Add, after Table 6 and before Conference Call information, the following footnote:
1. EBITDA, operating cash flow, adjusted earnings and cash operating costs per ounce are non-GAAP measures. Please see the tables in the Appendix for reconciliation to GAAP.
The corrected release reads:
COEUR ACHIEVES RECORD PRODUCTION, SALES AND OPERATING CASH FLOW IN 2011
Coeur d'Alene Mines Corporation (NYSE:CDE)(TSX:CDM) realized all-time record full-year production, metal sales and operating cash flow1 in 2011.
2011 Highlights:
Fourth Quarter Highlights:
2012 Outlook:
Mitchell J. Krebs, Coeur's President and Chief Executive Officer, said, “Our successful year was driven by record production levels at our two largest operations, Palmarejo and San Bartolomé, supported by higher silver and gold prices.”
He continued, “2011 was a transformational year for the Company. It marked the first full year that all three of our newer mines were in production together. The resulting cash flow was put to good use. We aggressively paid down nearly $50 million of debt, invested $120 million in capital expenditures intended to benefit shareholders over the long-term, invested $25 million in five silver exploration and development companies, and funded a robust $26 million exploration program. We also transformed the Company's management team at all levels, which better positions us to achieve our objectives of operating more efficiently and consistently, growing the business in value-creating ways, containing operating and non-operating costs, and re-dedicating ourselves to the highest level of worker safety, environmental stewardship, and effective community relationships where we operate.”
Looking to 2012, Mr. Krebs added, “We expect 2012 to be a year of important decisions and catalysts for the Company. We are focused on resuming full production at Kensington in Alaska in the second half of the year and operating more efficiently and effectively. Our increased exploration program is expected to generate new targets and ounces around our existing operations, particularly at Palmarejo. At Rochester in Nevada, where we invested $27 million last year to construct a new leach pad, mining is now underway and forecasted to add seven more years of mine life. At the Joaquin project in southern Argentina, we expect to provide an updated resource estimate by mid-2012 and continue to advance work on a feasibility study. We are passionate about materially reducing non-operating costs during 2012 and containing operating costs at our mines. We also expect to continue to develop and bolster our team. Solid execution of our objectives depends on attracting and retaining highly motivated and highly skilled professionals, something on which we are keenly focused.”
Table 1: Financial Highlights: | ||||||||||||||||
| US$ in millions (except price of silver and gold) | 4Q 2011 | 4Q 2010 | FY 2011 | FY 2010 | ||||||||||||
| Sales of Metal | $ | 246.9 | $ | 207.6 | $ | 1,021.2 | $ | 515.5 | ||||||||
| Production Costs | $ | 109.1 | $ | 87.6 | $ | 420.0 | $ | 257.6 | ||||||||
| EBITDA (1) | $ | 119.7 | $ | 109.5 | $ | 531.3 | $ | 216.5 | ||||||||
| Adjusted Earnings (1) | $ | 43.2 | $ | 53.2 | $ | 232.5 | $ | 41.5 | ||||||||
| Adjusted Earnings Per Share | $ | 0.48 | $ | 0.60 | $ | 2.60 | $ | 0.48 | ||||||||
| Net Income/(Loss) | $ | 11.4 | $ | (5.1 | ) | $ | 93.5 | $ | (91.3 | ) | ||||||
| EPS | $ | 0.13 | $ | (0.06 | ) | $ | 1.05 | $ | (1.05 | ) | ||||||
| Operating Cash Flow (1) | $ | 97.5 | $ | 99.4 | $ | 454.4 | $ | 183.9 | ||||||||
| Capital Expenditures | $ | 40.2 | $ | 26.6 | $ | 120.0 | $ | 156.0 | ||||||||
| Cash and Equivalents | $ | 175.0 | $ | 66.1 | $ | 175.0 | $ | 66.1 | ||||||||
| Total Debt | $ | 121.5 | $ | 171.1 | $ | 121.5 | $ | 171.1 | ||||||||
| Shares Issued & Outstanding | 89.7 | 89.3 | 89.7 | 89.3 | ||||||||||||
| Avg. Realized Price - Silver | $30.87 | $26.83 | $35.15 | $20.99 | ||||||||||||
| Avg. Realized Price - Gold | $1,674 | $1,357 | $1,558 | $1,237 | ||||||||||||
Table reflects continuing operations
Sales of metal increased by $505.7 million, or 98.1%, to $1.0 billion from 2010 to 2011, due to higher silver production from Palmarejo and San Bartolomé, the first full year of gold production from the Kensington mine, and substantially higher silver and gold prices.
Sales of silver contributed 65% of the Company's total metal sales, with gold sales contributing the remainder. In 2011, the Company sold 19.1 million ounces of silver and 238,551 ounces of gold, compared to 17.2 million ounces of silver and 130,142 ounces of gold in 2010. During the fourth quarter of 2011, sales were 5.1 million ounces of silver and 55,308 ounces of gold.
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. Full year and fourth quarter adjusted earnings1 were $232.5 million, or $2.60 per share, and $43.2 million, or $0.50 per share, respectively, compared with adjusted earnings1 of $41.5 million, or $0.50 per share, and $53.2 million or $0.60 per share, for 2010 and the fourth quarter of 2010, respectively.
In 2011, the Company realized net income of $93.5 million, or $1.05 per share, including net income of $11.4 million, or $0.13 per share, for the fourth quarter of 2011. The earnings reflected an income tax provision of $114.3 million compared to an income tax benefit of $9.5 million in 2010. In addition, earnings were impacted by fair value adjustments that decreased net income by $52.1 million for the year ended December 31, 2011 and increased income by $19.0 million in the fourth quarter of 2011. These fair value adjustments are driven primarily by the change in gold prices which increases or decreases the estimated future liability related to a gold royalty obligation at Palmarejo and a small gold collar option position related to a term credit facility secured by the Company's Alaskan subsidiary. Net income for 2011 was also affected by a $5.5 million non-cash loss from early retirement of Senior Term Notes.
During 2010, the Company reported a net loss of ($91.3 million) or ($1.05) per share, which included fair value adjustments of $117.1 million and a $20.3 million loss from debt extinguishments. In the fourth quarter of 2010, the net loss was ($5.1 million) or ($0.06) per share.
Coeur generated operating cash flow1 of $454.4 million during 2011, including $97.5 million in the fourth quarter. This is compared with operating cash flow of $183.9 million and $99.4 million in 2010 and the fourth quarter of 2010, respectively.
Capital expenditures totaled $120.0 million in 2011, a 23% reduction from 2010. Most of the capital expenditures were at Palmarejo for activities at the tailings facility, at Kensington for the construction of the underground paste backfill plant and for underground development, and at Rochester for construction of the new leach pad. Capital expenditures in 2012 are expected to total approximately $90.0 million-$120.0 million, with approximately $20.0 million of this total representing capital that was budgeted to be spent in 2011.
Cash and cash equivalents totaled $175.0 million at December 31, 2011, an increase of approximately 165% from 2010. Total shares outstanding remained flat at 89.7 million at year-end 2011 compared to the year-end 2010.
Table 2: Operational Highlights - Production | |||||||||||||||||||
| (ounces; silver in thousands) | 4Q 2011 | 4Q 2010 | Twelve |
Twelve | |||||||||||||||
| Silver | Gold | Silver | Gold | Silver | Gold | Silver | Gold | ||||||||||||
| Palmarejo | 2,690 | 34,108 | 2,010 | 30,089 | 9,042 | 125,071 | 5,888 | 102,440 | |||||||||||
| San Bartolomé | 1,997 | — | 2,011 | — | 7,501 | — | 6,709 | — | |||||||||||
| Rochester | 373 | 1,993 | 549 | 2,400 | 1,392 | 6,276 | 2,023 | 9,641 | |||||||||||
| Martha | 130 | 144 | 150 | 163 | 530 | 615 | 1,576 | 1,838 | |||||||||||
| Endeavor | 112 | — | 120 | — | 613 | — | 566 | — | |||||||||||
| Kensington | — | 13,299 | — | 27,988 | — | 88,420 | — | 43,143 | |||||||||||
| Total | 5,303 | 49,544 | 4,840 | 60,640 | 19,078 | 220,382 | 16,762 | 157,062 | |||||||||||
Table reflects continuing operations. Additional operating statistics are in the tables in the appendix.
Table 3: Operational Highlights - Cash Operating Costs 1 | |||||||||||||||||||
| ($/ounce) | 4Q 2011 | 4Q 2010 | Twelve |
Twelve | |||||||||||||||
| Silver | Gold | Silver | Gold | Silver | Gold | Silver | Gold | ||||||||||||
| Palmarejo | (2.13 | ) | — | 2.67 | — | (0.97 | ) | — | 4.10 | — | |||||||||
| San Bartolomé | 9.18 | — | 7.60 | — | 9.10 | — | 7.87 | — | |||||||||||
| Rochester | 37.99 | — | 2.94 | — | 22.97 | — | 2.93 | — | |||||||||||
| Martha | 33.75 | — | 33.39 | — | 32.79 | — | 13.16 | — | |||||||||||
| Endeavor | 14.74 | — | 16.03 | — | 18.87 | — | 10.15 | — | |||||||||||
| Kensington | — | 1,807 | — | 875 | — | 1,088 | — | 989 | |||||||||||
| Total | 6.19 | 1,807 | 6.06 | 875 | 6.31 | 1,088 | 6.53 | 989 | |||||||||||
Table reflects continuing operations. Additional operating statistics are in the tables in the appendix.
Palmarejo, Mexico - Flag Ship Mine Generates Strong Cash Flow
San Bartolomé, Bolivia - Consistent in 2011
Kensington, Alaska - First Half Reduction Expected to Drive to Long-Term Consistency
Rochester, Nevada - Commencing Full Production from Heap Leach Expansion
Reserves and Resources
The Company realized steady levels of silver and gold reserves and increased silver and gold resources, which did not reflect the Company's aggressive exploration drilling completed in the second half of 2011.
Table 4: 2011 Reserves and Resources Summary (For further details, please see page 23 of the Appendix.) | ||||||
| (silver in millions) | Silver Ounces(1) | Gold Ounces(1) | ||||
| Proven & Probable Reserves as of December 31, 2010 | 227.1 | 2,528,100 | ||||
| Contained ounces depleted from mining during 2011(2) | (23.2 | ) | (242,800 | ) | ||
| Net changes | 12.4 | (9,600 | ) | |||
| Reserves as of December 31, 2011 | 216.3 | 2,275,700 | ||||
| Measured & Indicated Resources as of December 31, 2010 | 206.2 | 1,379,080 | ||||
| Measured & Indicated Resources as of December 31, 2011 | 223.9 | 1,677,440 | ||||
| Inferred Resources as of December 31, 2010 | 53.9 | 816,195 | ||||
| Inferred Resources as of December 31, 2011 | 82.0 | 780,960 | ||||
Exploration Highlights
Exploration and reserve development expenditures were $26.2 million in 2011, 51% greater than 2010. In 2012, the Company plans to continue accelerated exploration, especially in the first half of the year, with a $40.0 million exploration program, a 53% increase over 2011. The Company expects to increase contained silver and gold reserves and resources year-over-year in 2012.
The exploration program for 2012 will focus on advancing the Guadalupe and La Patria deposits at Palmarejo, the Kensington gold mine in Alaska, and the Joaquin silver-gold project in Argentina in which Coeur has a 51% managing joint venture interest.
During 2011, exploration highlights included:
2012 Outlook
Coeur expects to produce between 18.5 million and 20.0 million ounces of silver and 210,000 and 230,000 ounces of gold in 2012. Cash operating costs1 are expected to be between $6.50 and $7.50 per ounce of silver (assuming $1,500 per ounce of gold for the by-product credit). Kensington's cash operating costs1 are expected to be between $1,150 and $1,250 per ounce of gold in 2012. Kensington's cash operating costs1 are anticipated to be approximately $1,750 per ounce in the first half of 2012 while production remains temporarily scaled back, and then improve to $800 to $1,000 per ounce in the fourth quarter. Approximately 30% of Kensington's full-year production is expected to take place during the first half of 2012 with the remaining 70% expected in the second half.1
Table 5: 2012 Production Outlook | |||||||
| (Ounces; silver in thousands) | Country | Silver | Gold | ||||
| Palmarejo | Mexico | 8,500-9,000 | 98,000-108,000 | ||||
| San Bartolomé | Bolivia | 6,300-6,700 | — | ||||
| Rochester | Nevada, USA | 2,600-2,900 | 30,000-35,000 | ||||
| Martha | Argentina | 700-900 | 400-500 | ||||
| Endeavor | Australia | 400-500 | — | ||||
| Kensington | Alaska, USA | — | 82,600-86,500 | ||||
| Total | 18,500-20,000 | 210,000-230,000 | |||||
Table 6: 2012 Financial Guidance | ||
| Description | Expenses ($M) | |
| General & Administrative* | ~$26 | |
| DD&A | $235-$245 | |
| Exploration Expense | ~$40 | |
| Capital Expenditures | $90-$120 | |
*G&A includes $6 million of non-cash net stock compensation.
1. EBITDA, operating cash flow, adjusted earnings and cash operating costs per ounce are non-GAAP measures. Please see the tables in the Appendix for reconciliation to GAAP.
Conference Call Information
Coeur's fourth quarter and
year-end 2011 financial results conference call will be held at 1:00
p.m. Eastern Time today, Thursday, February 23, 2012.
Dial-in
number: (877) 464-2820
International dial-in number: (660) 422-4718
Conference
ID: 48487351
Webcast: www.coeur.com
A replay of the conference call will be available through March 2, 2012.
Replay
number: (855) 859-2056
International replay number: (404) 537-3406
Replay
code: 48487351
Cautionary Statement
This news release contains forward-looking statements within the meaning of securities legislation in the United States and Canada, including statements regarding anticipated operating results. Such statements are subject to numerous assumptions and uncertainties, many of which are outside the control of Coeur. Operating, exploration and financial data, and other statements in this release are based on information that Coeur believes is reasonable, but involve significant uncertainties affecting the business of Coeur, including, but not limited to, future gold and silver prices, costs, ore grades, estimation of gold and silver reserves, mining and processing conditions, construction delays and related disruptions in production, disputed mineral claims, currency exchange rates, costs of capital expenditures and the completion and/or updating of mining feasibility studies, changes that could result from future acquisitions of new mining properties or businesses, risks and hazards inherent in the mining business (including environmental hazards, industrial accidents, weather and geologically related conditions), permitting and regulatory matters (including penalties, fines, sanctions, and shutdowns), risks inherent in the ownership and operation of, or investment in, mining properties or businesses in foreign countries, 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 reports on Form 10-K and Form 10-Q. Current mineralized material estimates were inclusive of disputed and undisputed claims at Rochester. While the Company believes it holds a superior position in the ongoing claim dispute, the Company believes an adverse legal outcome would cause it to modify mineralized material estimates. 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.
Donald J. Birak, Coeur's Senior Vice President of Exploration and a qualified person under Canadian NI 43-101, supervised the preparation of the scientific and technical information concerning Coeur's mineral projects in this news release. For a description of the key assumptions, parameters and methods used to estimate mineral reserves and resources, as well as data verification procedures and a general discussion of the extent to which the estimates may be affected by any known environmental, permitting, legal, title, taxation, socio-political, marketing or other relevant factors, please see the Technical Reports for each of Coeur's properties as filed on SEDAR at www.sedar.com.
Cautionary Note to U.S. Investors - The United States Securities and Exchange Commission permits U.S. mining companies, in their filings with the SEC, to disclose only those mineral deposits that a company can economically and legally extract or produce. We use certain terms in this presentation, such as “measured,” “indicated,” and “inferred resources,” that are recognized by Canadian regulations, but that SEC guidelines generally prohibit U.S. registered companies from including in their filings with the SEC. U.S. investors are urged to consider closely the disclosure in our Form 10-K which may be secured from us, or from the SEC's website at http://www.sec.gov.
Non-U.S. GAAP Measures
We supplement the reporting of our financial information determined under United States generally accepted accounting principles (U.S. GAAP) with certain non-U.S. GAAP financial measures, including cash operating costs, operating cash flow, adjusted earnings, and EBITDA. 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 analysing trends in our underlying businesses. We believe cash operating costs, operating cash flow, adjusted earnings and EBITDA are important measures in assessing the Company's overall financial performance.
About Coeur
Coeur d'Alene Mines Corporation is the largest U.S.-based primary silver producer and a growing gold producer. The Company built and commenced production from three wholly-owned, long-lived mines between 2008 and 2010: the San Bartolomé silver mine in Bolivia, the Palmarejo silver-gold mine in Mexico and the Kensington gold mine in Alaska. Further production has commenced from a new heap leach pad at Coeur's long-time Rochester silver-gold mine in Nevada. The Company also owns and operates the Martha silver-gold mine in Argentina and owns a non-operating interest in a silver-base metal mine in Australia. Coeur conducts ongoing exploration activities near and within its operating properties in Argentina, Mexico, Alaska, Nevada and Bolivia. In addition, Coeur owns strategic minority shareholdings in five silver development companies in North and South America.
APPENDIX:
Table 7: Operating Statistics from Continuing Operations | ||||||||||||
| 2011 | 2010 | 2009 | ||||||||||
| PRIMARY SILVER OPERATIONS: | ||||||||||||
| Palmarejo(1) | ||||||||||||
| Tons milled | 1,723,056 | 1,835,408 | 1,065,508 | |||||||||
| Ore grade/Ag oz | 6.87 | 4.60 | 4.31 | |||||||||
| Ore grade/Au oz | 0.08 | 0.06 | 0.06 | |||||||||
| Recovery/Ag oz (1) | 76.4 | % | 69.8 | % | 66.3 | % | ||||||
| Recovery/Au oz (1) | 92.2 | % | 91.1 | % | 88.2 | % | ||||||
| Silver production ounces(3) | 9,041,488 | 5,887,576 | 3,047,843 | |||||||||
| Gold production ounces(3) | 125,071 | 102,440 | 54,740 | |||||||||
| Cash operating costs/oz (4) | $ | (0.97 | ) | $ | 4.10 | $ | 9.80 | |||||
| Cash cost/oz (4) | $ | (0.97 | ) | $ | 4.10 | $ | 9.80 | |||||
| Total production cost/oz | $ | 16.80 | $ | 19.66 | $ | 26.80 | ||||||
| San Bartolomé | ||||||||||||
| Tons milled | 1,567,269 | 1,504,779 | 1,518,671 | |||||||||
| Ore grade/Ag oz | 5.38 | 5.03 | 5.49 | |||||||||
| Recovery/Ag oz | 88.9 | % | 88.6 | % | 89.6 | % | ||||||
| Silver production ounces(3) | 7,501,367 | 6,708,775 | 7,469,222 | |||||||||
| Cash operating costs/oz (4) | $ | 9.10 | $ | 7.87 | $ | 7.80 | ||||||
| Cash cost/oz (4) | $ | 10.64 | $ | 8.67 | $ | 10.48 | ||||||
| Total production cost/oz | $ | 13.75 | $ | 11.72 | $ | 12.96 | ||||||
| Rochester(2) | ||||||||||||
| Tons Mined | 2,028,889 | — | — | |||||||||
| Ore grade/Ag oz | 0.47 | — | — | |||||||||
| Ore grade/Au oz | 0.005 | — | — | |||||||||
| Recovery/Ag oz(2) | 165.1 | % | — | — | ||||||||
| Recovery/Au oz(2) | 75.6 | % | — | — | ||||||||
| Silver production ounces(3) | 1,392,433 | 2,023,423 | 2,181,788 | |||||||||
| Gold production ounces(3) | 6,276 | 9,641 | 12,663 | |||||||||
| Cash operating costs/oz (4) | 22.97 | 2.93 | 1.95 | |||||||||
| Cash cost/oz (4) | 24.82 | 3.78 | 2.58 | |||||||||
| Total production cost/oz | 27.21 | 4.82 | 3.51 | |||||||||
| 2011 | 2010 | 2009 | ||||||||||
| Martha | ||||||||||||
| Tons milled | 101,167 | 56,401 | 109,974 | |||||||||
| Ore grade/Ag oz | 6.29 | 31.63 | 36.03 | |||||||||
| Ore grade/Au oz | 0.01 | 0.04 | 0.05 | |||||||||
| Recovery/Ag oz | 83.2 | % | 88.3 | % | 93.6 | % | ||||||
| Recovery/Au oz | 74.0 | % | 84.1 | % | 87.6 | % | ||||||
| Silver production ounces | 529,602 | 1,575,827 | 3,707,544 | |||||||||
| Gold production ounces | 615 | 1,838 | 4,709 | |||||||||
| Cash operating costs/oz(4) | $ | 32.79 | $ | 13.16 | $ | 6.19 | ||||||
| Cash cost/oz(4) | $ | 34.08 | $ | 14.14 | $ | 6.68 | ||||||
| Total production cost/oz | $ | 36.19 | $ | 20.02 | $ | 8.62 | ||||||
| Endeavor | ||||||||||||
| Tons milled | 743,936 | 653,550 | 552,799 | |||||||||
| Ore grade/Ag oz | 1.83 | 1.96 | 1.67 | |||||||||
| Recovery/Ag oz | 45.0 | % | 44.3 | % | 49.9 | % | ||||||
| Silver production ounces | 613,361 | 566,134 | 461,800 | |||||||||
| Cash operating costs/oz(4) | $ | 18.87 | $ | 10.15 | $ | 6.80 | ||||||
| Cash cost/oz(4) | $ | 18.87 | $ | 10.15 | $ | 6.80 | ||||||
| Total production cost/oz | $ | 24.00 | $ | 13.66 | $ | 9.55 | ||||||
| GOLD OPERATIONS: | ||||||||||||
| Kensington | ||||||||||||
| Tons milled | 415,340 | 174,028 | — | |||||||||
| Ore grade/Au oz | 0.23 | 0.28 | — | |||||||||
| Recovery/Au oz | 92.7 | % | 89.9 | % | — | |||||||
| Gold production ounces(3) | 88,420 | 43,143 | — | |||||||||
| Cash operating costs/oz (4) | $ | 1,088 | $ | 989 | $ | — | ||||||
| Cash cost/oz (4) | $ | 1,088 | $ | 989 | $ | — | ||||||
| Total production cost/oz | $ | 1,494 | $ | 1,394 | $ | — | ||||||
| CONSOLIDATED PRODUCTION TOTALS | ||||||||||||
| Silver ounces(3) | 19,078,251 | 16,761,735 | 16,868,197 | |||||||||
| Gold ounces(3) | 220,382 | 157,062 | 72,112 | |||||||||
| Cash operating costs/oz(4) | $ | 6.31 | $ | 6.53 | $ | 7.03 | ||||||
| Cash cost per oz/silver(4) | $ | 7.09 | $ | 7.05 | $ | 8.40 | ||||||
| Total production cost/oz | $ | 17.14 | $ | 14.52 | $ | 13.19 | ||||||
| CONSOLIDATED SALES TOTALS | ||||||||||||
| Silver ounces sold(3) | 19,057,503 | 17,221,335 | 16,310,225 | |||||||||
| Gold ounces sold(3) | 238,551 | 130,142 | 65,607 | |||||||||
| Realized price per silver ounce | $ | 35.15 | $ | 20.99 | $ | 14.83 | ||||||
| Realized price per gold ounce | $ | 1,558 | $ | 1,236.8 | $ | 1,002.87 | ||||||
(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."
| Table 8: | ||||||||
| Coeur d'Alene Mines Corporation and Subsidiaries | ||||||||
| Consolidated Balance Sheets | ||||||||
| December 31, | ||||||||
| 2011 | 2010 | |||||||
(In thousands, | ||||||||
| ASSETS | ||||||||
| CURRENT ASSETS | ||||||||
| Cash and cash equivalents | $ | 175,012 | $ | 66,118 | ||||
| Short-term investments | 20,254 | — | ||||||
| Receivables | 83,497 | 58,880 | ||||||
| Ore on leach pads | 27,252 | 7,959 | ||||||
| Metal and other inventory | 132,781 | 118,340 | ||||||
| Deferred tax assets | 1,869 | — | ||||||
| Restricted assets | 60 | 25 | ||||||
| Prepaid expenses and other | 24,218 | 14,889 | ||||||
| 464,943 | 266,211 | |||||||
| NON-CURRENT ASSETS | ||||||||
| Property, plant and equipment | 687,676 | 668,101 | ||||||
| Mining properties | 2,001,027 | 2,122,216 | ||||||
| Ore on leach pads, non-current portion | 6,679 | 10,005 | ||||||
| Restricted assets | 28,911 | 29,028 | ||||||
| Receivables, non current | 40,314 | 42,866 | ||||||
| Marketable securities | 19,844 | — | ||||||
| Debt issuance costs, net | 1,889 | 4,333 | ||||||
| Deferred tax assets | 263 | 804 | ||||||
| Other | 12,895 | 13,963 | ||||||
| TOTAL ASSETS | $ | 3,264,441 | $ | 3,157,527 | ||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES | ||||||||
| Accounts payable | $ | 78,590 | $ | 88,321 | ||||
| Accrued liabilities and other | 13,179 | 18,608 | ||||||
| Accrued income taxes | 47,803 | 28,397 | ||||||
| Accrued payroll and related benefits | 16,240 | 17,953 | ||||||
| Accrued interest payable | 559 | 834 | ||||||
| Current portion of capital leases and other debt obligations | 32,602 | 63,317 | ||||||
| Current portion of royalty obligation | 61,721 | 51,981 | ||||||
| Current portion of reclamation and mine closure | 1,387 | 1,306 | ||||||
| 252,081 | 270,717 | |||||||
| NON-CURRENT LIABILITIES | ||||||||
| Long-term debt | 115,861 | 130,067 | ||||||
| Non-current portion of royalty obligation | 169,788 | 190,334 | ||||||
| Reclamation and mine closure | 32,371 | 27,779 | ||||||
| Deferred income taxes | 527,573 | 474,264 | ||||||
| Other long-term liabilities | 30,046 | 23,599 | ||||||
| 875,639 | 846,043 | |||||||
| COMMITMENTS AND CONTINGENCIES | ||||||||
| SHAREHOLDERS’ EQUITY | ||||||||
| Common Stock, par value $0.01 per share; authorized 150,000,000 shares, 89,655,124 issued at December 31, 2011 and 89,315,767 shares issued and outstanding at December 31, 2010 | 897 | 893 | ||||||
| Additional paid-in capital | 2,585,632 | 2,578,206 | ||||||
| Accumulated deficit | (444,833 | ) | (538,332 | ) | ||||
| Accumulated other comprehensive loss | (4,975 | ) | — | |||||
| 2,136,721 | 2,040,767 | |||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 3,264,441 | $ | 3,157,527 | ||||
| Table 9: | ||||||||||||
| Coeur d'Alene Mines Corporation and Subsidiaries | ||||||||||||
| Consolidated Statement of Operations and Comprehensive Income (Loss) | ||||||||||||
| Years Ended December 31, | ||||||||||||
| 2011 | 2010 | 2009 | ||||||||||
| (In thousands, except share data) | ||||||||||||
| Sales of metal | $ | 1,021,200 | $ | 515,457 | $ | 300,361 | ||||||
| Production costs applicable to sales | (419,956 | ) | (257,636 | ) | (191,311 | ) | ||||||
| Depreciation and depletion | (224,500 | ) | (141,619 | ) | (81,376 | ) | ||||||
| Gross profit | 376,744 | 116,202 | 27,674 | |||||||||
| COSTS AND EXPENSES | ||||||||||||
| Administrative and general | 31,379 | 24,176 | 22,070 | |||||||||
| Exploration | 19,128 | 14,249 | 13,056 | |||||||||
| Pre-development, care, maintenance and other | 19,441 | 2,877 | 1,468 | |||||||||
| Total costs and expenses | 69,948 | 41,302 | 36,594 | |||||||||
| OPERATING INCOME (LOSS) | 306,796 | 74,900 | (8,920 | ) | ||||||||
| OTHER INCOME AND EXPENSE | ||||||||||||
| Gain (loss) on debt extinguishments | (5,526 | ) | (20,300 | ) | 31,528 | |||||||
| Fair value adjustments, net | (52,050 | ) | (117,094 | ) | (82,227 | ) | ||||||
| Interest and other income (expense) | (6,610 | ) | 771 | 1,648 | ||||||||
| Interest expense, net of capitalized interest | (34,774 | ) | (30,942 | ) | (18,102 | ) | ||||||
| Total other income and expense | (98,960 | ) | (167,565 | ) | (67,153 | ) | ||||||
| Income (loss) from continuing operations before income taxes | 207,836 | (92,665 | ) | (76,073 | ) | |||||||
| Income tax benefit (expense) | (114,337 | ) | 9,481 | 33,071 | ||||||||
| Income (loss) from continuing operations | 93,499 | (83,184 | ) | (43,002 | ) | |||||||
| Income (loss) from discontinued operations, net of income taxes | — | (6,029 | ) | (9,601 | ) | |||||||
| Income (loss) on sale of net assets of discontinued operations, net of taxes $0.0 million for 2010 and $0.0 million for 2009 | — | (2,095 | ) | 25,537 | ||||||||
| NET INCOME (LOSS) | 93,499 | (91,308 | ) | (27,066 | ) | |||||||
| Other comprehensive loss | (4,975 | ) | (5 | ) | — | |||||||
| COMPREHENSIVE INCOME (LOSS) | $ | 88,524 | $ | (91,313 | ) | $ | (27,066 | ) | ||||
| BASIC AND DILUTED INCOME (LOSS) PER SHARE | ||||||||||||
| Basic income (loss) per share: | ||||||||||||
| Income (loss) from continuing operations | $ | 1.05 | $ | (0.95 | ) | $ | (0.60 | ) | ||||
| Income (loss) from discontinued operations | — | (0.10 | ) | 0.22 | ||||||||
| Net income (loss) | $ | 1.05 | $ | (1.05 | ) | $ | (0.38 | ) | ||||
| Diluted income (loss) per share: | ||||||||||||
| Income (loss) from continuing operations | $ | 1.04 | $ | (0.95 | ) | $ | (0.60 | ) | ||||
| Income (loss) from discontinued operations | — | (0.10 | ) | 0.22 | ||||||||
| Net income (loss) | $ | 1.04 | $ | (1.05 | ) | $ | (0.38 | ) | ||||
| Weighted average number of shares of common stock: | ||||||||||||
| Basic | 89,383 | 87,185 | 71,565 | |||||||||
| Diluted | 89,725 | 87,185 | 71,565 | |||||||||
| Table 10: Coeur d'Alene Mines Corporation and Subsidiaries | ||||||||||||
| Consolidated Statements of Cash Flows | ||||||||||||
| Years Ended December 31, | ||||||||||||
| 2011 | 2010 | 2009 | ||||||||||
| (In thousands) | ||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||
| Net income (loss) | $ | 93,499 | $ | (91,308 | ) | $ | (27,066 | ) | ||||
| Add (deduct) non-cash items: | ||||||||||||
| Depreciation, depletion, and amortization | 224,500 | 143,813 | 87,140 | |||||||||
| Amortization of debt discount and debt issuance costs | 4,041 | 3,374 | 504 | |||||||||
| Accretion of royalty obligation | 21,550 | 19,018 | 14,209 | |||||||||
| Deferred income taxes | 51,792 | (37,628 | ) | (43,061 | ) | |||||||
| Loss (gain) on debt extinguishment | 5,526 | 20,300 | (31,528 | ) | ||||||||
| Fair value adjustments | 46,450 | 115,458 | 81,035 | |||||||||
| Loss on foreign currency transactions | 380 | 3,867 | 546 | |||||||||
| Share-based compensation | 8,122 | 7,217 | 4,876 | |||||||||
| Loss on sale of asset backed securities | — | — | 600 | |||||||||
| Loss (gain) on asset retirement obligation | (335 | ) | (167 | ) | 1,181 | |||||||
| Gain on sales of assets | (1,145 | ) | (25 | ) | (31,988 | ) | ||||||
| Environmental remediation | — | — | 5,040 | |||||||||
| Changes in operating assets and liabilities: | ||||||||||||
| Receivables and other current assets | (21,950 | ) | (6,228 | ) | (10,592 | ) | ||||||
| Prepaid expenses and other | (8,839 | ) | 5,871 | (3,728 | ) | |||||||
| Inventories | (30,408 | ) | (47,887 | ) | (26,804 | ) | ||||||
| Accounts payable and accrued liabilities | 22,990 | 29,888 | 39,783 | |||||||||
| CASH PROVIDED BY OPERATING ACTIVITIES | 416,173 | 165,563 | 60,147 | |||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||
| Purchases of investments | (49,501 | ) | (5,872 | ) | (24,012 | ) | ||||||
| Proceeds from maturities of investments | 6,246 | 24,244 | 38,531 | |||||||||
| Capital expenditures | (119,988 | ) | (155,994 | ) | (218,235 | ) | ||||||
| Proceeds from sales of assets | 2,531 | 6,211 | 57,364 | |||||||||
| Other | (249 | ) | (284 | ) | (494 | ) | ||||||
| CASH USED IN INVESTING ACTIVITIES | (160,961 | ) | (131,695 | ) | (146,846 | ) | ||||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||
| Proceeds from sale of gold production royalty | — | — | 75,000 | |||||||||
| Additions to restricted assets associated with Kensington Term Facility | (1,326 | ) | (2,353 | ) | (966 | ) | ||||||
| Payments on gold production royalty | (73,191 | ) | (43,125 | ) | (15,762 | ) | ||||||
| Proceeds from issuance of notes and bank borrowings | 27,500 | 176,166 | 40,804 | |||||||||
| Payments on notes, long-term debt, capital leases, credit facility, and associated costs | (85,519 | ) | (104,595 | ) | (26,226 | ) | ||||||
| Proceeds from gold lease facility | — | 18,445 | 5,108 | |||||||||
| Payments of gold lease facility | (13,800 | ) | (37,977 | ) | (1,627 | ) | ||||||
| Proceeds from sale-leaseback transactions | — | 4,853 | 12,511 | |||||||||
| Payments of common stock and debt issuance costs | — | (2,232 | ) | (121 | ) | |||||||
| Other | 18 | 286 | — | |||||||||
| CASH PROVIDED (USED) BY FINANCING ACTIVITIES | (146,318 | ) | 9,468 | 88,721 | ||||||||
| INCREASE IN CASH AND CASH EQUIVALENTS | 108,894 | 43,336 | 2,022 | |||||||||
| Cash and cash equivalents at beginning of year | 66,118 | 22,782 | 20,760 | |||||||||
| Cash and cash equivalents at end of year | $ | 175,012 | $ | 66,118 | $ | 22,782 | ||||||
Table 11: Operating Cash Flow Reconciliation
Operating cash flow is a non-U.S. GAAP measure defined as net income plus depreciation, depletion and amortization and other non-cash items prior to changes in operating assets and liabilities. On a U.S. GAAP basis, the Company generated cash flow from operations of $97.5 million in the fourth quarter of 2011 and $454.4 million in the year ended December 31, 2011. See the reconciliation from non-U.S. GAAP to U.S. GAAP at the end of this news release.
| 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||
| Cash provided by operating activities | $ | 87,412 | $ | 181,911 | $ | 111,065 | $ | 35,785 | $ | 129,397 | ||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||
| Receivables and other current assets | $ | (8,904 | ) | $ | 10,513 | $ | 8,138 | $ | 4,841 | $ | (5,908 | ) | ||||||||
| Prepaid expenses and other | $ | 8,839 | $ | 8,697 | $ | (1,354 | ) | $ | 19 | $ | (5,871 | ) | ||||||||
| Inventories | $ | 17,574 | $ | (23,234 | ) | $ | 23,575 | $ | 12,493 | $ | 19,999 | |||||||||
| Accounts payable and accrued liabilities | $ | (7,452 | ) | $ | (26,930 | ) | $ | (25,585 | ) | $ | 36,977 | $ | (38,186 | ) | ||||||
| OPERATING CASH FLOW | $ | 97,469 | $ | 150,957 | $ | 115,839 | $ | 90,115 | $ | 99,431 | ||||||||||
| FY 2011 | FY 2010 | |||||||
| Cash provided by operating activities | $ | 416,173 | $ | 165,563 | ||||
| Changes in operating assets and liabilities: | ||||||||
| Receivables and other current assets | $ | 14,588 | $ | 6,228 | ||||
Prepaid expenses and other | $ | 16,201 | $ | (5,871 | ) | |||
| Inventories | $ | 30,408 | $ | 47,887 | ||||
| Accounts payable and accrued liabilities | $ | (22,990 | ) | $ | (29,888 | ) | ||
| OPERATING CASH FLOW | $ | 454,380 | $ | 183,919 | ||||
Table 12: EBITDA Reconciliation
EBITDA is a non-U.S. GAAP measure defined as earnings before interest, taxes, depreciation and amortization. A reconciliation of this measure to U.S. GAAP is provided at the end of this news release.
| 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||
| Net income (loss) | $ | 11,364 | $ | 31,060 | $ | 38,611 | $ | 12,464 | $ | (5,078 | ) | |||||||||
| (Gain) loss on sale of net assets of discontinued operations, net of income taxes | $ | — | $ | — | $ | — | $ | — | $ | 1 | ||||||||||
| Loss from discontinued operations, net of income taxes | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
| Income tax provision (benefit) | $ | 52,390 | $ | 27,606 | $ | 21,402 | $ | 12,939 | $ | 3,655 | ||||||||||
| Interest expense, net of capitalized interest | $ | 8,222 | $ | 7,980 | $ | 9,268 | $ | 9,304 | $ | 9,539 | ||||||||||
| Interest and other income | $ | 4,697 | $ | 6,610 | $ | (2,763 | ) | $ | (1,934 | ) | $ | (3,495 | ) | |||||||
| Fair value adjustments, net | $ | (19,035 | ) | $ | 53,351 | $ | 12,432 | $ | 5,302 | $ | 51,213 | |||||||||
| Loss on debt extinguishments | $ | 3,886 | $ | 784 | $ | 389 | $ | 467 | $ | 7,586 | ||||||||||
| Depreciation and depletion | $ | 58,166 | $ | 58,652 | $ | 57,641 | $ | 50,041 | $ | 46,116 | ||||||||||
| EBITDA | $ | 119,690 | $ | 186,043 | $ | 136,980 | $ | 88,583 | $ | 109,537 | ||||||||||
| FY 2011 | FY 2010 | |||||||
| Net income (loss) | $ | 93,499 | $ | (91,308 | ) | |||
| (Gain) loss on sale of net assets of discontinued operations, net of income taxes | $ | — | $ | 2,095 | ||||
| Loss from discontinued operations, net of income taxes | $ | — | $ | 6,029 | ||||
| Income tax provision (benefit) | $ | 114,337 | $ | (9,481 | ) | |||
| Interest expense, net of capitalized interest | $ | 34,774 | $ | 30,942 | ||||
| Interest and other income | $ | 6,610 | $ | (771 | ) | |||
| Fair value adjustments, net | $ | 52,050 | $ | 117,094 | ||||
| Loss on debt extinguishments | $ | 5,526 | $ | 20,300 | ||||
| Depreciation and depletion | $ | 224,500 | $ | 141,619 | ||||
| EBITDA | $ | 531,296 | $ | 216,519 | ||||
Table 13: Adjusted Earnings Reconciliation
Adjusted earnings is a non-U.S. GAAP measure defined as operating income plus interest and other income less interest expense and current taxes. Adjusted earnings exclude non-cash fair value adjustments, other non-cash adjustments, deferred taxes and discontinued operations. The Company realized net income of $11.4 million in the fourth quarter of 2011 and $93.5 million during the year ended December 31, 2011. See reconciliation between non-U.S. GAAP adjusted earnings and U.S. GAAP at the end of this news release. Adjusted earnings per share represent the adjusted earnings divided by the number of shares outstanding at the end of the quarter.
| 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||
| Net income (loss) | $ | 11,364 | $ | 31,060 | $ | 38,611 | $ | 12,464 | $ | (5,078 | ) | |||||||||
| Loss on sale of net assets of discontinued operations, net of income taxes | $ | — | $ | — | $ | — | $ | — | $ | 1 | ||||||||||
| Share Based Compensation | $ | 2,861 | $ | 457 | $ | (3,351 | ) | $ | 8,155 | $ | 3,248 | |||||||||
| Loss from discontinued operations, net of income taxes | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
| Deferred income tax provision | $ | 38,614 | $ | 3,110 | $ | 4,198 | $ | 5,870 | $ | (8,386 | ) | |||||||||
| Interest expense, accretion of royalty obligation | $ | 5,523 | $ | 4,990 | $ | 5,770 | $ | 5,267 | $ | 4,611 | ||||||||||
| Fair value adjustments, net | $ | (19,035 | ) | $ | 53,351 | $ | 12,432 | $ | 5,302 | $ | 51,213 | |||||||||
| Loss on debt extinguishments | $ | 3,886 | $ | 784 | $ | 389 | $ | 467 | $ | 7,586 | ||||||||||
| ADJUSTED EARNINGS (LOSS) | $ | 43,213 | $ | 93,752 | $ | 58,049 | $ | 37,525 | $ | 53,195 | ||||||||||
| FY 2011 | FY 2010 | ||||||
| Net income (loss) | $ | 93,499 | $ | (91,308 | ) | ||
| Loss on sale of net assets of discontinued operations, net of income taxes | $ | — | $ | 2,095 | |||
| Share Based Compensation | $ | 8,122 | $ | 7,217 | |||
| Loss from discontinued operations, net of income taxes | $ | — | $ | 6,029 | |||
| Deferred income tax provision | $ | 51,792 | $ | (38,901 | ) | ||
| Interest expense, accretion of royalty obligation | $ | 21,550 | $ | 19,018 | |||
| Fair value adjustments, net | $ | 52,050 | $ | 117,094 | |||
| Loss on debt extinguishments | $ | 5,526 | $ | 20,300 | |||
| ADJUSTED EARNINGS (LOSS) | $ | 232,539 | $ | 41,544 | |||
Table 14: Results of Operations by Mine - Palmarejo | ||||||||||||||||||||||||
| in millions of US$ | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||||
| Sales of Metal | $ | 513.1 | $ | 134.3 | $ | 166.9 | $ | 123.7 | $ | 88.2 | $ | 78.1 | ||||||||||||
| Production Costs | 186.2 | 47.0 | 64.1 | 37.7 | 37.4 | 35.6 | ||||||||||||||||||
| EBITDA | 319.0 | 83.7 | 100.4 | 84.6 | 50.2 | 41.0 | ||||||||||||||||||
| Operating Income/(Loss) | 159.8 | 38.7 | 61.6 | 43.0 | 16.5 | 13.0 | ||||||||||||||||||
| Operating Cash Flow | 298.8 | 77.4 | 91.2 | 81.8 | 48.4 | 38.7 | ||||||||||||||||||
| Capital Expenditures | 37.0 | 12.1 | 9.5 | 10.3 | 5.1 | 11.1 | ||||||||||||||||||
| Gross Profit | $ | 326.9 | $ | 87.3 | $ | 102.8 | $ | 86.0 | $ | 50.8 | $ | 42.5 | ||||||||||||
| Gross Margin | 63.7 | % | 65 | % | 61.6 | % | 69.5 | % | 57.6 | % | 54.4 | % | ||||||||||||
| Ounces unless otherwise noted | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||||
| Underground Operations: | ||||||||||||||||||||||||
| Tons Mined | 623,421 | 191,966 | 143,010 | 144,614 | 143,831 | 151,032 | ||||||||||||||||||
| Average Silver Grade (oz/t) | 8.87 | 8.04 | 9.36 | 10.08 | 8.30 | 6.30 | ||||||||||||||||||
| Average Gold Grade (oz/t) | 0.13 | 0.11 | 0.13 | 0.14 | 0.14 | 0.10 | ||||||||||||||||||
| Surface Operations: | ||||||||||||||||||||||||
| Tons Mined | 1,106,077 | 321,881 | 260,618 | 276,699 | 246,879 | 281,177 | ||||||||||||||||||
| Average Silver Grade (oz/t) | 5.75 | 5.88 | 6.56 | 5.85 | 4.60 | 7.33 | ||||||||||||||||||
| Average Gold Grade (oz/t) | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.07 | ||||||||||||||||||
| Processing: | ||||||||||||||||||||||||
| Total Tons Milled | 1,723,056 | 505,619 | 403,978 | 414,719 | 398,740 | 514,391 | ||||||||||||||||||
| Average Recovery Rate – Ag | 76.4 | % | 77.9 | % | 75.9 | % | 78.3 | % | 72.7 | % | 66.72 | % | ||||||||||||
| Average Recovery Rate – Au | 92.2 | % | 92.4 | % | 93.6 | % | 95.2 | % | 87.4 | % | 90.32 | % | ||||||||||||
| Silver Production - oz | 9,042 | 2,690 | 2,251 | 2,371 | 1,730 | 2,010 | ||||||||||||||||||
| Gold Production - oz | 125 | 34 | 30 | 33 | 28 | 30 | ||||||||||||||||||
| Cash Operating Costs/Ag Oz | $ | (0.97 | ) | $ | (2.13 | ) | $ | (1.16 | ) | $ | (3.68 | ) | $ | 4.80 | $ | 2.68 | ||||||||
Table 15: Reconciliation of EBITDA for Palmarejo | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Sales of metal | $ | 513.1 | $ | 134.3 | $ | 166.9 | $ | 123.7 | $ | 88.2 | $ | 78.1 | ||||||||||||
| Production costs applicable to sales | $ | (186.2 | ) | $ | (47 | ) | $ | (64.1 | ) | $ | (37.8 | ) | $ | (37.4 | ) | $ | (35.6 | ) | ||||||
| Administrative and general | — | — | — | — | — | — | ||||||||||||||||||
| Exploration | (6.9 | ) | (2.8 | ) | $ | (2.2 | ) | $ | (1.3 | ) | $ | (0.6 | ) | $ | (1.5 | ) | ||||||||
| Care and maintenance and other | (1 | ) | (0.8 | ) | $ | (0.2 | ) | — | — | — | ||||||||||||||
| Pre-development | — | — | — | — | — | — | ||||||||||||||||||
| EBITDA | $ | 319.0 | $ | 83.7 | $ | 100.4 | $ | 84.6 | $ | 50.2 | $ | 41.0 | ||||||||||||
Table 16: Operating Cash Flow for Palmarejo | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Cash provided by operating activities | $ | 248.6 | $ | 70.9 | $ | 104.7 | $ | 62.9 | $ | 10.1 | $ | 63.5 | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||||||
| Receivables and other current assets | 13.4 | 5.7 | (0.8 | ) | 8.9 | (0.4 | ) | (14.5 | ) | |||||||||||||||
| Prepaid expenses and other | 0.8 | (3.2 | ) | 3.4 | (0.4 | ) | 1.0 | (1.7 | ) | |||||||||||||||
| Inventories | 21.8 | 9.9 | (16.2 | ) | 12.0 | 16.1 | 16.4 | |||||||||||||||||
| Accounts payable and accrued liabilities | 14.2 | (5.9 | ) | 0.1 | (1.6 | ) | 21.6 | (25 | ) | |||||||||||||||
| OPERATING CASH FLOW | $ | 298.8 | $ | 77.4 | $ | 91.2 | $ | 81.8 | $ | 48.4 | $ | 38.7 | ||||||||||||
Table 17: Results of Operations by Mine - San Bartolomé | ||||||||||||||||||||||||
| in millions of US$ | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||||
| Sales of Metal | $ | 267.5 | $ | 62.8 | $ | 102.8 | $ | 55.6 | $ | 46.3 | $ | 67.1 | ||||||||||||
| Production Costs | 79.7 | 21.4 | 30.1 | 14.1 | 14.1 | 22.4 | ||||||||||||||||||
| EBITDA | 187.2 | 41.2 | 72.5 | 41.4 | 32.1 | 44.7 | ||||||||||||||||||
| Operating Income/(Loss) | 164.8 | 34.9 | 66.7 | 36.2 | 27.0 | 39.2 | ||||||||||||||||||
| Operating Cash Flow | 127.6 | 28.7 | 49.6 | 25.7 | 23.6 | 23.3 | ||||||||||||||||||
| Capital Expenditures | 17.7 | 6.5 | 4.4 | 3.3 | 3.5 | 3.5 | ||||||||||||||||||
| Gross Profit | $ | 187.8 | $ | 41.4 | $ | 72.7 | $ | 41.5 | $ | 32.2 | $ | 44.7 | ||||||||||||
| Gross Margin | 70.2 | % | 65.9 | % | 70.7 | % | 74.6 | % | 69.5 | % | 66.6 | % | ||||||||||||
| Ounces unless otherwise noted | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||||
| Tons Milled | 1,567,269 | 371,983 | 428,978 | 378,640 | 387,668 | 404,160 | ||||||||||||||||||
| Average Silver Grade (oz/t) | 5.4 | 5.4 | 5.4 | 5.2 | 5.6 | 5.4 | ||||||||||||||||||
| Average Recovery Rate | 88.9 | % | 90.5 | % | 88.6 | % | 87.7 | % | 88.6 | % | 92 | % | ||||||||||||
| Silver Production | 7,501 | 1,997 | 2,051 | 1,742 | 1,711 | 2,011 | ||||||||||||||||||
| Gold Production | — | — | — | — | — | — | ||||||||||||||||||
| Cash Operating Costs/Ag Oz | $ | 9.10 | $ | 9.18 | $ | 9.32 | $ | 8.73 | $ | 9.13 | $ | 7.53 | ||||||||||||
Table 18: Reconciliation of EBITDA for San Bartolomé | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Sales of metal | $ | 267.5 | $ | 62.8 | $ | 102.8 | $ | 55.6 | $ | 46.3 | $ | 67.1 | ||||||||||||
| Production costs applicable to sales | $ | (79.7 | ) | $ | (21.4 | ) | $ | (30.1 | ) | $ | (14.1 | ) | $ | (14.1 | ) | $ | (22.4 | ) | ||||||
| Administrative and general | — | — | — | — | — | |||||||||||||||||||
| Exploration | (0.3 | ) | — | $ | (0.1 | ) | $ | (0.1 | ) | $ | (0.1 | ) | — | |||||||||||
| Care and maintenance and other | (0.3 | ) | (0.2 | ) | $ | (0.1 | ) | — | — | |||||||||||||||
| Pre-development | — | — | — | — | — | |||||||||||||||||||
| EBITDA | $ | 187.2 | $ | 41.2 | $ | 72.5 | $ | 41.4 | $ | 32.1 | $ | 44.7 | ||||||||||||
Table 19: Operating Cash Flow for San Bartolomé | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Cash provided by operating activities | $ | 149.1 | $ | 22.3 | $ | 78.1 | $ | 38.2 | $ | 10.5 | $ | 28.8 | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||||||
| Receivables and other current assets | 8.4 | 0.2 | 5.0 | 1.5 | 1.7 | 1.3 | ||||||||||||||||||
| Prepaid expenses and other | 3.7 | 4.6 | 0.2 | (0.6 | ) | (0.5 | ) | (0.6 | ) | |||||||||||||||
| Inventories | 4.6 | 2.9 | (7.2 | ) | 4.0 | 4.9 | 4.2 | |||||||||||||||||
| Accounts payable and accrued liabilities | (38.2 | ) | (1.3 | ) | (26.5 | ) | (17.4 | ) | 7.0 | (10.4 | ) | |||||||||||||
| OPERATING CASH FLOW | $ | 127.6 | $ | 28.7 | $ | 49.6 | $ | 25.7 | $ | 23.6 | $ | 23.3 | ||||||||||||
Table 20: Results of Operations by Mine - Rochester | ||||||||||||||||||||||||
| in millions of US$ | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||||
| Sales of Metal | $ | 57.3 | $ | 11.1 | $ | 17.5 | $ | 14.4 | $ | 14.3 | $ | 25.3 | ||||||||||||
| Production Costs | 28.3 | 4.2 | 11.4 | 5.3 | 7.4 | 10.6 | ||||||||||||||||||
| EBITDA | 7.1 | 3.2 | 2.7 | (2.2 | ) | 3.4 | 14.1 | |||||||||||||||||
| Operating Income/(Loss) | 6.7 | 4.6 | 2.1 | (2.9 | ) | 2.9 | 15.2 | |||||||||||||||||
| Operating Cash Flow | 3.1 | 3.4 | 2.7 | (3.9 | ) | 0.9 | 9.0 | |||||||||||||||||
| Capital Expenditures | 27.2 | 7.7 | 13.6 | 4.2 | 1.7 | 2.1 | ||||||||||||||||||
| Gross Profit | $ | 29.0 | $ | 6.9 | $ | 6.1 | $ | 9.1 | $ | 6.9 | $ | 14.7 | ||||||||||||
| Gross Margin | 50.6 | % | 62.2 | % | 34.9 | % | 63.2 | % | 48.3 | % | 58.1 | % | ||||||||||||
| Ounces unless otherwise noted | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||||
| Silver Production | 1,392 | 373 | 352 | 333 | 334 | 549 | ||||||||||||||||||
| Gold Production | 6 | 2 | 1 | 1 | 2 | 2 | ||||||||||||||||||
| Cash Operating Costs/Ag Oz | $ | 22.97 | $ | 37.99 | $ | 36.71 | $ | 4.34 | $ | 10.28 | $ | 2.94 | ||||||||||||
Table 21: Reconciliation of EBITDA for Rochester | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Sales of metal | $ | 57.3 | $ | 11.1 | $ | 17.5 | $ | 14.4 | $ | 14.3 | $ | 25.3 | ||||||||||||
| Production costs applicable to sales | $ | (28.3 | ) | $ | (4.2 | ) | $ | (11.4 | ) | $ | (5.3 | ) | $ | (7.4 | ) | $ | (10.6 | ) | ||||||
| Administrative and general | — | — | — | — | — | — | ||||||||||||||||||
| Exploration | (2 | ) | (1.5 | ) | $ | (0.2 | ) | $ | (0.3 | ) | — | — | ||||||||||||
| Care and maintenance and other | (19.9 | ) | (2.2 | ) | $ | (3.2 | ) | $ | (11 | ) | $ | (3.5 | ) | $ | (0.6 | ) | ||||||||
| Pre-development | — | — | — | — | — | — | ||||||||||||||||||
| EBITDA | $ | 7.1 | $ | 3.2 | $ | 2.7 | $ | (2.2 | ) | $ | 3.4 | $ | 14.1 | |||||||||||
Table 22: Operating Cash Flow for Rochester | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Cash provided by operating activities | $ | (11.2 | ) | $ | (11.4 | ) | $ | 0.9 | $ | (2.1 | ) | $ | 1.4 | $ | 11.8 | |||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||||||
| Receivables and other current assets | (0.3 | ) | (0.2 | ) | 0.2 | — | (0.3 | ) | 0.3 | |||||||||||||||
| Prepaid expenses and other | 1.7 | 0.7 | 0.7 | 0.4 | (0.1 | ) | 0.1 | |||||||||||||||||
| Inventories | 21.7 | 14.2 | 5.9 | 0.6 | 1.0 | (1.8 | ) | |||||||||||||||||
| Accounts payable and accrued liabilities | (8.8 | ) | 0.1 | (5 | ) | (2.8 | ) | (1.1 | ) | (1.4 | ) | |||||||||||||
| OPERATING CASH FLOW | $ | 3.1 | $ | 3.4 | $ | 2.7 | $ | (3.9 | ) | $ | 0.9 | $ | 9.0 | |||||||||||
Table 23: Results of Operations by Mine - Kensington | ||||||||||||||||||||||||
| in millions of US$ | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||||
| Sales of Metal | $ | 151.2 | $ | 32.9 | $ | 44.2 | $ | 26.0 | $ | 48.1 | $ | 15.1 | ||||||||||||
| Production Costs | 101.7 | 31.7 | 24.3 | 12.8 | 32.9 | 6.6 | ||||||||||||||||||
| EBITDA | 48.1 | 0.5 | 19.6 | 12.8 | 15.2 | 8.5 | ||||||||||||||||||
| Operating Income/(Loss) | 12.3 | (6.6 | ) | 10.3 | 2.8 | 5.8 | (1.8 | ) | ||||||||||||||||
| Operating Cash Flow | 36.1 | (4.1 | ) | 14.5 | 11.7 | 14.0 | 8.0 | |||||||||||||||||
| Capital Expenditures | 34.0 | 12.0 | 9.2 | 7.4 | 5.4 | 9.6 | ||||||||||||||||||
| Gross Profit | $ | 49.5 | $ | 1.2 | $ | 19.9 | $ | 13.2 | $ | 15.2 | $ | 8.5 | ||||||||||||
| Gross Margin | 32.7 | % | 3.6 | % | 45 | % | 50.8 | % | 31.6 | % | 56.3 | % | ||||||||||||
| Ounces unless otherwise noted | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||||
| Tons Milled | 415,340 | 71,700 | 116,255 | 121,565 | 105,820 | 83,774 | ||||||||||||||||||
| Average Gold Grade (oz/t) | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | ||||||||||||||||||
| Average Recovery Rate | 92.9 | % | 96.5 | % | 91.7 | % | 93 | % | 92.4 | % | 91 | % | ||||||||||||
| Gold Production | 89 | 13 | 25 | 26 | 24 | 28 | ||||||||||||||||||
| Cash Operating Costs/Ag Oz | $ | 1,088.37 | $ | 1,807.25 | $ | 973.28 | $ | 923.56 | $ | 988.75 | $ | 874.60 | ||||||||||||
Table 24: Reconciliation of EBITDA for Kensington | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Sales of metal | $ | 151.2 | $ | 32.9 | $ | 44.2 | $ | 26.0 | $ | 48.1 | $ | 15.1 | ||||||||||||
| Production costs applicable to sales | $ | (101.7 | ) | $ | (31.7 | ) | $ | (24.3 | ) | $ | (12.8 | ) | $ | (32.9 | ) | $ | (6.6 | ) | ||||||
| Administrative and general | — | — | — | — | — | — | ||||||||||||||||||
| Exploration | (1.1 | ) | (0.5 | ) | $ | (0.3 | ) | $ | (0.3 | ) | — | — | ||||||||||||
| Care and maintenance and other | (0.3 | ) | (0.2 | ) | $ | (0.1 | ) | — | — | |||||||||||||||
| Pre-development | — | — | — | — | — | — | ||||||||||||||||||
| EBITDA | $ | 48.1 | $ | 0.5 | $ | 19.6 | $ | 12.8 | $ | 15.2 | $ | 8.5 | ||||||||||||
Table 25: Operating Cash Flow for Kensington | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Cash provided by operating activities | $ | 42.5 | $ | 9.3 | $ | 8.6 | $ | 7.6 | $ | 17.0 | $ | (5.6 | ) | |||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||||||
| Receivables and other current assets | 7.3 | (5.1 | ) | 5.0 | (1 | ) | 8.4 | (2.2 | ) | |||||||||||||||
| Prepaid expenses and other | 1.9 | 0.5 | 1.3 | 0.2 | (0.1 | ) | 0.1 | |||||||||||||||||
| Inventories | (15.6 | ) | (10.1 | ) | (1.3 | ) | 8.0 | (12.2 | ) | 15.3 | ||||||||||||||
| Accounts payable and accrued liabilities | — | 1.3 | 0.9 | (3.1 | ) | 0.9 | 0.4 | |||||||||||||||||
| OPERATING CASH FLOW | $ | 36.1 | $ | (4.1 | ) | $ | 14.5 | $ | 11.7 | $ | 14.0 | $ | 8.0 | |||||||||||
Table 26: Results of Operations by Mine - Martha | ||||||||||||||||||||
| in millions of US$ | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | |||||||||||||||
| Sales of Metal | $ | 13.3 | $ | 2.8 | $ | 6.0 | $ | 4.8 | $ | (0.3 | ) | |||||||||
| Production Costs | 15.5 | 3.9 | 8.1 | 3.9 | (0.4 | ) | ||||||||||||||
| EBITDA | (8.8 | ) | (3.3 | ) | (3.8 | ) | (0.5 | ) | (1.2 | ) | ||||||||||
| Operating Income/(Loss) | (9.2 | ) | (3 | ) | (4 | ) | (0.4 | ) | (1.8 | ) | ||||||||||
| Operating Cash Flow | (7.7 | ) | (5 | ) | (1.7 | ) | (0.9 | ) | (0.1 | ) | ||||||||||
| Capital Expenditures | 3.4 | 1.4 | 1.1 | 0.6 | 0.3 | |||||||||||||||
| Gross Profit | $ | (2.2 | ) | $ | (1.1 | ) | $ | (2.1 | ) | $ | 0.9 | $ | 0.1 | |||||||
| Gross Margin | (16.5 | )% | (39.6 | )% | (34.9 | )% | 18.8 | % | na | |||||||||||
| Ounces unless otherwise noted | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | |||||||||||||||
| Total Tons Milled | 101,167 | 37,141 | 24,086 | 22,122 | 17,818 | |||||||||||||||
| Average Silver Grade (oz/t) | 6.29 | 4.65 | 5.33 | 5.44 | 12.06 | |||||||||||||||
| Average Gold Grade (oz/t) | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | |||||||||||||||
| Average Recovery Rate – Ag | 83.2 | % | 75.2 | % | 92.3 | % | 84 | % | 83.7 | % | ||||||||||
| Average Recovery Rate – Au | 74 | % | 74.2 | % | 72.9 | % | 72.4 | % | 75.3 | % | ||||||||||
| Silver Production | 530 | 130 | 119 | 101 | 180 | |||||||||||||||
| Gold Production | 1 | — | — | — | — | |||||||||||||||
| Cash Operating Costs/Ag Oz | $ | 32.79 | $ | 33.75 | $ | 39.31 | $ | 38.79 | $ | 24.44 | ||||||||||
Table 27: Reconciliation of EBITDA for Martha | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Sales of metal | $ | 13.3 | $ | 2.8 | $ | 6.0 | $ | 4.8 | $ | (0.3 | ) | $ | 18.7 | |||||||||||
| Production costs applicable to sales | $ | (15.5 | ) | $ | (3.9 | ) | $ | (8.2 | ) | $ | (3.8 | ) | $ | 0.4 | $ | (10.3 | ) | |||||||
| Administrative and general | — | — | — | — | — | — | ||||||||||||||||||
| Exploration | (6.4 | ) | (2.1 | ) | $ | (1.5 | ) | $ | (1.5 | ) | $ | (1.3 | ) | $ | (1.9 | ) | ||||||||
| Care and maintenance and other | (0.2 | ) | (0.1 | ) | $ | (0.1 | ) | — | — | — | ||||||||||||||
| Pre-development | — | — | — | — | — | — | ||||||||||||||||||
| EBITDA | $ | (8.8 | ) | $ | (3.3 | ) | $ | (3.8 | ) | $ | (0.5 | ) | $ | (1.2 | ) | $ | 6.5 | |||||||
Table 28: Operating Cash Flow for Martha | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Cash provided by operating activities | $ | (9.3 | ) | $ | (3.2 | ) | $ | 0.2 | $ | (3.2 | ) | $ | (3.1 | ) | $ | 4.6 | ||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||||||
| Receivables and other current assets | (4.2 | ) | (0.9 | ) | 2.3 | 0.2 | (5.8 | ) | 5.4 | |||||||||||||||
| Prepaid expenses and other | 0.2 | (0.3 | ) | 0.4 | 0.1 | — | — | |||||||||||||||||
| Inventories | 1.3 | 0.4 | (3.3 | ) | 0.1 | 4.1 | (4.8 | ) | ||||||||||||||||
| Accounts payable and accrued liabilities | 4.3 | (1 | ) | (1.3 | ) | 1.9 | 4.7 | (1.4 | ) | |||||||||||||||
| OPERATING CASH FLOW | $ | (7.7 | ) | $ | (5 | ) | $ | (1.7 | ) | $ | (0.9 | ) | $ | (0.1 | ) | $ | 3.8 | |||||||
Table 29: Results of Operations by Mine - Endeavor | ||||||||||||||||||||||||
| in millions of US$ | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||||
| Sales of Metal | $ | 18.7 | $ | 2.8 | $ | 6.2 | $ | 6.6 | $ | 3.1 | $ | 3.3 | ||||||||||||
| Production Costs | 8.6 | 1.0 | 3.2 | 3.3 | 1.1 | 1.4 | ||||||||||||||||||
| EBITDA | 10.1 | 1.8 | 3.0 | 3.3 | 2.0 | 1.9 | ||||||||||||||||||
| Operating Income/(Loss) | 7.0 | 1.1 | 2.1 | 2.4 | 1.4 | 1.3 | ||||||||||||||||||
| Operating Cash Flow | 9.0 | 2.1 | 1.3 | 3.6 | 2.0 | 1.8 | ||||||||||||||||||
| Capital Expenditures | — | — | — | — | — | — | ||||||||||||||||||
| Gross Profit | $ | 10.1 | $ | 1.8 | $ | 3.0 | $ | 3.3 | $ | 2.0 | $ | 1.9 | ||||||||||||
| Gross Margin | 54 | % | 64.3 | % | 48.4 | % | 50 | % | 64.5 | % | 57.6 | % | ||||||||||||
| Ounces unless otherwise noted | FY 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | ||||||||||||||||||
| Silver Production | 613 | 111 | 138 | 215 | 149 | 120 | ||||||||||||||||||
| Gold Production | — | — | — | — | — | — | ||||||||||||||||||
| Cash Operating Costs/Ag Oz | $ | 18.87 | $ | 14.74 | $ | 22.26 | $ | 20.04 | $ | 17.15 | $ | 16.03 | ||||||||||||
Table 30: Reconciliation of EBITDA for Endeavor | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Sales of metal | $ | 18.7 | $ | 2.8 | $ | 6.2 | $ | 6.6 | $ | 3.1 | $ | 3.3 | ||||||||||||
| Production costs applicable to sales | $ | (8.6 | ) | $ | (1 | ) | $ | (3.2 | ) | $ | (3.3 | ) | $ | (1.1 | ) | $ | (1.4 | ) | ||||||
| Administrative and general | — | — | — | — | — | — | ||||||||||||||||||
| Exploration | — | — | — | — | — | — | ||||||||||||||||||
| Care and maintenance and other | — | — | — | — | — | — | ||||||||||||||||||
| Pre-development | — | — | — | — | — | — | ||||||||||||||||||
| EBITDA | $ | 10.1 | $ | 1.8 | $ | 3.0 | $ | 3.3 | $ | 2.0 | $ | 1.9 | ||||||||||||
Table 31: Operating Cash Flow for Endeavor | ||||||||||||||||||||||||
| 2011 | 4Q 2011 | 3Q 2011 | 2Q 2011 | 1Q 2011 | 4Q 2010 | |||||||||||||||||||
| Cash provided by operating activities | $ | 9.1 | $ | 2.1 | $ | 2.4 | $ | 2.5 | $ | 2.1 | $ | 2.7 | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||||||
| Receivables and other current assets | (0.9 | ) | (1.2 | ) | (1.4 | ) | 2.7 | (1 | ) | (0.4 | ) | |||||||||||||
| Prepaid expenses and other | — | — | — | — | — | — | ||||||||||||||||||
| Inventories | 0.1 | 0.1 | (0.9 | ) | — | 0.9 | — | |||||||||||||||||
| Accounts payable and accrued liabilities | 0.7 | 1.1 | 1.2 | (1.6 | ) | — | (0.5 | ) | ||||||||||||||||
| OPERATING CASH FLOW | $ | 9.0 | $ | 2.1 | $ | 1.3 | $ | 3.6 | $ | 2.0 | $ | 1.8 | ||||||||||||
Table 32: Operating Cash Flow by Mine for 2010 | ||||||||||||||||||||||||
| Palmarejo | San Bartolome | Kensington | Rochester | Martha | Endeavor | |||||||||||||||||||
| Cash provided by operating activities | $ | 72.2 | $ | 64.5 | $ | (19 | ) | $ | 32.2 | $ | 14.9 | $ | 4.5 | |||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||||||
| Receivables and other current assets | (8 | ) | 4.1 | 4.9 | 0.3 | 3.8 | (3.1 | ) | ||||||||||||||||
| Prepaid expenses and other | (4.7 | ) | (1.5 | ) | 2.6 | — | — | — | ||||||||||||||||
| Inventories | 32.1 | 8.3 | 25.6 | (5.7 | ) | (6 | ) | — | ||||||||||||||||
| Accounts payable and accrued liabilities | (5 | ) | (21 | ) | (6.7 | ) | (1.9 | ) | (3.4 | ) | 5.1 | |||||||||||||
| OPERATING CASH FLOW | $ | 86.6 | $ | 54.4 | $ | 7.4 | $ | 24.9 | $ | 9.3 | $ | 6.5 | ||||||||||||
Table 33: Reconciliation of Non-U.S. GAAP Cash Costs to U.S. GAAP Production Costs (Three months ending Dec. 31, 2011)
Cash operating costs are a non-U.S. GAAP measure defined as cash costs less production taxes and royalties if applicable. See the reconciliation between non-U.S. GAAP at the end of this news release. Consolidated cash operating costs per silver ounce are net of gold by-product and represent the consolidation of all Coeur's mines except for Kensington, which is a primary gold mine and reports cash operating costs per gold ounce.
| (In thousands except ounces and per ounce costs) | Palmarejo | San Bartolomé | Kensington | Rochester | Martha | 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 | 96,234 | 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 | 474 | 750 | 58,059 | |||||||||||||||||||||
| Production costs applicable to sales, including depreciation, depletion and amortization (U.S. GAAP) | $ | 89,596 | $ | 27,370 | $ | 38,577 | $ | 5,356 | $ | 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) | $ | — | $ | — | $ | 13,299.00 | $ | — | $ | — | $ | — | $ | 13,299.00 | ||||||||||||||
| Cash operating cost per gold ounce | $ | — | $ | — | $ | 1,807.25 | $ | — | $ | — | $ | — | $ | 1,807.25 | ||||||||||||||
| Cash cost per gold ounce | $ | — | $ | — | $ | 1,807.25 | $ | — | $ | — | $ | — | $ | 1,807.25 | ||||||||||||||
Table 34: Reconciliation of Non-U.S. GAAP Cash Costs to U.S. GAAP Production Costs (Twelve months ending Dec. 31, 2011) Cash operating costs are a non-U.S. GAAP measure defined as cash costs less production taxes and royalties if applicable. See the reconciliation between non-U.S. GAAP at the end of this news release. Consolidated cash operating costs per silver ounce are net of gold by-product and represent the consolidation of all Coeur's mines except for Kensington, which is a primary gold mine and reports cash operating costs per gold ounce.
| (In thousands except ounces and per ounce costs) | Palmarejo | San Bartolomé | 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) | $ | — | $ | — | $ | 88,420.00 | $ | — | $ | — | $ | — | $ | 88,420.00 | ||||||||||||||
| Cash operating cost per gold ounce | $ | — | $ | — | $ | 1,088.37 | $ | — | $ | — | $ | — | $ | 1,088.37 | ||||||||||||||
| Cash cost per gold ounce | $ | — | $ | — | $ | 1,088.37 | $ | — | $ | — | $ | — | $ | 1,088.37 | ||||||||||||||
| Table 35: Mineral Reserves at Year End 2011 | ||||||||||||||||
Effective December 31, 2011 except Endeavor effective June 31, 2011. | ||||||||||||||||
| SHORT TONS | GRADE (Oz/Ton) | OUNCES | ||||||||||||||
| YEAR END 2011 | LOCATION | SILVER | GOLD | SILVER | GOLD | |||||||||||
| PROVEN RESERVES | ||||||||||||||||
| Rochester | Nevada, USA | 31,532,400 | 0.59 | 0.006 | 18,680,600 | 178,800 | ||||||||||
| Martha | Argentina | — | — | — | — | — | ||||||||||
| San Bartolome | Bolivia | 959,000 | 3.01 | — | 2,888,250 | — | ||||||||||
| Kensington | Alaska, USA | 1,164,100 | — | 0.280 | — | 325,920 | ||||||||||
| Endeavor | Australia | 2,634,500 | 1.39 | — | 3,673,870 | — | ||||||||||
| Palmarejo | Mexico | 4,915,900 | 5.31 | 0.067 | 26,090,800 | 329,950 | ||||||||||
| Joaquin | Argentina | — | — | — | — | — | ||||||||||
| Total | 41,205,900 | 51,333,520 | 834,670 | |||||||||||||
| PROBABLE RESERVES | ||||||||||||||||
| Rochester | Nevada, USA | 15,747,300 | 0.69 | 0.004 | 10,892,300 | 68,200 | ||||||||||
| Mina Martha | Argentina | 52,500 | 12.79 | 0.011 | 671,400 | 580 | ||||||||||
| San Bartolome | Bolivia | 43,555,500 | 2.64 | — | 115,191,460 | — | ||||||||||
| Kensington | Alaska, USA | 4,842,300 | — | 0.209 | — | 1,014,090 | ||||||||||
| Endeavor | Australia | 2,998,300 | 2.50 | — | 7,500,770 | — | ||||||||||
| Palmarejo | Mexico | 7,581,300 | 4.05 | 0.047 | 30,727,260 | 358,170 | ||||||||||
| Joaquin | Argentina | — | — | — | — | — | ||||||||||
| Total | 74,777,200 | 164,983,190 | 1,441,040 | |||||||||||||
| PROVEN AND PROBABLE RESERVES | ||||||||||||||||
| Rochester | Nevada, USA | 47,279,700 | 0.63 | 0.005 | 29,572,900 | 247,000 | ||||||||||
| Martha | Argentina | 52,500 | 12.79 | 0.011 | 671,400 | 580 | ||||||||||
| San Bartolome | Bolivia | 44,514,500 | 2.65 | — | 118,079,710 | — | ||||||||||
| Kensington | Alaska, USA | 6,006,400 | — | 0.223 | — | 1,340,010 | ||||||||||
| Endeavor | Australia | 5,632,800 | 1.98 | — | 11,174,640 | — | ||||||||||
| Palmarejo | Mexico | 12,497,200 | 4.55 | 0.055 | 56,818,060 | 688,120 | ||||||||||
| Joaquin | Argentina | — | — | — | — | — | ||||||||||
| Total Proven and Probable | 115,983,100 | 216,316,710 | 2,275,710 | |||||||||||||
Table 36: Mineral Resources (Exclusive of Reserves) at Year End 2011 | ||||||||||||||||
| SHORT TONS | GRADE (Oz/Ton) | OUNCES | ||||||||||||||
| YEAR END 2011 | LOCATION | SILVER | GOLD | SILVER | GOLD | |||||||||||
| MEASURED RESOURCES | ||||||||||||||||
| Rochester | Nevada, USA | 131,085,400 | 0.46 | 0.004 | 60,586,200 | 500,500 | ||||||||||
| Martha | Argentina | — | — | — | — | — | ||||||||||
| San Bartolome | Bolivia | — | — | — | — | — | ||||||||||
| Kensington | Alaska, USA | 495,200 | — | 0.234 | — | 115,910 | ||||||||||
| Endeavor | Australia | 10,923,900 | 2.67 | — | 29,148,830 | — | ||||||||||
| Palmarejo | Mexico | 1,792,900 | 4.24 | 0.052 | 7,593,880 | 93,250 | ||||||||||
| Joaquin | Argentina | — | — | — | — | — | ||||||||||
| Total | 144,297,400 | 97,328,910 | 709,660 | |||||||||||||
| INDICATED RESOURCES | ||||||||||||||||
| Rochester | Nevada, USA | 120,387,000 | 0.43 | 0.003 | 51,762,400 | 366,300 | ||||||||||
| Martha | Argentina | 35,100 | 12.15 | 0.013 | 426,450 | 440 | ||||||||||
| San Bartolome | Bolivia | 21,263,600 | 2.59 | — | 54,968,370 | — | ||||||||||
| Kensington | Alaska, USA | 2,544,200 | — | 0.185 | — | 471,410 | ||||||||||
| Endeavor | Australia | 123,500 | 0.01 | — | 1,830 | — | ||||||||||
| Palmarejo | Mexico | 3,268,700 | 2.88 | 0.034 | 9,398,900 | 111,270 | ||||||||||
| Joaquin | Argentina | 4,049,900 | 2.48 | 0.005 | 10,043,430 | 18,360 | ||||||||||
| Total | 151,672,000 | 126,601,380 | 967,780 | |||||||||||||
| MEASURED AND INDICATED RESOURCES | ||||||||||||||||
| Rochester | Nevada, USA | 251,472,400 | 0.45 | 0.003 | 112,348,600 | 866,800 | ||||||||||
| Martha | Argentina | 35,100 | 12.15 | 0.013 | 426,450 | 440 | ||||||||||
| San Bartolome | Bolivia | 21,263,600 | 2.59 | — | 54,968,370 | — | ||||||||||
| Kensington | Alaska, USA | 3,039,400 | — | 0.193 | — | 587,320 | ||||||||||
| Endeavor | Australia | 11,047,400 | 2.64 | — | 29,150,660 | — | ||||||||||
| Palmarejo | Mexico | 5,061,600 | 3.36 | 0.040 | 16,992,780 | 204,520 | ||||||||||
| Joaquin | Argentina | 4,049,900 | 2.48 | 0.005 | 10,043,430 | 18,360 | ||||||||||
| Total Measured and Indicated | 295,969,400 | 223,930,290 | 1,677,440 | |||||||||||||
| INFERRED RESOURCES | ||||||||||||||||
| Rochester | Nevada, USA | 40,542,600 | 0.58 | 0.003 | 23,618,600 | 122,400 | ||||||||||
| Martha | Argentina | 259,400 | 4.32 | 0.005 | 1,121,270 | 1,210 | ||||||||||
| San Bartolome | Bolivia | 3,384,800 | 1.07 | — | 3,617,040 | — | ||||||||||
| Kensington | Alaska, USA | 730,700 | — | 0.232 | — | 169,680 | ||||||||||
| Endeavor | Australia | 3,527,400 | 1.09 | — | 3,835,584 | — | ||||||||||
| Palmarejo | Mexico | 11,653,000 | 2.40 | 0.052 | 27,928,190 | 611,650 | ||||||||||
| Joaquin | Argentina | 7,755,300 | 3.15 | 0.003 | 24,455,520 | 21,420 | ||||||||||
| Total | 67,853,200 | 84,576,204 | 926,360 | |||||||||||||