10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
___________________________________________
FORM 10-Q
___________________________________________
|
| |
þ | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended March 31, 2016
OR
|
| |
¨ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from to
Commission file number 001-08641
____________________________________________
COEUR MINING, INC.
(Exact name of registrant as specified in its charter)
____________________________________________
|
| | |
Delaware | | 82-0109423 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
| |
104 S. Michigan Ave., Suite 900 Chicago, Illinois | | 60603 |
(Address of principal executive offices) | | (Zip Code) |
(312) 489-5800
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days: Yes þ No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files.) Yes þ No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
| | | | | |
Large accelerated filer | | þ | Accelerated filer | | ¨ |
| | | |
Non-accelerated filer | | ¨ | Smaller reporting company | | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ
The Company has 300,000,000 shares of common stock, par value of $0.01, authorized of which 153,159,415 shares were issued and outstanding as of April 25, 2016.
COEUR MINING, INC.
INDEX
|
| | |
| | Page |
Part I. | | |
| | |
| | |
| | |
| Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited) | |
| | |
| Condensed Consolidated Statements of Cash Flows (Unaudited) | |
| | |
| Condensed Consolidated Balance Sheets | |
| | |
| Condensed Consolidated Statement of Changes in Stockholders' Equity | |
| | |
| Notes to Condensed Consolidated Financial Statements (Unaudited) | |
| | |
| | |
| | |
| Consolidated Financial Results | |
| | |
| Results of Operations | |
| | |
| Liquidity and Capital Resources | |
| | |
| Non-GAAP Financial Performance Measures | |
| | |
| | |
| | |
| | |
| | |
Part II. | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Signatures | |
PART I
Item 1. Financial Statements
COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
|
| | | | | | | | |
| | Three months ended March 31, |
| | 2016 | | 2015 |
| Notes | In thousands, except share data |
Revenue | 3 | $ | 148,387 |
| | $ | 152,956 |
|
COSTS AND EXPENSES | | | | |
Costs applicable to sales(1) | 3 | 101,555 |
| | 115,062 |
|
Amortization | | 27,964 |
| | 33,090 |
|
General and administrative | | 8,276 |
| | 8,834 |
|
Exploration | | 1,731 |
| | 4,266 |
|
Write-downs | | 4,446 |
| | — |
|
Pre-development, reclamation, and other | | 4,204 |
| | 6,763 |
|
Total costs and expenses | | 148,176 |
| | 168,015 |
|
OTHER INCOME (EXPENSE), NET | | | | |
Fair value adjustments, net | 10 | (8,695 | ) | | (4,884 | ) |
Interest expense, net of capitalized interest | 18 | (11,120 | ) | | (10,765 | ) |
Other, net | 7 | 1,314 |
| | (2,511 | ) |
Total other income (expense), net | | (18,501 | ) | | (18,160 | ) |
Income (loss) before income and mining taxes | | (18,290 | ) | | (33,219 | ) |
Income and mining tax (expense) benefit | 8 | (2,106 | ) | | (68 | ) |
NET INCOME (LOSS) | | $ | (20,396 | ) | | $ | (33,287 | ) |
OTHER COMPREHENSIVE INCOME (LOSS), net of tax: | | | | |
Unrealized gain (loss) on equity securities, net of tax of $(1,011) and $578 for the three months ended March 31, 2016 and 2015, respectively | | 1,043 |
| | (915 | ) |
Reclassification adjustments for impairment of equity securities, net of tax of $(586) for the three months ended March 31, 2015 | | — |
| | 928 |
|
Reclassification adjustments for realized loss on sale of equity securities | | 588 |
| | — |
|
Other comprehensive income (loss) | | 1,631 |
| | 13 |
|
COMPREHENSIVE INCOME (LOSS) | | $ | (18,765 | ) | | $ | (33,274 | ) |
| | | | |
NET INCOME (LOSS) PER SHARE | 9 | | | |
Basic | | $ | (0.14 | ) | | $ | (0.32 | ) |
| | | | |
Diluted | | $ | (0.14 | ) | | $ | (0.32 | ) |
(1) Excludes amortization.
The accompanying notes are an integral part of these consolidated financial statements.
COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
| | | | | | | | | |
| | | Three months ended March 31, |
| | | 2016 | | 2015 |
| Notes | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | |
Net income (loss) | | | $ | (20,396 | ) | | (33,287 | ) |
Adjustments: | | |
| | |
Amortization | | | 27,964 |
| | 33,090 |
|
Accretion | | | 3,169 |
| | 3,150 |
|
Deferred income taxes | | | (2,105 | ) | | (2,184 | ) |
Fair value adjustments, net | 10 | | 8,695 |
| | 4,884 |
|
Stock-based compensation | 5 | | 2,915 |
| | 2,150 |
|
Impairment of equity securities | 13 | | — |
| | 1,514 |
|
Write-downs | | | 4,446 |
| | — |
|
Other | | | (1,435 | ) | | 1,079 |
|
Changes in operating assets and liabilities: | | |
| | |
Receivables | | | 3,481 |
| | 2,556 |
|
Prepaid expenses and other current assets | | | 1,279 |
| | (1,327 | ) |
Inventory and ore on leach pads | | | (7,822 | ) | | 684 |
|
Accounts payable and accrued liabilities | | | (13,574 | ) | | (15,758 | ) |
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | | | 6,617 |
| | (3,449 | ) |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | |
Capital expenditures | | | (22,172 | ) | | (17,620 | ) |
Acquisitions, net | 12 | | — |
| | (102,018 | ) |
Other | | | 2,536 |
| | (1,730 | ) |
Purchase of investments | | | (7 | ) | | (278 | ) |
Sales and maturities of investments | | | 997 |
| | 229 |
|
CASH USED IN INVESTING ACTIVITIES | | | (18,646 | ) | | (121,417 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | |
Issuance of notes and bank borrowings | 18 | | — |
| | 53,500 |
|
Payments on debt, capital leases, and associated costs | | | (5,971 | ) | | (8,594 | ) |
Gold production royalty payments | | | (9,131 | ) | | (10,368 | ) |
Other | | | (280 | ) | | (423 | ) |
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | | | (15,382 | ) | | 34,115 |
|
Effect of exchange rate changes on cash and cash equivalents | | | 86 |
| | (523 | ) |
DECREASE IN CASH AND CASH EQUIVALENTS | | | (27,325 | ) | | (91,274 | ) |
Cash and cash equivalents at beginning of period | | | 200,714 |
| | 270,861 |
|
Cash and cash equivalents at end of period | | | $ | 173,389 |
| | $ | 179,587 |
|
The accompanying notes are an integral part of these consolidated financial statements.
COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
|
| | | | | | | | | |
| | | March 31, 2016 (Unaudited) | | December 31, 2015 |
ASSETS | Notes | | In thousands, except share data |
CURRENT ASSETS | | | | | |
Cash and cash equivalents | | | $ | 173,389 |
| | $ | 200,714 |
|
Receivables | 14 | | 82,929 |
| | 85,992 |
|
Inventory | 15 | | 78,597 |
| | 81,711 |
|
Ore on leach pads | 15 | | 72,703 |
| | 67,329 |
|
Prepaid expenses and other | | | 13,130 |
| | 10,942 |
|
| | | 420,748 |
| | 446,688 |
|
NON-CURRENT ASSETS | | | | | |
Property, plant and equipment, net | 16 | | 220,948 |
| | 195,999 |
|
Mining properties, net | 17 | | 574,104 |
| | 589,219 |
|
Ore on leach pads | 15 | | 49,294 |
| | 44,582 |
|
Restricted assets | | | 13,221 |
| | 11,633 |
|
Equity securities | 13 | | 5,530 |
| | 2,766 |
|
Receivables | 14 | | 24,114 |
| | 24,768 |
|
Deferred tax assets |
| | 2,750 |
| | 1,942 |
|
Other | | | 14,389 |
| | 14,892 |
|
TOTAL ASSETS | | | $ | 1,325,098 |
| | $ | 1,332,489 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | |
CURRENT LIABILITIES | | | | | |
Accounts payable | | | $ | 46,955 |
| | $ | 48,732 |
|
Accrued liabilities and other | | | 42,037 |
| | 53,953 |
|
Debt | 18 | | 16,801 |
| | 10,431 |
|
Royalty obligations | 10 | | 21,183 |
| | 24,893 |
|
Reclamation | 4 | | 3,463 |
| | 2,071 |
|
| | | 130,439 |
| | 140,080 |
|
NON-CURRENT LIABILITIES | | | | | |
Debt | 18 | | 494,300 |
| | 479,979 |
|
Royalty obligations | 10 | | 6,354 |
| | 4,864 |
|
Reclamation | 4 | | 83,902 |
| | 83,197 |
|
Deferred tax liabilities |
| | 146,845 |
| | 147,132 |
|
Other long-term liabilities | | | 58,118 |
| | 55,761 |
|
| | | 789,519 |
| | 770,933 |
|
STOCKHOLDERS’ EQUITY | | | | | |
Common stock, par value $0.01 per share; authorized 300,000,000 shares, issued and outstanding 153,240,428 at March 31, 2016 and 151,339,136 at December 31, 2015 | | | 1,532 |
| | 1,513 |
|
Additional paid-in capital | | | 3,026,871 |
| | 3,024,461 |
|
Accumulated other comprehensive income (loss) | | | (2,091 | ) | | (3,722 | ) |
Accumulated deficit | | | (2,621,172 | ) | | (2,600,776 | ) |
| | | 405,140 |
| | 421,476 |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | | $ | 1,325,098 |
| | $ | 1,332,489 |
|
The accompanying notes are an integral part of these consolidated financial statements.
COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | |
In thousands | Common Stock Shares | | Common Stock Par Value | | Additional Paid-In Capital | | Accumulated Deficit | | Accumulated Other Comprehensive Income (Loss) | | Total |
Balances at December 31, 2015 | 151,339 |
| | $ | 1,513 |
| | $ | 3,024,461 |
| | $ | (2,600,776 | ) | | $ | (3,722 | ) | | $ | 421,476 |
|
Net income (loss) | — |
| | — |
| | — |
| | (20,396 | ) | | — |
| | (20,396 | ) |
Other comprehensive income (loss) | — |
| | — |
| | — |
| | — |
| | 1,631 |
| | 1,631 |
|
Common stock issued under stock-based compensation plans, net | 1,901 |
| | 19 |
| | 2,410 |
| | — |
| | — |
| | 2,429 |
|
Balances at March 31, 2016 (Unaudited) | 153,240 |
| | $ | 1,532 |
| | $ | 3,026,871 |
| | $ | (2,621,172 | ) | | $ | (2,091 | ) | | $ | 405,140 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
NOTE 1 - BASIS OF PRESENTATION
The interim condensed consolidated financial statements of Coeur Mining, Inc. and its subsidiaries (collectively "Coeur" or "the Company") are unaudited. In the opinion of management, all adjustments and disclosures necessary for the fair presentation of these interim statements have been included. The results reported in these interim statements may not be indicative of the results which will be reported for the year ending December 31, 2016. The condensed consolidated December 31, 2015 balance sheet data was derived from audited consolidated financial statements. Accordingly, these unaudited interim condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2015.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Recent Accounting Standards
In March 2016, the FASB issued ASU 2016-09, "Improvements to Employee Share-Based Payment Accounting," which amends several aspects of the accounting for share-based payment transaction, including income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. These changes become effective for the Company's fiscal year beginning January 1, 2018. The Company is currently evaluating the potential impact of implementing these changes on the Company's consolidated financial position, results of operations, and cash flows.
In February 2016, the FASB issued ASU 2016-02, "Leases," which will require lessees to recognize assets and liabilities for the rights and obligations created by most leases on the balance sheet. These changes become effective for the Company's fiscal year beginning January 1, 2019. Modified retrospective adoption for all leases existing at, or entered into after, the date of initial application, is required with an option to use certain transition relief. The Company is currently evaluating the potential impact of implementing these changes on the Company's consolidated financial position, results of operations, and cash flows.
In November 2015, the FASB issued ASU 2015-17, "Balance Sheet Classification of Deferred Taxes," which requires entities with a classified balance sheet to present all deferred tax assets and liabilities as non-current. The updated guidance became effective under early adoption for the Company's fiscal year beginning January 1, 2015, and resulted in a reclassification of amounts from Current deferred tax assets to Non-current deferred tax assets and Current deferred tax liabilities to Non-current deferred tax liabilities in the current and prior periods.
In September 2015, the FASB issued ASU 2015-16, "Simplifying the Accounting for Measurement-Period Adjustments," which eliminates the requirement for an acquirer to retrospectively adjust the financial statements for measurement-period adjustments that occur in periods after a business combination is consummated. These changes become effective for the Company's fiscal year beginning January 1, 2016. The Company's adoption had no impact on the Company's consolidated financial position, results of operations, and cash flows.
In August 2015, the FASB issued ASU 2015-14, "Deferral of the Effective Date", which defers the effective date of ASU 2014-09, "Revenue from Contracts with Customers" to January 1, 2018. The Company is currently evaluating the potential impact of adopting the prescribed changes on the Company's consolidated financial position, results of operations, and cash flows.
In July 2015, the FASB issued ASU 2015-11, "Simplifying the Measurement of Inventory," which provides a revised, simpler measurement for inventory to be measured at the lower of cost and net realizable value. These changes become effective for the Company's fiscal year beginning January 1, 2018. The Company is currently evaluating the potential impact of implementing these changes on the Company's consolidated financial position, results of operations, and cash flows.
In April 2015, the FASB issued ASU 2015-03, "Simplifying the Presentation of Debt Issuance Costs," which requires that debt issuance costs related to a recognized debt liability be presented as a reduction to the carrying amount of that debt liability, not as an asset. The updated guidance became effective under early adoption for the Company's fiscal year beginning January 1, 2015, and resulted in a reclassification of amounts from Other Non-current Assets to Debt in the current and prior periods.
In February 2015, the FASB issued ASU 2015-02, "Amendments to the Consolidation Analysis," which amends the consolidation requirements in ASC 810. These changes become effective for the Company's fiscal year beginning January 1, 2016. The Company's adoption had no impact on the Company's consolidated financial position, results of operations, and cash flows.
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
NOTE 3 – SEGMENT REPORTING
The Company’s operating segments include the Palmarejo complex, Rochester, Kensington, Wharf, and San Bartolomé mines, and Coeur Capital. All operating segments are engaged in the discovery and mining of gold and silver and generate the majority of their revenues from the sale of these precious metals with the exception of Coeur Capital, which holds the Endeavor silver stream and other precious metals royalties. Other includes the La Preciosa project, Joaquin project, Martha mine, corporate office, elimination of intersegment transactions, and other items necessary to reconcile to consolidated amounts.
Financial information relating to the Company’s segments is as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three months ended March 31, 2016 | Palmarejo | | Rochester | | Kensington | | Wharf | | San Bartolomé | | Coeur Capital | | Other | | Total |
Revenue | | | | | | | | | | | | | | | |
Metal sales | $ | 29,813 |
| | $ | 29,982 |
| | $ | 35,743 |
| | $ | 27,929 |
| | $ | 21,278 |
| | $ | 1,891 |
| | $ | — |
| | $ | 146,636 |
|
Royalties | — |
| | — |
| | — |
| | — |
| | — |
| | 1,751 |
| | — |
| | 1,751 |
|
| 29,813 |
| | 29,982 |
| | 35,743 |
| | 27,929 |
| | 21,278 |
| | 3,642 |
| | — |
| | 148,387 |
|
Costs and Expenses | | | | | | | | | | | | | | | |
Costs applicable to sales(1) | 21,038 |
| | 22,485 |
| | 24,418 |
| | 15,461 |
| | 17,497 |
| | 656 |
| | — |
| | 101,555 |
|
Amortization | 7,289 |
| | 5,313 |
| | 8,349 |
| | 4,051 |
| | 1,754 |
| | 781 |
| | 427 |
| | 27,964 |
|
Exploration | 801 |
| | 109 |
| | (47 | ) | | — |
| | — |
| | 121 |
| | 747 |
| | 1,731 |
|
Write-downs | — |
| | — |
| | — |
| | — |
| | — |
| | 4,446 |
| | — |
| | 4,446 |
|
Other operating expenses | 315 |
| | 681 |
| | 252 |
| | 493 |
| | 291 |
| | 137 |
| | 10,311 |
| | 12,480 |
|
Other income (expense) | | | | | | | | | | | | | | | |
Fair value adjustments, net | (4,864 | ) | | (2,249 | ) | | — |
| | — |
| | — |
| | — |
| | (1,582 | ) | | (8,695 | ) |
Interest expense, net | (734 | ) | | (171 | ) | | (43 | ) | | — |
| | (3 | ) | | — |
| | (10,169 | ) | | (11,120 | ) |
Other, net | (1,235 | ) | | 3 |
| | (20 | ) | | 10 |
| | 315 |
| | 2,282 |
| | (41 | ) | | 1,314 |
|
Income and mining tax (expense) benefit | 98 |
| | (423 | ) | | — |
| | 116 |
| | (1,571 | ) | | (1,292 | ) | | 966 |
| | (2,106 | ) |
Net income (loss) | $ | (6,365 | ) | | $ | (1,446 | ) | | $ | 2,708 |
| | $ | 8,050 |
| | $ | 477 |
| | $ | (1,509 | ) | | $ | (22,311 | ) | | $ | (20,396 | ) |
Segment assets(2) | $ | 422,086 |
| | $ | 209,692 |
| | $ | 192,805 |
| | $ | 113,383 |
| | $ | 87,750 |
| | $ | 17,863 |
| | $ | 74,361 |
| | $ | 1,117,940 |
|
Capital expenditures | $ | 8,815 |
| | $ | 3,289 |
| | $ | 8,090 |
| | $ | 1,410 |
| | $ | 521 |
| | $ | — |
| | $ | 47 |
| | $ | 22,172 |
|
(1) Excludes amortization
(2) Segment assets include receivables, prepaids, inventories, property, plant and equipment, and mineral interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three months ended March 31, 2015 | Palmarejo | | Rochester | | Kensington | | Wharf | | San Bartolomé | | Coeur Capital | | Other | | Total |
Revenue | | | | | | | | | | | | | | | |
Metal sales | $ | 39,394 |
| | $ | 44,031 |
| | $ | 44,038 |
| | $ | — |
| | $ | 21,548 |
| | $ | 1,945 |
| | $ | — |
| | $ | 150,956 |
|
Royalties | — |
| | — |
| | — |
| | — |
| | — |
| | 2,000 |
| | — |
| | 2,000 |
|
| 39,394 |
| | 44,031 |
| | 44,038 |
| | — |
| | 21,548 |
| | 3,945 |
| | — |
| | 152,956 |
|
Costs and Expenses | | | | | | | | | | | | | | | |
Costs applicable to sales(1) | 34,491 |
| | 31,392 |
| | 29,419 |
| | — |
| | 19,127 |
| | 633 |
| | — |
| | 115,062 |
|
Amortization | 7,333 |
| | 6,843 |
| | 11,554 |
| | — |
| | 4,691 |
| | 2,151 |
| | 518 |
| | 33,090 |
|
Exploration | 1,123 |
| | 722 |
| | 1,662 |
| | — |
| | 36 |
| | 75 |
| | 648 |
| | 4,266 |
|
Write-downs | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Other operating expenses | 314 |
| | 1,141 |
| | 235 |
| | 165 |
| | 244 |
| | 17 |
| | 13,481 |
| | 15,597 |
|
Other income (expense) | | | | | | | | | | | | | | | |
Fair value adjustments, net | (1,545 | ) | | (2,292 | ) | | — |
| | — |
| | — |
| | — |
| | (1,047 | ) | | (4,884 | ) |
Interest expense, net | (1,340 | ) | | (225 | ) | | (63 | ) | | — |
| | (281 | ) | | — |
| | (8,856 | ) | | (10,765 | ) |
Other, net | (1,103 | ) | | (41 | ) | | (4 | ) | | 17 |
| | 452 |
| | (1,525 | ) | | (307 | ) | | (2,511 | ) |
Income and mining tax (expense) benefit | (1,371 | ) | | (350 | ) | | — |
| | 686 |
| | (1,407 | ) | | 598 |
| | 1,776 |
| | (68 | ) |
Net income (loss) | $ | (9,226 | ) | | $ | 1,025 |
| | $ | 1,101 |
| | $ | 538 |
| | $ | (3,786 | ) | | $ | 142 |
| | $ | (23,081 | ) | | $ | (33,287 | ) |
Segment assets(2) | $ | 346,250 |
| | $ | 188,419 |
| | $ | 205,208 |
| | $ | 142,527 |
| | $ | 179,638 |
| | $ | 57,930 |
| | $ | 80,181 |
| | $ | 1,200,153 |
|
Capital expenditures | $ | 9,184 |
| | $ | 3,255 |
| | $ | 4,144 |
| | $ | 51 |
| | $ | 949 |
| | $ | — |
| | $ | 37 |
| | $ | 17,620 |
|
(1) Excludes amortization
(2) Segment assets include receivables, prepaids, inventories, property, plant and equipment, and mineral interests
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
|
| | | | | | | |
Assets | March 31, 2016 |
| December 31, 2015 |
Total assets for reportable segments | $ | 1,117,940 |
| | $ | 1,103,310 |
|
Cash and cash equivalents | 173,389 |
| | 200,714 |
|
Other assets | 33,769 |
| | 28,465 |
|
Total consolidated assets | $ | 1,325,098 |
| | $ | 1,332,489 |
|
Geographic Information |
| | | | | | | |
Long-Lived Assets | March 31, 2016 |
| December 31, 2015 |
Mexico | $ | 397,406 |
| | $ | 390,694 |
|
United States | 347,021 |
| | 336,210 |
|
Bolivia | 33,519 |
| | 35,201 |
|
Australia | 3,317 |
| | 5,952 |
|
Argentina | 10,843 |
| | 10,871 |
|
Other | 5,066 |
| | 9,058 |
|
Total | $ | 797,172 |
| | $ | 787,986 |
|
|
| | | | | | | | |
Revenue | | Three months ended March 31, |
| 2016 | | 2015 |
United States | | $ | 93,654 |
| | $ | 88,069 |
|
Mexico | | 30,522 |
| | 40,141 |
|
Bolivia | | 21,278 |
| | 21,548 |
|
Australia | | 1,891 |
| | 1,945 |
|
Other | | 1,042 |
| | 1,253 |
|
Total | | $ | 148,387 |
| | $ | 152,956 |
|
NOTE 4 – RECLAMATION
Reclamation and mine closure costs are based principally on legal and regulatory requirements. Management estimates costs associated with reclamation of mining properties. On an ongoing basis, management evaluates its estimates and assumptions, and future expenditures could differ from current estimates.
Changes to the Company’s asset retirement obligations for operating sites are as follows:
|
| | | | | | | |
| Three months ended March 31, |
In thousands | 2016 | | 2015 |
Asset retirement obligation - Beginning | $ | 82,072 |
| | $ | 67,214 |
|
Accretion | 1,960 |
| | 1,412 |
|
Additions and changes in estimates | 251 |
| | 18,292 |
|
Settlements | (309 | ) | | (859 | ) |
Asset retirement obligation - Ending | $ | 83,974 |
| | $ | 86,059 |
|
The Company has accrued $3.4 million and $3.2 million at March 31, 2016 and December 31, 2015, respectively, for reclamation liabilities related to former mining activities, which are included in Reclamation.
NOTE 5 – STOCK-BASED COMPENSATION
The Company has stock incentive plans for executives and eligible employees. Stock awards include stock options, restricted stock, and performance shares. Stock-based compensation expense for the three months ended March 31, 2016 and 2015 was $2.9 million and $2.2 million, respectively. At March 31, 2016, there was $11.3 million of unrecognized stock-based
Coeur Mining, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
compensation cost which is expected to be recognized over a weighted-average remaining vesting period of 1.7 years. During the three months ended March 31, 2016, the supplemental incentive accrual increased $0.2 million to $1.4 million.
The following table summarizes the grants awarded during the three months ended March 31, 2016:
|
| | | | | | | | | | | | | | | | | | | | | |
Grant date | | Restricted stock | | Grant date fair value of restricted stock | | Stock options | | Grant date fair value of stock options | | Performance shares | | Grant date fair value of performance shares |
January 20, 2016 | | 1,030,833 |
| | $ | 1.81 |
| | 165,479 |
| | $ | 0.86 |
| | 1,428,314 |
| | $ | 2.92 |
|
March 21, 2016 | | 685,633 |
| | $ | 5.76 |
| | 17,772 |
| | $ | 2.84 |
| | 8,763 |
| | $ | 4.90 |
|
The following options and stock appreciation rights were exercisable during the three months ended March 31, 2016:
|
| | | | | | | | | | | | | | |
Award Type | | Number of Exercised Units | | Weighted Average Exercised Price | | Number of Exercisable Units | | Weighted Average Exercisable Price |
Stock options | | — |
| | $ | — |
| | 348,279 |
| | $ | 17.68 |
|
Stock appreciation rights | | — |
| | $ | — |
| | 46,572 |
| | $ | 14.06 |
|
NOTE 6 – RETIREMENT SAVINGS PLAN
The Company has a 401(k) retirement savings plan that covers all eligible U.S. employees. Eligible employees may elect to contribute up to 75% of base salary, subject to ERISA limitations. In addition, the Company has a deferred compensation plan for employees whose benefits under the 401(k) plan are limited by federal regulations. The Company generally makes matching contributions equal to 100% of the employee’s contribution up to 4% of the employee's salary. The Company may also provide an additional contribution based on an eligible employee's salary. Total plan expenses recognized for the three months ended March 31, 2016 and 2015 were $1.0 million and $1.6 million, respectively.
NOTE 7 - OTHER, NET
Other, net consists of the following:
|
| | | | | | | | |
| | Three months ended March 31, |
In thousands | | 2016 | | 2015 |
Impairment of equity securities | | $ | — |
| | $ | (1,514 | ) |
Foreign exchange gain (loss) | | (164 | ) | | (2,206 | ) |
Gain (loss) on sale of assets | | 1,673 |
| | (44 | ) |
Other | | (195 | ) | | 1,253 |
|
Other, net | | $ | 1,314 |
| | $ | (2,511 | ) |
NOTE 8 – INCOME AND MINING TAXES
The following table summarizes the components of Income and mining tax (expense) benefit for the three months ended March 31, 2016 and 2015 by significant jurisdiction:
|
| | | | | | | | | | | | | |
| Three months ended March 31, |
| 2016 | | 2015 |
In thousands | Income (loss) before tax | Tax (expense) benefit | | Income (loss) before tax | Tax (expense) benefit |
United States | $ | (9,361 | ) | $ | (532 | ) | | $ | (20,707 | ) | $ | 1,886 |
|
Argentina | (1,015 | ) | 1,543 |
| | (696 | ) | (1 | ) |
Mexico | (7,509 | ) | 17 |
| | (9,672 | ) | (1,264 | ) |
Bolivia | 2,047 |
| (1,570 | ) | | (2,379 | ) | (1,407 | ) |
Other jurisdictions | (2,452 | ) | (1,564 | ) | | 235 |
| 718 |
|
| $ | (18,290 | ) | $ | (2,106 | ) | | $ | (33,219 | ) | $ | (68 | ) |
The Company’s effective tax rate is impacted by recurring items, such as foreign exchange rates on deferred tax balances, mining tax expense and uncertain tax position accruals, and the full valuation allowance on the deferred tax assets relating to
Coeur Mining, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
losses in the United States and certain foreign jurisdictions. In addition, the Company's consolidated effective income tax rate is a function of the combined effective tax rates and foreign exchange rates in the jurisdictions in which it operates. Variations in the jurisdictional mix of income and loss and foreign exchange rates result in significant fluctuations in our consolidated effective tax rate.
A valuation allowance is provided for deferred tax assets for which it is more likely than not that the related tax benefits will not be realized. Each quarter, the Company analyzes its deferred tax assets and, if it is determined that the Company will not realize all or a portion of its deferred tax assets, it will record or increase a valuation allowance. Conversely, if it is determined that the Company will ultimately be more likely than not able to realize all or a portion of the related benefits for which a valuation allowance has been provided, all or a portion of the related valuation allowance will be reduced. There are a number of risk factors that could impact the Company’s ability to realize its deferred tax assets. For additional information, see Part II, Item 1A of this Report.
The Company or one of its subsidiaries files income tax returns in the U.S. federal jurisdiction, and various state and foreign jurisdictions. The statute of limitations remains open from 2012 forward for the U.S. federal jurisdiction and from 2008 forward for certain other foreign jurisdictions. As a result of statutes of limitation that will begin to expire within the next 12 months in various jurisdictions and possible settlements of audit-related issues with taxing authorities in various jurisdictions with respect to which none of the issues are individually significant, the Company believes that it is reasonably possible that the total amount of its net unrecognized income tax benefits will decrease between $1.0 million and $1.5 million in the next 12 months.
At March 31, 2016 and December 31, 2015, the Company had $18.9 million and $17.9 million of total gross unrecognized tax benefits, respectively. If recognized, these unrecognized tax benefits would positively impact the Company’s effective income tax rate. The Company’s continuing practice is to recognize potential interest and/or penalties related to unrecognized tax benefits as part of its income tax expense. At March 31, 2016 and December 31, 2015, the amount of accrued income-tax-related interest and penalties was $11.3 million and $9.2 million, respectively.
NOTE 9 – NET INCOME (LOSS) PER SHARE
Basic net income (loss) per share is computed by dividing net income (loss) available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted net income (loss) per share reflects the potential dilution that would occur if securities or other contracts to issue common stock were exercised or converted into common stock.
For the three months ended March 31, 2016 and 2015, 3,321,424 and 1,302,777 shares, respectively, of common stock equivalents related to equity-based awards were not included in the diluted per share calculation as the shares would be antidilutive.
The 3.25% Convertible Senior Notes ("Convertible Notes") were not included in the computation of diluted net income (loss) per share for the three months ended March 31, 2016 and 2015 because there is no excess value upon conversion over the principal amount of the Convertible Notes.
|
| | | | | | | |
| Three months ended March 31, |
In thousands except per share amounts | 2016 | | 2015 |
Net income (loss) available to common stockholders | $ | (20,396 | ) | | $ | (33,287 | ) |
Weighted average shares: | | | |
Basic | 150,249 |
| | 102,580 |
|
Effect of stock-based compensation plans | — |
| | — |
|
Diluted | 150,249 |
| | 102,580 |
|
Income (loss) per share: | | | |
Basic | $ | (0.14 | ) | | $ | (0.32 | ) |
Diluted | $ | (0.14 | ) | | $ | (0.32 | ) |
Coeur Mining, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
NOTE 10 – FAIR VALUE MEASUREMENTS
|
| | | | | | | | |
| | Three months ended March 31, |
In thousands | | 2016 | | 2015 |
Palmarejo royalty obligation embedded derivative | | $ | (4,878 | ) | | $ | (1,545 | ) |
Rochester net smelter returns ("NSR") royalty obligation | | (2,249 | ) | | (2,293 | ) |
Silver and gold options | | (1,568 | ) | | (1,046 | ) |
Fair value adjustments, net | | $ | (8,695 | ) | | $ | (4,884 | ) |
Accounting standards establish a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1), secondary priority to quoted prices in inactive markets or observable inputs (Level 2), and the lowest priority to unobservable inputs (Level 3).
The following table presents the Company’s financial assets and liabilities measured at fair value on a recurring basis (at least annually) by level within the fair value hierarchy. Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement:
|
| | | | | | | | | | | | | | | |
| Fair Value at March 31, 2016 |
In thousands | Total | | Level 1 | | Level 2 | | Level 3 |
Assets: | | | | | | | |
Equity securities | $ | 5,530 |
| | $ | 5,523 |
| | $ | — |
| | $ | 7 |
|
Silver and gold options | 131 |
| | — |
| | 131 |
| | — |
|
Other derivative instruments, net | 57 |
| | — |
| | 57 |
| | — |
|
| $ | 5,718 |
| | $ | 5,523 |
| | $ | 188 |
| | $ | 7 |
|
Liabilities: | | | | | | | |
Palmarejo royalty obligation embedded derivative | $ | 6,827 |
| | $ | — |
| | $ | — |
| | $ | 6,827 |
|
Rochester NSR royalty obligation | 10,877 |
| | — |
| | — |
| | 10,877 |
|
Silver and gold options | 36 |
| | — |
| | 36 |
| | — |
|
| $ | 17,740 |
| | $ | — |
| | $ | 36 |
| | $ | 17,704 |
|
|
| | | | | | | | | | | | | | | |
| Fair Value at December 31, 2015 |
In thousands | Total | | Level 1 | | Level 2 | | Level 3 |
Assets: | | | | | | | |
Equity securities | $ | 2,766 |
| | $ | 2,756 |
| | $ | — |
| | $ | 10 |
|
Liabilities: | | | | | | | |
Palmarejo royalty obligation embedded derivative | $ | 4,957 |
| | $ | — |
| | $ | — |
| | $ | 4,957 |
|
Rochester NSR royalty obligation | 9,593 |
| | — |
| | — |
| | 9,593 |
|
Other derivative instruments, net | 508 |
| | — |
| | 508 |
| | — |
|
| $ | 15,058 |
| | $ | — |
| | $ | 508 |
| | $ | 14,550 |
|
The Company’s investments in equity securities are recorded at fair market value in the financial statements based primarily on quoted market prices. Such instruments are classified within Level 1 of the fair value hierarchy. Quoted market prices are not available for certain equity securities; these securities are valued using pricing models, which require the use of observable and unobservable inputs, and are classified within Level 3 of the fair value hierarchy.
The Company’s silver and gold options and other derivative instruments, net, which relate to concentrate and certain doré sales contracts and foreign exchange contracts, are valued using pricing models, which require inputs that are derived from observable market data, including contractual terms, forward market prices, yield curves, credit spreads, and other unobservable inputs. The model inputs can generally be verified and do not involve significant management judgment. Such instruments are classified within Level 2 of the fair value hierarchy.
The fair values of the Palmarejo royalty obligation embedded derivative and Rochester NSR royalty obligation were estimated based on observable market data including contractual terms, forward silver and gold prices, yield curves, and credit spreads, as well as the Company’s current mine plan which is considered a significant unobservable input. Therefore, the Company has classified these obligations as Level 3 financial liabilities. Based on current mine plans, expected royalty durations of 0.4
Coeur Mining, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
years and 2.3 years were used to estimate the fair value of the Palmarejo royalty obligation embedded derivative and Rochester NSR royalty obligation, respectively, at March 31, 2016.
No assets or liabilities were transferred between fair value levels in the three months ended March 31, 2016.
The following tables present the changes in the fair value of the Company's Level 3 financial assets and liabilities for the three months ended March 31, 2016:
|
| | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2016 |
In thousands | Balance at the beginning of the period | | Revaluation | | Settlements | | Balance at the end of the period |
Assets: | | | | | | | |
Equity securities | $ | 10 |
| | $ | — |
| | $ | (3 | ) | | $ | 7 |
|
Liabilities: | | | | | | | |
Palmarejo royalty obligation embedded derivative | $ | 4,957 |
| | $ | 4,878 |
| | $ | (3,008 | ) | | $ | 6,827 |
|
Rochester NSR royalty obligation | $ | 9,593 |
| | 2,249 |
| | (965 | ) | | $ | 10,877 |
|
The fair value of financial assets and liabilities carried at book value in the financial statements at March 31, 2016 and December 31, 2015 is presented in the following table:
|
| | | | | | | | | | | | | | | | | | | |
| March 31, 2016 |
In thousands | Book Value | | Fair Value | | Level 1 | | Level 2 | | Level 3 |
Liabilities: | | |
| | | | | | |
3.25% Convertible Senior Notes due 2028 | $ | 712 |
| | $ | 591 |
| | $ | — |
| | $ | 591 |
| | $ | — |
|
7.875% Senior Notes due 2021(1) | 373,695 |
| | 307,732 |
| | — |
| | 307,732 |
| | — |
|
Term Loan due 2020(2) | 94,517 |
| | 99,250 |
| | — |
| | 99,250 |
| | — |
|
Palmarejo gold production royalty obligation | 9,833 |
| | 10,081 |
| | — |
| | — |
| | 10,081 |
|
| |
(1) | Net of unamortized debt issuance costs and premium received of $5.1 million. |
| |
(2) | Net of unamortized debt issuance costs of $4.7 million. |
|
| | | | | | | | | | | | | | | | | | | |
| December 31, 2015 |
In thousands | Book Value | | Fair Value | | Level 1 | | Level 2 | | Level 3 |
Liabilities: | | | | | | | | | |
3.25% Convertible Senior Notes due 2028 | $ | 712 |
| | $ | 693 |
| | $ | — |
| | $ | 693 |
| | $ | — |
|
7.875% Senior Notes due 2021(1) | 373,433 |
| | 227,487 |
| | — |
| | 227,487 |
| | — |
|
Term Loan due 2020(2) | 94,489 |
| | 99,500 |
| | — |
| | 99,500 |
| | — |
|
San Bartolomé Lines of Credit | 4,571 |
| | 4,571 |
| | — |
| | 4,571 |
| | — |
|
Palmarejo gold production royalty obligation | 15,207 |
| | 15,580 |
| | — |
| | — |
| | 15,580 |
|
| |
(1) | Net of unamortized debt issuance costs and premium received of $5.3 million. |
| |
(2) | Net of unamortized debt issuance costs of $5.0 million. |
The fair values of the Convertible Notes and 7.875% Senior Notes due 2021 (the "Senior Notes") outstanding were estimated using quoted market prices. The fair value of the Term Loan due 2020 (the "Term Loan") approximates book value (excluding unamortized debt issuance costs) as the liability is secured, has a variable interest rate, and lacks significant credit concerns. The fair value of the San Bartolomé line of credit approximates book value due to the short-term nature of the liability and absence of significant interest rate or credit concerns. The fair value of the Palmarejo gold production royalty obligation is estimated based on observable market data including contractual terms, forward silver and gold prices, yield curves, and credit spreads, as well as the Company’s current mine plan which is considered a significant unobservable input.
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
NOTE 11 – DERIVATIVE FINANCIAL INSTRUMENTS
Palmarejo Gold Production Royalty
On January 21, 2009, the Company's subsidiary, Coeur Mexicana S.A. de C.V. ("Coeur Mexicana"), entered into a gold production royalty agreement with a subsidiary of Franco-Nevada Corporation. The royalty covers 50% of the life of mine production from the Palmarejo mine and legacy adjacent properties, excluding production from the recently acquired Paramount Gold and Silver Corp. ("Paramount") properties. The royalty transaction includes a minimum obligation of 4,167 gold ounces per month and terminates when payments on 400,000 gold ounces have been made. At March 31, 2016, a total of 20,994 gold ounces remain outstanding under the obligation.
The price volatility associated with the minimum royalty obligation is considered an embedded derivative. The Company is required to recognize the change in fair value of the remaining minimum obligation due to changing gold prices. Unrealized gains are recognized in periods when the gold price has decreased from the previous period and unrealized losses are recognized in periods when the gold price increases. The fair value of the embedded derivative is reflected net of the Company's current credit adjusted risk free rate, which was 12.4% and 19.9% at March 31, 2016 and December 31, 2015, respectively. The fair value of the embedded derivative at March 31, 2016 and December 31, 2015 was a liability of $6.8 million and $5.0 million, respectively. The mark-to-market adjustments were losses of $4.9 million and $1.5 million for three months ended March 31, 2016 and 2015, respectively.
Payments on the royalty obligation decrease the carrying amount of the minimum obligation and the derivative liability. Each monthly payment is an amount equal to the greater of the minimum of 4,167 ounces of gold or 50% of actual gold production multiplied by the excess of the monthly average market price of gold above $416 per ounce, subject to a 1% annual inflation adjustment. Realized losses on settlement of the liabilities were $3.0 million and $4.2 million for the three months ended March 31, 2016 and 2015, respectively. The mark-to-market adjustments and realized losses are included in Fair value adjustments, net.
Provisional Silver and Gold Sales
The Company enters into sales contracts with third-party smelters and refiners which, in most cases, provide for a provisional payment based upon preliminary assays and quoted metal prices. The provisionally priced sales contracts contain an embedded derivative that is required to be separated from the host contract for accounting purposes. The host contract is the receivable recorded at the forward price at the time of sale. The embedded derivatives do not qualify for hedge accounting and are marked to market through earnings each period until final settlement. Changes in silver and gold prices resulted in provisional pricing mark-to-market gains of $0.6 million and $0.9 million in the three months ended March 31, 2016 and 2015, respectively. At March 31, 2016, the Company had outstanding provisionally priced sales of 0.4 million ounces of silver and 38,773 ounces of gold at prices of $15.36 and $1,183, respectively.
Silver and Gold Options
At March 31, 2016, the Company has outstanding put spread contracts on 0.3 million ounces of silver. The weighted average high and low strike prices on the silver put spreads are $15.00 per ounce and $14.00 per ounce, respectively. If the market price of silver were to average less than the high strike price but more than the low strike price during the contract period, the Company would receive the difference between the average market price and the high strike price for the contracted volume over the contract period. If the market price of silver were to average less than the low strike price during the contract period, the Company would receive the difference between the average market price and the high strike price for the contracted volume over the contract period, and the Company would be required to pay the difference between the average market price and the low strike price for the contracted volume over the contract period. The put spread contracts are generally net cash settled and expire during the second quarter of 2016. At March 31, 2016, the fair market value of the put spreads was a net asset of $0.1 million.
During the three months ended March 31, 2016 and 2015, the Company recorded unrealized gains of $2 thousand and unrealized losses of $0.2 million, respectively, related to outstanding options which were included in Fair value adjustments, net. The Company recognized realized losses of $1.6 million and $0.8 million during the three months ended March 31, 2016 and 2015, respectively, from settled contracts.
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
At March 31, 2016, the Company had the following derivative instruments that settle as follows:
|
| | | | | | | |
In thousands except average prices and notional ounces | 2016 | | Thereafter |
Palmarejo gold production royalty | $ | 17,240 |
| | $ | — |
|
Average gold price in excess of minimum contractual deduction | $ | 821 |
| | $ | — |
|
Notional ounces | 20,994 |
| | — |
|
| | | |
Provisional silver sales | $ | 6,736 |
| | $ | — |
|
Average silver price | $ | 15.36 |
| | $ | — |
|
Notional ounces | 438,573 |
| | — |
|
| | | |
Provisional gold sales | $ | 45,868 |
| | $ | — |
|
Average gold price | $ | 1,183 |
| | $ | — |
|
Notional ounces | 38,773 |
| | — |
|
| | | |
Silver put options purchased | $ | 4,500 |
| | $ | — |
|
Average silver strike price | $ | 15.00 |
| | $ | — |
|
Notional ounces | 300,000 |
| | — |
|
| | | |
Silver put options sold | $ | (4,200 | ) | | $ | — |
|
Average silver strike price | $ | 14.00 |
| | $ | — |
|
Notional ounces | 300,000 |
| | — |
|
The following summarizes the classification of the fair value of the derivative instruments:
|
| | | | | | | | | | | | | | | |
| March 31, 2016 |
In thousands | Prepaid expenses and other | | Accrued liabilities and other | | Current portion of royalty obligation | | Non-current portion of royalty obligation |
Palmarejo gold production royalty | — |
| | — |
| | 6,827 |
| | — |
|
Silver and gold options | 131 |
| | 36 |
| | — |
| | — |
|
Concentrate sales contracts | 85 |
| | 28 |
| | — |
| | — |
|
| $ | 216 |
| | $ | 64 |
| | $ | 6,827 |
| | $ | — |
|
|
| | | | | | | | | | | | | | | |
| December 31, 2015 |
In thousands | Prepaid expenses and other | | Accrued liabilities and other | | Current portion of royalty obligation | | Non-current portion of royalty obligation |
Palmarejo gold production royalty | — |
| | — |
| | 4,957 |
| | — |
|
Concentrate sales contracts | 28 |
| | 536 |
| | — |
| | — |
|
| $ | 28 |
| | $ | 536 |
| | $ | 4,957 |
| | $ | — |
|
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
The following represent mark-to-market gains (losses) on derivative instruments for the three months ended March 31, 2016 and 2015 (in thousands):
|
| | | | | | | | | |
| | | Three months ended March 31, |
Financial statement line | Derivative | | 2016 | | 2015 |
Revenue | Concentrate sales contracts | | $ | 566 |
| | $ | 914 |
|
Fair value adjustments, net | Palmarejo gold royalty | | (4,878 | ) | | (1,545 | ) |
Fair value adjustments, net | Silver and gold options | | (1,568 | ) | | (1,046 | ) |
| | | $ | (5,880 | ) | | $ | (1,677 | ) |
Credit Risk
The credit risk exposure related to any derivative instrument is limited to the unrealized gains, if any, on outstanding contracts based on current market prices. To reduce counter-party credit exposure, the Company enters into contracts with financial institutions management deems credit worthy and limits credit exposure to each institution. The Company does not anticipate non-performance by any of its counterparties. In addition, to allow for situations where derivative positions may need to be revised, the Company transacts only in markets that management considers highly liquid.
NOTE 12 – ACQUISITIONS
On February 20, 2015, the Company completed its acquisition of the Wharf gold mine located near Lead, South Dakota, for $99.4 million in cash. The transaction was accounted for as a business combination which requires that assets acquired and liabilities assumed be recognized at their respective fair values at the acquisition date. The Company incurred $2.1 million of acquisition costs, which are included in Pre-development, reclamation, and other on the Condensed Consolidated Statements of Comprehensive Income (Loss).
The following table presents the unaudited pro forma summary of the Company’s Condensed Consolidated Statements of Comprehensive Income (Loss) for the three months ended March 31, 2015, as if the acquisition had occurred on January 1, 2015. The following unaudited pro forma financial information is presented for informational purposes only and is not necessarily indicative of the results of operations as they would have been had the transaction occurred on the assumed date, nor is it necessarily an indication of trends in future results for a number of reasons, including, but not limited to, differences between the assumptions used to prepare the pro forma information, potential synergies, and cost savings from operating efficiencies.
|
| | | | | | | | |
| | Three months ended March 31, |
In thousands | | 2016 | | 2015 (Pro Forma) |
Revenue | | $ | 148,387 |
| | $ | 170,956 |
|
Income (loss) before income and mining taxes | | (18,290 | ) | | (33,271 | ) |
Net income (loss) | | (20,396 | ) | | (33,340 | ) |
NOTE 13 – INVESTMENTS
The Company invests in equity securities of silver and gold exploration and development companies. These investments are classified as available-for-sale and are measured at fair value in the financial statements with unrealized gains and losses recorded in Other comprehensive income (loss).
|
| | | | | | | | | | | |
| At March 31, 2016 |
In thousands | Cost | | Gross Unrealized Losses | | Gross Unrealized Gains | | Estimated Fair Value |
Equity securities | 3,509 |
| | (108 | ) | | 2,129 |
| | 5,530 |
|
|
| | | | | | | | | | | | | | | |
| At December 31, 2015 |
In thousands | Cost | | Gross Unrealized Losses | | Gross Unrealized Gains | | Estimated Fair Value |
Equity securities | $ | 3,386 |
| | $ | (1,179 | ) | | $ | 559 |
| | $ | 2,766 |
|
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
The Company performs a quarterly assessment on each of its equity securities with unrealized losses to determine if the security is other than temporarily impaired. The Company recorded pre-tax other-than-temporary impairment losses of $1.5 million in the three months ended March 31, 2015, in Other, net. The following table summarizes the gross unrealized losses on equity securities for which other-than-temporary impairments have not been recognized and the fair values of those securities, aggregated by the length of time the individual securities have been in a continuous unrealized loss position, at March 31, 2016:
|
| | | | | | | | | | | | | | | | | | | | |
| Less than twelve months | | Twelve months or more | | Total |
In thousands | Unrealized Losses | Fair Value | | Unrealized Losses | Fair Value | | Unrealized Losses | Fair Value |
Equity securities | $ | (108 | ) | $ | 103 |
| | $ | — |
| $ | — |
| | $ | (108 | ) | $ | 103 |
|
NOTE 14 – RECEIVABLES
|
| | | | | | | |
In thousands | March 31, 2016 | | December 31, 2015 |
Current receivables: | | | |
Trade receivables | $ | 12,308 |
| | $ | 17,878 |
|
Income tax receivable | 14,203 |
| | 13,678 |
|
Value added tax receivable | 53,022 |
| | 50,669 |
|
Other | 3,396 |
| | 3,767 |
|
| $ | 82,929 |
| | $ | 85,992 |
|
Non-current receivables: | | | |
Value added tax receivable | $ | 24,114 |
| | $ | 24,768 |
|
Total receivables | $ | 107,043 |
| | $ | 110,760 |
|
NOTE 15 – INVENTORY AND ORE ON LEACH PADS
|
| | | | | | | |
In thousands | March 31, 2016 | | December 31, 2015 |
Inventory: | | | |
Concentrate | $ | 17,373 |
| | $ | 16,165 |
|
Precious metals | 19,122 |
| | 21,908 |
|
Supplies | 42,102 |
| | 43,638 |
|
| $ | 78,597 |
| | $ | 81,711 |
|
Ore on leach pads: | | | |
Current | $ | 72,703 |
| | $ | 67,329 |
|
Non-current | 49,294 |
| | 44,582 |
|
| $ | 121,997 |
| | $ | 111,911 |
|
Total inventory and ore on leach pads | $ | 200,594 |
| | $ | 193,622 |
|
NOTE 16 – PROPERTY, PLANT AND EQUIPMENT
|
| | | | | | | |
In thousands | March 31, 2016 | | December 31, 2015 |
Land | $ | 8,287 |
| | $ | 8,287 |
|
Facilities and equipment | 664,364 |
| | 654,585 |
|
Capital leases | 62,148 |
| | 30,648 |
|
| 734,799 |
| | 693,520 |
|
Accumulated amortization | (524,315 | ) | | (514,509 | ) |
| 210,484 |
| | 179,011 |
|
Construction in progress | 10,464 |
| | 16,988 |
|
Property, plant and equipment, net | $ | 220,948 |
| | $ | 195,999 |
|
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
NOTE 17 – MINING PROPERTIES
Mining properties consist of the following (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
March 31, 2016 | Palmarejo | | Rochester | | Kensington | | Wharf | | San Bartolomé | | La Preciosa | | Joaquin | | Coeur Capital | | Total |
Mine development | $ | 156,257 |
| | $ | 150,648 |
| | $ | 245,433 |
| | $ | 32,509 |
| | $ | 39,523 |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 624,370 |
|
Accumulated amortization | (131,770 | ) | | (129,100 | ) | | (136,757 | ) | | (6,836 | ) | | (30,788 | ) | | — |
| | — |
| |
|
| | (435,251 | ) |
| 24,487 |
| | 21,548 |
| | 108,676 |
| | 25,673 |
| | 8,735 |
| | — |
| | — |
| | — |
| | 189,119 |
|
Mineral interests | 629,303 |
| | — |
| | — |
| | 45,837 |
| | 12,868 |
| | 49,085 |
| | 10,000 |
| | 49,440 |
| | 796,533 |
|
Accumulated amortization | (354,554 | ) | | — |
| | — |
| | (12,002 | ) | | (11,471 | ) | | — |
| | — |
| | (33,521 | ) | | (411,548 | ) |
| 274,749 |
| | — |
| | — |
| | 33,835 |
| | 1,397 |
| | 49,085 |
| | 10,000 |
| | 15,919 |
| | 384,985 |
|
Mining properties, net | $ | 299,236 |
| | $ | 21,548 |
| | $ | 108,676 |
| | $ | 59,508 |
| | $ | 10,132 |
| | $ | 49,085 |
| | $ | 10,000 |
| | $ | 15,919 |
| | $ | 574,104 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2015 | Palmarejo | | Rochester | | Kensington | | Wharf | | San Bartolomé | | La Preciosa | | Joaquin | | Coeur Capital | | Total |
Mine development | $ | 151,828 |
| | $ | 149,756 |
| | $ | 238,786 |
| | $ | 32,318 |
| | $ | 39,474 |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 612,162 |
|
Accumulated amortization | (131,055 | ) | | (126,242 | ) | | (131,236 | ) | | (5,784 | ) | | (30,325 | ) | | — |
| | — |
| | — |
| | (424,642 | ) |
| 20,773 |
| | 23,514 |
| | 107,550 |
| | 26,534 |
| | 9,149 |
| | — |
| | — |
| | — |
| | 187,520 |
|
Mineral interests | 629,303 |
| | — |
| | — |
| | 45,837 |
| | 12,868 |
| | 49,085 |
| | 10,000 |
| | 59,343 |
| | 806,436 |
|
Accumulated amortization | (348,268 | ) | | — |
| | — |
| | (10,551 | ) | | (11,400 | ) | | — |
| | — |
| | (34,518 | ) | | (404,737 | ) |
| 281,035 |
| | — |
| | — |
| | 35,286 |
| | 1,468 |
| | 49,085 |
| | 10,000 |
| | 24,825 |
| | 401,699 |
|
Mining properties, net | $ | 301,808 |
| | $ | 23,514 |
| | $ | 107,550 |
| | $ | 61,820 |
| | $ | 10,617 |
| | $ | 49,085 |
| | $ | 10,000 |
| | $ | 24,825 |
| | $ | 589,219 |
|
On March 31, 2016, Coeur sold its 2.0% NSR royalty on the Cerro Bayo mine to the operator, a subsidiary of Mandalay Resources Corporation ("Mandalay"), for total consideration of approximately $5.7 million, consisting of $4.0 million in cash and 2.5 million Mandalay shares. The mineral interest associated with the Cerro Bayo mine was included in the Coeur Capital segment.
The operator of the Endeavor mine in Australia, on which the Company has a 100% silver stream, recently announced a significant curtailment of production due to low lead and zinc prices. As a result, Coeur recorded a $2.5 million write-down of the mineral interest associated with the Endeavor silver stream within the Coeur Capital segment.
On April 19, 2016, Coeur sold its tiered NSR royalty on the El Gallo mine to the operator, a subsidiary of McEwen Mining Inc., for total consideration of approximately $6.3 million, including $1 million in contingent consideration payable in mid-2018. In anticipation of this sale, the Company recorded a $1.9 million