Skip to main content

Coeur Reports Fourth Quarter and Full-Year 2024 Results

SilverCrest transaction completed creating leading global silver company; second consecutive quarter of strong net income, adjusted EBITDA and free cash flow; provides full-year 2025 guidance

Coeur Mining, Inc. (“Coeur” or the “Company”) (NYSE: CDE) today reported fourth quarter 2024 financial results, including revenue of $305 million and cash flow from operating activities of $64 million. The Company reported GAAP net income from continuing operations of $38 million, or $0.08 per share. On an adjusted basis1, Coeur reported EBITDA of $116 million, cash flow from operating activities before changes in working capital of $79 million and net income from continuing operations of $45 million, or $0.11 per share.

For the full year, Coeur reported revenue of $1.1 billion, cash flow from operating activities of $174 million and GAAP net income from continuing operations of $59 million, or $0.15 per share. On an adjusted basis1, the Company reported EBITDA of $339 million, cash flow from operating activities before changes in working capital of $162 million and net income from continuing operations of $70 million, or $0.18 per share.

Key Highlights

  • Strong full-year 2024 production and cost results – 2024 full-year production of 341,582 ounces of gold and 11.4 million ounces of silver represented year-over-year increases of 8% and 11%, respectively, and fell solidly within the 2024 guidance ranges. Full-year 2024 costs applicable to sales per ounce declined year-over-year by 11% for gold and 9% for silver
  • Second consecutive quarter of positive free cash flow and further EBITDA growth – Fourth quarter free cash flow of $16 million brought total second half free cash flow to $85 million. Fourth quarter adjusted EBITDA of $116 million resulted in full-year 2024 adjusted EBITDA1 of $339 million compared to $142 million in 2023
  • Strong fourth quarter results from Rochester – Rochester’s silver and gold production increased by 34% and 63%, respectively, quarter-over-quarter to 1.6 million ounces of silver and 15,752 ounces of gold, bringing the full-year totals to 4.4 million silver ounces and 39,203 gold ounces. Tons placed in the fourth quarter totaled 8.2 million tons, exceeding the 7.0 - 8.0 million tons target. Fourth quarter free cash flow of $12 million represented the first positive free cash flow quarter since the fourth quarter of 2019
  • Further debt reductions – Coeur repaid an additional $30 million of the revolving credit facility (“RCF”)2 during the quarter, reducing the outstanding balance by 29%, or $80 million since mid-year to $195 million. The Company’s net debt to adjusted EBITDA ratio declined to 1.6x at year-end compared to 3.4x at year-end 2023
  • SilverCrest transaction now closed – Coeur’s $1.58 billion acquisition of SilverCrest Metals Inc. (“SilverCrest”) closed on February 14, 2025, which adds the high-grade, low-cost Las Chispas silver and gold operation in Sonora, Mexico to the Company’s portfolio of North American assets and creates a leading global silver company
  • Robust expected 2025 production growth positions Coeur for record results – 2025 production guidance ranges of 380,000 - 440,000 ounces of gold and 16.7 - 20.3 million ounces of silver represent expected year-over-year increases of 20% and 62%, respectively3. These ranges reflect the expected benefit of the recently acquired Las Chispas operation and the first full-year of production from the newly expanded Rochester operation totaling 7.0 - 8.3 million silver ounces and 60,000 - 75,000 gold ounces, representing year-over-year expected increases of 75% and 72%, respectively3

“Thanks to the team’s dedication and incredible effort, we finished 2024 with a second consecutive quarter of strong earnings and positive free cash flow, leaving us well-positioned to deliver record operational and financial results in 2025,” said Mitchell J. Krebs, Chairman, President and Chief Executive Officer. “As expected, 2024 represented an inflection point for the Company. While completing the Rochester expansion, announcing the proposed acquisition of SilverCrest, transitioning to positive free cash flow, and beginning to pay down debt were key drivers to a successful year, our other operations delivered strong results worth highlighting. Wharf generated the highest free cash flow in its 42-year history, Palmarejo delivered its highest free cash flow in seven years, and Kensington increased its gold production by 13% while decreasing its unit costs by 8% year-over-year and is targeting a return to positive free cash flow in 2025. Together with the first full year of contribution from the Rochester expansion and the addition of the newly acquired high-grade, low-cost Las Chispas operation, we anticipate delivering sharp increases in production, EBITDA and free cash flow, which will allow us to continue aggressively deleveraging the balance sheet.

“As highlighted in our reserves and resources update yesterday, we continue to see positive results from our sustained commitment to brownfield exploration over the past several years. At Kensington, we achieved our stated goal of establishing a five-year proven and probable reserve mine life. We also significantly expanded the inferred resource pipelines at Palmarejo and Wharf, which bode well for future meaningful mine life extensions. In 2025, we will continue our commitment to generating returns through the drill bit with another year of robust exploration investment.

“With the closing of the SilverCrest transaction last week, we’re delighted to welcome the Las Chispas team to the Company, and to have Eric Fier and Pierre Beaudoin join our Board of Directors. Although the first quarter will reflect several one-time transaction costs, seasonally lower production levels, and only six weeks of contribution from Las Chispas, we look forward to delivering the best year in Coeur Mining’s history in 2025 at a time when the outlook for silver and gold remains incredibly positive.”

Financial and Operating Highlights (Unaudited)

(Amounts in millions, except per share amounts, gold ounces produced & sold, and per-ounce metrics)

 

2024

 

4Q 2024

3Q 2024

2Q 2024

 

1Q 2024

 

2023

 

4Q 2023

 

Gold Sales

$

734.9

 

$

205.2

$

223.8

$

154.1

 

$

151.8

 

$

575.7

 

$

187.7

 

Silver Sales

$

319.1

 

$

100.2

$

89.7

$

67.9

 

$

61.3

 

$

245.5

 

$

74.3

 

Consolidated Revenue

$

1,054.0

 

$

305.4

$

313.5

$

222.0

 

$

213.1

 

$

821.2

 

$

262.1

 

Costs Applicable to Sales4

$

606.2

 

$

158.8

$

156.7

$

144.7

 

$

146.0

 

$

632.9

 

$

192.3

 

General and Administrative Expenses

$

47.7

 

$

11.1

$

11.0

$

11.2

 

$

14.4

 

$

41.6

 

$

10.2

 

Net Income (Loss)

$

58.9

 

$

37.9

$

48.7

$

1.4

 

$

(29.1

)

$

(103.6

)

$

(25.5

)

Net Income (Loss) Per Share

$

0.15

 

$

0.08

$

0.12

$

0.00

 

$

(0.08

)

$

(0.30

)

$

(0.07

)

Adjusted Net Income (Loss)1

$

70.1

 

$

45.3

$

47.2

$

(3.4

)

$

(19.0

)

$

(78.0

)

$

(6.2

)

Adjusted Net Income (Loss)1 Per Share

$

0.18

 

$

0.11

$

0.12

$

(0.01

)

$

(0.05

)

$

(0.23

)

$

(0.02

)

Weighted Average Shares Outstanding

 

397.4

 

 

401.0

 

400.8

 

399.9

 

 

385.0

 

 

343.1

 

 

380.5

 

EBITDA1

$

302.6

 

$

104.6

$

121.1

$

49.7

 

$

27.2

 

$

60.5

 

$

25.0

 

Adjusted EBITDA1

$

339.2

 

$

116.4

$

126.0

$

52.4

 

$

44.3

 

$

142.3

 

$

64.3

 

Cash Flow from Operating Activities

$

174.2

 

$

63.8

$

111.1

$

15.2

 

$

(15.9

)

$

67.3

 

$

65.3

 

Capital Expenditures

$

183.2

 

$

47.7

$

42.0

$

51.4

 

$

42.1

 

$

364.6

 

$

92.7

 

Free Cash Flow1

$

(9.0

)

$

16.1

$

69.1

$

(36.2

)

$

(58.0

)

$

(297.3

)

$

(27.4

)

Cash, Equivalents & Short-Term Investments

$

55.1

 

$

55.1

$

76.9

$

74.1

 

$

67.5

 

$

61.6

 

$

61.6

 

Total Debt5

$

590.1

 

$

590.1

$

605.2

$

629.3

 

$

585.6

 

$

545.3

 

$

545.3

 

Average Realized Price Per Ounce – Gold

$

2,156

 

$

2,399

$

2,309

$

2,003

 

$

1,864

 

$

1,825

 

$

1,886

 

Average Realized Price Per Ounce – Silver

$

27.95

 

$

31.11

$

29.86

$

26.20

 

$

23.57

 

$

24.21

 

$

24.79

 

Gold Ounces Produced

 

341,582

 

 

87,149

 

94,993

 

78,696

 

 

80,744

 

 

317,671

 

 

101,609

 

Silver Ounces Produced

 

11.4

 

 

3.2

 

3.0

 

2.6

 

 

2.6

 

 

10.3

 

 

3.1

 

Gold Ounces Sold

 

340,816

 

 

85,555

 

96,913

 

76,932

 

 

81,416

 

 

315,511

 

 

99,540

 

Silver Ounces Sold

 

11.4

 

 

3.2

 

3.0

 

2.6

 

 

2.6

 

 

10.1

 

 

3.0

 

Adjusted CAS per AuOz1

$

1,203

 

$

1,192

$

1,113

$

1,264

 

$

1,267

 

$

1,355

 

$

1,225

 

Adjusted CAS per AgOz1

$

16.55

 

$

16.93

$

15.67

$

17.71

 

$

14.63

 

$

18.10

 

$

17.03

 

Financial Results

Fourth quarter 2024 revenue totaled $305 million compared to $314 million in the prior period and $262 million in the fourth quarter of 2023. The Company produced 87,149 and 3.2 million ounces of gold and silver, respectively, during the quarter. Metal sales for the quarter totaled 85,555 ounces of gold and 3.2 million ounces of silver. Average realized gold and silver prices for the quarter were $2,399 and $31.11 per ounce, respectively, compared to $2,309 and $29.86 per ounce in the prior period and $1,886 and $24.79 per ounce in the fourth quarter of 2023.

Coeur generated $1.1 billion in revenue in 2024, compared to $821 million in 2023. Full-year gold and silver production totaled 341,582 and 11.4 million ounces, respectively, compared to 317,671 ounces of gold and 10.3 million ounces of silver in 2023. Metal sales in 2024 included 340,816 and 11.4 million ounces of gold and silver, respectively. Average realized gold and silver prices for the year were $2,156 and $27.95 per ounce, respectively, compared to $1,825 and $24.21 per ounce in 2023.

Gold and silver sales represented 67% and 33% of quarterly revenue, respectively. For the full year, gold and silver sales accounted for 70% and 30% of revenue, respectively. The Company’s U.S. operations accounted for approximately 71% and 64% in the fourth quarter and full-year revenue, respectively.

Adjusted costs applicable to sales per ounce1 of gold and silver increased 7% and 8% quarter-over-quarter, respectively, largely due to lower gold production in the period as well as lower silver production at Palmarejo, partially offset by higher production at Rochester. General and administrative expenses remained consistent quarter-over-quarter at $11 million.

Coeur invested approximately $20 million ($17 million expensed and $4 million capitalized) in exploration during the quarter, compared to approximately $25 million ($20 million expensed and $5 million capitalized) in the prior period. For the full year, the Company invested approximately $77 million ($60 million expensed and $17 million capitalized) compared to roughly $41 million ($31 million expensed and $10 million capitalized) in 2023. See the “Operations” and “Exploration” sections for additional detail on the Company’s exploration activities.

The Company recorded income tax expense of approximately $18 million and $67 million during the fourth quarter and for the full year, respectively. Cash income and mining taxes paid during the period totaled approximately $12 million, bringing the full-year total to $45 million. Cash taxes paid in 2024 primarily reflect income and mining tax payments in Mexico. Coeur expects to pay approximately $75 - $85 million in cash taxes during the first quarter of 2025 primarily as a result of the strong operational performance at Palmarejo and the newly acquired Las Chispas operation.

Quarterly operating cash flow totaled $64 million compared to $111 million in the prior period. For the full year, operating cash flow nearly tripled to $174 million mainly driven by strong operational performance in the second half of 2024.

Fourth quarter capital expenditures were $48 million compared to $42 million in the prior period, bringing the full-year total to $183 million and within Coeur’s 2024 guidance range of $160 - $200 million. Sustaining and development capital expenditures accounted for approximately $41 million and $7 million, or 85% and 15%, respectively, of Coeur’s total capital investment during the quarter.

The Company expects to generate negative free cash flow during the first quarter due to one-time outflows, including the previously mentioned $75 - $85 million in cash taxes, annual incentive plan payments, semi-annual interest on the Company’s 5.125% Senior Notes due 2029, Rochester property taxes and SilverCrest transaction-related costs.

SilverCrest Acquisition Transaction

On February 14, 2025, Coeur closed on the acquisition of SilverCrest in an all-equity transaction. The acquisition positions Coeur as a leading global silver company by adding the high-grade, low-cost Las Chispas silver and gold operation in Sonora, Mexico to Coeur’s portfolio. Based upon the closing stock price of Coeur’s stock on February 14, 2025, the issuance of approximately 239 million shares in the transaction implied an acquisition value of $1.58 billion.

The Company expects prorated production reflecting 10.5 months of the year for Las Chispas to be 42,500 - 52,500 ounces of gold and 4.25 - 5.25 million ounces of silver.

Coeur intends to apply SilverCrest’s cash and proceeds from the monetization of its bullion and finished goods inventory, net of accounts payable balances, to outstanding RCF and prepay balances.

Operations

Fourth quarter and full-year 2024 highlights for each of the Company’s operations are provided below.

Palmarejo, Mexico

(Dollars in millions, except per ounce amounts)

 

2024

 

4Q 2024

 

3Q 2024

 

2Q 2024

 

1Q 2024

 

2023

 

4Q 2023

 

Tons milled

 

1,762,779

 

 

419,008

 

 

413,463

 

 

429,561

 

 

500,747

 

 

2,008,459

 

 

500,509

 

Average gold grade (oz/t)

 

0.070

 

 

0.059

 

 

0.070

 

 

0.066

 

 

0.070

 

 

0.050

 

 

0.060

 

Average silver grade (oz/t)

 

4.52

 

 

4.17

 

 

5.15

 

 

4.49

 

 

4.34

 

 

3.97

 

 

4.08

 

Average recovery rate – Au

 

93.0

%

 

91.2

%

 

94.8

%

 

89.9

%

 

95.2

%

 

91.1

%

 

89.4

%

Average recovery rate – Ag

 

85.0

%

 

88.3

%

 

85.6

%

 

82.8

%

 

83.7

%

 

82.7

%

 

79.4

%

Gold ounces produced

 

108,666

 

 

22,490

 

 

27,549

 

 

25,467

 

 

33,160

 

 

100,605

 

 

25,401

 

Silver ounces produced (000’s)

 

6,780

 

 

1,543

 

 

1,823

 

 

1,596

 

 

1,818

 

 

6,592

 

 

1,622

 

Gold ounces sold

 

108,783

 

 

22,353

 

 

28,655

 

 

24,313

 

 

33,462

 

 

99,043

 

 

24,848

 

Silver ounces sold (000’s)

 

6,797

 

 

1,598

 

 

1,861

 

 

1,542

 

 

1,796

 

 

6,534

 

 

1,644

 

Average realized price per gold ounce

$

1,751

 

$

1,750

 

$

1,922

 

$

1,744

 

$

1,611

 

$

1,565

 

$

1,615

 

Average realized price per silver ounce

$

27.74

 

$

31.27

 

$

29.71

 

$

26.48

 

$

23.64

 

$

24.21

 

$

24.78

 

Metal sales

$

379.1

 

$

89.1

 

$

110.4

 

$

83.2

 

$

96.4

 

$

313.2

 

$

80.9

 

Costs applicable to sales4

$

195.5

 

$

45.5

 

$

47.5

 

$

48.2

 

$

54.3

 

$

194.3

 

$

50.3

 

Adjusted CAS per AuOz1

$

892

 

$

894

 

$

818

 

$

1,006

 

$

901

 

$

957

 

$

1,010

 

Adjusted CAS per AgOz1

$

14.28

 

$

15.92

 

$

12.60

 

$

15.24

 

$

13.18

 

$

15.09

 

$

15.26

 

Exploration expense

$

13.2

 

$

3.8

 

$

4.3

 

$

2.6

 

$

2.5

 

$

7.8

 

$

2.7

 

Cash flow from operating activities

$

138.1

 

$

33.2

 

$

55.6

 

$

23.7

 

$

25.6

 

$

76.8

 

$

24.1

 

Sustaining capital expenditures (excludes capital lease payments)

$

18.3

 

$

6.5

 

$

4.0

 

$

3.1

 

$

4.7

 

$

34.6

 

$

6.9

 

Development capital expenditures

$

12.3

 

$

3.4

 

$

4.0

 

$

2.8

 

$

2.1

 

$

7.2

 

$

2.0

 

Total capital expenditures

$

30.6

 

$

9.9

 

$

8.0

 

$

5.9

 

$

6.8

 

$

41.8

 

$

8.9

 

Free cash flow1

$

107.5

 

$

23.3

 

$

47.6

 

$

17.8

 

$

18.8

 

$

35.0

 

$

15.2

 

Operational

  • Fourth quarter gold and silver production totaled 22,490 and 1.5 million ounces, respectively, compared to 27,549 and 1.8 million ounces in the prior period and 25,401 and 1.6 million ounces in the fourth quarter of 2023. For the full year, gold and silver production totaled 108,666 and 6.8 million ounces, respectively, and exceeded 2024 guidance ranges of 95,000 - 103,000 ounces of gold and 5.9 - 6.7 million ounces of silver
  • Production during the quarter was primarily driven by higher average silver recoveries, offset by lower average gold and silver grades

Financial

  • Adjusted CAS1 for gold and silver on a co-product basis increased 9% and 26% quarter-over-quarter to $894 and $15.92 per ounce, respectively, driven by lower metal sales
  • For the full year, adjusted CAS1 for gold and silver on a co-product basis totaled $892 and $14.28 per ounce, respectively, compared to $957 and $15.09 per ounce in the prior period. Both gold and silver costs ended the year below their 2024 guidance ranges of $950 - $1,150 and $15.50 - $16.50 per ounce
  • Capital expenditures increased 24% quarter-over-quarter to $10 million, reflecting higher sustaining capital during the period. For the full year, capital expenditures decreased 27% to $31 million
  • Free cash flow1 in the fourth quarter and full year totaled $23 million and $108 million, respectively, compared to $48 million and $35 million in the prior periods

Exploration

  • Exploration investment for the fourth quarter totaled approximately $4 million (substantially all expensed) compared to roughly $4 million (substantially all expensed) in the prior period. For the full year, exploration investment increased 69% to roughly $13 million (substantially all expensed)
  • Seven rigs were active during the quarter, with three rigs focused on step-out drilling along the western extension of the Hidalgo corridor. A new mineralized structure discovered in 2024 called the Libertad Footwall has demonstrated splays and breccias similar to those contained at Guadalupe and Independencia. Exploration drilling successfully traced these Libertad structures over 750 meters along strike. In addition, the 2024 drill program at Hidalgo and Libertad was a significant contributor to inferred resource growth. Successful exploration also led to a maiden resource at the San Juan target and an extension of the Guadalupe zone
  • Since the acquisition of the Fresnillo claims in September 2024, multiple new veins and targets have been identified through mapping and sampling. Vein extensions with the potential to add up to 12 kilometers of cumulative strike length have been outlined to the southeast and immediately adjacent to existing mining operations
  • Priorities for 2025 include continuing to build the inferred resource base to create a strong foundation for future conversion and reserve growth. A key focus will be on validation and expansion of historic resources on the southeast extension of Independencia / La Nacion, two vein structures that extend beyond the area impacted by the gold stream. In addition, early-stage exploration is expected to commence in the eastern portion of the Palmarejo district. For the first time ever, approximately 60% of planned annual exploration investment at Palmarejo is expected to be outside the area affected by the gold stream with Franco-Nevada

Other

  • Approximately 47% and 35% of Palmarejo’s gold sales in the fourth quarter and full year, respectively, were sold under the gold stream agreement with Franco-Nevada at a price of $800 per ounce, totaling 10,463 ounces in the fourth quarter and 37,894 ounces for the full year. The Company anticipates approximately 40% - 50% of Palmarejo’s 2025 gold sales will be sold under the gold stream agreement

Guidance

  • Full-year 2025 production is expected to be 95,000 - 105,000 ounces of gold and 5.4 - 6.5 million ounces of silver
  • CAS1 in 2025 are expected to be $950 - $1,150 per gold ounce and $17.00 - $18.00 per silver ounce
  • Capital expenditures are expected to be $26 - $32 million, consisting primarily of sustaining capital and underground development
  • Exploration investment in 2025 is expected to be $16 - $18 million (substantially all expensed)

Rochester, Nevada

(Dollars in millions, except per ounce amounts)

 

2024

 

4Q 2024

3Q 2024

 

2Q 2024

 

1Q 2024

 

2023

 

4Q 2023

 

Ore tons placed

 

23,529,814

 

 

8,226,820

 

7,064,623

 

 

5,102,800

 

 

3,135,571

 

 

11,388,657

 

 

2,754,058

 

Average silver grade (oz/t)

 

0.52

 

 

0.44

 

0.57

 

 

0.59

 

 

0.52

 

 

0.45

 

 

0.44

 

Average gold grade (oz/t)

 

0.002

 

 

0.003

 

0.002

 

 

0.002

 

 

0.002

 

 

0.003

 

 

0.003

 

Silver ounces produced (000’s)

 

4,378

 

 

1,551

 

1,155

 

 

973

 

 

699

 

 

3,392

 

 

1,340

 

Gold ounces produced

 

39,203

 

 

15,752

 

9,690

 

 

8,006

 

 

5,755

 

 

38,775

 

 

19,847

 

Silver ounces sold (000’s)

 

4,389

 

 

1,571

 

1,098

 

 

985

 

 

735

 

 

3,340

 

 

1,269

 

Gold ounces sold

 

38,345

 

 

14,824

 

9,186

 

 

8,150

 

 

6,185

 

 

38,449

 

 

19,175

 

Average realized price per silver ounce

$

28.31

 

$

30.97

$

30.13

 

$

25.78

 

$

23.32

 

$

24.09

 

$

24.59

 

Average realized price per gold ounce

$

2,387

 

$

2,604

$

2,492

 

$

2,131

 

$

2,050

 

$

1,965

 

$

1,991

 

Metal sales

$

215.8

 

$

87.2

$

56.0

 

$

42.8

 

$

29.8

 

$

156.0

 

$

69.4

 

Costs applicable to sales4

$

154.6

 

$

51.5

$

39.4

 

$

36.7

 

$

27.0

 

$

171.3

 

$

71.8

 

Adjusted CAS per AgOz1

$

20.07

 

$

17.96

$

20.88

 

$

21.58

 

$

18.17

 

$

23.97

 

$

19.33

 

Adjusted CAS per AuOz1

$

1,663

 

$

1,495

$

1,735

 

$

1,813

 

$

1,630

 

$

1,922

 

$

1,564

 

Prepayment, working capital cash flow

$

 

$

$

 

$

 

$

 

$

17.5

 

$

 

Exploration expense

$

5.1

 

$

2.7

$

1.0

 

$

1.0

 

$

0.4

 

$

1.2

 

$

0.2

 

Cash flow from operating activities

$

4.6

 

$

26.0

$

3.2

 

$

(5.9

)

$

(18.7

)

$

(23.0

)

$

11.6

 

Sustaining capital expenditures (excludes capital lease payments)

$

42.6

 

$

10.4

$

7.0

 

$

9.9

 

$

15.3

 

$

30.9

 

$

13.8

 

Development capital expenditures

$

30.1

 

$

3.5

$

3.1

 

$

17.6

 

$

5.9

 

$

232.5

 

$

51.7

 

Total capital expenditures

$

72.7

 

$

13.9

$

10.1

 

$

27.5

 

$

21.2

 

$

263.4

 

$

65.5

 

Free cash flow1

$

(68.1

)

$

12.1

$

(6.9

)

$

(33.4

)

$

(39.9

)

$

(286.4

)

$

(53.9

)

Operational

  • Silver and gold production in the fourth quarter totaled 1.6 million and 15,752 ounces, respectively, compared to 1.2 million and 9,690 ounces in the prior period and 1.3 million and 19,847 ounces in the fourth quarter of 2023. For the full year, silver production totaled 4.4 million ounces, which was below 2024 guidance ranges of 4.8 - 6.6 million ounces, while gold production totaled 39,203 and was within 2024 guidance ranges of 37,000 - 50,000 ounces
  • Ore tons placed increased 16% quarter-over-quarter to 8.2 million tons, which exceeded the fourth quarter target of 7.0 - 8.0 million tons, and included approximately 5.1 million tons through the new crushing circuit and roughly 3.1 million tons of higher-grade backfill direct-to-pad material placed on the Stage 6 leach pad, which has provided operational flexibility and helped ensure continuous production during planned and unplanned crusher downtime. In the month of January 2025, ore tons placed totaled 2.4 million tons
  • Lower than expected silver production during the quarter was primarily driven by the timing of recovered ounces and higher average overall size of material placed during the quarter

Financial

  • Fourth quarter adjusted CAS1 for silver and gold on a co-product basis totaled $17.96 and $1,495 per ounce, respectively, mainly driven by higher metals sales
  • Full-year adjusted CAS1 for silver and gold on a co-product basis totaled $20.07 and $1,663 per ounce, respectively, compared to $23.97 and $1,922 per ounce in the prior period
  • Capital expenditures increased 38% quarter-over-quarter to $14 million, bringing the full year total to $73 million compared to $263 million in the prior period, reflecting the completion of the Rochester expansion during the year
  • Free cash flow1 in the fourth quarter and full-year totaled $12 million and $(68) million, respectively, compared to $(7) million and $(286) million in the prior periods

Exploration

  • Exploration investment in the fourth quarter totaled approximately $4 million ($3 million expensed and $1 million capitalized) compared to roughly $3 million ($1 million expensed and $2 million capitalized) in the prior quarter. For the full year, exploration investment more than doubled to $10 million ($5 million expensed and $5 million capitalized)
  • Near-term exploration objectives at Rochester aim to augment the grade profile of the current 16-year reserve-only mine life to enhance cash flow
  • Two rigs continued to drill the Wedge area of East Rochester during the fourth quarter. This diamond drill core program has successfully outlined the continuation of mineralization along both the Weaver-Rochester contact and long high-angle, higher-grade structures. In addition, a thick wedge of colluvium that was previously considered waste was found to be mineralized. The geological understanding of this portion of the deposit, due to be mined from 2027 - 2032, is growing rapidly and the updated geological model is expected to form the basis for an aggressive infill program in 2025 once the overlying Stage 1 leach pad is unloaded
  • Re-logging and re-interpretation of core and reverse circulation chips from legacy drillholes at Lincoln Hill during 2024 resulted in a new geological model being completed during the quarter. Additional drilling to test this model and expand reserves and resources in this area are planned for 2024
  • Drilling at Nevada Packard commenced during the quarter and is expected to confirm the new geological model and establish controls on higher-grade mineralization. This work is aimed at assessing the upside potential for higher grades on the structures in the Nevada Packard area to augment the life of mine grade profile

Guidance

  • Full-year 2025 production is expected to be 7.0 - 8.3 million ounces of silver and 60,000 - 75,000 ounces of gold
  • CAS1 for 2025 are expected to be $14.50 - $16.50 per silver ounce and $1,250 - $1,450 per gold ounce
  • Capital expenditures are expected to be $57 - $70 million, which reflects an eight-million-ton stripping campaign for the removal of Stage 1 and 2 leach pads to access ore zones in the eastern portion of the open pit, modifications after startup of the crusher corridor and final negotiated payment with a key contractor of the expansion construction
  • Exploration investment in 2025 is expected to be $13 - $16 million ($11 - $12 million expensed and $2 - $4 million capitalized)

Kensington, Alaska

(Dollars in millions, except per ounce amounts)

 

2024

 

4Q 2024

 

3Q 2024

 

2Q 2024

 

1Q 2024

 

2023

 

4Q 2023

 

Tons milled

 

699,037

 

 

183,639

 

 

165,916

 

 

182,043

 

 

167,439

 

 

651,576

 

 

177,382

 

Average gold grade (oz/t)

 

0.15

 

 

0.16

 

 

0.16

 

 

0.14

 

 

0.14

 

 

0.14

 

 

0.16

 

Average recovery rate

 

91.3

%

 

91.8

%

 

90.4

%

 

92.3

%

 

90.8

%

 

91.9

%

 

92.3

%

Gold ounces produced

 

95,671

 

 

26,931

 

 

24,104

 

 

23,202

 

 

21,434

 

 

84,789

 

 

26,686

 

Gold ounces sold

 

95,361

 

 

25,839

 

 

24,800

 

 

23,539

 

 

21,183

 

 

84,671

 

 

25,980

 

Average realized price per gold ounce, gross

$

2,415

 

$

2,702

 

$

2,563

 

$

2,223

 

$

2,105

 

$

1,987

 

$

2,016

 

Treatment and refining charges per gold ounce

$

53

 

$

53

 

$

56

 

$

52

 

$

52

 

$

74

 

$

58

 

Average realized price per gold ounce, net

$

2,362

 

$

2,649

 

$

2,507

 

$

2,171

 

$

2,053

 

$

1,913

 

$

1,958

 

Metal sales

$

225.1

 

$

68.3

 

$

62.2

 

$

51.1

 

$

43.5

 

$

162.5

 

$

51.2

 

Costs applicable to sales4

$

157.8

 

$

39.7

 

$

38.1

 

$

40.7

 

$

39.3

 

$

152.7

 

$

37.9

 

Adjusted CAS per AuOz1

$

1,651

 

$

1,529

 

$

1,539

 

$

1,734

 

$

1,840

 

$

1,786

 

$

1,441

 

Prepayment, working capital cash flow

$

(12.9

)

$

(12.9

)

$

11.8

 

$

(11.8

)

$

 

$

 

$

10.7

 

Exploration expense

$

5.5

 

$

0.7

 

$

2.0

 

$

1.3

 

$

1.5

 

$

7.9

 

$

1.7

 

Cash flow from operating activities

$

40.9

 

$

8.5

 

$

38.1

 

$

(7.2

)

$

1.5

 

$

4.0

 

$

16.9

 

Sustaining capital expenditures (excludes capital lease payments)

$

68.7

 

$

18.9

 

$

20.0

 

$

16.5

 

$

13.3

 

$

53.3

 

$

15.1

 

Development capital expenditures

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Total capital expenditures

$

68.7

 

$

18.9

 

$

20.0

 

$

16.5

 

$

13.3

 

$

53.3

 

$

15.1

 

Free cash flow1

$

(27.8

)

$

(10.4

)

$

18.1

 

$

(23.7

)

$

(11.8

)

$

(49.3

)

$

1.8

 

Operational

  • Gold production in the fourth quarter totaled 26,931 ounces compared to 24,104 ounces in the prior period and 26,686 ounces in the fourth quarter of 2023. For the full year, gold production totaled 95,671 ounces and was within the 2024 guidance range of 92,000 - 106,000 ounces
  • Higher production during the quarter was driven by higher average recoveries and increased tons milled

Financial

  • Fourth quarter adjusted CAS1 totaled $1,529 per ounce compared to $1,539 per ounce in the prior period, reflecting increased metal sales. Full-year adjusted CAS1 totaled $1,651 per ounce compared to $1,786 in the prior period and was within the 2024 guidance range of $1,525 - $1,725 per ounce
  • Capital expenditures decreased 6% quarter-over-quarter to $19 million. For the full year, capital expenditures increased 29% to $69 million primarily driven by the focus on capital development to support the multi-year development and exploration program aimed at extending mine life
  • Free cash flow1 in the fourth quarter and full-year totaled $(10) million and $(28) million, respectively, compared to $18 million and $(49) million in the prior periods

Exploration

  • Exploration investment in the fourth quarter totaled approximately $3 million ($1 million expensed and $2 million capitalized), compared to $5 million ($2 million expensed and $3 million capitalized) in the prior period. For the full year, exploration investment totaled roughly $18 million ($6 million expensed and $12 million capitalized), compared to $18 million ($8 million expensed and $10 million capitalized) in 2023
  • Up to three rigs were active at Kensington, with drilling focused on both infill and extension of the current resource boundaries at both the Kensington and Elmira deposits, with some drilling on scout targets in Lower Kensington
  • Drilling during 2024 led to the discovery of several new mineralized zones including the Elmira Hanging Wall mineralization, Zone 50 in Lower Kensington and the up-dip extension of Zone 10A in Upper Kensington. Additionally, the first detailed structural model was completed for the Elmira deposit during the year and is incorporated into 2025 exploration targeting and 2024 year-end resource modeling. A similar study is expected to be undertaken in Upper and Lower Kensington in 2025
  • Drilling in 2025 is focusing on maintaining the life of mine through expansion of known resource areas and identifying higher-grade zones to improve bulk mill feed grade. In addition, scout drilling is expected to take place on the newly identified Elmira Hanging Wall target and along the 3,000-foot-long gap between the Kimberly and Elmira deposits

Guidance

  • Full-year 2025 production is expected to be 92,500 - 107,500 gold ounces
  • CAS1 in 2025 are expected to be $1,700 - $1,900 per gold ounce
  • Capital expenditures are expected to be $55 - $64 million, which reflects the completion of the multi-year development and exploration program in the first half of the year as well as an $18 - 22 million investment to raise the main tailings storage facility embankment as part of the expansion of the existing facility, which is expected to be executed over the next two years
  • Exploration investment in 2025 is expected to be $11 - $14 million ($6 - 8 million expensed and $5 - $6 million capitalized)

Wharf, South Dakota

(Dollars in millions, except per ounce amounts)

 

2024

 

4Q 2024

 

3Q2024

 

2Q 2024

 

1Q 2024

 

2023

 

4Q 2023

Ore tons placed

 

5,003,935

 

1,164,894

 

1,424,649

 

1,162,437

 

1,251,955

 

4,743,469

 

1,290,562

Average gold grade (oz/t)

 

0.031

 

0.023

 

0.046

 

0.032

 

0.021

 

0.026

 

0.027

Gold ounces produced

 

98,042

 

21,976

 

33,650

 

22,021

 

20,395

 

93,502

 

29,675

Silver ounces produced (000’s)

 

232

 

54

 

42

 

69

 

67

 

268

 

90

Gold ounces sold

 

98,327

 

22,539

 

34,272

 

20,930

 

20,586

 

93,348

 

29,537

Silver ounces sold (000’s)

 

233

 

54

 

45

 

65

 

69

 

266

 

86

Average realized price per gold ounce

$

2,315

$

2,620

$

2,440

$

2,064

$

2,026

$

1,961

$

1,982

Metal sales

$

234.0

$

60.7

$

85.0

$

45.0

$

43.3

$

189.5

$

60.7

Costs applicable to sales4

$

98.4

$

22.1

$

31.8

$

19.1

$

25.4

$

114.7

$

32.4

Adjusted CAS per AuOz1

$

934

$

902

$

885

$

822

$

1,165

$

1,152

$

997

Prepayment, working capital cash flow

$

$

$

$

$

$

12.5

$

Exploration expense

$

6.2

$

2.7

$

2.3

$

1.1

$

0.1

$

$

Cash flow from operating activities

$

101.9

$

22.2

$

51.6

$

17.0

$

11.1

$

84.1

$

28.9

Sustaining capital expenditures (excludes capital lease payments)

$

7.2

$

2.9

$

2.8

$

1.2

$

0.3

$

2.0

$

1.3

Development capital expenditures

$

$

$

$

$

$

0.5

$

0.2

Total capital expenditures

$

7.2

$

2.9

$

2.8

$

1.2

$

0.3

$

2.5

$

1.5

Free cash flow1

$

94.7

$

19.3

$

48.8

$

15.8

$

10.8

$

81.6

$

27.4

Operational

  • Gold production in the fourth quarter decreased 35% quarter-over-quarter to 21,976 ounces. For the full year, gold production totaled 98,042 ounces, exceeding the 2024 guidance range of 86,000 - 96,000 ounces
  • Lower production during the quarter was largely due to timing of ounces placed on the leach pad in the prior quarter at a lower average gold grade

Financial

  • Adjusted CAS1 on a by-product basis increased 2% quarter-over-quarter to $902 per ounce, largely driven by lower metal sales. Full-year adjusted CAS1 totaled $934 per ounce and was below the 2024 guidance range of $950 - $1,050 per ounce
  • Capital expenditures remained relatively flat quarter-over-quarter at approximately $3 million
  • Free cash flow1 in the fourth quarter and full year totaled $19 million and $95 million, respectively, compared to $49 million and $82 million in the prior periods. Higher free cash flow1 for 2024 was largely driven by higher metal sales and is a record free cash flow1 year for the site

Exploration

  • Exploration investment during the fourth quarter totaled $3 million (substantially all expensed), compared to $2 million (substantially all expensed) in the prior quarter. For the full year, exploration investment totaled $6 million (substantially all expensed), compared to $1 million (substantially all capitalized) in 2023
  • Increased exploration investment continued during the fourth quarter with two rigs undertaking expansion and infill drilling at the North Foley deposit. This work has successfully outlined mineralization over a new area of approximately 150,000 square feet adjacent to the Foley pit
  • In 2025, expansion and infill drilling is expected to continue focusing on the Juno and North Foley deposits and is expected to meaningfully extend mine life. Additionally, geophysical surveys are planned to help in the delineation of new drill targets to fill the pipeline for continued growth and production

Guidance

  • Full-year 2025 production is expected to be 90,000 - 100,000 gold ounces and 50,000 - 200,000 ounces of silver
  • CAS1 in 2025 are expected to be $1,250 - $1,350 per gold ounce
  • Capital expenditures are expected to be $13 - $17 million, which reflects increased infill drilling expected to materially extend the mine life as well as other investments which is expected to be required to convert the Juno and North Foley deposits into reserves
  • Exploration investment in 2025 is expected to be $7 - $10 million (substantially all expensed)

Exploration

During the fourth quarter, Coeur invested approximately $20 million ($17 million expensed and $4 million capitalized), compared to roughly $25 million ($20 million expensed and $5 million capitalized) in the prior period. For the full year, the Company invested approximately $77 million ($60 million expensed and $17 million capitalized), compared to roughly $41 million ($31 million expensed and $10 million capitalized) in 2023.

The Company’s exploration investment in 2025 is expected to total $67 - $77 million for expansion drilling (classified as exploration expense) and $10 - $16 million for infill drilling (capitalized exploration).

Top exploration priorities for the Company’s 2024 exploration program were achieved, including: (1) Kensington reaching a five year proven and probable reserve mine life; (2) outlining higher-grade structures to enhance the near-term margin and longer term free cash flow profile of the newly-expanded Rochester; (3) significantly increasing Palmarejo’s inferred resources; and (4) substantially enhancing the geological understanding of the evolving world-class polymetallic Silvertip system located in British Columbia.

At Silvertip, exploration investment totaled approximately $6 million in the fourth quarter, compared to $9 million in the prior period. For the full year, exploration investment totaled approximately $27 million, which includes $16 million related to underground mine development and site support costs, compared to $11 million in 2023.

At Silvertip, underground and surface drilling with three rigs wrapped up during the quarter. Overall, the 2024 three-pronged exploration strategy was successful on all fronts, including: (1) extending along strike the key zones of the Southern Silver zone and Saddle zone from near-mine underground drilling; (2) intersecting massive sulfide mineralization in all five step-out drill holes at the Southern Silver zone; and (3) identifying three new Silvertip lookalike structures on the land package.

In 2025, the exploration program is focused on extending and building the resource base adjacent to the current resource and further increasing the knowledge of the district through follow-up of key targets outlined by the 2024 regional program.

The Company expects exploration investment to be approximately $12 - $14 million at Silvertip 2025, which excludes $17 - $22 million related to underground mine development and site support costs.

2025 Guidance

Gold and silver production is expected to increase 20% and 62%, respectively, compared to 2024 based on the midpoint of guidance ranges. The increase is primarily driven by the completion and ramp-up of Rochester last year and the addition of Las Chispas in mid-February.

Overall cost guidance has increased slightly at Palmarejo, Kensington and Wharf compared to 2024.

The below exploration expense guidance excludes $17 - $22 million of underground mine development and support costs associated with Silvertip.

Note that Las Chispas guidance reflects results from the February 14 closing of the acquisition. Additionally, Las Chispas cost guidance excludes the effects of the SilverCrest purchase price allocation.

2025 Production Guidance

 

 

 

 

 

Gold

 

Silver

 

 

 

 

 

(oz)

 

(K oz)

Las Chispas

 

 

 

 

42,500 - 52,500

 

4,250 - 5,250

Palmarejo

 

 

 

 

95,000 - 105,000

 

5,400 - 6,500

Rochester

 

 

 

 

60,000 - 75,000

 

7,000 - 8,300

Kensington

 

 

 

 

92,500 - 107,500

 

Wharf

 

 

 

 

90,000 - 100,000

 

50 - 200

Total

 

 

 

 

380,000 - 440,000

 

16,700 - 20,250

2025 Costs Applicable to Sales Guidance

 

 

 

 

 

Gold

Silver

 

 

 

 

 

($/oz)

($/oz)

Las Chispas (co-product)

 

 

 

 

$850 - $950

$9.25 - $10.25

Palmarejo (co-product)

 

 

 

 

$950 - $1,150

$17.00 - $18.00

Rochester (co-product)

 

 

 

 

$1,250 - $1,450

$14.50 - $16.50

Kensington

 

 

 

 

$1,700 - $1,900

Wharf (by-product)

 

 

 

 

$1,250 - $1,350

2025 Capital, Exploration and G&A Guidance

 

 

 

 

 

($M)

Capital Expenditures, Sustaining

 

 

 

 

$132 - $156

Capital Expenditures, Development

 

 

 

 

$55 - $69

Exploration, Expensed

 

 

 

 

$67 - $77

Exploration, Capitalized

 

 

 

 

$10 - $16

General & Administrative Expenses

 

 

 

 

$44 - $48

 

Note: The Company’s guidance figures assume estimated prices of $2,700/oz gold and $30.00/oz silver as well as CAD of 1.425 and MXN of 20.50. Guidance figures exclude the impact of any metal sales or foreign exchange hedges.

Financial Results and Conference Call

Coeur will host a conference call to discuss its fourth quarter and full-year 2024 financial results on February 20, 2025 at 11:00 a.m. Eastern Time.

Dial-In Numbers:

(855) 560-2581 (U.S.)

 

(855) 669-9657 (Canada)

 

(412) 542-4166 (International)

Conference ID:

Coeur Mining

Hosting the call will be Mitchell J. Krebs, Chairman, President and Chief Executive Officer of Coeur, who will be joined by Thomas S. Whelan, Senior Vice President and Chief Financial Officer, Michael “Mick” Routledge, Senior Vice President and Chief Operating Officer, Aoife McGrath, Senior Vice President of Exploration, and other members of management. A replay of the call will be available through February 27, 2025.

Replay numbers:

(877) 344-7529 (U.S.)

 

(855) 669-9658 (Canada)

 

(412) 317-0088 (International)

Conference ID:

333 97 30

About Coeur

Coeur Mining, Inc. is a U.S.-based, well-diversified, growing precious metals producer with five wholly-owned operations: the Las Chispas silver-gold mine in Sonora, Mexico, the Palmarejo gold-silver complex in Chihuahua, Mexico, the Rochester silver-gold mine in Nevada, the Kensington gold mine in Alaska and the Wharf gold mine in South Dakota. In addition, the Company wholly-owns the Silvertip polymetallic critical minerals exploration project in British Columbia.

Cautionary Statements

This news release contains forward-looking statements within the meaning of securities legislation in the United States and Canada, including statements regarding cash flow, production growth, costs, capital expenditures, exploration and development efforts and plans and potential impacts on reserves and resources, mine lives and expected extensions, the gold stream agreement at Palmarejo, anticipated production, and costs and expenses and operations at Las Chispas, Palmarejo, Rochester, Wharf and Kensington. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause Coeur’s actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Such factors include, among others, the risk that anticipated production, cost and expense levels are not attained, the risks and hazards inherent in the mining business (including risks inherent in developing and expanding large-scale mining projects, environmental hazards, industrial accidents, weather or geologically-related conditions), changes in the market prices of gold and silver and a sustained lower price or higher treatment and refining charge environment, the uncertainties inherent in Coeur’s production, exploration and development activities, including risks relating to permitting and regulatory delays (including the impact of government shutdowns) and mining law changes, ground conditions, grade and recovery variability, any future labor disputes or work stoppages (involving the Company and its subsidiaries or third parties), the risk of adverse outcomes in litigation, the uncertainties inherent in the estimation of mineral reserves and resources, impacts from Coeur’s future acquisition of new mining properties or businesses, risks associated with the continued integration of the recent acquisition of SilverCrest, the risk that the Rochester expansion does not sustain planned performance, the loss of access or insolvency of any third-party refiner or smelter to whom Coeur markets its production, materials and equipment availability, inflationary pressures, continued access to financing sources, the effects of environmental and other governmental regulations and government shut-downs, the risks inherent in the ownership or operation of or investment in mining properties or businesses in foreign countries, Coeur’s ability to raise additional financing necessary to conduct its business, make payments or refinance its debt, as well as other uncertainties and risk factors set out in filings made from time to time with the United States Securities and Exchange Commission, and the Canadian securities regulators, including, without limitation, Coeur’s most recent report on Form 10-K. Actual results, developments and timetables could vary significantly from the estimates presented. Readers are cautioned not to put undue reliance on forward-looking statements. Coeur disclaims any intent or obligation to update publicly such forward-looking statements, whether as a result of new information, future events or otherwise. Additionally, Coeur undertakes no obligation to comment on analyses, expectations or statements made by third parties in respect of Coeur, its financial or operating results or its securities. This does not constitute an offer of any securities for sale.

The scientific and technical information concerning our mineral projects in this news release have been reviewed and approved by a “qualified person” under Item 1300 of SEC Regulation S-K, namely our Senior Director, Technical Services, Christopher Pascoe. For a description of the key assumptions, parameters and methods used to estimate mineral reserves and mineral resources, as well as data verification procedures and a general discussion of the extent to which the estimates may be affected by any known environmental, permitting, legal, title, taxation, sociopolitical, marketing or other relevant factors, please review the Technical Report Summaries for each of the Company’s material properties which are available at www.sec.gov.

Coeur’s public disclosures, including disclosures of mineral reserves and resources, are governed by the U.S. Securities Exchange Act of 1934, including Item 1300 of SEC Regulation S-K. SilverCrest has traditionally disclosed estimates of Las Chispas “measured,” “indicated,” and “inferred” mineral resources as such terms are used in Canada’s National Instrument 43-101. Although Item 1300 of SEC Regulation S-K and NI 43-101 have similar goals in terms of conveying an appropriate level of confidence in the disclosures being reported, they at times embody different approaches or definitions. Consequently, investors are cautioned that public disclosures by SilverCrest prepared in accordance with NI 43-101 may not be comparable to similar information made public by companies, including Coeur, subject to Item 1300 of SEC Regulation S-K and the other reporting and disclosure requirements under the U.S. federal securities laws and the rules and regulations thereunder.

Non-U.S. GAAP Measures

We supplement the reporting of our financial information determined under United States generally accepted accounting principles (U.S. GAAP) with certain non-U.S. GAAP financial measures, including EBITDA, adjusted EBITDA, adjusted EBITDA margin, free cash flow, adjusted net income (loss), operating cash flow before changes in working capital and adjusted costs applicable to sales per ounce (gold and silver) or pound (zinc or lead). We believe that these adjusted measures provide meaningful information to assist management, investors and analysts in understanding our financial results and assessing our prospects for future performance. We believe these adjusted financial measures are important indicators of our recurring operations because they exclude items that may not be indicative of, or are unrelated to our core operating results, and provide a better baseline for analyzing trends in our underlying businesses. We believe EBITDA, adjusted EBITDA, adjusted EBITDA margin, free cash flow, adjusted net income (loss) and adjusted costs applicable to sales per ounce (gold and silver) and pound (zinc and lead) are important measures in assessing the Company’s overall financial performance. For additional explanation regarding our use of non-U.S. GAAP financial measures, please refer to our Form 10-K for the year ended December 31, 2024.

Notes

1. 

EBITDA, adjusted EBITDA, adjusted EBITDA margin, free cash flow, adjusted net income (loss), operating cash flow before changes in working capital and adjusted costs applicable to sales per ounce (gold and silver) are non-GAAP measures. Please see tables in the Appendix for the reconciliation to U.S. GAAP. Free cash flow is defined as cash flow from operating activities less capital expenditures. Liquidity is defined as cash and cash equivalents plus availability under the Company’s RCF. Future borrowing under the RCF may be subject to certain financial covenants. Please see tables in Appendix for the calculation of consolidated free cash flow and liquidity.

2.

As of December 31, 2024, Coeur had $30 million in outstanding letters of credit and $195 million in outstanding borrowings under its RCF. Future borrowing under the RCF may be subject to certain financial covenants.

3.

Percentage based on the midpoint of 2025 guidance ranges.

4.

Excludes amortization.

5.

Includes capital leases. Net of debt issuance costs and premium received.

Average Spot Prices

 

 

2024

 

4Q 2024

 

3Q 2024

 

2Q 2024

 

1Q 2024

 

2023

 

4Q 2023

Average Gold Spot Price Per Ounce

$

2,386

$

2,663

$

2,474

$

2,338

$

2,070

$

1,941

$

1,971

Average Silver Spot Price Per Ounce

$

28.27

$

31.38

$

29.43

$

28.45

$

23.34

$

23.35

$

23.20

Average Zinc Spot Price Per Pound

$

1.26

$

1.38

$

1.26

$

1.29

$

1.11

$

1.20

$

1.13

Average Lead Spot Price Per Pound

$

0.94

$

0.91

$

0.92

$

0.98

$

0.94

$

0.97

$

0.96

 

COEUR MINING, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

December 31, 2024

 

December 31, 2023

ASSETS

In thousands, except share data

CURRENT ASSETS

 

 

 

Cash and cash equivalents

$

55,087

 

 

$

61,633

 

Receivables

 

29,930

 

 

 

31,035

 

Inventory

 

78,617

 

 

 

76,661

 

Ore on leach pads

 

92,724

 

 

 

79,400

 

Prepaid expenses and other

 

16,741

 

 

 

18,526

 

 

 

273,099

 

 

 

267,255

 

NON-CURRENT ASSETS

 

 

 

Property, plant and equipment and mining properties, net

 

1,817,616

 

 

 

1,688,288

 

Ore on leach pads

 

106,670

 

 

 

25,987

 

Restricted assets

 

8,512

 

 

 

9,115

 

Receivables

 

19,583

 

 

 

23,140

 

Other

 

76,267

 

 

 

67,063

 

TOTAL ASSETS

$

2,301,747

 

 

$

2,080,848

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

CURRENT LIABILITIES

 

 

 

Accounts payable

$

125,877

 

 

$

115,110

 

Accrued liabilities and other

 

156,609

 

 

 

140,913

 

Debt

 

31,380

 

 

 

22,636

 

Reclamation

 

16,954

 

 

 

10,954

 

 

 

330,820

 

 

 

289,613

 

NON-CURRENT LIABILITIES

 

 

 

Debt

 

558,678

 

 

 

522,674

 

Reclamation

 

243,538

 

 

 

203,059

 

Deferred tax liabilities

 

7,258

 

 

 

12,360

 

Other long-term liabilities

 

38,201

 

 

 

29,239

 

 

 

847,675

 

 

 

767,332

 

COMMITMENTS AND CONTINGENCIES

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

Common stock, par value $0.01 per share; authorized 600,000,000 shares, 399,235,632 issued and outstanding at December 31, 2024 and 386,282,957 at December 31, 2023

 

3,992

 

 

 

3,863

 

Additional paid-in capital

 

4,181,521

 

 

 

4,139,870

 

Accumulated other comprehensive income (loss)

 

 

 

 

1,331

 

Accumulated deficit

 

(3,062,261

)

 

 

(3,121,161

)

 

 

1,123,252

 

 

 

1,023,903

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

2,301,747

 

 

$

2,080,848

 

COEUR MINING, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

 

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2022

 

 

In thousands, except share data

Revenue

$

1,054,006

 

 

$

821,206

 

 

$

785,636

 

COSTS AND EXPENSES

 

 

 

 

 

Costs applicable to sales(1)

 

606,192

 

 

 

632,896

 

 

 

606,530

 

Amortization

 

124,974

 

 

 

99,822

 

 

 

111,626

 

General and administrative

 

47,727

 

 

 

41,605

 

 

 

39,460

 

Exploration

 

59,658

 

 

 

30,962

 

 

 

26,624

 

Pre-development, reclamation, and other

 

51,273

 

 

 

54,636

 

 

 

40,647

 

Total costs and expenses

 

889,824

 

 

 

859,921

 

 

 

824,887

 

Income or loss from operations

 

164,182

 

 

 

(38,715

)

 

 

(39,251

)

OTHER INCOME (EXPENSE), NET

 

 

 

 

 

Gain (loss) on debt extinguishment

 

417

 

 

 

3,437

 

 

 

 

Fair value adjustments, net

 

 

 

 

3,384

 

 

 

(66,668

)

Interest expense, net of capitalized interest

 

(51,276

)

 

 

(29,099

)

 

 

(23,861

)

Other, net

 

13,027

 

 

 

(7,463

)

 

 

66,331

 

Total other income (expense), net

 

(37,832

)

 

 

(29,741

)

 

 

(24,198

)

Income (loss) before income and mining taxes

 

126,350

 

 

 

(68,456

)

 

 

(63,449

)

Income and mining tax (expense) benefit

 

(67,450

)

 

 

(35,156

)

 

 

(14,658

)

NET INCOME (LOSS)

$

58,900

 

 

$

(103,612

)

 

$

(78,107

)

OTHER COMPREHENSIVE INCOME (LOSS):

 

 

 

 

 

Change in fair value of derivative contracts designated as cash flow hedges

 

(18,507

)

 

 

(318

)

 

 

37,445

 

Reclassification adjustments for realized (gain) loss on cash flow hedges

 

17,176

 

 

 

(10,694

)

 

 

(23,890

)

Other comprehensive income (loss)

 

(1,331

)

 

 

(11,012

)

 

 

13,555

 

COMPREHENSIVE INCOME (LOSS)

$

57,569

 

 

$

(114,624

)

 

$

(64,552

)

 

 

 

 

 

 

NET INCOME (LOSS) PER SHARE

 

 

 

 

 

Basic income (loss) per share:

 

 

 

 

 

Basic

$

0.15

 

 

$

(0.30

)

 

$

(0.28

)

 

 

 

 

 

 

Diluted

$

0.15

 

 

$

(0.30

)

 

$

(0.28

)

(1) Excludes amortization.

 

COEUR MINING, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2022

 

 

In thousands

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income (loss)

$

58,900

 

 

$

(103,612

)

 

$

(78,107

)

Adjustments:

 

 

 

 

 

Amortization

 

124,974

 

 

 

99,822

 

 

 

111,626

 

Accretion

 

18,208

 

 

 

16,381

 

 

 

14,850

 

Deferred taxes

 

(8,734

)

 

 

(1,495

)

 

 

(18,450

)

Gain on debt extinguishment

 

(417

)

 

 

(3,437

)

 

 

 

Fair value adjustments, net

 

 

 

 

(3,384

)

 

 

63,529

 

Stock-based compensation

 

12,022

 

 

 

11,361

 

 

 

10,030

 

Gain on the sale of Sterling/Crown

 

 

 

 

 

 

 

(62,249

)

Loss on the sale or disposition of assets

 

4,250

 

 

 

25,197

 

 

 

 

Write-downs

 

3,235

 

 

 

40,247

 

 

 

45,978

 

Deferred revenue recognition

 

(55,562

)

 

 

(25,468

)

 

 

(15,887

)

Other

 

5,483

 

 

 

3,215

 

 

 

542

 

Changes in operating assets and liabilities:

 

 

 

 

 

Receivables

 

(504

)

 

 

933

 

 

 

4,452

 

Prepaid expenses and other current assets

 

2,777

 

 

 

(461

)

 

 

240

 

Inventory and ore on leach pads

 

(69,640

)

 

 

(47,592

)

 

 

(51,448

)

Accounts payable and accrued liabilities

 

79,242

 

 

 

55,581

 

 

 

510

 

CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

 

174,234

 

 

 

67,288

 

 

 

25,616

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Capital expenditures

 

(183,188

)

 

 

(364,617

)

 

 

(352,354

)

Acquisitions, net

 

(10,000

)

 

 

 

 

 

 

Proceeds from the sale of assets

 

37

 

 

 

8,546

 

 

 

165,829

 

Sale of investments

 

 

 

 

47,611

 

 

 

40,469

 

Proceeds from notes receivable

 

 

 

 

5,000

 

 

 

 

Other

 

(362

)

 

 

(239

)

 

 

(107

)

CASH USED IN INVESTING ACTIVITIES

 

(193,513

)

 

 

(303,699

)

 

 

(146,163

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Issuance of common stock

 

22,823

 

 

 

168,964

 

 

 

147,408

 

Issuance of notes and bank borrowings, net of issuance costs

 

391,500

 

 

 

598,000

 

 

 

320,000

 

Payments on debt, finance leases, and associated costs

 

(398,348

)

 

 

(528,541

)

 

 

(338,721

)

Other

 

(2,085

)

 

 

(2,370

)

 

 

(3,661

)

CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

 

13,890

 

 

 

236,053

 

 

 

125,026

 

Effect of exchange rate changes on cash and cash equivalents

 

(1,115

)

 

 

567

 

 

 

401

 

INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

 

(6,504

)

 

 

209

 

 

 

4,880

 

Cash, cash equivalents and restricted cash at beginning of period

 

63,378

 

 

 

63,169

 

 

 

58,289

 

Cash, cash equivalents and restricted cash at end of period

$

56,874

 

 

$

63,378

 

 

$

63,169

 

Adjusted EBITDA Reconciliation

 

(Dollars in thousands except per share amounts)

2024

 

4Q 2024

 

3Q 2024

 

2Q 2024

 

1Q 2024

 

2023

 

4Q 2023

Net income (loss)

$

58,900

 

 

$

37,852

 

 

$

48,739

 

 

$

1,426

 

 

$

(29,117

)

 

$

(103,612

)

 

$

(25,505

)

Interest expense, net of capitalized interest

 

51,276

 

 

 

11,887

 

 

 

13,280

 

 

 

13,162

 

 

 

12,947

 

 

 

29,099

 

 

 

7,396

 

Income tax provision (benefit)

 

67,450

 

 

 

18,420

 

 

 

25,817

 

 

 

7,189

 

 

 

16,024

 

 

 

35,156

 

 

 

8,485

 

Amortization

 

124,974

 

 

 

36,533

 

 

 

33,216

 

 

 

27,928

 

 

 

27,297

 

 

 

99,822

 

 

 

34,635

 

EBITDA

 

302,600

 

 

 

104,692

 

 

 

121,052

 

 

 

49,705

 

 

 

27,151

 

 

 

60,465

 

 

 

25,011

 

Fair value adjustments, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,384

)

 

 

1,245

 

Foreign exchange (gain) loss

 

(4,753

)

 

 

(1,321

)

 

 

(1,708

)

 

 

(2,089

)

 

 

365

 

 

 

459

 

 

 

353

 

Asset retirement obligation accretion

 

16,778

 

 

 

4,315

 

 

 

4,233

 

 

 

4,154

 

 

 

4,076

 

 

 

16,405

 

 

 

4,186

 

Inventory adjustments and write-downs

 

8,042

 

 

 

1,552

 

 

 

1,231

 

 

 

1,071

 

 

 

4,188

 

 

 

43,188

 

 

 

18,464

 

(Gain) loss on sale of assets and securities

 

4,250

 

 

 

(102

)

 

 

176

 

 

 

640

 

 

 

3,536

 

 

 

25,197

 

 

 

12,547

 

RMC bankruptcy distribution

 

(1,294

)

 

 

(95

)

 

 

 

 

 

(1,199

)

 

 

 

 

 

(1,516

)

 

 

 

(Gain) loss on debt extinguishment

 

(417

)

 

 

 

 

 

 

 

 

21

 

 

 

(438

)

 

 

(3,437

)

 

 

298

 

Transaction costs

 

8,517

 

 

 

7,541

 

 

 

976

 

 

 

 

 

 

 

 

 

 

 

 

 

Other adjustments

 

5,429

 

 

 

(217

)

 

 

81

 

 

 

104

 

 

 

5,461

 

 

 

4,925

 

 

 

2,188

 

Adjusted EBITDA

$

339,152

 

 

$

116,365

 

 

$

126,041

 

 

$

52,407

 

 

$

44,339

 

 

$

142,302

 

 

$

64,292

 

Revenue

$

1,054,006

 

 

$

305,444

 

 

$

313,476

 

 

$

222,026

 

 

$

213,060

 

 

$

821,206

 

 

$

262,090

 

Adjusted EBITDA Margin

 

32

%

 

 

38

%

 

 

40

%

 

 

24

%

 

 

21

%

 

 

17

%

 

 

25

%

Adjusted Net Income (Loss) Reconciliation

 

(Dollars in thousands except per share amounts)

 

2024

 

 

 

4Q 2024

 

 

 

3Q 2024

 

 

 

2Q 2024

 

 

 

1Q 2024

 

 

 

2023

 

 

 

4Q 2023

 

Net income (loss)

$

58,900

 

 

$

37,852

 

 

$

48,739

 

 

$

1,426

 

 

$

(29,117

)

 

$

(103,612

)

 

$

(25,505

)

Fair value adjustments, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,384

)

 

 

1,245

 

Foreign exchange loss (gain)

 

(4,448

)

 

 

265

 

 

 

(2,247

)

 

 

(2,950

)

 

 

484

 

 

 

1,994

 

 

 

(156

)

(Gain) loss on sale of assets and securities

 

4,250

 

 

 

(102

)

 

 

176

 

 

 

640

 

 

 

3,536

 

 

 

25,197

 

 

 

12,547

 

RMC bankruptcy distribution

 

(1,294

)

 

 

(95

)

 

 

 

 

 

(1,199

)

 

 

 

 

 

(1,516

)

 

 

 

(Gain) loss on debt extinguishment

 

(417

)

 

 

 

 

 

 

 

 

21

 

 

 

(438

)

 

 

(3,437

)

 

 

298

 

Transaction costs

 

8,517

 

 

 

7,541

 

 

 

976

 

 

 

 

 

 

 

 

 

 

 

 

 

Other adjustments

 

5,429

 

 

 

(217

)

 

 

81

 

 

 

104

 

 

 

5,461

 

 

 

4,925

 

 

 

2,188

 

Tax effect of adjustments

 

(820

)

 

 

142

 

 

 

(568

)

 

 

(1,447

)

 

 

1,053

 

 

 

1,785

 

 

 

3,165

 

Adjusted net income (loss)

$

70,117

 

 

$

45,386

 

 

$

47,157

 

 

$

(3,405

)

 

$

(19,021

)

 

$

(78,048

)

 

$

(6,218

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (loss) per share - Basic

$

0.18

 

 

$

0.12

 

 

$

0.12

 

 

$

(0.01

)

 

$

(0.05

)

 

$

(0.23

)

 

$

(0.02

)

Adjusted net income (loss) per share - Diluted

$

0.18

 

 

$

0.11

 

 

$

0.12

 

 

$

(0.01

)

 

$

(0.05

)

 

$

(0.23

)

 

$

(0.02

)

Consolidated Free Cash Flow Reconciliation

 

(Dollars in thousands)

 

2024

 

 

 

4Q 2024

 

 

3Q 2024

 

 

2Q 2024

 

 

 

1Q 2024

 

 

 

2023

 

 

 

4Q 2023

 

Cash flow from operations

$

174,234

 

 

$

63,793

 

$

111,063

 

$

15,249

 

 

$

(15,871

)

 

$

67,288

 

 

$

65,277

 

Capital expenditures

 

183,188

 

 

 

47,720

 

 

41,980

 

 

51,405

 

 

 

42,083

 

 

 

364,617

 

 

 

92,715

 

Free cash flow

$

(8,954

)

 

$

16,073

 

$

69,083

 

$

(36,156

)

 

$

(57,954

)

 

$

(297,329

)

 

$

(27,438

)

Consolidated Operating Cash Flow

Before Changes in Working Capital Reconciliation

 

(Dollars in thousands)

 

2024

 

 

 

4Q 2024

 

 

 

3Q 2024

 

 

 

2Q 2024

 

 

 

1Q 2024

 

 

 

2023

 

 

 

4Q 2023

 

Cash provided by (used in) operating activities

$

174,234

 

 

$

63,793

 

 

$

111,063

 

 

$

15,249

 

 

$

(15,871

)

 

$

67,288

 

 

$

65,277

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivables

 

504

 

 

 

(16

)

 

 

(1,616

)

 

 

(3,180

)

 

 

5,316

 

 

 

(933

)

 

 

726

 

Prepaid expenses and other

 

(2,777

)

 

 

408

 

 

 

352

 

 

 

(4,176

)

 

 

639

 

 

 

461

 

 

 

1,225

 

Inventories

 

69,640

 

 

 

15,852

 

 

 

14,320

 

 

 

19,774

 

 

 

19,694

 

 

 

47,592

 

 

 

(7,401

)

Accounts payable and accrued liabilities

 

(79,242

)

 

 

(1,485

)

 

 

(37,187

)

 

 

(185

)

 

 

(40,385

)

 

 

(55,581

)

 

 

(14,490

)

Operating cash flow before changes in working capital

$

162,359

 

 

$

78,552

 

 

$

86,932

 

 

$

27,482

 

$

(30,607

)

 

$

58,827

 

 

$

45,337

 

Net Debt and Leverage Ratio

   

(Dollars in thousands)

 

2024

 

 

 

4Q 2024

 

 

 

3Q 2024

 

 

 

2Q 2024

 

 

 

1Q 2024

 

 

 

2023

 

 

 

4Q 2023

 

Total debt

$

590,058

 

 

$

590,058

 

 

$

605,183

 

 

$

629,327

 

 

$

585,552

 

 

$

545,310

 

 

$

545,300

 

Cash and cash equivalents

 

(55,087

)

 

 

(55,087

)

 

 

(76,916

)

 

 

(74,136

)

 

 

(67,489

)

 

 

(61,633

)

 

 

(61,600

)

Net debt

$

534,971

 

$

534,971

 

 

$

528,267

 

 

$

555,191

 

 

$

518,063

 

 

$

483,677

 

 

$

483,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt

$

534,971

 

 

$

534,971

 

 

$

528,267

 

 

$

555,191

 

 

$

518,063

 

 

$

483,677

 

 

$

483,700

 

Last Twelve Months Adjusted EBITDA

$

339,152

 

 

$

339,152

 

 

$

287,079

 

 

$

191,686

 

 

$

161,514

 

 

$

142,302

 

 

$

142,302

 

Leverage ratio

 

1.6

 

 

 

1.6

 

 

 

1.8

 

 

 

2.9

 

 

 

3.2

 

 

 

3.4

 

 

 

3.4

 

Reconciliation of Costs Applicable to Sales

for Year Ended December 31, 2024

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

240,437

 

 

$

195,904

 

 

$

185,958

 

 

$

104,853

 

 

$

3,235

 

 

$

730,387

 

Amortization

 

(44,979

)

 

 

(41,293

)

 

 

(28,201

)

 

 

(6,487

)

 

 

(3,235

)

 

 

(124,195

)

Costs applicable to sales

$

195,458

 

 

$

154,611

 

 

$

157,757

 

 

$

98,366

 

 

$

 

 

$

606,192

 

Inventory Adjustments

 

(1,365

)

 

 

(2,746

)

 

 

(361

)

 

 

(126

)

 

 

 

 

 

(4,598

)

By-product credit

 

 

 

 

 

 

 

72

 

 

 

(6,405

)

 

 

 

 

 

(6,333

)

Adjusted costs applicable to sales

$

194,093

 

 

$

151,865

 

 

$

157,468

 

 

$

91,835

 

 

$

 

 

$

595,261

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

108,783

 

 

 

38,345

 

 

 

95,361

 

 

 

98,327

 

 

 

 

 

340,816

 

Silver ounces

 

6,796,715

 

 

 

4,389,378

 

 

 

 

 

232,728

 

 

 

 

 

 

11,418,821

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

50

%

 

 

42

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

50

%

 

 

58

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

892

 

 

$

1,663

 

 

$

1,651

 

 

$

934

 

 

 

 

$

1,203

 

Silver ($/oz)

$

14.28

 

 

$

20.07

 

 

 

 

 

 

$

 

 

$

16.55

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Reconciliation of Costs Applicable to Sales

for Three Months Ended December 31, 2024

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

35,932

 

 

$

35,690

 

 

$

31,101

 

 

$

20,451

 

 

$

(799

)

 

$

122,375

 

Amortization

 

9,550

 

 

 

15,858

 

 

 

8,547

 

 

 

1,607

 

 

 

799

 

 

 

36

 

Costs applicable to sales

$

45,482

 

 

$

51,548

 

 

$

39,648

 

 

$

22,058

 

 

$

 

 

$

158,736

 

Inventory Adjustments

 

(76

)

 

 

(1,190

)

 

 

(182

)

 

 

(56

)

 

 

 

 

 

(1,504

)

By-product credit

 

 

 

 

 

 

 

43

 

 

 

(1,680

)

 

 

 

 

 

(1,637

)

Adjusted costs applicable to sales

$

45,406

 

 

$

50,358

 

 

$

39,509

 

 

$

20,322

 

 

$

 

 

$

155,595

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

22,353

 

 

 

14,824

 

 

 

25,839

 

 

 

22,539

 

 

 

 

 

85,555

 

Silver ounces

 

1,596,875

 

 

 

1,570,448

 

 

 

 

 

54,000

 

 

 

 

 

 

3,221,323

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

44

%

 

 

44

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

56

%

 

 

56

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

894

 

 

$

1,495

 

 

$

1,529

 

 

$

902

 

 

 

 

$

1,192

 

Silver ($/oz)

$

15.92

 

 

$

17.96

 

 

 

 

 

 

$

 

 

$

16.93

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Reconciliation of Costs Applicable to Sales

for Three Months Ended September 30, 2024

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

59,439

 

 

$

49,640

 

 

$

45,711

 

 

$

34,198

 

 

$

794

 

 

$

189,782

 

Amortization

 

(11,984

)

 

 

(10,231

)

 

 

(7,612

)

 

 

(2,419

)

 

 

(794

)

 

 

(33,040

)

Costs applicable to sales

$

47,455

 

 

$

39,409

 

 

$

38,099

 

 

$

31,779

 

 

$

 

 

$

156,742

 

Inventory Adjustments

 

(572

)

 

 

(536

)

 

 

50

 

 

 

(119

)

 

 

 

 

 

(1,177

)

By-product credit

 

 

 

 

 

 

 

12

 

 

 

(1,332

)

 

 

 

 

 

(1,320

)

Adjusted costs applicable to sales

$

46,883

 

 

$

38,873

 

 

$

38,161

 

 

$

30,328

 

 

$

 

 

$

154,245

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

28,655

 

 

 

9,186

 

 

 

24,800

 

 

 

34,272

 

 

 

 

 

 

96,913

 

Silver ounces

 

1,860,976

 

 

 

1,098,407

 

 

 

 

 

 

45,118

 

 

 

 

 

 

3,004,501

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

50

%

 

 

41

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

50

%

 

 

59

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

818

 

 

$

1,735

 

 

$

1,539

 

 

$

885

 

 

 

 

$

1,113

 

Silver ($/oz)

$

12.60

 

 

$

20.88

 

 

 

 

 

 

$

 

 

$

15.67

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Reconciliation of Costs Applicable to Sales

for Three Months Ended June 30, 2024

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

59,070

 

 

$

45,225

 

 

$

47,166

 

 

$

20,181

 

 

$

790

 

 

$

172,432

 

Amortization

 

(10,843

)

 

 

(8,570

)

 

 

(6,445

)

 

 

(1,067

)

 

 

(790

)

 

 

(27,715

)

Costs applicable to sales

$

48,227

 

 

$

36,655

 

 

$

40,721

 

 

$

19,114

 

 

$

 

 

$

144,717

 

Inventory Adjustments

 

(252

)

 

 

(617

)

 

 

55

 

 

 

(149

)

 

 

 

 

 

(963

)

By-product credit

 

 

 

 

 

 

 

50

 

 

 

(1,760

)

 

 

 

 

 

(1,710

)

Adjusted costs applicable to sales

$

47,975

 

 

$

36,038

 

 

$

40,826

 

 

$

17,205

 

 

$

 

 

$

142,044

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

24,313

 

 

 

8,150

 

 

 

23,539

 

 

 

20,930

 

 

 

 

 

 

76,932

 

Silver ounces

 

1,542,395

 

 

 

985,269

 

 

 

 

 

65,063

 

 

 

 

 

 

2,592,727

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

51

%

 

 

41

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

49

%

 

 

59

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

1,006

 

 

$

1,813

 

 

$

1,734

 

 

$

822

 

 

 

 

$

1,264

 

Silver ($/oz)

$

15.24

 

 

$

21.58

 

 

 

 

 

 

$

 

 

$

17.71

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Reconciliation of Costs Applicable to Sales

for Three Months Ended March 31, 2024

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

66,896

 

 

$

33,632

 

 

$

44,885

 

 

$

26,808

 

 

$

852

 

 

$

173,073

 

Amortization

 

(12,602

)

 

 

(6,633

)

 

 

(5,596

)

 

 

(1,393

)

 

 

(852

)

 

 

(27,076

)

Costs applicable to sales

$

54,294

 

 

$

26,999

 

 

$

39,289

 

 

$

25,415

 

 

$

 

 

$

145,997

 

Inventory Adjustments

 

(468

)

 

 

(3,555

)

 

 

(283

)

 

 

198

 

 

 

 

 

 

(4,108

)

By-product credit

 

 

 

 

 

 

 

(34

)

 

 

(1,633

)

 

 

 

 

 

(1,667

)

Adjusted costs applicable to sales

$

53,826

 

 

$

23,444

 

 

$

38,972

 

 

$

23,980

 

 

$

 

 

$

140,222

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

33,462

 

 

 

6,185

 

 

 

21,183

 

 

 

20,586

 

 

 

 

 

 

81,416

 

Silver ounces

 

1,796,468

 

 

 

735,254

 

 

 

 

 

68,713

 

 

 

 

 

 

2,600,435

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

56

%

 

 

43

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

44

%

 

 

57

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

901

 

 

$

1,630

 

 

$

1,840

 

 

$

1,165

 

 

 

 

$

1,267

 

Silver ($/oz)

$

13.18

 

 

$

18.17

 

 

 

 

 

 

$

 

 

$

14.63

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Reconciliation of Costs Applicable to Sales

for Year Ended December 31, 2023

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

230,018

 

 

$

197,663

 

 

$

178,564

 

 

$

121,351

 

 

$

4,018

 

 

$

731,614

 

Amortization

 

(35,709

)

 

 

(26,392

)

 

 

(25,905

)

 

 

(6,694

)

 

 

(4,018

)

 

 

(98,718

)

Costs applicable to sales

$

194,309

 

 

$

171,271

 

 

$

152,659

 

 

$

114,657

 

 

$

 

 

$

632,896

 

Inventory Adjustments

 

(933

)

 

 

(17,305

)

 

 

(988

)

 

 

(653

)

 

 

 

 

(19,879

)

By-product credit

 

 

 

 

 

 

 

(468

)

 

 

(6,439

)

 

 

 

 

(6,907

)

Adjusted costs applicable to sales

$

193,376

 

 

$

153,966

 

 

$

151,203

 

 

$

107,565

 

 

$

 

 

$

606,110

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

99,043

 

 

 

38,449

 

 

 

84,671

 

 

 

93,348

 

 

 

 

 

 

315,511

 

Silver ounces

 

6,534,469

 

 

 

3,339,780

 

 

 

 

 

266,156

 

 

 

 

 

 

10,140,405

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

49

%

 

 

48

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

51

%

 

 

52

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

957

 

 

$

1,922

 

 

$

1,786

 

 

$

1,152

 

 

 

 

$

1,355

 

Silver ($/oz)

$

15.09

 

 

$

23.97

 

 

 

 

 

 

$

 

 

$

18.10

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Reconciliation of Costs Applicable to Sales

for Three Months Ended December 31, 2023

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

60,345

 

 

$

85,155

 

 

$

46,207

 

 

$

34,150

 

 

$

858

 

 

$

226,715

 

Amortization

 

(9,949

)

 

 

(13,349

)

 

 

(8,366

)

 

 

(1,892

)

 

 

(858

)

 

 

(34,414

)

Costs applicable to sales

$

50,396

 

 

$

71,806

 

 

$

37,841

 

 

$

32,258

 

 

$

 

 

$

192,301

 

Inventory Adjustments

 

(195

)

 

 

(17,295

)

 

 

(131

)

 

 

(677

)

 

 

 

 

 

(18,298

)

By-product credit

 

 

 

 

 

 

 

(275

)

 

 

(2,146

)

 

 

 

 

 

(2,421

)

Adjusted costs applicable to sales

$

50,201

 

 

$

54,511

 

 

$

37,435

 

 

$

29,435

 

 

$

 

 

$

171,582

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

24,849

 

 

 

19,174

 

 

 

25,980

 

 

 

29,538

 

 

 

 

 

 

99,541

 

Silver ounces

 

1,644,592

 

 

 

1,269,236

 

 

 

 

 

 

86,510

 

 

 

 

 

 

3,000,338

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

50

%

 

 

55

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

50

%

 

 

45

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

1,010

 

 

$

1,564

 

 

$

1,441

 

 

$

997

 

 

 

 

$

1,225

 

Silver ($/oz)

$

15.26

 

 

$

19.33

 

 

 

 

 

 

$

 

 

$

17.03

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

$

 

Reconciliation of Costs Applicable to Sales for 2025 Guidance

 

In thousands (except metal sales and per ounce amounts)

Las Chispas

 

Palmarejo

 

Rochester

 

Kensington

 

Wharf

Costs applicable to sales, including amortization (U.S. GAAP)

$

144,729

 

 

$

245,767

 

 

$

275,743

 

 

$

222,569

 

 

$

130,856

 

Amortization

 

(45,992

)

 

 

(38,779

)

 

 

(75,033

)

 

 

(43,903

)

 

 

(7,105

)

Costs applicable to sales

$

98,737

 

 

$

206,988

 

 

$

200,710

 

 

$

178,666

 

 

$

123,751

 

By-product credit

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,824

)

Adjusted costs applicable to sales

$

98,737

 

 

$

206,988

 

 

$

200,710

 

 

$

178,666

 

 

$

120,927

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

Gold ounces

 

52,000

 

 

 

100,018

 

 

 

68,000

 

 

 

104,271

 

 

 

95,454

 

Silver ounces

 

5,240,757

 

 

 

6,006,911

 

 

 

7,752,237

 

 

 

 

 

94,138

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

Gold

 

48

%

 

 

50

%

 

 

44

%

 

 

100

%

 

 

100

%

Silver

 

52

%

 

 

50

%

 

 

56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$850 - $950

 

$950 - $1,150

 

$1,250 - $1,450

 

$1,700 - $1,900

 

$1,250 - $1,350

Silver ($/oz)

$9.25 - $10.25

 

$17.00 - $18.00

 

$14.50 - $16.50

 

 

 

 

Reconciliation of Costs Applicable to Sales for 2024 Guidance

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester(1)

 

Kensington

 

Wharf

Costs applicable to sales, including amortization (U.S. GAAP)

$

261,913

 

 

$

147,456

 

 

$

195,337

 

 

$

102,091

 

Amortization

 

(46,953

)

 

 

(42,237

)

 

 

(28,757

)

 

 

(5,694

)

Costs applicable to sales

$

214,960

 

 

$

105,219

 

 

$

166,580

 

 

$

96,397

 

By-product credit

 

 

 

 

 

 

 

16

 

 

 

(5,328

)

Adjusted costs applicable to sales

$

214,960

 

 

$

105,219

 

 

$

166,596

 

 

$

91,069

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

Gold ounces

 

104,260

 

 

 

28,170

 

 

 

100,500

 

 

 

91,040

 

Silver ounces

 

6,652,590

 

 

 

3,197,910

 

 

 

 

 

205,600

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

Gold

 

51

%

 

 

43

%

 

 

100

%

 

 

100

%

Silver

 

49

%

 

 

57

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

Gold ($/oz)

$950 - $1,150

 

$1,500 - $1,700

 

$1,525 - $1,725

 

$950 - $1,050

Silver ($/oz)

$15.50 - $16.50

 

$18.00 - $20.00

 

 

 

 

  1. Cost guidance for Rochester reflects the second half of 2024.

 

Contacts

For Additional Information

Coeur Mining, Inc.

200 S. Wacker Drive, Suite 2100

Chicago, IL 60606

Attention: Jeff Wilhoit, Senior Director, Investor Relations

Phone: (312) 489-5800

www.coeur.com

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.