Attached files

file filename
8-K - FORM 8-K - Coeur Mining, Inc.d303670d8k.htm

Exhibit 99.1

 

LOGO

NEWS RELEASE

Coeur Achieves Record Production, Sales

and Operating Cash Flow in 2011

COEUR D’ALENE, Idaho—February 23, 2012—Coeur d’Alene Mines Corporation (NYSE:CDE, TSX:CDM) realized all-time record full-year production, metal sales and operating cash flow1 in 2011.

2011 Highlights:

 

   

Net metal sales nearly doubled compared to 2010 to a record $1.0 billion.

 

   

Operating cash flow1 increased 147% compared to 2010 to a record $454.4 million.

 

   

Adjusted earnings1 reached a record $232.5 million, or $2.60 per share, nearly a five-fold increase compared to 2010 adjusted earnings of $41.5 million, or $0.48 per share.

 

   

Net income totaled a record $93.5 million, or $1.05 per share, compared to a net loss of ($91.3) million, or ($1.05) per share in 2010.

 

   

Average realized silver and gold prices were $35.15 per ounce and $1,588 per ounce, 67% and 26% respectively, higher than 2010.

 

   

Record silver production topped 19.1 million ounces, a 14% increase over 2010, at cash operating costs of $6.31 per ounce1, a 3% decrease from 2010.

 

   

Record gold production reached 220,382 ounces in 2011, a 40% increase over 2010. Kensington’s cash operating costs were $1,088 per gold ounce, a 10% increase from 2010.

 

   

Proven and probable silver reserves totaled 216.3 million ounces at year-end, while proven and probable gold reserves totaled 2.3 million ounces.

 

   

Working capital was $212.8 million at year-end compared to negative working capital at year-end 2010.

 

   

Cash and equivalents increased to $175.0 million at December 31, 2011, up 165% from year-end 2010.

Fourth Quarter Highlights:

 

   

Silver production of 5.3 million ounces.

 

   

Cash operating costs1 of $6.19 per silver ounce.

 

   

Gold production of 49,544 ounces.

 

   

Metal sales totaled $246.9 million.

 

   

Adjusted earnings1 were $43.2 million, or $0.48 per share.

 

   

Operating cash flow1 totaled $97.5 million.

2012 Outlook:

 

   

Estimated silver production of 18.5 million—20.0 million ounces and gold production of 210,000—230,000 ounces.

 

   

Estimated cash operating costs1 of $6.50 to $7.50 per ounce of silver (assuming $1,500 per ounce gold for the by-product credit).

 

   

Estimated $40.0 million exploration program, a 53% increase compared to 2011 levels, targeting resource-to-reserve conversions, and reserve and resource expansions by year-end 2012.


Mitchell J. Krebs, Coeur’s President and Chief Executive Officer, said, “Our successful year was driven by record production levels at our two largest operations, Palmarejo and San Bartolomé, supported by higher silver and gold prices.”

He continued, “2011 was a transformational year for the Company. It marked the first full year that all three of our newer mines were in production together. The resulting cash flow was put to good use. We aggressively paid down nearly $50 million of debt, invested $120 million in capital expenditures intended to benefit shareholders over the long-term, invested $25 million in five silver exploration and development companies, and funded a robust $26 million exploration program. We also transformed the Company’s management team at all levels, which better positions us to achieve our objectives of operating more efficiently and consistently, growing the business in value-creating ways, containing operating and non-operating costs, and re-dedicating ourselves to the highest level of worker safety, environmental stewardship, and effective community relationships where we operate.”

Looking to 2012, Mr. Krebs added, “We expect 2012 to be a year of important decisions and catalysts for the Company. We are focused on resuming full production at Kensington in Alaska in the second half of the year and operating more efficiently and effectively. Our increased exploration program is expected to generate new targets and ounces around our existing operations, particularly at Palmarejo. At Rochester in Nevada, where we invested $27 million last year to construct a new leach pad, mining is now underway and forecasted to add seven more years of mine life. At the Joaquin project in southern Argentina, we expect to provide an updated resource estimate by mid-2012 and continue to advance work on a feasibility study. We are passionate about materially reducing non-operating costs during 2012 and containing operating costs at our mines. We also expect to continue to develop and bolster our team. Solid execution of our objectives depends on attracting and retaining highly motivated and highly skilled professionals, something on which we are keenly focused.”


Table 1: Financial Highlights:

 

US$ in millions

(except price of

silver and gold)

   4Q 2011      4Q 2010     FY 2011      FY2010  

Sales of Metal

   $ 246.9       $ 207.6      $ 1,021.2       $ 515.5   

Production Costs

   $ 109.1       $ 87.6      $ 420.0       $ 257.6   

EBITDA (1)

   $ 119.7       $ 109.5      $ 531.3       $ 216.5   

Adjusted Earnings (1)

   $ 43.2       $ 53.2      $ 232.5       $ 41.5   

Adjusted Earnings Per Share

   $ 0.48       $ 0.60      $ 2.60       $ 0.48   

Net Income/(Loss)

   $ 11.4       $ (5.1   $ 93.5       $ (91.3

EPS

   $ 0.13       $ (0.06   $ 1.05       $ (1.05

Operating Cash Flow (1)

   $ 97.5       $ 99.4      $ 454.4       $ 183.9   

Capital Expenditures

   $ 40.2       $ 26.6      $ 120.0       $ 156.0   

Cash and Equivalents

   $ 175.0       $ 66.1      $ 175.0       $ 66.1   

Total Debt

   $ 121.5       $ 171.1      $ 121.5       $ 171.1   

Shares Issued & Outstanding

     89.7         89.3        89.7         89.3   

Avg. Realized Price—Silver

   $ 30.87       $ 26.83      $ 35.15       $ 20.99   

Avg. Realized Price—Gold

   $ 1,674       $ 1,357      $ 1,558       $ 1,237   

Table reflects continuing operations

Sales of metal increased by $505.7 million, or 98.1%, to $1.0 billion from 2010 to 2011, due to higher silver production from Palmarejo and San Bartolomé, the first full year of gold production from the Kensington mine, and substantially higher silver and gold prices.

Sales of silver contributed 65% of the Company’s total metal sales, with gold sales contributing the remainder. In 2011, the Company sold 19.1 million ounces of silver and 238,551 ounces of gold, compared to 17.2 million ounces of silver and 130,142 ounces of gold in 2010. During the fourth quarter of 2011, sales were 5.1 million ounces of silver and 55,308 ounces of gold.

Coeur reports a non-U.S. GAAP metric of adjusted earnings1 as a measure of operating income, which excludes non-cash fair value adjustments, other non-cash adjustments, deferred taxes and discontinued operations. Full year and fourth quarter adjusted earnings1 were $232.5 million, or $2.60 per share, and $43.2 million, or $0.48 per share, respectively, compared with adjusted earnings1 of $41.5 million, or $0.48 per share, and $53.2 million or $0.60 per share, for 2010 and the fourth quarter of 2010, respectively.

In 2011, the Company realized net income of $93.5 million, or $1.05 per share, including net income of $11.4 million, or $0.13 per share, for the fourth quarter of 2011. The earnings reflected an income tax provision of $114.3 million compared to an income tax benefit of $9.5 million in 2010. In addition, earnings were impacted by fair value adjustments that decreased net income by $52.1 million for the year ended December 31, 2011 and increased income by $19.0 million in the fourth quarter of 2011. These fair value adjustments are driven primarily by the


change in gold prices which increases or decreases the estimated future liability related to a gold royalty obligation at Palmarejo and a small gold collar option position related to a term credit facility secured by the Company’s Alaskan subsidiary. Net income for 2011 was also affected by a $5.5 million non-cash loss from early retirement of Senior Term Notes.

During 2010, the Company reported a net loss of ($91.3 million) or ($1.05) per share, which included fair value adjustments of $117.1 million and a $20.3 million loss from debt extinguishments. In the fourth quarter of 2010, the net loss was ($5.1 million) or ($0.06) per share.

Coeur generated operating cash flow1 of $454.4 million during 2011, including $97.5 million in the fourth quarter. This is compared with operating cash flow of $183.9 million and $99.4 million in 2010 and the fourth quarter of 2010, respectively.

Capital expenditures totaled $120.0 million in 2011, a 23% reduction from 2010. Most of the capital expenditures were at Palmarejo for activities at the tailings facility, at Kensington for the construction of the underground paste backfill plant and for underground development, and at Rochester for construction of the new leach pad. Capital expenditures in 2012 are expected to total approximately $90.0 million-$120.0 million, with approximately $20.0 million of this total representing capital that was budgeted to be spent in 2011.

Cash and cash equivalents totaled $175.0 million at December 31, 2011, an increase of approximately 165% from 2010. Total shares outstanding remained flat at 89.7 million at year-end 2011 compared to the year-end 2010.

Table 2: Operational Highlights—Production

 

(ounces; silver in thousands)    4Q 2011      4Q 2010      Twelve Months
Ended
December 31, 2011
     Twelve Months
Ended December 31,
2010
 
   Silver      Gold      Silver      Gold      Silver      Gold      Silver      Gold  

Palmarejo

     2,690         34,108         2,010         30,089         9,042         125,071         5,888         102,440   

San Bartolomé

     1,997         —           2,011         —           7,501         —           6,709         —     

Rochester

     373         1,993         549         2,400         1,392         6,276         2,023         9,641   

Martha

     130         144         150         163         530         615         1,576         1,838   

Endeavor

     112         —           120         —           613         —           566         —     

Kensington

     —           13,299         —           27,988         —           88,420         —           43,143   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     5,303         49,544         4,840         60,640         19,078         220,382         16,762         157,062   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Table reflects continuing operations. Additional operating statistics are in the tables in the appendix.


Table 3: Operational Highlights—Cash Operating Costs 1

 

($/ounce)    4Q 2011      4Q 2010      Twelve Months
Ended
December 31,
2011
     Twelve
Months Ended
December 31,
2010
 
   Silver     Gold      Silver      Gold      Silver     Gold      Silver      Gold  

Palmarejo

     (2.13     —           2.67         —           (0.97     —           4.10         —     

San Bartolomé

     9.18        —           7.60         —           9.10        —           7.87         —     

Rochester

     37.99        —           2.94         —           22.97        —           2.93         —     

Martha

     33.75        —           33.39         —           32.79        —           13.16         —     

Endeavor

     14.74        —           16.03         —           18.87        —           10.15         —     

Kensington

     —          1,807         —           875         —          1,088         —           989   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total

     6.19        1,807         6.06         875         6.31        1,088         6.53         989   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Table reflects continuing operations. Additional operating statistics are in the tables in the appendix.

Palmarejo, Mexico—Flag Ship Mine Generates Strong Cash Flow

 

   

Palmarejo produced 9.0 million ounces of silver and 125,071 ounces of gold at cash operating costs of ($0.97) per silver ounce in 2011. In 2010, Palmarejo produced 5.9 million ounces of silver and 102,440 ounces of gold at cash operating costs of $4.10 per silver ounce.

 

   

This increased production resulted from significantly higher silver and gold grades and higher silver recovery rates compared to 2010. Cash operating costs per silver ounce were lower than 2010 due mostly to the gold by-product credit.

 

   

Palmarejo is the Company’s largest contributor of sales and operating cash flow1, reaching $454.4 million and $298.8 million, respectively, in 2011. Capital expenditures were $37.0 million. In 2010, sales at Palmarejo totaled $230.0 million, operating cash flow1 was $86.6 million and capital expenditures totaled $54.2 million.

San Bartolomé, Bolivia—Consistent in 2011

 

   

San Bartolomé produced 7.5 million ounces of silver at cash operating costs1 of $9.10 per silver ounce in 2011, compared to production of 6.7 million ounces of silver at cash operating costs1 of $7.87 per silver ounce in 2010. This increased production was driven by higher mill throughput and higher ore grade while costs were higher due to higher production-related taxes as a result of the increased production levels.

 

   

In December 2011, the Bolivian government granted the Company an exemption to mine the Huacajchi Sur deposit located above the 4,400-meter mining restriction level mandated by the federal government. Continued mining over the next two years of the higher-grade Huacajchi Sur ore should enable Coeur to realize higher margins to help offset expected higher labor and consumable costs in 2012.

 

   

San Bartolomé contributed $267.5 million in sales and $127.6 million in operating cash flow1 in 2011. Capital expenditures were $17.7 million. In 2010, sales at San Bartolomé totaled $143.0 million while operating cash flow1 was $54.4 million and capital expenditures were $6.2 million.

Kensington, Alaska—First Half Reduction Expected to Drive to Long-Term Consistency

 

   

As previously announced, production levels at Kensington have been curtailed during the first half of 2012 to complete several key projects designed to improve operational efficiency and consistency. Highlights of the progress at Kensington include:


   

Underground development activities, which we expect to provide operational flexibility and facilitate in-fill drilling and exploration work, are on schedule.

 

   

Construction of the paste backfill plant is nearly complete with electrical and piping work underway.

 

   

New surface facilities including a miners’ dormitory, kitchen and dining facilities are completed and in use. An expanded warehouse and administrative offices are currently under construction.

 

   

Coeur announced the promotion of Wayne Zigarlick to General Manager at Kensington, effective January 23, 2012. Mr. Zigarlick previously served as the Assistant General Manager. Prior to joining Coeur at the Kensington Mine in March 2011, he served as Operations Manager at Kinross’ Kettle River-Buckhorn operation in Washington State. He has over 20 years of mining and metallurgical experience with past positions at Kinross and the former Echo Bay Mines in the United States and Canada.

 

   

The mine contributed $151.2 million in sales and $36.1 million in operating cash flow1 in 2011. Capital expenditures were $34.0 million. In 2010, Kensington’s sales were $23.6 million, operating cash flow1 totaled $7.4 million and capital expenditures totaled $92.7 million.

Rochester, Nevada—Commencing Full Production from Heap Leach Expansion

 

   

2011 was a transitional year at Rochester as residual leaching of older pads continued to trail off as planned, while construction of a new heap leach pad was completed in the fourth quarter. As a result, 2011 production of 1.4 million ounces of silver and 6,276 ounces of gold was lower than 2010 production levels. Commercial production from the new leach pad commenced in November. Production is expected to accelerate each quarter for a full year estimated production of 2.6 million to 2.9 million ounces of silver and 30,000 to 35,000 ounces of gold. The conveyor system and crushing plant are now operating at full capacity and leach recovery rates have been improving in February 2012 as the flow rates of solution have increased.

 

   

As expected, cash operating costs1 per silver ounce were significantly higher in 2011 compared to 2010. Pre-strip and ore haulage costs associated with the development of the new leach pad and related mining activities were expensed during 2011, while ounces produced were lower as described above. As a result, costs per silver ounce were higher. In 2012 and over the estimated seven year mine life from the new leach pad, cash operating costs are expected to average approximately $12 per silver ounce.

 

   

Coeur has appointed Carl Waggoner as General Manager at Rochester. With over 30 years of industry experience, Mr. Waggoner previously served as Manager of Construction and Engineering of Barrick’s Turquoise Ridge joint venture operation in Nevada and worked at BHP Copper, Asarco and Fluor.

 

   

Based on the year-end 2011 reserves and resources estimate, the ongoing legal dispute related to certain disputed unpatented claims has no effect on Rochester’s 2011 mineral reserves estimate and may have some impact to Rochester’s 2011 mineral resources estimate, depending on the legal outcome of the November 2012 court case.

 

   

The mine contributed $57.3 million in sales and $3.1 million in operating cash flow1 in 2011, with 84% of sales derived from silver and the remainder from gold. Capital expenditures were $27.2 million. In 2010, sales from Rochester totaled $54.3 million, operating cash flow1 was $24.9 million and capital expenditures were $2.3 million.

Reserves and Resources

The Company realized steady levels of silver and gold reserves and increased silver and gold resources, which did not reflect the Company’s aggressive exploration drilling completed in the second half of 2011.


Table 4: 2011 Reserves and Resources Summary (For further details, please see page 23 of the Appendix.)

 

(silver in millions)    Silver Ounces(1)     Gold Ounces(1)  

Proven & Probable Reserves as of December 31, 2010

     227.1        2,528,100   

Contained ounces depleted from mining during 2011(2)

     (23.2     (242,800

Net changes

     12.4        (9,600

Reserves as of December 31, 2011

     216.3        2,275,700   

Measured & Indicated Resources as of December 31, 2010

     206.2        1,379,080   

Measured & Indicated Resources as of December 31, 2011

     223.9        1,677,440   

Inferred Resources as of December 31, 2010

     53.9        816,195   

Inferred Resources as of December 31, 2011

     82.0        780,960   

 

1. Ounces shown as contained
2. Reflects mill feed

Exploration Highlights

Exploration and reserve development expenditures were $26.2 million in 2011, 51% greater than 2010. In 2012, the Company plans to continue accelerated exploration, especially in the first half of the year, with a $40.0 million exploration program, a 53% increase over 2011. The Company expects to increase contained silver and gold reserves and resources year-over-year in 2012.

The exploration program for 2012 will focus on advancing the Guadalupe and La Patria deposits at Palmarejo, the Kensington gold mine in Alaska, and the Joaquin silver-gold project in Argentina in which Coeur has a 51% managing joint venture interest.

During 2011, exploration highlights included:

 

   

Completion of the first Canadian National Instrument 43-101-compliant mineral resource estimate on the Joaquin property in Argentina containing 19.7 million silver ounces of Indicated Resources and 48.0 million ounces of silver in Inferred Resources, all in two deposits, La Negra and La Morocha; both remain open for expansion. Coeur’s current share of this initial mineral resource is 51%. Drilling in the fourth quarter of 2011 focused on expansion and definition of the two deposits and this work will continue into 2012, followed by exploration of the greater property. An updated mineral resource estimate is expected to be completed in mid-2012. With completion of a feasibility study, Coeur will earn a 61% interest.

 

   

Over 12,800 meters of drilling were completed on the La Patria deposit at Palmarejo. This drilling was the first drilling by Coeur on this nearly 2 kilometer-long mineralized structure, which is located about six kilometers south of the current Palmarejo mining operations. Gold and silver mineralization at La Patria has been exposed in new surface trenches as zone veins and stockwork, from 4 to 28 meters wide, and extends over 350 meters deep. Much of the new drilling cut multiple intersections of mineralization. At this time, the program’s focus is on completing a new mineral resource model and defining the extent of higher-grade shoots, or “clavos” that have been defined with our drilling.

 

   

At Guadalupe, also in the Palmarejo area, over 20,500 meters of drilling was completed; mostly in the second half of 2011. Mineralization at Guadalupe, in wide veins and associated stockwork, has been defined over a strike length of +2.5 kilometers and remains open along strike and at depth. Further drilling is planned to define and expand the zone, especially on the northern half where initial mining is scheduled to commence in 2013.


   

In addition, drilling at the main Palmarejo open pit and underground deposits focused on the Tucson-Chapotillo surface zones with underground drilling at the Rosario and 76 zones. Rosario drilling results have been encouraging and follow up drilling is underway.

 

   

One hole was completed on a new target at Palmarejo, called Independencia, in December 2011. This hole cut three zones of mineralization ranging from 1.1 meters to 3.7 meters true width grading from 2.2 to 6.8 grams per tonne of gold and 192 to 452 grams per tonne of silver. Follow-up drilling on this new structure is underway.

 

   

At Kensington, underground drilling was conducted on the Raven zone, located approximately 2,000 feet (600 meters) west of the main Kensington mine area and on a new target, Kensington South, located about 1,000 feet (300 meters) south of the know southern limit of the Kensington mine. Work on a new model of Raven mineral resources is scheduled to commence following drilling planned for the first half of 2012.

2012 Outlook

Coeur expects to produce between 18.5 million and 20.0 million ounces of silver and 210,000 and 230,000 ounces of gold in 2012. Cash operating costs1 are expected to be between $6.50 and $7.50 per ounce of silver (assuming $1,500 per ounce of gold for the by-product credit). Kensington’s cash operating costs1 are expected to be between $1,150 and $1,250 per ounce of gold in 2012. Kensington’s cash operating costs1 are anticipated to be approximately $1,750 per ounce in the first half of 2012 while production remains temporarily scaled back, and then improve to $800 to $1,000 per ounce in the fourth quarter. Approximately 30% of Kensington’s full-year production is expected to take place during the first half of 2012 with the remaining 70% expected in the second half.1

Table 5: 2012 Production Outlook

 

(Ounces;

silver in

thousands)

   Country         Silver      Gold  

Palmarejo

   Mexico         8,500-9,000         98,000-108,000   

San Bartolomé

   Bolivia         6,300-6,700         —     

Rochester

   Nevada, USA         2,600-2,900         30,000-35,000   

Martha

   Argentina         700-900         400-500   

Endeavor

   Australia         400-500         —     

Kensington

   Alaska, USA         —           82,600-86,500   
        

 

 

    

 

 

 

Total

           18,500-20,000         210,000-230,000   
        

 

 

    

 

 

 

Table 6: 2012 Financial Guidance

 

Description    Expenses ($M)  

General & Administrative*

   ~$ 26   

DD&A

   $ 235-$245   

Exploration Expense

   ~$ 40   

Capital Expenditures

   $ 90-$120   

 

* G&A includes $6 million of non-cash net stock compensation.

 

1. EBITDA, operating cash flow, adjusted earnings and cash operating costs per ounce are non-GAAP measures. Please see the tables in the Appendix for reconciliation to GAAP.

Conference Call Information

Coeur’s fourth quarter and year-end 2011 financial results conference call will be held at 1:00 p.m. Eastern Time today, Thursday, February 23, 2012.

Dial-in number: (877) 464-2820

International dial-in number: (660) 422-4718

Conference ID: 48487351


Webcast: www.coeur.com

A replay of the conference call will be available through March 2, 2012.

Replay number: (855) 859-2056

International replay number: (404) 537-3406

Replay code: 48487351

Cautionary Statement

This news release contains forward-looking statements within the meaning of securities legislation in the United States and Canada, including statements regarding anticipated operating results. Such statements are subject to numerous assumptions and uncertainties, many of which are outside the control of Coeur. Operating, exploration and financial data, and other statements in this release are based on information that Coeur believes is reasonable, but involve significant uncertainties affecting the business of Coeur, including, but not limited to, future gold and silver prices, costs, ore grades, estimation of gold and silver reserves, mining and processing conditions, construction delays and related disruptions in production, disputed mineral claims, currency exchange rates, costs of capital expenditures and the completion and/or updating of mining feasibility studies, changes that could result from future acquisitions of new mining properties or businesses, risks and hazards inherent in the mining business (including environmental hazards, industrial accidents, weather and geologically related conditions), permitting and regulatory matters (including penalties, fines, sanctions, and shutdowns), risks inherent in the ownership and operation of, or investment in, mining properties or businesses in foreign countries, as well as other uncertainties and risk factors set out in filings made from time to time with the United States Securities and Exchange Commission, and the Canadian securities regulators, including, without limitation, Coeur’s reports on Form 10-K and Form 10-Q. Current mineralized material estimates were inclusive of disputed and undisputed claims at Rochester. While the Company believes it holds a superior position in the ongoing claim dispute, the Company believes an adverse legal outcome would cause it to modify mineralized material estimates. Actual results, developments and timetables could vary significantly from the estimates presented. Readers are cautioned not to put undue reliance on forward-looking statements. Coeur disclaims any intent or obligation to update publicly such forward-looking statements, whether as a result of new information, future events or otherwise. Additionally, Coeur undertakes no obligation to comment on analyses, expectations or statements made by third parties in respect of Coeur, its financial or operating results or its securities.

Donald J. Birak, Coeur’s Senior Vice President of Exploration and a qualified person under Canadian NI 43-101, supervised the preparation of the scientific and technical information concerning Coeur’s mineral projects in this news release. For a description of the key assumptions, parameters and methods used to estimate mineral reserves and resources, as well as data verification procedures and a general discussion of the extent to which the estimates may be affected by any known environmental, permitting, legal, title, taxation, socio-political, marketing or other relevant factors, please see the Technical Reports for each of Coeur’s properties as filed on SEDAR at www.sedar.com.

Cautionary Note to U.S. Investors—The United States Securities and Exchange Commission permits U.S. mining companies, in their filings with the SEC, to disclose only those mineral deposits that a company can economically and legally extract or produce. We use certain terms in this presentation, such as “measured,” “indicated,” and “inferred resources,” that are recognized by Canadian regulations, but that SEC guidelines generally prohibit U.S. registered companies from including in their filings with the SEC. U.S. investors are urged to consider closely the disclosure in our Form 10-K which may be secured from us, or from the SEC’s website at http://www.sec.gov.

Non-U.S. GAAP Measures

We supplement the reporting of our financial information determined under United States generally accepted accounting principles (U.S. GAAP) with certain non-U.S. GAAP financial measures, including cash operating costs, operating cash flow, adjusted earnings, and EBITDA. We believe that these adjusted measures provide meaningful information to assist management, investors and analysts in understanding our financial results and assessing our prospects for future performance. We believe these adjusted financial measures are important indicators of our recurring operations because they exclude items that may not be indicative of, or are unrelated to our core operating results, and provide a better baseline for analysing trends in our underlying businesses. We believe cash operating costs, operating cash flow, adjusted earnings and EBITDA are important measures in assessing the Company’s overall financial performance.

About Coeur

Coeur d’Alene Mines Corporation is the largest U.S.-based primary silver producer and a growing gold producer. The Company built and commenced production from three wholly-owned, long-lived mines between 2008 and 2010: the San Bartolomé silver mine in Bolivia, the Palmarejo silver-gold mine in Mexico and the Kensington gold mine in Alaska. Further production has commenced from a new heap leach pad at Coeur’s long-time Rochester silver-gold mine in Nevada. The Company also owns and operates the Martha silver-gold mine in Argentina and owns a non-operating interest in a silver-base metal mine in Australia. Coeur conducts ongoing exploration activities near and within its operating properties in Argentina, Mexico, Alaska, Nevada and Bolivia. In addition, Coeur owns strategic minority shareholdings in five silver development companies in North and South America.


For Additional Information:

Stefany Bales, Director of Corporate Communications

(208) 667-8263

Wendy Yang, Vice President of Investor Relations

(208) 665-0345

APPENDIX:

Table 7: Operating Statistics from Continuing Operations

 

     2011     2010     2009  

PRIMARY SILVER OPERATIONS:

      

Palmarejo(1)

      

Tons milled

     1,723,056        1,835,408        1,065,508   

Ore grade/Ag oz

     6.87        4.60        4.31   

Ore grade/Au oz

     0.08        0.06        0.06   

Recovery/Ag oz (1)

     76.4     69.8     66.3

Recovery/Au oz (1)

     92.2     91.1     88.2

Silver production ounces(3)

     9,041,488        5,887,576        3,047,843   

Gold production ounces(3)

     125,071        102,440        54,740   

Cash operating costs/oz (4)

   $ (0.97   $ 4.10      $ 9.80   

Cash cost/oz (4)

   $ (0.97   $ 4.10      $ 9.80   

Total production cost/oz

   $ 16.80      $ 19.66      $ 26.80   

San Bartolomé

      

Tons milled

     1,567,269        1,504,779        1,518,671   

Ore grade/Ag oz

     5.38        5.03        5.49   

Recovery/Ag oz

     88.9     88.6     89.6

Silver production ounces(3)

     7,501,367        6,708,775        7,469,222   

Cash operating costs/oz (4)

   $ 9.10      $ 7.87      $ 7.80   

Cash cost/oz (4)

   $ 10.64      $ 8.67      $ 10.48   

Total production cost/oz

   $ 13.75      $ 11.72      $ 12.96   

Rochester(2)

      

Tons Mined

     2,028,889        —          —     

Ore grade/Ag oz

     0.47        —          —     

Ore grade/Au oz

     0.005        —          —     

Recovery/Ag oz(2)

     165.1     —          —     

Recovery/Au oz(2)

     75.6     —          —     

Silver production ounces(3)

     1,392,433        2,023,423        2,181,788   

Gold production ounces(3)

     6,276        9,641        12,663   

Cash operating costs/oz (4)

     22.97        2.93        1.95   

Cash cost/oz (4)

     24.82        3.78        2.58   

Total production cost/oz

     27.21        4.82        3.51   


 

     2011     2010     2009  

Martha

      

Tons milled

     101,167        56,401        109,974   

Ore grade/Ag oz

     6.29        31.63        36.03   

Ore grade/Au oz

     0.01        0.04        0.05   

Recovery/Ag oz

     83.2     88.3     93.6

Recovery/Au oz

     74.0     84.1     87.6

Silver production ounces

     529,602        1,575,827        3,707,544   

Gold production ounces

     615        1,838        4,709   

Cash operating costs/oz(4)

   $ 32.79      $ 13.16      $ 6.19   

Cash cost/oz(4)

   $ 34.08      $ 14.14      $ 6.68   

Total production cost/oz

   $ 36.19      $ 20.02      $ 8.62   

Endeavor

      

Tons milled

     743,936        653,550        552,799   

Ore grade/Ag oz

     1.83        1.96        1.67   

Recovery/Ag oz

     45.0     44.3     49.9

Silver production ounces

     613,361        566,134        461,800   

Cash operating costs/oz(4)

   $ 18.87      $ 10.15      $ 6.80   

Cash cost/oz(4)

   $ 18.87      $ 10.15      $ 6.80   

Total production cost/oz

   $ 24.00      $ 13.66      $ 9.55   

GOLD OPERATIONS:

      

Kensington

      

Tons milled

     415,340        174,028        —     

Ore grade/Au oz

     0.23        0.28        —     

Recovery/Au oz

     92.7     89.9     —     

Gold production ounces(3)

     88,420        43,143        —     

Cash operating costs/oz (4)

   $ 1,088      $ 989      $ —     

Cash cost/oz (4)

   $ 1,088      $ 989      $ —     

Total production cost/oz

   $ 1,494      $ 1,394      $ —     

CONSOLIDATED PRODUCTION TOTALS

      

Silver ounces(3)

     19,078,251        16,761,735        16,868,197   

Gold ounces(3)

     220,382        157,062        72,112   

Cash operating costs/oz(4)

   $ 6.31      $ 6.53      $ 7.03   

Cash cost per oz/silver(4)

   $ 7.09      $ 7.05      $ 8.40   

Total production cost/oz

   $ 17.14      $ 14.52      $ 13.19   

CONSOLIDATED SALES TOTALS

      

Silver ounces sold(3)

     19,057,503        17,221,335        16,310,225   

Gold ounces sold(3)

     238,551        130,142        65,607   

Realized price per silver ounce

   $ 35.15      $ 20.99      $ 14.83   

Realized price per gold ounce

   $ 1,558      $ 1,236.8      $ 1,002.87   

 

(1) Palmarejo commenced commercial production on April 20, 2009. Mine statistics do not represent normal operating results


(2) The leach cycle at Rochester requires 5 to 10 years to recover gold and silver contained in the ore. The Company estimates the metallurgical recovery to be approximately 61% for silver and 92% for gold. Current recovery may vary significantly from ultimate recovery. See Critical Accounting Policies and Estimates — Ore on Leach Pad.
(3) Current production ounces and recoveries reflect final metal settlements of previously reported production ounces.
(4) See “Reconciliation of Non-GAAP Cash Costs to GAAP Production Costs.”


Table 8:

Coeur d’Alene Mines Corporation and Subsidiaries

Consolidated Balance Sheets

 

     December 31,  
     2011     2010  
    

(In thousands,

except share data)

 

ASSETS

  

CURRENT ASSETS

    

Cash and cash equivalents

   $ 175,012      $ 66,118   

Short-term investments

     20,254        —     

Receivables

     83,497        58,880   

Ore on leach pads

     27,252        7,959   

Metal and other inventory

     132,781        118,340   

Deferred tax assets

     1,869        —     

Restricted assets

     60        25   

Prepaid expenses and other

     24,218        14,889   
  

 

 

   

 

 

 
     464,943        266,211   

NON-CURRENT ASSETS

    

Property, plant and equipment

     687,676        668,101   

Mining properties

     2,001,027        2,122,216   

Ore on leach pads, non-current portion

     6,679        10,005   

Restricted assets

     28,911        29,028   

Receivables, non current

     40,314        42,866   

Marketable securities

     19,844        —     

Debt issuance costs, net

     1,889        4,333   

Deferred tax assets

     263        804   

Other

     12,895        13,963   
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 3,264,441      $ 3,157,527   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

CURRENT LIABILITIES

    

Accounts payable

   $ 78,590      $ 88,321   

Accrued liabilities and other

     13,179        18,608   

Accrued income taxes

     47,803        28,397   

Accrued payroll and related benefits

     16,240        17,953   

Accrued interest payable

     559        834   

Current portion of capital leases and other debt obligations

     32,602        63,317   

Current portion of royalty obligation

     61,721        51,981   

Current portion of reclamation and mine closure

     1,387        1,306   
  

 

 

   

 

 

 
     252,081        270,717   

NON-CURRENT LIABILITIES

    

Long-term debt

     115,861        130,067   

Non-current portion of royalty obligation

     169,788        190,334   

Reclamation and mine closure

     32,371        27,779   

Deferred income taxes

     527,573        474,264   

Other long-term liabilities

     30,046        23,599   
  

 

 

   

 

 

 
     875,639        846,043   

COMMITMENTS AND CONTINGENCIES

    

SHAREHOLDERS’ EQUITY

    

Common Stock, par value $0.01 per share; authorized 150,000,000 shares, 89,655,124 issued at December 31, 2011 and 89,315,767 shares issued and outstanding at December 31, 2010

     897        893   

Additional paid-in capital

     2,585,632        2,578,206   

Accumulated deficit

     (444,833     (538,332

Accumulated other comprehensive loss

     (4,975     —     
  

 

 

   

 

 

 
     2,136,721        2,040,767   
  

 

 

   

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 3,264,441      $ 3,157,527   
  

 

 

   

 

 

 


Table 9:

Coeur d’Alene Mines Corporation and Subsidiaries

Consolidated Statement of Operations and Comprehensive Income (Loss)

 

     Years Ended December 31,  
     2011     2010     2009  
     (In thousands, except share data)  

Sales of metal

   $ 1,021,200      $ 515,457      $ 300,361   

Production costs applicable to sales

     (419,956     (257,636     (191,311

Depreciation and depletion

     (224,500     (141,619     (81,376
  

 

 

   

 

 

   

 

 

 

Gross profit

     376,744        116,202        27,674   

COSTS AND EXPENSES

      

Administrative and general

     31,379        24,176        22,070   

Exploration

     19,128        14,249        13,056   

Pre-development, care, maintenance and other

     19,441        2,877        1,468   
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     69,948        41,302        36,594   
  

 

 

   

 

 

   

 

 

 

OPERATING INCOME (LOSS)

     306,796        74,900        (8,920

OTHER INCOME AND EXPENSE

      

Gain (loss) on debt extinguishments

     (5,526     (20,300     31,528   

Fair value adjustments, net

     (52,050     (117,094     (82,227

Interest and other income (expense)

     (6,610     771        1,648   

Interest expense, net of capitalized interest

     (34,774     (30,942     (18,102
  

 

 

   

 

 

   

 

 

 

Total other income and expense

     (98,960     (167,565     (67,153
  

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes

     207,836        (92,665     (76,073

Income tax benefit (expense)

     (114,337     9,481        33,071   
  

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     93,499        (83,184     (43,002

Income (loss) from discontinued operations, net of income taxes

     —          (6,029     (9,601

Income (loss) on sale of net assets of discontinued operations, net of taxes $0.0 million for 2010 and $0.0 million for 2009

     —          (2,095     25,537   
  

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

     93,499        (91,308     (27,066

Other comprehensive loss

     (4,975     (5     —     
  

 

 

   

 

 

   

 

 

 

COMPREHENSIVE INCOME (LOSS)

   $ 88,524      $ (91,313   $ (27,066
  

 

 

   

 

 

   

 

 

 

BASIC AND DILUTED INCOME (LOSS) PER SHARE

      

Basic income (loss) per share:

      

Income (loss) from continuing operations

   $ 1.05      $ (0.95   $ (0.60

Income (loss) from discontinued operations

     —          (0.10     0.22   
  

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 1.05      $ (1.05   $ (0.38
  

 

 

   

 

 

   

 

 

 

Diluted income (loss) per share:

      

Income (loss) from continuing operations

   $ 1.04      $ (0.95   $ (0.60

Income (loss) from discontinued operations

     —          (0.10     0.22   
  

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 1.04      $ (1.05   $ (0.38
  

 

 

   

 

 

   

 

 

 

Weighted average number of shares of common stock:

      

Basic

     89,383        87,185        71,565   

Diluted

     89,725        87,185        71,565   


Table 10: Coeur d’Alene Mines Corporation and Subsidiaries

Consolidated Statements of Cash Flows

 

     Years Ended December 31,  
     2011     2010     2009  
     (In thousands)  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income (loss)

   $ 93,499      $ (91,308   $ (27,066

Add (deduct) non-cash items:

    

Depreciation, depletion, and amortization

     224,500        143,813        87,140   

Amortization of debt discount and debt issuance costs

     4,041        3,374        504   

Accretion of royalty obligation

     21,550        19,018        14,209   

Deferred income taxes

     51,792        (37,628     (43,061

Loss (gain) on debt extinguishment

     5,526        20,300        (31,528

Fair value adjustments

     46,450        115,458        81,035   

Loss on foreign currency transactions

     380        3,867        546   

Share-based compensation

     8,122        7,217        4,876   

Loss on sale of asset backed securities

     —          —          600   

Loss (gain) on asset retirement obligation

     (335     (167     1,181   

Gain on sales of assets

     (1,145     (25     (31,988

Environmental remediation

     —          —          5,040   

Changes in operating assets and liabilities:

    

Receivables and other current assets

     (21,950     (6,228     (10,592

Prepaid expenses and other

     (8,839     5,871        (3,728

Inventories

     (30,408     (47,887     (26,804

Accounts payable and accrued liabilities

     22,990        29,888        39,783   
  

 

 

   

 

 

   

 

 

 

CASH PROVIDED BY OPERATING ACTIVITIES

     416,173        165,563        60,147   
  

 

 

   

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Purchases of investments

     (49,501     (5,872     (24,012

Proceeds from maturities of investments

     6,246        24,244        38,531   

Capital expenditures

     (119,988     (155,994     (218,235

Proceeds from sales of assets

     2,531        6,211        57,364   

Other

     (249     (284     (494
  

 

 

   

 

 

   

 

 

 

CASH USED IN INVESTING ACTIVITIES

     (160,961     (131,695     (146,846
  

 

 

   

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

    

Proceeds from sale of gold production royalty

     —          —          75,000   

Additions to restricted assets associated with Kensington Term Facility

     (1,326     (2,353     (966

Payments on gold production royalty

     (73,191     (43,125     (15,762

Proceeds from issuance of notes and bank borrowings

     27,500        176,166        40,804   

Payments on notes, long-term debt, capital leases, credit facility, and associated costs

     (85,519     (104,595     (26,226

Proceeds from gold lease facility

     —          18,445        5,108   

Payments of gold lease facility

     (13,800     (37,977     (1,627

Proceeds from sale-leaseback transactions

     —          4,853        12,511   

Payments of common stock and debt issuance costs

     —          (2,232     (121

Other

     18        286        —     
  

 

 

   

 

 

   

 

 

 

CASH PROVIDED (USED) BY FINANCING ACTIVITIES

     (146,318     9,468        88,721   
  

 

 

   

 

 

   

 

 

 

INCREASE IN CASH AND CASH EQUIVALENTS

     108,894        43,336        2,022   

Cash and cash equivalents at beginning of year

     66,118        22,782        20,760   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

   $ 175,012      $ 66,118      $ 22,782   
  

 

 

   

 

 

   

 

 

 


Table 11: Operating Cash Flow Reconciliation

Operating cash flow is a non-U.S. GAAP measure defined as net income plus depreciation, depletion and amortization and other non-cash items prior to changes in operating assets and liabilities. On a U.S. GAAP basis, the Company generated cash flow from operations of $97.5 million in the fourth quarter of 2011 and $454.4 million in the year ended December 31, 2011. See the reconciliation from non-U.S. GAAP to U.S. GAAP at the end of this news release.

 

     4Q 2011     3Q 2011     2Q 2011     1Q 2011      4Q 2010  

Cash provided by operating activities

   $ 87,412      $ 181,911      $ 111,065      $ 35,785       $ 129,397   

Changes in operating assets and liabilities:

           

Receivables and other current assets

   $ (8,904   $ 10,513      $ 8,138      $ 4,841       $ (5,908

Prepaid expenses and other

   $ 8,839      $ 8,697      $ (1,354   $ 19       $ (5,871

Inventories

   $ 17,574      $ (23,234   $ 23,575      $ 12,493       $ 19,999   

Accounts payable and accrued liabilities

   $ (7,452   $ (26,930   $ (25,585   $ 36,977       $ (38,186
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

OPERATING CASH FLOW

   $ 97,469      $ 150,957      $ 115,839      $ 90,115       $ 99,431   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

     FY 2011     FY 2010  

Cash provided by operating activities

   $ 416,173      $ 165,563   

Changes in operating assets and liabilities:

    

Receivables and other current assets

   $ 14,588      $ 6,228   

Prepaid expenses and other

   $ 16,201      $ (5,871

Inventories

   $ 30,408      $ 47,887   

Accounts payable and accrued liabilities

   $ (22,990   $ (29,888
  

 

 

   

 

 

 

OPERATING CASH FLOW

   $ 454,380      $ 183,919   
  

 

 

   

 

 

 


Table 12: EBITDA Reconciliation

EBITDA is a non-U.S. GAAP measure defined as earnings before interest, taxes, depreciation and amortization. A reconciliation of this measure to U.S. GAAP is provided at the end of this news release.

 

     4Q 2011     3Q 2011      2Q 2011     1Q 2011     4Q 2010  

Net income (loss)

   $ 11,364      $ 31,060       $ 38,611      $ 12,464      $ (5,078

(Gain) loss on sale of net assets of discontinued operations, net of income taxes

   $ —        $ —         $ —        $ —        $ 1   

Loss from discontinued operations, net of income taxes

   $ —        $ —         $ —        $ —        $ —     

Income tax provision (benefit)

   $ 52,390      $ 27,606       $ 21,402      $ 12,939      $ 3,655   

Interest expense, net of capitalized interest

   $ 8,222      $ 7,980       $ 9,268      $ 9,304      $ 9,539   

Interest and other income

   $ 4,697      $ 6,610       $ (2,763   $ (1,934   $ (3,495

Fair value adjustments, net

   $ (19,035   $ 53,351       $ 12,432      $ 5,302      $ 51,213   

Loss on debt extinguishments

   $ 3,886      $ 784       $ 389      $ 467      $ 7,586   

Depreciation and depletion

   $ 58,166      $ 58,652       $ 57,641      $ 50,041      $ 46,116   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

EBITDA

   $ 119,690      $ 186,043       $ 136,980      $ 88,583      $ 109,537   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

     FY 2011      FY 2010  

Net income (loss)

   $ 93,499       $ (91,308

(Gain) loss on sale of net assets of discontinued operations, net of income taxes

   $ —         $ 2,095   

Loss from discontinued operations, net of income taxes

   $ —         $ 6,029   

Income tax provision (benefit)

   $ 114,337       $ (9,481

Interest expense, net of capitalized interest

   $ 34,774       $ 30,942   

Interest and other income

   $ 6,610       $ (771

Fair value adjustments, net

   $ 52,050       $ 117,094   

Loss on debt extinguishments

   $ 5,526       $ 20,300   

Depreciation and depletion

   $ 224,500       $ 141,619   
  

 

 

    

 

 

 

EBITDA

   $ 531,296       $ 216,519   
  

 

 

    

 

 

 


Table 13: Adjusted Earnings Reconciliation

Adjusted earnings is a non-U.S. GAAP measure defined as operating income plus interest and other income less interest expense and current taxes. Adjusted earnings exclude non-cash fair value adjustments, other non-cash adjustments, deferred taxes and discontinued operations. The Company realized net income of $11.4 million in the fourth quarter of 2011 and $93.5 million during the year ended December 31, 2011. See reconciliation between non-U.S. GAAP adjusted earnings and U.S. GAAP at the end of this news release. Adjusted earnings per share represent the adjusted earnings divided by the number of shares outstanding at the end of the quarter.

 

     4Q 2011     3Q 2011      2Q 2011     1Q 2011      4Q 2010  

Net income (loss)

   $ 11,364      $ 31,060       $ 38,611      $ 12,464       $ (5,078

Loss on sale of net assets of discontinued operations, net of income taxes

   $ —        $ —         $ —        $ —         $ 1   

Share Based Compensation

   $ 2,861      $ 457       $ (3,351   $ 8,155       $ 3,248   

Loss from discontinued operations, net of income taxes

   $ —        $ —         $ —        $ —         $ —     

Deferred income tax provision

   $ 38,614      $ 3,110       $ 4,198      $ 5,870       $ (8,386

Interest expense, accretion of royalty obligation

   $ 5,523      $ 4,990       $ 5,770      $ 5,267       $ 4,611   

Fair value adjustments, net

   $ (19,035   $ 53,351       $ 12,432      $ 5,302       $ 51,213   

Loss on debt extinguishments

   $ 3,886      $ 784       $ 389      $ 467       $ 7,586   

ADJUSTED EARNINGS (LOSS)

   $ 43,213      $ 93,752       $ 58,049      $ 37,525       $ 53,195   

 

     FY 2011      FY 2010  

Net income (loss)

   $ 93,499       $ (91,308

Loss on sale of net assets of discontinued operations, net of income taxes

   $ —         $ 2,095   

Share Based Compensation

   $ 8,122       $ 7,217   

Loss from discontinued operations, net of income taxes

   $ —         $ 6,029   

Deferred income tax provision

   $ 51,792       $ (38,901

Interest expense, accretion of royalty obligation

   $ 21,550       $ 19,018   

Fair value adjustments, net

   $ 52,050       $ 117,094   

Loss on debt extinguishments

   $ 5,526       $ 20,300   

ADJUSTED EARNINGS (LOSS)

   $ 232,539       $ 41,544   


Table 14: Results of Operations by Mine—Palmarejo

 

in millions of US$

   FY 2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Sales of Metal

   $ 513.1      $ 134.3      $ 166.9      $ 123.7      $ 88.2      $ 78.1   

Production Costs

     186.2        47.0        64.1        37.7        37.4        35.6   

EBITDA

     319.0        83.7        100.4        84.6        50.2        41.0   

Operating Income/(Loss)

     159.8        38.7        61.6        43.0        16.5        13.0   

Operating Cash Flow

     298.8        77.4        91.2        81.8        48.4        38.7   

Capital Expenditures

     37.0        12.1        9.5        10.3        5.1        11.1   

Gross Profit

   $ 326.9      $ 87.3      $ 102.8      $ 86.0      $ 50.8      $ 42.5   

Gross Margin

     63.7     65     61.6     69.5     57.6     54.4

Ounces unless otherwise noted

   FY 2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Underground Operations:

            

Tons Mined

     623,421        191,966        143,010        144,614        143,831        151,032   

Average Silver Grade (oz/t)

     8.87        8.04        9.36        10.08        8.30        6.30   

Average Gold Grade (oz/t)

     0.13        0.11        0.13        0.14        0.14        0.10   

Surface Operations:

            

Tons Mined

     1,106,077        321,881        260,618        276,699        246,879        281,177   

Average Silver Grade (oz/t)

     5.75        5.88        6.56        5.85        4.60        7.33   

Average Gold Grade (oz/t)

     0.05        0.05        0.05        0.06        0.05        0.07   

Processing:

            

Total Tons Milled

     1,723,056        505,619        403,978        414,719        398,740        514,391   

Average Recovery Rate – Ag

     76.4     77.9     75.9     78.3     72.7     66.72

Average Recovery Rate – Au

     92.2     92.4     93.6     95.2     87.4     90.32

Silver Production—oz

     9,042        2,690        2,251        2,371        1,730        2,010   

Gold Production—oz

     125        34        30        33        28        30   

Cash Operating Costs/Ag Oz

   $ (0.97   $ (2.13   $ (1.16   $ (3.68   $ 4.80      $ 2.68   


Table 15: Reconciliation of EBITDA for Palmarejo

 

     2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Sales of metal

   $ 513.1      $ 134.3      $ 166.9      $ 123.7      $ 88.2      $ 78.1   

Production costs applicable to sales

   $ (186.2   $ (47   $ (64.1   $ (37.8   $ (37.4   $ (35.6

Administrative and general

     —          —          —          —          —          —     

Exploration

     (6.9     (2.8   $ (2.2   $ (1.3   $ (0.6   $ (1.5

Care and maintenance and other

     (1     (0.8   $ (0.2     —          —          —     

Pre-development

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 319.0      $ 83.7      $ 100.4      $ 84.6      $ 50.2      $ 41.0   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Table 16: Operating Cash Flow for Palmarejo

 

     2011      4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Cash provided by operating activities

   $ 248.6       $ 70.9      $ 104.7      $ 62.9      $ 10.1      $ 63.5   

Changes in operating assets and liabilities:

             

Receivables and other current assets

     13.4         5.7        (0.8     8.9        (0.4     (14.5

Prepaid expenses and other

     0.8         (3.2     3.4        (0.4     1.0        (1.7

Inventories

     21.8         9.9        (16.2     12.0        16.1        16.4   

Accounts payable and accrued liabilities

     14.2         (5.9     0.1        (1.6     21.6        (25
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING CASH FLOW

   $ 298.8       $ 77.4      $ 91.2      $ 81.8      $ 48.4      $ 38.7   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Table 17: Results of Operations by Mine–San Bartolomé

 

in millions of US$

   FY 2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Sales of Metal

   $ 267.5      $ 62.8      $ 102.8      $ 55.6      $ 46.3      $ 67.1   

Production Costs

     79.7        21.4        30.1        14.1        14.1        22.4   

EBITDA

     187.2        41.2        72.5        41.4        32.1        44.7   

Operating Income/(Loss)

     164.8        34.9        66.7        36.2        27.0        39.2   

Operating Cash Flow

     127.6        28.7        49.6        25.7        23.6        23.3   

Capital Expenditures

     17.7        6.5        4.4        3.3        3.5        3.5   

Gross Profit

   $ 187.8      $ 41.4      $ 72.7      $ 41.5      $ 32.2      $ 44.7   

Gross Margin

     70.2     65.9     70.7     74.6     69.5     66.6

Ounces unless otherwise noted

   FY 2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Tons Milled

     1,567,269        371,983        428,978        378,640        387,668        404,160   

Average Silver Grade (oz/t)

     5.4        5.4        5.4        5.2        5.6        5.4   

Average Recovery Rate

     88.9     90.5     88.6     87.7     88.6     92

Silver Production

     7,501        1,997        2,051        1,742        1,711        2,011   

Gold Production

     —          —          —          —          —          —     

Cash Operating Costs/Ag Oz

   $ 9.10      $ 9.18      $ 9.32      $ 8.73      $ 9.13      $ 7.53   


Table 18: Reconciliation of EBITDA for San Bartolomé

 

     2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Sales of metal

   $ 267.5      $ 62.8      $ 102.8      $ 55.6      $ 46.3      $ 67.1   

Production costs applicable to sales

   $ (79.7   $ (21.4   $ (30.1   $ (14.1   $ (14.1   $ (22.4

Administrative and general

     —          —          —            —          —     

Exploration

     (0.3     —        $ (0.1   $ (0.1   $ (0.1     —     

Care and maintenance and other

     (0.3     (0.2   $ (0.1       —          —     

Pre-development

     —          —          —            —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 187.2      $ 41.2      $ 72.5      $ 41.4      $ 32.1      $ 44.7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Table 19: Operating Cash Flow for San Bartolomé

 

     2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Cash provided by operating activities

   $ 149.1      $ 22.3      $ 78.1      $ 38.2      $ 10.5      $ 28.8   

Changes in operating assets and liabilities:

            

Receivables and other current assets

     8.4        0.2        5.0        1.5        1.7        1.3   

Prepaid expenses and other

     3.7        4.6        0.2        (0.6     (0.5     (0.6

Inventories

     4.6        2.9        (7.2     4.0        4.9        4.2   

Accounts payable and accrued liabilities

     (38.2     (1.3     (26.5     (17.4     7.0        (10.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING CASH FLOW

   $ 127.6      $ 28.7      $ 49.6      $ 25.7      $ 23.6      $ 23.3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Table 20: Results of Operations by Mine—Rochester

 

in millions of US$    FY 2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Sales of Metal

   $ 57.3      $ 11.1      $ 17.5      $ 14.4      $ 14.3      $ 25.3   

Production Costs

     28.3        4.2        11.4        5.3        7.4        10.6   

EBITDA

     7.1        3.2        2.7        (2.2     3.4        14.1   

Operating Income/(Loss)

     6.7        4.6        2.1        (2.9     2.9        15.2   

Operating Cash Flow

     3.1        3.4        2.7        (3.9     0.9        9.0   

Capital Expenditures

     27.2        7.7        13.6        4.2        1.7        2.1   

Gross Profit

   $ 29.0      $ 6.9      $ 6.1      $ 9.1      $ 6.9      $ 14.7   

Gross Margin

     50.6     62.2     34.9     63.2     48.3     58.1
Ounces unless otherwise noted    FY 2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Silver Production

     1,392        373        352        333        334        549   

Gold Production

     6        2        1        1        2        2   

Cash Operating Costs/Ag Oz

   $ 22.97      $ 37.99      $ 36.71      $ 4.34      $ 10.28      $ 2.94   

Table 21: Reconciliation of EBITDA for Rochester

 

     2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Sales of metal

   $ 57.3      $ 11.1      $ 17.5      $ 14.4      $ 14.3      $ 25.3   

Production costs applicable to sales

   $ (28.3   $ (4.2   $ (11.4   $ (5.3   $ (7.4   $ (10.6

Administrative and general

     —          —          —          —          —          —     

Exploration

     (2     (1.5   $ (0.2   $ (0.3     —          —     

Care and maintenance and other

     (19.9     (2.2   $ (3.2   $ (11   $ (3.5   $ (0.6

Pre-development

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 7.1      $ 3.2      $ 2.7      $ (2.2   $ 3.4      $ 14.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Table 22: Operating Cash Flow for Rochester

 

     2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Cash provided by operating activities

   $ (11.2   $ (11.4   $ 0.9      $ (2.1   $ 1.4      $ 11.8   

Changes in operating assets and liabilities:

            

Receivables and other current assets

     (0.3     (0.2     0.2        —          (0.3     0.3   

Prepaid expenses and other

     1.7        0.7        0.7        0.4        (0.1     0.1   

Inventories

     21.7        14.2        5.9        0.6        1.0        (1.8

Accounts payable and accrued liabilities

     (8.8     0.1        (5     (2.8     (1.1     (1.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING CASH FLOW

   $ 3.1      $ 3.4      $ 2.7      $ (3.9   $ 0.9      $ 9.0   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Table 23: Results of Operations by Mine—Kensington

 

in millions of US$

   FY 2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Sales of Metal

   $ 151.2      $ 32.9      $ 44.2      $ 26.0      $ 48.1      $ 15.1   

Production Costs

     101.7        31.7        24.3        12.8        32.9        6.6   

EBITDA

     48.1        0.5        19.6        12.8        15.2        8.5   

Operating Income/(Loss)

     12.3        (6.6     10.3        2.8        5.8        (1.8

Operating Cash Flow

     36.1        (4.1     14.5        11.7        14.0        8.0   

Capital Expenditures

     34.0        12.0        9.2        7.4        5.4        9.6   

Gross Profit

   $ 49.5      $ 1.2      $ 19.9      $ 13.2      $ 15.2      $ 8.5   

Gross Margin

     32.7     3.6     45     50.8     31.6     56.3

Ounces unless otherwise noted

   FY 2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Tons Milled

     415,340        71,700        116,255        121,565        105,820        83,774   

Average Gold Grade (oz/t)

     0.2        0.2        0.2        0.2        0.2        0.4   

Average Recovery Rate

     92.9     96.5     91.7     93     92.4     91

Gold Production

     89        13        25        26        24        28   

Cash Operating Costs/Ag Oz

   $ 1,088.37      $ 1,807.25      $ 973.28      $ 923.56      $ 988.75      $ 874.60   


Table 24: Reconciliation of EBITDA for Kensington

 

     2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Sales of metal

   $ 151.2      $ 32.9      $ 44.2      $ 26.0      $ 48.1      $ 15.1   

Production costs applicable to sales

   $ (101.7   $ (31.7   $ (24.3   $ (12.8   $ (32.9   $ (6.6

Administrative and general

     —          —          —          —          —          —     

Exploration

     (1.1     (0.5   $ (0.3   $ (0.3     —          —     

Care and maintenance and other

     (0.3     (0.2     $ (0.1     —          —     

Pre-development

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 48.1      $ 0.5      $ 19.6      $ 12.8      $ 15.2      $ 8.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Table 25: Operating Cash Flow for Kensington

 

     2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Cash provided by operating activities

   $ 42.5      $ 9.3      $ 8.6      $ 7.6      $ 17.0      $ (5.6

Changes in operating assets and liabilities:

            

Receivables and other current assets

     7.3        (5.1     5.0        (1     8.4        (2.2

Prepaid expenses and other

     1.9        0.5        1.3        0.2        (0.1     0.1   

Inventories

     (15.6     (10.1     (1.3     8.0        (12.2     15.3   

Accounts payable and accrued liabilities

     —          1.3        0.9        (3.1     0.9        0.4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING CASH FLOW

   $ 36.1      $ (4.1   $ 14.5      $ 11.7      $ 14.0      $ 8.0   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Table 26: Results of Operations by Mine—Martha

 

in millions of US$

   FY 2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011  

Sales of Metal

   $ 13.3      $ 2.8      $ 6.0      $ 4.8      $ (0.3

Production Costs

     15.5        3.9        8.1        3.9        (0.4

EBITDA

     (8.8     (3.3     (3.8     (0.5     (1.2

Operating Income/(Loss)

     (9.2     (3     (4     (0.4     (1.8

Operating Cash Flow

     (7.7     (5     (1.7     (0.9     (0.1

Capital Expenditures

     3.4        1.4        1.1        0.6        0.3   

Gross Profit

   $ (2.2   $ (1.1   $ (2.1   $ 0.9      $ 0.1   

Gross Margin

     (16.5 )%      (39.6 )%      (34.9 )%      18.8     na   

Ounces unless otherwise noted

   FY 2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011  

Total Tons Milled

     101,167        37,141        24,086        22,122        17,818   

Average Silver Grade (oz/t)

     6.29        4.65        5.33        5.44        12.06   

Average Gold Grade (oz/t)

     0.01        0.01        0.01        0.01        0.02   

Average Recovery Rate – Ag

     83.2     75.2     92.3     84     83.7

Average Recovery Rate – Au

     74     74.2     72.9     72.4     75.3

Silver Production

     530        130        119        101        180   

Gold Production

     1        —          —          —          —     

Cash Operating Costs/Ag Oz

   $ 32.79      $ 33.75      $ 39.31      $ 38.79      $ 24.44   


Table 27: Reconciliation of EBITDA for Martha

 

     2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Sales of metal

   $ 13.3      $ 2.8      $ 6.0      $ 4.8      $ (0.3   $ 18.7   

Production costs applicable to sales

   $ (15.5   $ (3.9   $ (8.2   $ (3.8   $ 0.4      $ (10.3

Administrative and general

     —          —          —          —          —          —     

Exploration

     (6.4     (2.1   $ (1.5   $ (1.5   $ (1.3   $ (1.9

Care and maintenance and other

     (0.2     (0.1   $ (0.1     —          —          —     

Pre-development

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ (8.8   $ (3.3   $ (3.8   $ (0.5   $ (1.2   $ 6.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Table 28: Operating Cash Flow for Martha

 

     2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Cash provided by operating activities

   $ (9.3   $ (3.2   $ 0.2      $ (3.2   $ (3.1   $ 4.6   

Changes in operating assets and liabilities:

            

Receivables and other current assets

     (4.2     (0.9     2.3        0.2        (5.8     5.4   

Prepaid expenses and other

     0.2        (0.3     0.4        0.1        —          —     

Inventories

     1.3        0.4        (3.3     0.1        4.1        (4.8

Accounts payable and accrued liabilities

     4.3        (1     (1.3     1.9        4.7        (1.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING CASH FLOW

   $ (7.7   $ (5   $ (1.7   $ (0.9   $ (0.1   $ 3.8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Table 29: Results of Operations by Mine—Endeavor

 

in millions of US$

   FY 2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Sales of Metal

   $ 18.7      $ 2.8      $ 6.2      $ 6.6      $ 3.1      $ 3.3   

Production Costs

     8.6        1.0        3.2        3.3        1.1        1.4   

EBITDA

     10.1        1.8        3.0        3.3        2.0        1.9   

Operating Income/(Loss)

     7.0        1.1        2.1        2.4        1.4        1.3   

Operating Cash Flow

     9.0        2.1        1.3        3.6        2.0        1.8   

Capital Expenditures

     —          —          —          —          —          —     

Gross Profit

   $ 10.1      $ 1.8      $ 3.0      $ 3.3      $ 2.0      $ 1.9   

Gross Margin

     54     64.3     48.4     50     64.5     57.6

Ounces unless otherwise noted

    
 
FY
2011
  
  
   
 
4Q
2011
  
  
   
 
3Q
2011
  
  
   
 
2Q
2011
  
  
   
 
1Q
2011
  
  
   
 
4Q
2010
  
  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Silver Production

     613        111        138        215        149        120   

Gold Production

     —          —          —          —          —          —     

Cash Operating Costs/Ag Oz

   $ 18.87      $ 14.74      $ 22.26      $ 20.04      $ 17.15      $ 16.03   

Table 30: Reconciliation of EBITDA for Endeavor

 

     2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Sales of metal

   $ 18.7      $ 2.8      $ 6.2      $ 6.6      $ 3.1      $ 3.3   

Production costs applicable to sales

   $ (8.6   $ (1   $ (3.2   $ (3.3   $ (1.1   $ (1.4

Administrative and general

     —          —          —          —          —          —     

Exploration

     —          —          —          —          —          —     

Care and maintenance and other

     —          —          —          —          —          —     

Pre-development

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 10.1      $ 1.8      $ 3.0      $ 3.3      $ 2.0      $ 1.9   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Table 31: Operating Cash Flow for Endeavor

 

     2011     4Q 2011     3Q 2011     2Q 2011     1Q 2011     4Q 2010  

Cash provided by operating activities

   $ 9.1      $ 2.1      $ 2.4      $ 2.5      $ 2.1      $ 2.7   

Changes in operating assets and liabilities:

            

Receivables and other current assets

     (0.9     (1.2     (1.4     2.7        (1     (0.4

Prepaid expenses and other

     —          —          —          —          —          —     

Inventories

     0.1        0.1        (0.9     —          0.9        —     

Accounts payable and accrued liabilities

     0.7        1.1        1.2        (1.6     —          (0.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING CASH FLOW

   $ 9.0      $ 2.1      $ 1.3      $ 3.6      $ 2.0      $ 1.8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Table 32: Operating Cash Flow by Mine for 2010

 

     Palmarejo     San
Bartolome
    Kensington     Rochester     Martha     Endeavor  

Cash provided by operating activities

   $ 72.2      $ 64.5      $ (19   $ 32.2      $ 14.9      $ 4.5   

Changes in operating assets and liabilities:

            

Receivables and other current assets

     (8     4.1        4.9        0.3        3.8        (3.1

Prepaid expenses and other

     (4.7     (1.5     2.6        —          —          —     

Inventories

     32.1        8.3        25.6        (5.7     (6     —     

Accounts payable and accrued liabilities

     (5     (21     (6.7     (1.9     (3.4     5.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING CASH FLOW

   $ 86.6      $ 54.4      $ 7.4      $ 24.9      $ 9.3      $ 6.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Table 33: Reconciliation of Non-U.S. GAAP Cash Costs to U.S. GAAP Production Costs

(Three months ending Dec. 31, 2011)

Cash operating costs are a non-U.S. GAAP measure defined as cash costs less production taxes and royalties if applicable. See the reconciliation between non-U.S. GAAP at the end of this news release. Consolidated cash operating costs per silver ounce are net of gold by-product and represent the consolidation of all Coeur’s mines except for Kensington, which is a primary gold mine and reports cash operating costs per gold ounce.

 

(In thousands except ounces and per ounce costs)    Palmarejo     San
Bartolomé
    Kensington     Rochester     Martha     Endeavor     Total  

Total Cash Operating Cost (Non-U.S. GAAP)

     (5,730     18,332        24,035        14,191        4,386        1,647        56,861   

Royalties

     —          3,279        —          —          98        —          3,377   

Production taxes

     —          —          —          124        —          —          124   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Cash Costs (Non-U.S. GAAP)

     (5,730     21,611        96,234        14,315        4,484        1,647        60,362   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Add/Subtract:

              

Third party smelting costs

     —          —          (1,881     —          (516     (483     (2,880

By-product credit

     57,501        —          —          3,344        242        —          61,087   

Other adjustments

     233        608        —          266        97        —          1,204   

Change in inventory

     (5,054     (869     9,407        (13,722     (296     (112     (10,646

Depreciation, depletion and amortization

     42,646        6,021        7,016        1,152        474        750        58,059   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Production costs applicable to sales, including depreciation, depletion and amortization (U.S. GAAP)

   $ 89,596      $ 27,370      $ 38,577      $ 5,356      $ 4,486      $ 1,802      $ 167,187   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Production of silver (ounces)

     2,690,368        1,997,416        —          373,589        129,972        111,723        5,303,068   

Cash operating cost per silver ounce

   $ (2.13   $ 9.18      $ —        $ 37.99      $ 33.75      $ 14.74      $ 6.19   

Cash costs per silver ounce

   $ (2.13   $ 10.82      $ —        $ 38.32      $ 34.50      $ 14.74      $ 6.85   

Production of gold (ounces)

   $ —        $ —        $ 13,299.00      $ —        $ —        $ —        $ 13,299.00   

Cash operating cost per gold ounce

   $ —        $ —        $ 1,807.25      $ —        $ —        $ —        $ 1,807.25   

Cash cost per gold ounce

   $ —        $ —        $ 1,807.25      $ —        $ —        $ —        $ 1,807.25   


Table 34: Reconciliation of Non-U.S. GAAP Cash Costs to U.S. GAAP Production Costs

(Twelve months ending Dec. 31, 2011)

Cash operating costs are a non-U.S. GAAP measure defined as cash costs less production taxes and royalties if applicable. See the reconciliation between non-U.S. GAAP at the end of this news release. Consolidated cash operating costs per silver ounce are net of gold by-product and represent the consolidation of all Coeur’s mines except for Kensington, which is a primary gold mine and reports cash operating costs per gold ounce.

 

(In thousands except ounces and per ounce costs)    Palmarejo     San
Bartolomé
    Kensington     Rochester     Martha     Endeavor     Total  

Total Cash Operating Cost (Non-U.S. GAAP)

     (8,743     68,277        96,234        31,978        17,367        11,573        216,686   

Royalties

     —          11,561        —          2,177        685        —          14,423   

Production taxes

     —          —          —          409        —          —          409   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Cash Costs (Non-U.S. GAAP)

     (8,743     79,838        96,234        34,564        18,052        11,573        231,518   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Add/Subtract:

              

Third party smelting costs

     —          —          (11,003     —          (2,882     (2,872     (16,757

By-product credit

     197,342        —          —          9,898        949        —          208,189   

Other adjustments

     1,441        906        19        522        559        —          3,447   

Change in inventory

     (3,839     (1,065     16,422        (16,727     (1,165     (67     (6,441

Depreciation, depletion and amortization

     159,231        22,408        35,839        2,807        554        3,148        223,987   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Production costs applicable to sales, including depreciation, depletion and amortization (U.S. GAAP)

   $ 345,432      $ 102,087      $ 137,511      $ 31,064      $ 16,067      $ 11,782      $ 643,943   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Production of silver (ounces)

     9,041,488        7,501,367        —          1,392,433        529,602        613,361        19,078,251   

Cash operating cost per silver ounce

   $ (0.97   $ 9.10      $ —        $ 22.97      $ 32.79      $ 18.87      $ 6.31   

Cash costs per silver ounce

   $ (0.97   $ 10.64      $ —        $ 24.82      $ 34.08      $ 18.87      $ 7.09   

Production of gold (ounces)

   $ —        $ —        $ 88,420.00      $ —        $ —        $ —        $ 88,420.00   

Cash operating cost per gold ounce

   $ —        $ —        $ 1,088.37      $ —        $ —        $ —        $ 1,088.37   

Cash cost per gold ounce

   $ —        $ —        $ 1,088.37      $ —        $ —        $ —        $ 1,088.37   


Table 35: Mineral Reserves at Year End 2011

Effective December 31, 2011 except Endeavor effective June 31, 2011.

 

          SHORT TONS      GRADE (Oz/Ton)      OUNCES  

YEAR END 2011

  

LOCATION

  

 

     SILVER      GOLD      SILVER      GOLD  

PROVEN RESERVES

                 

Rochester

   Nevada, USA      31,532,400         0.59         0.006         18,680,600         178,800   

Martha

   Argentina      —           —           —           —           —     

San Bartolome

   Bolivia      959,000         3.01         —           2,888,250         —     

Kensington

   Alaska, USA      1,164,100         —           0.280         —           325,920   

Endeavor

   Australia      2,634,500         1.39         —           3,673,870         —     

Palmarejo

   Mexico      4,915,900         5.31         0.067         26,090,800         329,950   

Joaquin

   Argentina      —           —           —           —           —     
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        41,205,900               51,333,520         834,670   
     

 

 

          

 

 

    

 

 

 

PROBABLE RESERVES

                 

Rochester

   Nevada, USA      15,747,300         0.69         0.004         10,892,300         68,200   

Mina Martha

   Argentina      52,500         12.79         0.011         671,400         580   

San Bartolome

   Bolivia      43,555,500         2.64         —           115,191,460         —     

Kensington

   Alaska, USA      4,842,300         —           0.209         —           1,014,090   

Endeavor

   Australia      2,998,300         2.50         —           7,500,770         —     

Palmarejo

   Mexico      7,581,300         4.05         0.047         30,727,260         358,170   

Joaquin

   Argentina      —           —           —           —           —     
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        74,777,200               164,983,190         1,441,040   
     

 

 

          

 

 

    

 

 

 

PROVEN AND PROBABLE RESERVES

                 

Rochester

   Nevada, USA      47,279,700         0.63         0.005         29,572,900         247,000   

Martha

   Argentina      52,500         12.79         0.011         671,400         580   

San Bartolome

   Bolivia      44,514,500         2.65         —           118,079,710         —     

Kensington

   Alaska, USA      6,006,400         —           0.223         —           1,340,010   

Endeavor

   Australia      5,632,800         1.98         —           11,174,640         —     

Palmarejo

   Mexico      12,497,200         4.55         0.055         56,818,060         688,120   

Joaquin

   Argentina      —           —           —           —           —     
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Proven and Probable

        115,983,100               216,316,710         2,275,710   
     

 

 

          

 

 

    

 

 

 
1. Effective December 31, 2011 except Endeavor effective June 31, 2011.
2. Metal prices used for mineral reserves were $23 US per ounce of silver and $1,220 US per ounce of gold except Endeavor at $2,200 per metric ton of lead, $2,200 per metric ton of zinc and $25 per ounce of silver and Martha at $1,250 US per ounce of gold and $24 US per ounce of silver.
3. Palmarejo Mineral Reserves are the addition of Palmarejo and Guadalupe (Proven and Probable).
4. Rounding of tons as required by reporting guidelines may result in apparent differences between tons, grade and contained metal content.
5. For details on the estimation of mineral resources and reserves for each property, please refer to the Technical Report on file at www.sedar.com.


Table 36: Mineral Resources (Exclusive of Reserves) at Year End 2011

 

          SHORT TONS      GRADE (Oz/Ton)      OUNCES  

YEAR END 2011

   LOCATION           SILVER      GOLD      SILVER      GOLD  

MEASURED RESOURCES

                 

Rochester

   Nevada, USA      131,085,400         0.46         0.004         60,586,200         500,500   

Martha

   Argentina      —           —           —           —           —     

San Bartolome

   Bolivia      —           —           —           —           —     

Kensington

   Alaska, USA      495,200         —           0.234         —           115,910   

Endeavor

   Australia      10,923,900         2.67         —           29,148,830         —     

Palmarejo

   Mexico      1,792,900         4.24         0.052         7,593,880         93,250   

Joaquin

   Argentina      —           —           —           —           —     
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        144,297,400               97,328,910         709,660   
     

 

 

          

 

 

    

 

 

 

INDICATED RESOURCES

                 

Rochester

   Nevada, USA      120,387,000         0.43         0.003         51,762,400         366,300   

Martha

   Argentina      35,100         12.15         0.013         426,450         440   

San Bartolome

   Bolivia      21,263,600         2.59         —           54,968,370         —     

Kensington

   Alaska, USA      2,544,200         —           0.185         —           471,410   

Endeavor

   Australia      123,500         0.01         —           1,830         —     

Palmarejo

   Mexico      3,268,700         2.88         0.034         9,398,900         111,270   

Joaquin

   Argentina      4,049,900         2.48         0.005         10,043,430         18,360   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        151,672,000               126,601,380         967,780   
     

 

 

          

 

 

    

 

 

 

MEASURED AND INDICATED RESOURCES

                 

Rochester

   Nevada, USA      251,472,400         0.45         0.003         112,348,600         866,800   

Martha

   Argentina      35,100         12.15         0.013         426,450         440   

San Bartolome

   Bolivia      21,263,600         2.59         —           54,968,370         —     

Kensington

   Alaska, USA      3,039,400         —           0.193         —           587,320   

Endeavor

   Australia      11,047,400         2.64         —           29,150,660         —     

Palmarejo

   Mexico      5,061,600         3.36         0.040         16,992,780         204,520   

Joaquin

   Argentina      4,049,900         2.48         0.005         10,043,430         18,360   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Measured and Indicated

        295,969,400               223,930,290         1,677,440   
     

 

 

          

 

 

    

 

 

 

INFERRED RESOURCES

                 

Rochester

   Nevada, USA      40,542,600         0.58         0.003         23,618,600         122,400   

Martha

   Argentina      259,400         4.32         0.005         1,121,270         1,210   

San Bartolome

   Bolivia      3,384,800         1.07         —           3,617,040         —     

Kensington

   Alaska, USA      730,700         —           0.232         —           169,680   

Endeavor

   Australia      3,527,400         1.09         —           3,835,584         —     

Palmarejo

   Mexico      11,653,000         2.40         0.052         27,928,190         611,650   

Joaquin

   Argentina      7,755,300         3.15         0.003         24,455,520         21,420   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        67,853,200               84,576,204         926,360   
     

 

 

          

 

 

    

 

 

 
  1. Effective December 31, 2011 except Endeavor effective June 31, 2011, Joaquin effective May 26, 2011.

 

34


2. Metal prices used for mineral resources were $30.00 US per ounce of silver and $1,500 US per ounce of gold except Endeavor at $2,200 per metric ton of lead, $2,200 per metric ton of zinc and $25 per ounce of silver, Martha at $1,250 US per ounce of gold and $24 US per ounce of silver, and Joaquin at $20 US per ounce of silver and $1,300 US per ounce of gold.
3. Palmarejo Mineral Resources are the addition of Palmarejo, Guadalupe and La Patria (Measured, Indicated and Inferred).
4. Coeur is the operator of the Joaquin Project and holds a 51% project interest as of November, 2011.
5. Mineral Resources are in addition to mineral reserves and have not demonstrated economic viability.
6. Rounding of tons as required by reporting guidelines may result in apparent differences between tons, grade and contained metal content.
7. For details on the estimation is mineral resources and reserves for each property, please refer to the Technical Report on file at www.sedar.com.