Annual Statements Open main menu

Coeur Mining, Inc. - Quarter Report: 2016 September (Form 10-Q)

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
___________________________________________ 
FORM 10-Q
___________________________________________
þ
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended September 30, 2016
OR
 ¨   
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from              to             
Commission file number 001-08641
____________________________________________ 
a021914coeurminingrpmshsma19.jpg
COEUR MINING, INC.
(Exact name of registrant as specified in its charter)
____________________________________________
Delaware
 
82-0109423
(State or other jurisdiction of
incorporation or organization)
 
(I.R.S. Employer
Identification No.)
 
 
104 S. Michigan Ave., Suite 900 Chicago, Illinois
 
60603
(Address of principal executive offices)
 
(Zip Code)
(312) 489-5800
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days:    Yes  þ    No  ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files.)    Yes  þ    No  ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
 
þ
Accelerated filer
 
 ¨   
 
 
 
 
Non-accelerated filer
 
 ¨   
Smaller reporting company
 
 ¨   
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  þ
The Company has 300,000,000 shares of common stock, par value of $0.01, authorized of which 170,326,192 shares were issued and outstanding as of October 24, 2016.



COEUR MINING, INC.
INDEX
 
 
Page
Part I.
 
 
 
 
 
 
 
 
 
 
Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited)
 
 
 
 
Condensed Consolidated Statements of Cash Flows (Unaudited)
 
 
 
 
Condensed Consolidated Balance Sheets (Unaudited)
 
 
 
 
Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited)
 
 
 
 
Notes to Condensed Consolidated Financial Statements (Unaudited)
 
 
 
 
 
 
 
 
Consolidated Financial Results
 
 
 
 
Results of Operations
 
 
 
 
Liquidity and Capital Resources
 
 
 
 
Non-GAAP Financial Performance Measures
 
 
 
 
 
 
 
 
 
 
 
Part II.
 
 
 
 
 
 
 
 
Item 1A. Risk Factors
 
 
 
 
 
 
 
 
Item 5. Other Information
 
 
 
 
Item 6. Exhibits
 
 
 
Signatures



2


PART I
Item 1.        Financial Statements

COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
 
 
 
Three months ended September 30,
 
Nine months ended September 30,
 
 
2016
 
2015
 
2016
 
2015
 
Notes
In thousands, except share data
Revenue
3
$
176,247

 
$
162,552

 
$
506,641

 
$
481,770

COSTS AND EXPENSES
 
 
 
 
 
 
 
 
Costs applicable to sales(1)
3
105,408

 
120,237

 
307,428

 
354,397

Amortization
 
27,763

 
35,497

 
93,232

 
107,560

General and administrative
 
7,113

 
6,694

 
22,789

 
23,979

Exploration
 
3,706

 
2,112

 
7,669

 
9,957

Write-downs
 

 

 
4,446

 

Pre-development, reclamation, and other
 
4,491

 
4,938

 
13,059

 
13,968

Total costs and expenses
 
148,481

 
169,478

 
448,623

 
509,861

OTHER INCOME (EXPENSE), NET
 
 
 
 
 
 
 
 
Fair value adjustments, net
10
(961
)
 
5,786

 
(13,235
)
 
3,657

Interest expense, net of capitalized interest
18
(8,068
)
 
(12,446
)
 
(30,063
)
 
(33,945
)
Other, net
7
(3,635
)
 
(8,893
)
 
(4,178
)
 
(14,257
)
Total other income (expense), net
 
(12,664
)
 
(15,553
)
 
(47,476
)
 
(44,545
)
Income (loss) before income and mining taxes
 
15,102

 
(22,479
)
 
10,542

 
(72,636
)
Income and mining tax (expense) benefit
8
54,455

 
8,260

 
53,118

 
8,451

NET INCOME (LOSS)
 
$
69,557

 
$
(14,219
)
 
$
63,660

 
$
(64,185
)
OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
 
 
 
 
 
 
 
 
Unrealized gain (loss) on equity securities, net of tax of $997 and $(1,177) for the three and nine months ended September 30, 2016, respectively
 
1,387

 
(931
)
 
4,533

 
(3,744
)
Reclassification adjustments for impairment of equity securities
 

 
483

 
20

 
2,028

Reclassification adjustments for realized (gain) loss on sale of equity securities
 
(2,965
)
 

 
(2,691
)
 
904

Other comprehensive income (loss)
 
(1,578
)
 
(448
)
 
1,862

 
(812
)
COMPREHENSIVE INCOME (LOSS)
 
$
67,979

 
$
(14,667
)
 
$
65,522

 
$
(64,997
)
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS) PER SHARE
9
 
 
 
 
 
 
 
Basic
 
$
0.43

 
$
(0.11
)
 
$
0.41

 
$
(0.52
)
 
 
 
 
 
 
 
 
 
Diluted
 
$
0.42

 
$
(0.11
)
 
$
0.40

 
$
(0.52
)
(1) Excludes amortization.
The accompanying notes are an integral part of these consolidated financial statements.


3


COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
 
 
Three months ended September 30,
 
Nine months ended September 30,
 
 
2016
 
2015
 
2016
 
2015
 
Notes
In thousands
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
Net income (loss)
 
$
69,557

 
$
(14,219
)
 
$
63,660

 
(64,185
)
Adjustments:
 
 
 
 
 

 
 
Amortization
 
27,763

 
35,497

 
93,232

 
107,560

Accretion
 
2,184

 
3,629

 
8,201

 
10,305

Deferred income taxes
 
(49,463
)
 
(1,233
)
 
(66,738
)
 
(8,470
)
Loss on extinguishment of debt
 
10,040

 

 
10,040

 
524

Fair value adjustments, net
10
961

 
(5,786
)
 
13,235

 
(3,657
)
Stock-based compensation
5
2,312

 
1,639

 
7,534

 
6,393

Impairment of equity securities
13

 
483

 
20

 
2,028

Write-downs
 

 

 
4,446

 

Other
 
(5,236
)
 
8,541

 
(4,763
)
 
13,321

Changes in operating assets and liabilities:
 
 
 
 
 

 
 
Receivables
 
19,672

 
11,011

 
10,751

 
11,225

Prepaid expenses and other current assets
 
(2,816
)
 
(2,055
)
 
(2,435
)
 
(3,222
)
Inventory and ore on leach pads
 
(8,900
)
 
5,380

 
(24,408
)
 
10,713

Accounts payable and accrued liabilities
 
(18,262
)
 
(6,117
)
 
(12,407
)
 
(12,210
)
CASH PROVIDED BY OPERATING ACTIVITIES
 
47,812

 
36,770

 
100,368

 
70,325

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
Capital expenditures
 
(25,627
)
 
(23,861
)
 
(71,087
)
 
(65,158
)
Acquisitions, net
12
(1,427
)
 
(122
)
 
(1,427
)
 
(111,290
)
Proceeds from the sale assets
 
4,802

 
333

 
16,104

 
498

Purchase of investments
 
(21
)
 
(3
)
 
(120
)
 
(1,876
)
Sales and maturities of investments
 
5,432

 
60

 
7,077

 
529

Other
 
(1,299
)
 
7

 
(4,218
)
 
(1,836
)
CASH USED IN INVESTING ACTIVITIES
 
(18,140
)
 
(23,586
)
 
(53,671
)
 
(179,133
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
Issuance of common stock
 
49,513

 

 
122,584

 

Issuance of notes and bank borrowings
18

 

 

 
153,500

Payments on debt, capital leases, and associated costs
 
(107,868
)
 
(2,618
)
 
(120,551
)
 
(77,838
)
Gold production royalty payments
 
(7,563
)
 
(10,159
)
 
(27,155
)
 
(30,281
)
Other
 
1,051

 
(34
)
 
323

 
(529
)
CASH PROVIDED (USED IN) BY FINANCING ACTIVITIES
 
(64,867
)
 
(12,811
)
 
(24,799
)
 
44,852

Effect of exchange rate changes on cash and cash equivalents
 
121

 
(533
)
 
(95
)
 
(1,197
)
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
 
(35,074
)
 
(160
)
 
21,803

 
(65,153
)
Cash and cash equivalents at beginning of period
 
257,591

 
205,868

 
200,714

 
270,861

Cash and cash equivalents at end of period
 
$
222,517

 
$
205,708

 
$
222,517

 
$
205,708


The accompanying notes are an integral part of these consolidated financial statements.

4


COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
 
 
 
September 30, 2016
 
December 31, 2015
ASSETS
Notes
 
In thousands, except share data
CURRENT ASSETS
 
 
 
 
 
Cash and cash equivalents
 
 
$
222,517

 
$
200,714

Receivables
14
 
67,662

 
85,992

Inventory
15
 
89,761

 
81,711

Ore on leach pads
15
 
70,446

 
67,329

Prepaid expenses and other
 
 
17,125

 
10,942

 
 
 
467,511

 
446,688

NON-CURRENT ASSETS
 
 
 
 
 
Property, plant and equipment, net
16
 
217,401

 
195,999

Mining properties, net
17
 
552,054

 
589,219

Ore on leach pads
15
 
63,034

 
44,582

Restricted assets
13
 
17,740

 
11,633

Equity securities
13
 
6,208

 
2,766

Receivables
14
 
32,427

 
24,768

Deferred tax assets

 
1,854

 
1,942

Other
 
 
12,713

 
14,892

TOTAL ASSETS
 
 
$
1,370,942

 
$
1,332,489

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
Accounts payable
 
 
$
49,972

 
$
48,732

Accrued liabilities and other
 
 
43,569

 
53,953

Debt
18
 
12,512

 
10,431

Royalty obligations
10
 
5,722

 
24,893

Reclamation
4
 
1,432

 
2,071

 
 
 
113,207

 
140,080

NON-CURRENT LIABILITIES
 
 
 
 
 
Debt
18
 
389,233

 
479,979

Royalty obligations
10
 
6,556

 
4,864

Reclamation
4
 
87,277

 
83,197

Deferred tax liabilities

 
81,484

 
147,132

Other long-term liabilities
 
 
60,854

 
55,761

 
 
 
625,404

 
770,933

STOCKHOLDERS’ EQUITY
 
 
 
 
 
Common stock, par value $0.01 per share; authorized 300,000,000 shares, issued and outstanding 167,565,649 at September 30, 2016 and 151,339,136 at December 31, 2015
 
 
1,676

 
1,513

Additional paid-in capital
 
 
3,169,631

 
3,024,461

Accumulated other comprehensive income (loss)
 
 
(1,860
)
 
(3,722
)
Accumulated deficit
 
 
(2,537,116
)
 
(2,600,776
)
 
 
 
632,331

 
421,476

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
$
1,370,942

 
$
1,332,489


The accompanying notes are an integral part of these consolidated financial statements.


5


COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED)
In thousands
Common
Stock
Shares
 
Common
Stock Par
Value
 
Additional
Paid-In Capital
 
Accumulated
Deficit
 
Accumulated
Other
Comprehensive
Income (Loss)
 
Total
Balances at December 31, 2015
151,339

 
$
1,513

 
$
3,024,461

 
$
(2,600,776
)
 
$
(3,722
)
 
$
421,476

Net income (loss)

 

 

 
63,660

 

 
63,660

Other comprehensive income (loss)

 

 

 

 
1,862

 
1,862

Issuance of common stock
14,286

 
143

 
138,181

 

 

 
138,324

Common stock issued under stock-based compensation plans, net
1,940

 
20

 
6,989

 

 

 
7,009

Balances at September 30, 2016
167,565

 
$
1,676

 
$
3,169,631

 
$
(2,537,116
)
 
$
(1,860
)
 
$
632,331

The accompanying notes are an integral part of these consolidated financial statements.

6

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements


NOTE 1 - BASIS OF PRESENTATION
The interim condensed consolidated financial statements of Coeur Mining, Inc. and its subsidiaries (collectively, “Coeur” or the “Company”) are unaudited. In the opinion of management, all adjustments and disclosures necessary for the fair presentation of these interim statements have been included. The results reported in these interim statements may not be indicative of the results which will be reported for the year ending December 31, 2016. The condensed consolidated December 31, 2015 balance sheet data was derived from audited consolidated financial statements. Accordingly, these unaudited interim condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2015.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Recent Accounting Standards
In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 230),” which provides guidance on presentation and classification of certain cash receipts and payments in the statement of cash flows. These changes become effective for the Company's fiscal year beginning January 1, 2018. The Company is currently evaluating the potential impact of implementing these changes on the Company's consolidated cash flows.
In March 2016, the FASB issued ASU 2016-09, “Improvements to Employee Share-Based Payment Accounting,” which amends several aspects of the accounting for share-based payment transaction, including income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. These changes become effective for the Company's fiscal year beginning January 1, 2017. The Company is currently evaluating the potential impact of implementing these changes on the Company's consolidated financial position, results of operations, and cash flows.
In February 2016, the FASB issued ASU 2016-02, “Leases,” which will require lessees to recognize assets and liabilities for the rights and obligations created by most leases on the balance sheet. These changes become effective for the Company's fiscal year beginning January 1, 2019. Modified retrospective adoption for all leases existing at, or entered into after, the date of initial application, is required with an option to use certain transition relief. The Company is currently evaluating the potential impact of implementing these changes on the Company's consolidated financial position, results of operations, and cash flows.
In November 2015, the FASB issued ASU 2015-17, “Balance Sheet Classification of Deferred Taxes,” which requires entities with a classified balance sheet to present all deferred tax assets and liabilities as non-current. The updated guidance became effective upon early adoption for the Company's fiscal year beginning January 1, 2015, and resulted in a reclassification of amounts from Current deferred tax assets to Non-current deferred tax assets and Current deferred tax liabilities to Non-current deferred tax liabilities in the current and prior periods.
In September 2015, the FASB issued ASU 2015-16, “Simplifying the Accounting for Measurement-Period Adjustments,” which eliminates the requirement for an acquirer to retrospectively adjust the financial statements for measurement-period adjustments that occur in periods after a business combination is consummated. These changes become effective for the Company's fiscal year beginning January 1, 2016. The Company's adoption had no impact on the Company's consolidated financial position, results of operations, and cash flows.
In August 2015, the FASB issued ASU 2015-14, “Deferral of the Effective Date,” which defers the effective date of ASU 2014-09, “Revenue from Contracts with Customers to January 1, 2018. The Company is currently evaluating the potential impact of adopting the prescribed changes on the Company's consolidated financial position, results of operations, and cash flows.    
In July 2015, the FASB issued ASU 2015-11, “Simplifying the Measurement of Inventory, which provides a revised, simpler measurement for inventory to be measured at the lower of cost and net realizable value. These changes become effective for the Company's fiscal year beginning January 1, 2018. The Company is currently evaluating the potential impact of implementing these changes on the Company's consolidated financial position, results of operations, and cash flows.
In April 2015, the FASB issued ASU 2015-03, “Simplifying the Presentation of Debt Issuance Costs, which requires that debt issuance costs related to a recognized debt liability be presented as a reduction to the carrying amount of that debt liability, not as an asset. The updated guidance became effective under early adoption for the Company's fiscal year beginning January 1, 2015, and resulted in a reclassification of amounts from Other Non-current Assets to Debt in the current and prior periods.
In February 2015, the FASB issued ASU 2015-02, “Amendments to the Consolidation Analysis, which amends the consolidation requirements in ASC 810. These changes become effective for the Company's fiscal year beginning January 1, 2016. The Company's adoption had no impact on the Company's consolidated financial position, results of operations, and cash flows.


7

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

NOTE 3 – SEGMENT REPORTING
The Company’s operating segments include the Palmarejo complex, Rochester, Kensington, Wharf, and San Bartolomé mines, and Coeur Capital. All operating segments are engaged in the discovery and mining of gold and silver and generate the majority of their revenues from the sale of these precious metals with the exception of Coeur Capital, which primarily holds the Endeavor silver stream. Other includes the La Preciosa project, Joaquin project, corporate office, elimination of intersegment transactions, and other items necessary to reconcile to consolidated amounts.
Financial information relating to the Company’s segments is as follows (in thousands):
Three months ended September 30, 2016
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
San Bartolomé
 
Coeur Capital
 
Other
 
Total
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Metal sales
$
30,663

 
$
37,946

 
$
40,164

 
$
39,316

 
$
27,485

 
$
812

 
$

 
$
176,386

Royalties

 

 

 

 

 
(139
)
 

 
(139
)
 
30,663

 
37,946

 
40,164

 
39,316

 
27,485

 
673

 

 
176,247

Costs and Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Costs applicable to sales(1)
16,033

 
21,783

 
26,709

 
19,697

 
20,813

 
373

 

 
105,408

Amortization
5,761

 
5,244

 
8,046

 
6,461

 
1,723

 
138

 
390

 
27,763

Exploration
1,262

 
129

 
1,208

 
2

 

 
70

 
1,035

 
3,706

Write-downs

 

 

 

 

 

 

 

Other operating expenses
305

 
703

 
263

 
521

 
1,165

 
64

 
8,583

 
11,604

Other income (expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
(110
)
 
(851
)
 

 

 

 

 

 
(961
)
Interest expense, net
(184
)
 
(157
)
 
(30
)
 
(22
)
 
(8
)
 
(34
)
 
(7,633
)
 
(8,068
)
Other, net
(2,223
)
 
17

 
(7
)
 
45

 
549

 
2,974

 
(4,990
)
 
(3,635
)
Income and mining tax (expense) benefit
35,671

 
7,844

 

 
30,208

 
5,905

 
3,803

 
(28,976
)
 
54,455

Net income (loss)
$
40,456

 
$
16,940

 
$
3,901

 
$
42,866

 
$
10,230

 
$
6,771

 
$
(51,607
)
 
$
69,557

Segment assets(2)
$
430,716

 
$
212,477

 
$
192,204

 
$
105,456

 
$
81,704

 
$
9,148

 
$
78,205

 
$
1,109,910

Capital expenditures
$
10,012

 
$
3,383

 
$
8,602

 
$
567

 
$
3,001

 
$

 
$
62

 
$
25,627

(1) Excludes amortization
(2) Segment assets include receivables, prepaids, inventories, property, plant and equipment, and mineral interest
Three months ended September 30, 2015
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
San Bartolomé
 
Coeur Capital
 
Other
 
Total
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Metal sales
$
49,187

 
$
34,638

 
$
30,466

 
$
27,986

 
$
17,391

 
$
1,264

 
$

 
$
160,932

Royalties

 

 

 

 

 
1,620

 

 
1,620

 
49,187

 
34,638

 
30,466

 
27,986

 
17,391

 
2,884

 

 
162,552

Costs and Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales(1)
34,093

 
25,436

 
24,973

 
17,777

 
17,483

 
475

 

 
120,237

Amortization
8,617

 
6,731

 
8,499

 
5,642

 
3,526

 
1,983

 
499

 
35,497

Exploration
1,087

 
49

 
217

 

 
54

 
(362
)
 
1,067

 
2,112

Other operating expenses
303

 
742

 
254

 
517

 
1,059

 
(38
)
 
8,795

 
11,632

Other income (expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
2,998

 
1,752

 

 

 

 

 
1,036

 
5,786

Interest expense, net
(928
)
 
(168
)
 
(51
)
 

 
(100
)
 

 
(11,199
)
 
(12,446
)
Other, net
(7,870
)
 
1

 
1

 
53

 
347

 
(455
)
 
(970
)
 
(8,893
)
Income and mining tax (expense) benefit
10,370

 
(1,053
)
 
406

 
(907
)
 
(1,029
)
 
291

 
182

 
8,260

Net income (loss)
$
9,657

 
$
2,212

 
$
(3,122
)
 
$
3,195

 
$
(5,513
)
 
$
662

 
$
(21,310
)
 
$
(14,219
)
Segment assets(2)
$
653,501

 
$
192,348

 
$
193,712

 
$
124,754

 
$
165,931

 
$
51,553

 
$
76,860

 
$
1,458,659

Capital expenditures
$
10,514

 
$
5,281

 
$
5,522

 
$
665

 
$
1,786

 
$

 
$
93

 
$
23,861

(1) Excludes amortization
(2) Segment assets include receivables, prepaids, inventories, property, plant and equipment, and mineral interests


8

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements


Nine months ended September 30, 2016
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
San Bartolomé
 
Coeur Capital
 
Other
 
Total
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Metal sales
$
108,748

 
$
103,689

 
$
112,376

 
$
101,250

 
$
73,948

 
$
3,208

 
$

 
$
503,219

Royalties


 


 


 


 


 
3,422

 

 
3,422

 
108,748


103,689

 
112,376


101,250


73,948


6,630




506,641

Costs and Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales(1)
59,936

 
65,989

 
73,738

 
49,500

 
56,955

 
1,310

 

 
307,428

Amortization
27,815

 
15,994

 
26,203

 
15,640

 
5,330

 
1,019

 
1,231

 
93,232

Exploration
2,625

 
426

 
2,138

 
2

 


 
276

 
2,202

 
7,669

Write-downs


 


 


 


 


 
4,446

 

 
4,446

Other operating expenses
898

 
2,084

 
772

 
1,702

 
2,532

 
239

 
27,621

 
35,848

Other income (expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
(5,814
)
 
(5,787
)
 


 


 


 


 
(1,634
)
 
(13,235
)
Interest expense, net
(1,343
)
 
(509
)
 
(107
)
 
(49
)
 
(18
)
 
(34
)
 
(28,003
)
 
(30,063
)
Other, net
(7,818
)
 
(3,840
)
 
(26
)
 
259

 
1,275

 
6,716

 
(744
)
 
(4,178
)
Income and mining tax (expense) benefit
38,922

 
7,429

 

 
29,972

 
5,182

 
236

 
(28,623
)
 
53,118

Net income (loss)
$
41,421

 
$
16,489

 
$
9,392

 
$
64,588

 
$
15,570

 
$
6,258

 
$
(90,058
)
 
$
63,660

Segment assets(2)
$
430,716

 
$
212,477

 
$
192,204

 
$
105,456

 
$
81,704

 
$
9,148

 
$
78,205

 
$
1,109,910

Capital expenditures
$
27,690

 
$
10,557

 
$
24,228

 
$
3,488

 
$
4,839

 
$

 
$
285

 
$
71,087

(1) Excludes amortization
(2) Segment assets include receivables, prepaids, inventories, property, plant and equipment, and mineral interests
Nine months ended September 30, 2015
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
San Bartolomé
 
Coeur Capital
 
Other
 
Total
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Metal sales
$
127,455

 
$
115,010

 
$
116,971

 
$
48,359

 
$
62,304

 
$
6,292

 
$

 
$
476,391

Royalties

 

 

 

 

 
5,379

 

 
5,379

 
127,455

 
115,010

 
116,971

 
48,359

 
62,304

 
11,671

 

 
481,770

Costs and Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales(1)
98,695

 
81,221

 
81,844

 
34,410

 
55,767

 
2,460

 

 
354,397

Amortization
24,997

 
18,962

 
32,738

 
9,133

 
13,487

 
6,753

 
1,490

 
107,560

Exploration
4,047

 
1,272

 
2,311

 

 
132

 
(212
)
 
2,407

 
9,957

Other operating expenses
940

 
2,190

 
1,015

 
1,188

 
1,544

 
(8
)
 
31,078

 
37,947

Other income (expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
1,882

 
596

 

 

 

 

 
1,179

 
3,657

Interest expense, net
(3,112
)
 
(598
)
 
(172
)
 

 
(674
)
 

 
(29,389
)
 
(33,945
)
Other, net
(9,478
)
 
(38
)
 
(16
)
 
108

 
1,219

 
(2,904
)
 
(3,148
)
 
(14,257
)
Income and mining tax (expense) benefit
9,836

 
(1,753
)
 
(587
)
 
(495
)
 
(2,240
)
 
266

 
3,424

 
8,451

Net income (loss)
$
(2,096
)
 
$
9,573

 
$
(1,712
)
 
$
3,241

 
$
(10,322
)
 
$
40

 
$
(62,909
)
 
$
(64,185
)
Segment assets(2)
$
653,501

 
$
192,348

 
$
193,712

 
$
124,754

 
$
165,931

 
$
51,553

 
$
76,860

 
$
1,458,659

Capital expenditures
$
30,421

 
$
14,451

 
$
14,380

 
$
1,959

 
$
3,729

 
$

 
$
218

 
$
65,158

(1) Excludes amortization
(2) Segment assets include receivables, prepaids, inventories, property, plant and equipment, and mineral interests

Assets
September 30, 2016

December 31, 2015
Total assets for reportable segments
$
1,109,910

 
$
1,103,310

Cash and cash equivalents
222,517

 
200,714

Other assets
38,515


28,465

Total consolidated assets
$
1,370,942


$
1,332,489



9

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

Geographic Information
Long-Lived Assets
September 30, 2016

December 31, 2015
Mexico
$
403,185

 
$
390,694

United States
327,448

 
336,210

Bolivia
32,361

 
35,201

Australia
3,102

 
5,952

Argentina
10,227

 
10,871

Other
5,513

 
9,058

Total
$
781,836


$
787,986

 

Revenue
Three months ended September 30,
 
Nine months ended
September 30,
2016
 
2015
 
2016
 
2015
United States
$
117,425

 
$
93,091

 
$
317,315

 
$
280,340

Mexico
30,663

 
50,170

 
109,674

 
129,753

Bolivia
27,485

 
17,391

 
73,948

 
62,304

Australia
812

 
1,264

 
3,207

 
6,292

Other
(138
)
 
636

 
2,497

 
3,081

Total
$
176,247


$
162,552


$
506,641


$
481,770


NOTE 4 – RECLAMATION
Reclamation and mine closure costs are based principally on legal and regulatory requirements. Management estimates costs associated with reclamation of mining properties. On an ongoing basis, management evaluates its estimates and assumptions, and future expenditures could differ from current estimates.
Changes to the Company’s asset retirement obligations for operating sites are as follows:
 
Three months ended September 30,
 
Nine months ended September 30,
In thousands
2016
 
2015
 
2016
 
2015
Asset retirement obligation - Beginning
$
85,545

 
$
87,601

 
$
82,072

 
$
67,214

Accretion
2,059

 
2,038

 
6,027

 
5,652

Additions and changes in estimates
(239
)
 

 
(118
)
 
18,270

Settlements
(183
)
 
(2,363
)
 
(799
)
 
(3,860
)
Asset retirement obligation - Ending
$
87,182

 
$
87,276

 
$
87,182

 
$
87,276

The Company has accrued $1.5 million and $3.2 million at September 30, 2016 and December 31, 2015, respectively, for reclamation liabilities related to former mining activities, which are included in Reclamation.

NOTE 5 – STOCK-BASED COMPENSATION
The Company has stock incentive plans for executives and eligible employees. Stock awards include stock options, restricted stock, and performance shares. Stock-based compensation expense for the three and nine months ended September 30, 2016 and 2015 was $2.3 million and $1.6 million and $7.5 million and $6.4 million, respectively. At September 30, 2016, there was $8.1 million of unrecognized stock-based compensation cost which is expected to be recognized over a weighted-average remaining vesting period of 1.5 years. During the nine months ended September 30, 2016, the supplemental incentive accrual increased $0.8 million to $2.0 million.


10

Coeur Mining, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

The following table summarizes the grants awarded during the nine months ended September 30, 2016:
Grant date
 
Restricted
stock
 
Grant date fair
value of
restricted stock
 
Stock options
 
Grant date
fair value of
stock
options
 
Performance
shares
 
Grant date fair
value of
performance
shares
January 20, 2016
 
1,030,833

 
$
1.81

 
165,479

 
$
0.86

 
1,428,314

 
$
1.78

March 21, 2016
 
685,633

 
$
5.76

 
17,772

 
$
2.84

 
8,763

 
$
3.76

August 1, 2016
 
34,446

 
$
15.64

 
 
 
 
 
 
 
 
September 22, 2016
 
17,834

 
$
13.00

 
 
 
 
 
 
 
 

The following options and stock appreciation rights were exercisable during the nine months ended September 30, 2016:
Award Type
 
Number of 
Exercised Units
 
Weighted Average
Exercised Price
 
Number of Exercisable Units
 
Weighted Average
Exercisable Price
Stock options
 
165,369

 
$
7.88

 
296,186

 
$
18.11

Stock appreciation rights
 

 
$

 
42,152

 
$
14.14


NOTE 6 – RETIREMENT SAVINGS PLAN
The Company has a 401(k) retirement savings plan that covers all eligible U.S. employees. Eligible employees may elect to contribute up to 75% of base salary, subject to ERISA limitations. In addition, the Company has a deferred compensation plan for employees whose benefits under the 401(k) plan are limited by federal regulations. The Company generally makes matching contributions equal to 100% of the employee’s contribution up to 4% of the employee's salary. The Company may also provide an additional contribution based on an eligible employee's salary. Total plan expenses (income) recognized for the three and nine months ended September 30, 2016 and 2015 were $2.3 million and $(0.7) million and $4.2 million and $2.8 million, respectively.

NOTE 7 - OTHER, NET

Other, net consists of the following:
 
 
Three months ended September 30,
 
Nine months ended September 30,
In thousands
 
2016
 
2015
 
2016
 
2015
Gain (loss) on extinguishment of debt
 
$
(10,040
)
 
$

 
$
(10,040
)
 
$
(271
)
Foreign exchange loss
 
(1,466
)
 
(8,910
)
 
(7,286
)
 
(13,172
)
Gain on sale of assets
 
4,498

 
333

 
8,983

 
396

Gain (loss) on sale of investments
 
2,965

 
(12
)
 
2,691

 
(916
)
Impairment of equity securities
 

 
(483
)
 
(20
)
 
(2,028
)
Other
 
408


179


1,494


1,734

Other, net
 
$
(3,635
)
 
$
(8,893
)
 
$
(4,178
)
 
$
(14,257
)

NOTE 8 – INCOME AND MINING TAXES
The following table summarizes the components of Income and mining tax (expense) benefit for the three and nine months ended September 30, 2016 and 2015 by significant jurisdiction:
 
Three months ended September 30,
 
Nine months ended September 30,
 
2016
 
2015
 
2016
 
2015
In thousands
Income (loss) before tax
Tax (expense) benefit
 
Income (loss) before tax
Tax (expense) benefit
 
Income (loss) before tax
Tax (expense) benefit
 
Income (loss) before tax
Tax (expense) benefit
United States
$
3,286

$
10,712

 
$
(16,168
)
$
(1,080
)
 
$
(5,956
)
$
8,370

 
$
(46,640
)
$
1,123

Argentina
(301
)
67

 
(731
)
(2
)
 
3,137

(183
)
 
(2,083
)
(3
)
Mexico
3,020

37,821

 
(1,412
)
11,951

 
(1,136
)
42,155

 
(16,666
)
11,234

Bolivia
4,325

5,904

 
(4,483
)
(1,029
)
 
10,388

5,182

 
(8,081
)
(2,240
)
Other jurisdictions
4,772

(49
)
 
315

(1,580
)
 
4,109

(2,406
)
 
834

(1,663
)
 
$
15,102

$
54,455

 
$
(22,479
)
$
8,260

 
$
10,542

$
53,118

 
$
(72,636
)
$
8,451


11

Coeur Mining, Inc. and Subsidiaries
Notes to Consolidated Financial Statements


The Company’s effective tax rate is impacted by recurring items, such as foreign exchange rates on deferred tax balances, uncertain tax position and mining tax expense accruals, and the full valuation allowance on the deferred tax assets relating to losses in the United States and certain foreign jurisdictions. During the third quarter, the Company completed a legal entity reorganization to integrate recent acquisitions resulting in a valuation allowance release of $40.8 million and recorded a $15.0 million deferred tax benefit related to unremitted earnings. In addition, the Company's consolidated effective income and mining tax rate is a function of the combined effective tax rates and foreign exchange rates in the jurisdictions in which it operates. Variations in the jurisdictional mix of income and loss and foreign exchange rates result in significant fluctuations in our consolidated effective tax rate.
A valuation allowance is provided for deferred tax assets for which it is more likely than not that the related tax benefits will not be realized. Each quarter, the Company analyzes its deferred tax assets and, if it is determined that the Company will not realize all or a portion of its deferred tax assets, it will record or increase a valuation allowance. Conversely, if it is determined that the Company will ultimately be more likely than not able to realize all or a portion of the related benefits for which a valuation allowance has been provided, all or a portion of the related valuation allowance will be reduced. There are a number of risk factors that could impact the Company’s ability to realize its deferred tax assets. For additional information, please see the sections titled “Risk Factors” set forth in the Company's Annual Report on Form 10-K for the year ended December 31, 2015 and the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2016.
The Company or one of its subsidiaries files income tax returns in the U.S. federal jurisdiction, and various state and foreign jurisdictions. The statute of limitations remains open from 2012 forward for the U.S. federal jurisdiction and from 2008 forward for certain other foreign jurisdictions. As a result of statutes of limitation that will begin to expire within the next 12 months in various jurisdictions and possible settlements of audit-related issues with taxing authorities in various jurisdictions with respect to which none of the issues are individually significant, the Company believes that it is reasonably possible that the total amount of its net unrecognized income tax benefits will decrease between $3.5 million and $4.5 million in the next 12 months.
At September 30, 2016 and December 31, 2015, the Company had $22.6 million and $17.9 million of total gross unrecognized tax benefits, respectively. If recognized, these unrecognized tax benefits would positively impact the Company’s effective income tax rate. The Company’s continuing practice is to recognize potential interest and/or penalties related to unrecognized tax benefits as part of its income tax expense. At September 30, 2016 and December 31, 2015, the amount of accrued income-tax-related interest and penalties was $9.0 million and $9.2 million, respectively.
    

12

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

NOTE 9 – NET INCOME (LOSS) PER SHARE
Basic net income (loss) per share is computed by dividing net income (loss) available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted net income (loss) per share reflects the potential dilution that would occur if securities or other contracts to issue common stock were exercised or converted into common stock.
For the three and nine months ended September 30, 2016 and 2015, 215,298 and 3,302,701 shares and 404,543 and 3,251,347 shares, respectively, of common stock equivalents related to equity-based awards were not included in the diluted per share calculation as the shares would be antidilutive.
The 3.25% Convertible Senior Notes (“Convertible Notes”) were not included in the computation of diluted net income (loss) per share for the three and nine months ended September 30, 2016 and 2015 because there is no excess value upon conversion over the principal amount of the Convertible Notes. The outstanding Convertible Notes were redeemed in the third quarter of 2016.
 
Three months ended September 30,
 
Nine months ended September 30,
In thousands except per share amounts
2016
 
2015
 
2016
 
2015
Net income (loss) available to common stockholders
$
69,557

 
$
(14,219
)
 
$
63,660

 
$
(64,185
)
Weighted average shares:
 
 
 
 
 
 
 
Basic
161,039

 
135,247

 
155,108

 
124,478

Effect of stock-based compensation plans
4,789

 

 
3,284

 

Diluted
165,828


135,247


158,392


124,478

Income (loss) per share:
 
 
 
 
 
 
 
Basic
$
0.43

 
$
(0.11
)
 
$
0.41

 
$
(0.52
)
Diluted
$
0.42

 
$
(0.11
)
 
$
0.40

 
$
(0.52
)

During the second quarter 2016, the Company completed a $75.0 million “at the market” stock offering (“$75.0 million offering”). In connection with the $75.0 million offering, the Company sold 9,253,016 shares of its common stock at an average price of $8.11 per share.
Pursuant to an equity distribution agreement dated September 9, 2016, the Company may issue and sell shares of its common stock from time to time through ordinary broker transactions having an aggregate offering price of up to $200.0 million, with the net proceeds available for repayment of indebtedness and other general corporate purposes. The terms of sales transactions under the agreement, including trading day(s), number of shares sold in the aggregate, number of shares sold per trading day, and the floor selling price per share, are proposed by the Company to the sales agents. Whether or not the Company engages in sales from time to time may depend on a variety of factors, including share price, our cash resources, customary black-out restrictions, and whether we have any material nonpublic information. The agreement can be terminated by the Company at any time, and the Company has initially authorized sales under the agreement through no later than June 30, 2017. The shares issued under the equity distribution agreement are registered under the Securities Act of 1933, as amended, pursuant to the Company's shelf registration statement on Form S-3, which was filed with the SEC on March 29, 2016. At September 30, 2016, the Company had sold 4,293,785 shares under the agreement for net proceeds of approximately $53.4 million, net of commissions and fees of approximately $1.2 million.
    
NOTE 10 – FAIR VALUE MEASUREMENTS
 
 
Three months ended September 30,
 
Nine months ended September 30,
In thousands
 
2016
 
2015
 
2016
 
2015
Palmarejo royalty obligation embedded derivative
 
$
(110
)
 
$
2,983

 
$
(5,866
)
 
$
1,823

Rochester net smelter returns (“NSR”) royalty obligation
 
(851
)
 
1,752

 
(5,787
)
 
596

Silver and gold options
 

 
1,051

 
(1,582
)
 
1,238

Fair value adjustments, net
 
$
(961
)
 
$
5,786

 
$
(13,235
)
 
$
3,657

Accounting standards establish a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1), secondary priority to quoted prices in inactive markets or observable inputs (Level 2), and the lowest priority to unobservable inputs (Level 3).

13

Coeur Mining, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

The following table presents the Company’s financial assets and liabilities measured at fair value on a recurring basis (at least annually) by level within the fair value hierarchy. Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement:
 
Fair Value at September 30, 2016
In thousands
Total
 
Level 1
 
Level 2
 
Level 3  
Assets:
 
 
 
 
 
 
 
Equity securities
$
6,208

 
$
6,201

 
$

 
$
7

Liabilities:
 
 
 
 
 
 
 
Rochester NSR royalty obligation
12,278

 

 

 
12,278

Other derivative instruments, net
130

 

 
130

 

 
$
12,408

 
$

 
$
130

 
$
12,278

 
 
Fair Value at December 31, 2015
In thousands
Total
 
Level 1
 
Level 2
 
Level 3  
Assets:
 
 
 
 
 
 
 
Equity securities
$
2,766

 
$
2,756

 
$

 
$
10

Liabilities:
 
 
 
 
 
 
 
Palmarejo royalty obligation embedded derivative
$
4,957

 
$

 
$

 
$
4,957

Rochester NSR royalty obligation
9,593

 

 

 
9,593

Other derivative instruments, net
508

 

 
508

 

 
$
15,058

 
$

 
$
508

 
$
14,550

The Company’s investments in equity securities are recorded at fair market value in the financial statements based primarily on quoted market prices. Such instruments are classified within Level 1 of the fair value hierarchy. Quoted market prices are not available for certain equity securities; these securities are valued using pricing models, which require the use of observable and unobservable inputs, and are classified within Level 3 of the fair value hierarchy.
The Company’s silver and gold options and other derivative instruments, net, which relate to concentrate and certain doré sales contracts and foreign exchange contracts, are valued using pricing models, which require inputs that are derived from observable market data, including contractual terms, forward market prices, yield curves, credit spreads, and other unobservable inputs. The model inputs can generally be verified and do not involve significant management judgment. Such instruments are classified within Level 2 of the fair value hierarchy.
The fair values of the Palmarejo royalty obligation embedded derivative and Rochester NSR royalty obligation were estimated based on observable market data including contractual terms, forward silver and gold prices, yield curves, and credit spreads, as well as the Company’s current mine plan which is considered a significant unobservable input. Therefore, the Company has classified these obligations as Level 3 financial liabilities. Based on current mine plans, 1.9 years was used to estimate the fair value of the Rochester NSR royalty obligation at September 30, 2016. At September 30, 2016, there was no balance outstanding related to the Palmarejo royalty obligation embedded derivative as a result of the satisfaction of the minimum ounce obligation under the Palmarejo gold production royalty obligation in the third quarter of 2016.
No assets or liabilities were transferred between fair value levels in the nine months ended September 30, 2016.
The following tables present the changes in the fair value of the Company's Level 3 financial assets and liabilities for the three and nine months ended September 30, 2016:
 
Three Months Ended September 30, 2016
In thousands
Balance at the beginning of the period
 
Revaluation
 
Settlements
 
Balance at the
end of the
period
Assets:
 
 
 
 
 
 
 
Equity securities
$
7

 
$

 
$

 
$
7

Liabilities:
 
 
 
 
 
 
 
Palmarejo royalty obligation embedded derivative
$
3,317

 
$
110

 
$
(3,427
)
 
$

Rochester NSR royalty obligation
$
12,559

 
$
851

 
$
(1,132
)
 
$
12,278


14

Coeur Mining, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

 
Nine Months Ended September 30, 2016
In thousands
Balance at the beginning of the period
 
Revaluation
 
Settlements
 
Balance at the
end of the
period
Assets:
 
 
 
 
 
 
 
Equity securities
$
10

 
$

 
$
(3
)
 
$
7

Liabilities:
 
 
 
 
 
 
 
Palmarejo royalty obligation embedded derivative
$
4,957

 
$
5,866

 
$
(10,823
)
 
$

Rochester NSR royalty obligation
$
9,593

 
$
5,787

 
$
(3,102
)
 
$
12,278

The fair value of financial assets and liabilities carried at book value in the financial statements at September 30, 2016 and December 31, 2015 is presented in the following table:
 
September 30, 2016
In thousands
Book Value
 
Fair Value
 
Level 1
 
Level 2
 
Level 3  
Liabilities:
 
 

 
 
 
 
 
 
7.875% Senior Notes due 2021(1)
$
363,596

 
$
378,577

 
$

 
$
378,577

 
$

(1)
Net of unamortized debt issuance costs and premium received of $4.4 million.
 
December 31, 2015
In thousands
Book Value
 
Fair Value
 
Level 1
 
Level 2
 
Level 3  
Liabilities:
 
 
 
 
 
 
 
 
 
3.25% Convertible Senior Notes due 2028
$
712

 
$
693

 
$

 
$
693

 
$

7.875% Senior Notes due 2021(1)
373,433

 
227,487

 

 
227,487

 

Term Loan due 2020(2)
94,489

 
99,500

 

 
99,500

 

San Bartolomé Lines of Credit
4,571

 
4,571

 

 
4,571

 

Palmarejo gold production royalty obligation
15,207

 
15,580

 

 

 
15,580

(1)
Net of unamortized debt issuance costs and premium received of $5.3 million.
(2)
Net of unamortized debt issuance costs of $5.0 million.
The fair values of the Convertible Notes and 7.875% Senior Notes due 2021 (the “Senior Notes”) outstanding were estimated using quoted market prices. The fair value of the Term Loan due 2020 (the “Term Loan”) approximates book value (excluding unamortized debt issuance costs) as the liability is secured, has a variable interest rate, and lacks significant credit concerns. The fair value of the San Bartolomé line of credit approximates book value due to the short-term nature of the liability and absence of significant interest rate or credit concerns. The fair value of the Palmarejo gold production royalty obligation is estimated based on observable market data including contractual terms, forward silver and gold prices, yield curves, and credit spreads, as well as the Company’s current mine plan which is considered a significant unobservable input.

NOTE 11 – DERIVATIVE FINANCIAL INSTRUMENTS
Palmarejo Gold Production Royalty
On January 21, 2009, the Company's subsidiary, Coeur Mexicana, S.A. de C.V. (“Coeur Mexicana”), entered into a gold production royalty agreement with a subsidiary of Franco-Nevada Corporation. The royalty covered 50% of the life of mine production from the Palmarejo mine and legacy adjacent properties, excluding production from the properties acquired in the 2015 Paramount Gold and Silver Corp. (“Paramount”) acquisition. The royalty transaction included a minimum obligation of 4,167 gold ounces per month and terminated effective as of the date payments on 400,000 gold ounces were made, which occurred in July 2016.

15

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

    The price volatility associated with the minimum royalty obligation was considered an embedded derivative. The Company was required to recognize the change in fair value of the remaining minimum obligation due to changing gold prices. Unrealized gains were recognized in periods when the gold price decreased from the previous period and unrealized losses were recognized in periods when the gold price increases. The fair value of the embedded derivative was reflected net of the Company's current credit adjusted risk free rate, which was 19.9% at December 31, 2015. The fair value of the embedded derivative at December 31, 2015 was a liability of $5.0 million. For the three and nine months ended September 30, 2016 and 2015, the mark-to-market adjustments were losses of $0.1 million and gains of $3.0 million and losses of $5.9 million and gains $1.8 million, respectively.
Payments on the royalty obligation decreased the carrying amount of the minimum obligation and the derivative liability. Each monthly payment was an amount equal to the greater of the minimum of 4,167 ounces of gold or 50% of actual gold production multiplied by the excess of the monthly average market price of gold above $416 per ounce, subject to a 1% annual inflation adjustment. For the three and nine months ended September 30, 2016 and 2015, realized losses on settlement of the liabilities were $0.1 million and $3.3 million and $5.9 million and $11.0 million, respectively. The mark-to-market adjustments and realized losses are included in Fair value adjustments, net.
Provisional Silver and Gold Sales
The Company enters into sales contracts with third-party smelters and refiners which, in some cases, provide for a provisional payment based upon preliminary assays and quoted metal prices. The provisionally priced sales contracts contain an embedded derivative that is required to be separated from the host contract for accounting purposes. The host contract is the receivable recorded at the forward price at the time of sale. The embedded derivatives do not qualify for hedge accounting and are marked to market through earnings each period until final settlement. Changes in silver and gold prices resulted in provisional pricing mark-to-market losses of $0.8 million and gains of $0.1 million, $0.4 million and $0.4 million in the three and nine months ended September 30, 2016 and 2015, respectively. At September 30, 2016, the Company had outstanding provisionally priced sales of 0.3 million ounces of silver and 24,449 ounces of gold at prices of $19.35 and $1,315, respectively.
At September 30, 2016, the Company had the following derivative instruments that settle as follows:
In thousands except average prices and notional ounces
2016
 
Thereafter
 
 
 
 
Provisional silver sales
$
5,349

 
$

Average silver price
$
19.35

 
$

Notional ounces
276,448

 

 
 
 
 
Provisional gold sales
$
32,150

 
$

Average gold price
$
1,315

 
$

Notional ounces
24,449

 

 
 
 
 
Silver and Gold Options
During the nine months ended September 30, 2016, the Company had realized losses of $1.6 million from settled contracts. For the three and nine months ended September 30, 2015, the Company had realized gains of $1.1 million and $2.7 million, respectively. During the three and nine months ended September 30, 2016 and 2015, the Company had no unrealized gains or losses related to outstanding options which were included in Fair value adjustments, net. At September 30, 2016, the Company had no outstanding gold and silver options contracts.
The following summarizes the classification of the fair value of the derivative instruments:
 
September 30, 2016
In thousands
Prepaid expenses and other
 
Accrued liabilities and other
 
Current portion of royalty obligation
 
Non-current portion of royalty obligation
Provisional silver and gold sales contracts
$
32

 
$
162

 
$

 
$

 
December 31, 2015
In thousands
Prepaid expenses and other
 
Accrued liabilities and other
 
Current portion of royalty obligation
 
Non-current portion of royalty obligation
Palmarejo gold production royalty
$

 
$

 
$
4,957

 
$

Provisional silver and gold sales contracts
28

 
536

 

 

 
$
28

 
$
536

 
$
4,957

 
$


16

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

The following represent mark-to-market gains (losses) on derivative instruments for the three and nine months ended September 30, 2016 and 2015 (in thousands):
 
 
 
Three months ended September 30,
 
Nine months ended September 30,
Financial statement line
Derivative
 
2016
 
2015
 
2016
 
2015
Revenue
Provisional silver and gold sales contracts
 
$
(784
)
 
$
82

 
$
378

 
$
373

Fair value adjustments, net
Palmarejo gold royalty
 
(110
)
 
2,983

 
(5,866
)
 
1,823

Fair value adjustments, net
Silver and gold options
 

 
1,051

 
(1,582
)
 
2,662

 
 
 
$
(894
)
 
$
4,116

 
$
(7,070
)
 
$
4,858

Credit Risk
The credit risk exposure related to any derivative instrument is limited to the unrealized gains, if any, on outstanding contracts based on current market prices. To reduce counter-party credit exposure, the Company enters into contracts with institutions management deems credit worthy and limits credit exposure to each institution. The Company does not anticipate non-performance by any of its counterparties.

NOTE 12 – ACQUISITIONS
In July 2016, the Company acquired its joint venture partner's 20% interest in the Golden Cross joint venture on the Correnso mine in New Zealand for $1.4 million.
On February 20, 2015, the Company completed its acquisition of the Wharf gold mine located near Lead, South Dakota, for $99.4 million in cash. The transaction was accounted for as a business combination which requires that assets acquired and liabilities assumed be recognized at their respective fair values at the acquisition date. The Company incurred $2.1 million of acquisition costs, which are included in Pre-development, reclamation, and other on the Condensed Consolidated Statements of Comprehensive Income (Loss).
The following table presents the unaudited pro forma summary of the Company’s Condensed Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2016 and 2015, as if the acquisition had occurred on January 1, 2015. The following unaudited pro forma financial information is presented for informational purposes only and is not necessarily indicative of the results of operations as they would have been had the transaction occurred on the assumed date, nor is it necessarily an indication of trends in future results for a number of reasons, including, but not limited to, differences between the assumptions used to prepare the pro forma information, potential synergies, and cost savings from operating efficiencies.
 
 
Three months ended September 30,
 
Nine Months Ended September 30, 2016
In thousands
 
2016
 
2015
 
2016
 
2015 (Pro Forma)
Revenue
 
$
176,247

 
$
162,552

 
$
506,641

 
$
499,770

Income (loss) before income and mining taxes
 
15,102

 
(22,479
)
 
10,542

 
(72,688
)
Net income (loss)
 
69,557

 
(14,219
)
 
63,660

 
(64,237
)


17

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

NOTE 13 – INVESTMENTS
Equity Securities
The Company makes strategic investments in equity securities of silver and gold exploration and development companies. These investments are classified as available-for-sale and are measured at fair value in the financial statements with unrealized gains and losses recorded in Other comprehensive income (loss).
 
At September 30, 2016
In thousands
Cost
 
Gross
Unrealized
Losses
 
Gross
Unrealized
Gains
 
Estimated
Fair Value
Kootenay Silver, Inc.
$
3,366

 
$

 
$
1,295

 
$
4,661

Silver Bull Resources, Inc.
232

 

 
1,175

 
1,407

Other
191

 
(51
)
 

 
140

Equity securities
$
3,789

 
$
(51
)
 
$
2,470

 
$
6,208


 
At December 31, 2015
In thousands
Cost
 
Gross
Unrealized
Losses
 
Gross
Unrealized
Gains
 
Estimated
Fair Value
Paramount Gold Nevada Corp.
$
1,470

 
$
(1,036
)
 
$

 
$
434

Northair Silver Corp.
725

 

 
9

 
734

Agnico-Eagle Mines Ltd.
420

 

 
518

 
938

Silver Bull Resources, Inc.
305

 

 

 
305

Other
466

 
(143
)
 
32

 
355

Equity securities
$
3,386

 
$
(1,179
)
 
$
559

 
$
2,766


The Company performs a quarterly assessment on each of its equity securities with unrealized losses to determine if the security is other than temporarily impaired. The Company recorded pre-tax other-than-temporary impairment losses of $2.0 million in the nine months ended September 30, 2015, in Other, net. The following table summarizes the gross unrealized losses on equity securities for which other-than-temporary impairments have not been recognized and the fair values of those securities, aggregated by the length of time the individual securities have been in a continuous unrealized loss position, at September 30, 2016:
 
Less than twelve months
 
Twelve months or more
 
Total
In thousands
Unrealized Losses
Fair Value
 
Unrealized Losses
Fair Value
 
Unrealized Losses
Fair Value
Equity securities
$
(51
)
$
7

 
$

$

 
$
(51
)
$
7

Restricted Assets
Various laws, permits, and covenants require that funds be in place for certain environmental and reclamation obligations and other potential liabilities. Our non-current restricted assets are used primarily for reclamation funding or for funding surety bonds, and were $17.7 million and $11.6 million at September 30, 2016 and December 31, 2015, respectively. Non-current restricted assets primarily represent investments in money market funds and certificates of deposit.


18

Coeur Mining, Inc. and Subsidiaries
Notes to Consolidated Financial Statements

NOTE 14 – RECEIVABLES
In thousands
September 30, 2016
 
December 31, 2015
Current receivables:
 
 
 
Trade receivables
$
8,093

 
$
17,878

Income tax receivable
557

 
13,678

Value added tax receivable
52,564

 
50,669

Other
6,448

 
3,767

 
$
67,662

 
$
85,992

Non-current receivables:
 
 
 
Value added tax receivable
$
20,045

 
$
24,768

Income tax receivable
12,382

 

 
32,427

 
24,768

Total receivables
$
100,089

 
$
110,760


NOTE 15 – INVENTORY AND ORE ON LEACH PADS
In thousands
September 30, 2016
 
December 31, 2015
Inventory:
 
 
 
Concentrate
$
16,567

 
$
16,165

Precious metals
33,290

 
21,908

Supplies
39,904

 
43,638

 
$
89,761

 
$
81,711

Ore on leach pads:
 
 
 
Current
$
70,446

 
$
67,329

Non-current
63,034

 
44,582

 
$
133,480

 
$
111,911

Total inventory and ore on leach pads
$
223,241

 
$
193,622


NOTE 16 – PROPERTY, PLANT AND EQUIPMENT
In thousands
September 30, 2016
 
December 31, 2015
Land
$
7,766

 
$
8,287

Facilities and equipment
655,565

 
654,585

Capital leases
54,968

 
30,648

 
718,299

 
693,520

Accumulated amortization
(517,390
)
 
(514,509
)
 
200,909

 
179,011

Construction in progress
16,492

 
16,988

Property, plant and equipment, net
$
217,401

 
$
195,999



19

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

NOTE 17 – MINING PROPERTIES
Mining properties consist of the following (in thousands):
September 30, 2016
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
San
Bartolomé
 
La Preciosa
 
Joaquin
 
Coeur Capital
 
Total
Mine development
$
169,892

 
$
154,997

 
$
259,468

 
$
33,344

 
$
39,685

 
$

 
$

 
$

 
$
657,386

Accumulated amortization
(133,685
)
 
(134,429
)
 
(147,932
)
 
(11,001
)
 
(31,793
)
 

 

 

 
(458,840
)
 
36,207

 
20,568

 
111,536

 
22,343

 
7,892

 

 

 

 
198,546

Mineral interests
629,303

 

 

 
45,837

 
12,868

 
49,085

 
10,000

 
37,272

 
784,365

Accumulated amortization
(371,589
)
 

 

 
(18,335
)
 
(11,632
)
 

 

 
(29,301
)
 
(430,857
)
 
257,714

 

 

 
27,502

 
1,236

 
49,085

 
10,000

 
7,971

 
353,508

Mining properties, net
$
293,921

 
$
20,568

 
$
111,536

 
$
49,845

 
$
9,128

 
$
49,085

 
$
10,000

 
$
7,971

 
$
552,054

December 31, 2015
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
San
Bartolomé
 
La Preciosa
 
Joaquin
 
Coeur Capital
 
Total
Mine development
$
151,828

 
$
149,756

 
$
238,786

 
$
32,318

 
$
39,474

 
$

 
$

 
$

 
$
612,162

Accumulated amortization
(131,055
)
 
(126,242
)
 
(131,236
)
 
(5,784
)
 
(30,325
)
 

 

 

 
(424,642
)
 
20,773

 
23,514

 
107,550

 
26,534

 
9,149

 

 

 

 
187,520

Mineral interests
629,303

 

 

 
45,837

 
12,868

 
49,085

 
10,000

 
59,343

 
806,436

Accumulated amortization
(348,268
)
 

 

 
(10,551
)
 
(11,400
)
 

 

 
(34,518
)
 
(404,737
)
 
281,035

 

 

 
35,286

 
1,468

 
49,085

 
10,000

 
24,825

 
401,699

Mining properties, net
$
301,808

 
$
23,514

 
$
107,550

 
$
61,820

 
$
10,617

 
$
49,085

 
$
10,000

 
$
24,825

 
$
589,219

In March 2016, Coeur sold its 2.0% NSR royalty on the Cerro Bayo mine to the operator, a subsidiary of Mandalay Resources Corporation (“Mandalay”), for total consideration of approximately $5.7 million, consisting of $4.0 million in cash and 2.5 million Mandalay shares. The Company recognized a $1.9 million pre-tax gain on this sale. The mineral interest associated with the Cerro Bayo mine was included in the Coeur Capital segment.
The operator of the Endeavor mine in Australia, on which the Company has a 100% silver stream, announced in early 2016 a significant curtailment of production due to low lead and zinc prices. As a result, Coeur recorded a $2.5 million write-down of the mineral interest associated with the Endeavor silver stream within the Coeur Capital segment at March 31, 2016.
In April 2016, Coeur sold its tiered NSR royalty on the El Gallo mine to the operator, a subsidiary of McEwen Mining Inc., for total consideration of approximately $6.3 million, including $1 million in contingent consideration. In anticipation of this sale, the Company recorded a $1.9 million write-down of the mineral interest within the Coeur Capital segment at March 31, 2016.
In April 2016, Coeur closed the sale of its 2.5% NSR royalty on the La Cigarra project to Kootenay Silver Inc. for total consideration of approximately $3.6 million, consisting of $500,000 in cash and 9.6 million Kootenay shares. The Company recognized a $1.2 pre-tax gain on this sale. The mineral interest associated with La Cigarra was included in the Coeur Capital segment.
In May 2016, Coeur closed on the sale of its Martha assets and related liabilities in Argentina to Hunt Mining Corp. for total cash consideration of $3.0 million, including $1.5 million received at closing and $1.5 million receivable on the one-year anniversary of the closing. The Company recognized a $5.3 million pre-tax gain on this sale.
In July 2016, the Company completed the sale of its NSR royalty on the Correnso mine in New Zealand to the operator, a subsidiary of Oceana Gold Corporation, for total consideration of $5.4 million, including $0.7 million in contingent consideration. The Company recognized a $4.7 million pre-tax gain on this sale.


20

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

NOTE 18 – DEBT
 
September 30, 2016
 
December 31, 2015
In thousands
Current
 
Non-Current
 
Current
 
Non-Current
3.25% Convertible Senior Notes due 2028
$

 
$

 
$

 
$
712

7.875% Senior Notes due 2021, net(1)

 
363,596

 

 
373,433

Term Loan due 2020, net(2)

 

 
1,000

 
93,489

San Bartolomé Lines of Credit

 

 

 
4,571

Capital lease obligations
12,512

 
25,637

 
9,431

 
7,774

 
$
12,512

 
$
389,233

 
$
10,431

 
$
479,979

(1) Net of unamortized debt issuance costs and premium received of $4.4 million and $5.3 million at September 30, 2016 and December 31, 2015, respectively.
(2) Net of unamortized debt issuance costs of $5.0 million at December 31, 2015.
7.875% Senior Notes due 2021
During the third quarter of 2016, the Company entered into two privately-negotiated agreements to exchange $10.8 million in aggregate principal amount of its Senior Notes for 0.7 million shares of common stock. Based on the closing price of the Company's common stock on the date of the exchange, the exchange resulted in a loss of $1.2 million which is recognized in Other, net in the Company's Condensed Consolidated Statement of Comprehensive Income (Loss).
At any time prior to February 1, 2017, the Company may redeem all or part of the Senior Notes upon not less than 30 nor more than 60 days’ prior notice at a redemption price equal to the sum of 100% of the principal amount thereof, a make-whole premium as of the date of redemption, and accrued and unpaid interest and additional interest, if any, thereon, to the date of redemption. In addition, the Company may redeem some or all of the Senior Notes on or after February 1, 2017, at redemption prices set forth in the Indenture for the Senior Notes, together with accrued and unpaid interest.

3.25% Convertible Senior Notes due 2028
During the third quarter of 2016, all outstanding Convertible Notes were redeemed for $0.7 million.
Term Loan due 2020
    
On July 15, 2016, the Company voluntarily terminated and repaid the Term Loan for $103.4 million including the $99.0 million remaining principal balance and a $4.4 million prepayment premium. The termination of the Term Loan resulted in a loss of $8.8 million which is recognized in Other, net in the Company's Condensed Consolidated Statement of Comprehensive Income (Loss).
On June 23, 2015, the Company and certain of its subsidiaries entered into a credit agreement for the Term Loan with Barclays Bank PLC, as administrative agent (the “Term Loan Credit Agreement”). The Term Loan Credit Agreement provided for a five year $100.0 million term loan to the Company, of which a portion of the proceeds were used to repay the Short-term Loan, and the remaining proceeds were used for general corporate purposes. The obligations under the Term Loan were secured by substantially all of the assets of the Company and its domestic subsidiaries, including the land, mineral rights and infrastructure at the Kensington, Rochester and Wharf mines, as well as a pledge of the shares of certain of the Company's subsidiaries.
Lines of Credit
San Bartolomé has two available lines of credit for an aggregate amount of $27.0 million, both of which were undrawn at September 30, 2016.
Short-term Loan
On March 31, 2015, the Company entered into a credit agreement (the “Short-term Credit Agreement”) with The Bank of Nova Scotia. The Short-term Credit Agreement provided for a $50.0 million loan (the “Short-term Loan”) to the Company. On June 25, 2015, the Short-term Loan was repaid in full, the security for the Short-term Loan was released, and the Short-term Credit Agreement was terminated.

21

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

Capital Lease Obligations
From time to time, the Company acquires mining equipment under capital lease agreements. During the nine months ended September 30, 2016, the Company entered into new lease financing arrangements primarily for a larger haul truck fleet at its Rochester mine and mining equipment to support the continued underground mine expansion at the Palmarejo complex. All capital lease obligations are recorded, upon lease inception, at the present value of future minimum lease payments. 
Palmarejo Gold Production Royalty Obligation
On January 21, 2009, Coeur Mexicana entered into a gold production royalty transaction with a subsidiary of Franco-Nevada Corporation under which the subsidiary of Franco-Nevada Corporation purchased a royalty covering 50% of the life of mine gold to be produced from the Palmarejo silver and gold mine in Mexico. On October 2, 2014, Coeur Mexicana terminated the Palmarejo gold production royalty in exchange for a termination payment of $2.0 million, effective upon completion of the minimum ounce delivery requirement. Subsequently, Coeur Mexicana entered into a gold stream agreement (the “Gold Stream Agreement”) with a subsidiary of Franco-Nevada Corporation whereby Coeur Mexicana will sell 50% of Palmarejo gold production (excluding production from the recently acquired Paramount properties) effective upon completion of the gold production royalty minimum ounce delivery requirement.
In July 2016, the remaining minimum obligation under the Palmarejo royalty agreement was satisfied and the termination of the Palmarejo royalty agreement became effective. The royalty agreement provided for a minimum obligation to be paid monthly on a total of 400,000 ounces of gold, or 4,167 ounces per month over an initial eight year period. Each monthly payment was an amount equal to the greater of 4,167 ounces of gold or 50% of actual gold production multiplied by the excess of the monthly average market price of gold above $416 per ounce, subject to a 1% annual inflation compounding adjustment. Payments under the royalty agreement were made in cash or gold bullion. During the three months ended September 30, 2016 and 2015, the Company paid $7.6 million and $10.2 million, respectively and the Company paid $27.2 million and $30.3 million during the nine months ended September 30, 2016 and 2015, respectively. The Company recognized accretion expense for the three months ended September 30, 2016 and 2015 of $0.0 million and $1.6 million, respectively, and $1.2 million and $5.4 million for the nine months ended September 30, 2016 and 2015, respectively.
Following the completion of the minimum ounce obligation and the effective termination of the Palmarejo royalty agreement in July 2016, Coeur Mexicana began selling 50% of the Palmarejo gold production (excluding production from the recently acquired Paramount properties) for the lesser of $800 or spot price per ounce under the Gold Stream Agreement.
Interest Expense
 
Three months ended September 30,
 
Nine months ended September 30,
In thousands
2016
 
2015
 
2016
 
2015
3.25% Convertible Senior Notes due 2028
$
2

 
$
6

 
$
13

 
$
49

7.875% Senior Notes due 2021
7,337

 
8,523

 
22,250

 
25,608

Short-term Loan

 

 

 
326

Term Loan due 2020
417

 
2,277

 
4,939

 
2,425

San Bartolomé Lines of Credit

 
101

 
15

 
665

Capital lease obligations
399

 
229

 
1,079

 
799

Other debt obligations
38

 
8

 
67

 
8

Accretion of Palmarejo gold production royalty obligation
49

 
1,642

 
1,211

 
5,444

Amortization of debt issuance costs
388

 
690

 
1,650

 
1,604

Accretion of debt premium
(90
)
 
(104
)
 
(272
)
 
(313
)
Capitalized interest
(472
)
 
(926
)
 
(889
)
 
(2,670
)
Total interest expense, net of capitalized interest
$
8,068

 
$
12,446

 
$
30,063

 
$
33,945



22

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

NOTE 19 - SUPPLEMENTAL GUARANTOR INFORMATION
The following Condensed Consolidating Financial Statements are presented to satisfy disclosure requirements of Rule 3-10 of Regulation S-X resulting from the guarantees by Coeur Alaska, Inc., Coeur Explorations, Inc., Coeur Rochester, Inc., Coeur South America Corp., Wharf Resources (U.S.A.), Inc. and its subsidiaries, and Coeur Capital, Inc. (collectively, the “Subsidiary Guarantors”) of the Senior Notes. The following schedules present Condensed Consolidating Financial Statements of (a) Coeur, the parent company; (b) the Subsidiary Guarantors; and (c) certain wholly-owned domestic and foreign subsidiaries of the Company (collectively, the “Non-Guarantor Subsidiaries”). Each of the Subsidiary Guarantors is 100% owned by Coeur and the guarantees are full and unconditional and joint and several obligations. There are no restrictions on the ability of Coeur to obtain funds from the Subsidiary Guarantors by dividend or loan.

23

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
THREE MONTHS ENDED SEPTEMBER 30, 2016
In thousands
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Revenue
 
$

 
$
117,426

 
$
58,821

 
$

 
$
176,247

COSTS AND EXPENSES
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales(1)
 

 
68,189

 
37,219

 

 
105,408

Amortization
 
389

 
19,750

 
7,624

 

 
27,763

COSTS AND EXPENSES
 
 
 
 
 
 
 
 
 
 
General and administrative
 
6,956

 
16

 
141

 

 
7,113

Exploration
 
989

 
1,410

 
1,307

 

 
3,706

Pre-development, reclamation, and other
 
388

 
1,470

 
2,633

 

 
4,491

Total costs and expenses
 
8,722

 
90,835

 
48,924

 

 
148,481

OTHER INCOME (EXPENSE), NET
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
 

 
(852
)
 
(109
)
 

 
(961
)
Other, net
 
(8,374
)
 
3,021

 
3,178

 
(1,460
)
 
(3,635
)
Interest expense, net of capitalized interest
 
(7,852
)
 
(209
)
 
(1,467
)
 
1,460

 
(8,068
)
Total other income (expense), net
 
(16,226
)
 
1,960

 
1,602

 

 
(12,664
)
Loss before income and mining taxes
 
(24,948
)
 
28,551

 
11,499

 

 
15,102

Income and mining tax (expense) benefit
 
(29,312
)
 
41,807

 
41,960

 

 
54,455

Total loss after income and mining taxes
 
(54,260
)
 
70,358

 
53,459

 

 
69,557

Equity income (loss) in consolidated subsidiaries
 
123,818

 
328

 

 
(124,146
)
 

NET INCOME (LOSS)
 
$
69,558

 
$
70,686

 
$
53,459

 
$
(124,146
)
 
$
69,557

OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss) on marketable securities, net of tax
 
1,387

 
1,387

 

 
(1,387
)
 
1,387

Reclassification adjustments for impairment of equity securities, net of tax
 

 

 

 

 

Reclassification adjustments for realized loss on sale of equity securities, net of tax
 
(2,965
)
 
(2,485
)
 

 
2,485

 
(2,965
)
Other comprehensive income (loss)
 
(1,578
)
 
(1,098
)
 

 
1,098

 
(1,578
)
COMPREHENSIVE INCOME (LOSS)
 
$
67,980

 
$
69,588

 
$
53,459

 
$
(123,048
)
 
$
67,979

(1) Excludes amortization.

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
THREE MONTHS ENDED SEPTEMBER 30, 2015
In thousands
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Revenue
 
$

 
$
93,417

 
$
69,135

 
$

 
$
162,552

COSTS AND EXPENSES
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales(1)
 

 
68,187

 
52,050

 

 
120,237

Amortization
 
495

 
21,083

 
13,919

 

 
35,497

General and administrative
 
6,563

 
11

 
120

 

 
6,694

Exploration
 
642

 
(96
)
 
1,566

 

 
2,112

Pre-development, reclamation, and other
 
887

 
1,476

 
2,575

 

 
4,938

Total costs and expenses
 
8,587

 
90,661

 
70,230

 

 
169,478

OTHER INCOME (EXPENSE), NET
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
 
1,036

 
1,751

 
2,999

 

 
5,786

Other, net
 
1,218

 
(436
)
 
(8,649
)
 
(1,026
)
 
(8,893
)
Interest expense, net of capitalized interest
 
(11,198
)
 
(220
)
 
(2,054
)
 
1,026

 
(12,446
)
Total other income (expense), net
 
(8,944
)
 
1,095

 
(7,704
)
 

 
(15,553
)
Income (Loss) before income and mining taxes
 
(17,531
)
 
3,851

 
(8,799
)
 

 
(22,479
)
Income and mining tax (expense) benefit
 
516

 
(1,554
)
 
9,298

 

 
8,260

Income (Loss) after income and mining taxes
 
(17,015
)
 
2,297

 
499

 

 
(14,219
)
Equity income (loss) in consolidated subsidiaries
 
2,796

 
331

 

 
(3,127
)
 

NET INCOME (LOSS)
 
$
(14,219
)
 
$
2,628

 
$
499

 
$
(3,127
)
 
$
(14,219
)
OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss) on equity securities, net of tax
 
(931
)
 
(769
)
 

 
769

 
(931
)
Reclassification adjustments for impairment of equity securities, net of tax
 
483

 
483

 

 
(483
)
 
483

Reclassification adjustments for realized loss on sale of equity securities, net of tax
 

 

 

 

 

Other comprehensive income (loss)
 
(448
)
 
(286
)
 

 
286

 
(448
)
COMPREHENSIVE INCOME (LOSS)
 
$
(14,667
)
 
$
2,342

 
$
499

 
$
(2,841
)
 
$
(14,667
)
(1) Excludes amortization.



24

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
THREE MONTHS ENDED SEPTEMBER 30, 2016
In thousands
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Cash provided by (used in) operating activities
 
$
101,581

 
$
48,791

 
$
21,586

 
$
(124,146
)
 
47,812

 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
(62
)
 
(12,550
)
 
(13,015
)
 

 
(25,627
)
Proceeds from the sale of long-lived assets
 
2

 
560

 
4,240

 

 
4,802

Purchase of investments
 
(5
)
 
(16
)
 

 

 
(21
)
Sales and maturities of investments
 
2

 
5,430

 

 

 
5,432

Acquisitions, net of cash acquired
 

 

 
(1,427
)
 

 
(1,427
)
Other
 
(1,245
)
 
(7
)
 
(47
)
 

 
(1,299
)
Investments in consolidated subsidiaries
 
(117,911
)
 
1,356

 

 
116,555

 

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
 
(119,219
)
 
(5,227
)
 
(10,249
)
 
116,555

 
(18,140
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Payments on debt, capital leases, and associated costs
 
(104,165
)
 
(2,498
)
 
(1,205
)
 

 
(107,868
)
Gold production royalty payments
 

 

 
(7,563
)
 

 
(7,563
)
Net intercompany financing activity
 
39,297

 
(42,679
)
 
(4,209
)
 
7,591

 

Issuance of common stock
 
49,513

 

 

 

 
49,513

Other
 
1,051

 

 

 

 
1,051

CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
 
(14,304
)
 
(45,177
)
 
(12,977
)
 
7,591

 
(64,867
)
Effect of exchange rate changes on cash and cash equivalents
 

 

 
121

 

 
121

NET CHANGE IN CASH AND CASH EQUIVALENTS
 
(31,942
)
 
(1,613
)
 
(1,519
)
 

 
(35,074
)
Cash and cash equivalents at beginning of period
 
127,803

 
53,548

 
76,240

 

 
257,591

Cash and cash equivalents at end of period
 
$
95,861

 
$
51,935

 
$
74,721

 
$

 
$
222,517


CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
THREE MONTHS ENDED SEPTEMBER 30, 2015
In thousands
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Cash provided by (used in) operating activities
 
$
(20,565
)
 
$
28,924

 
$
31,538

 
$
(3,127
)
 
36,770

CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
(94
)
 
(11,468
)
 
(12,299
)
 

 
(23,861
)
Proceeds from the sale of long-lived assets
 

 
42

 
291

 

 
333

Purchase of investments
 
(3
)
 

 

 

 
(3
)
Sales and maturities of investments
 

 
60

 

 

 
60

Acquisitions
 
(122
)
 

 

 

 
(122
)
Other
 
(1
)
 
2

 
6

 

 
7

Investments in consolidated subsidiaries
 
1,206

 
3,666

 
1

 
(4,873
)
 

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
 
986

 
(7,698
)
 
(12,001
)
 
(4,873
)
 
(23,586
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Issuance of notes and bank borrowings
 

 

 

 

 

Payments on long-term debt, capital leases, and associated costs
 
(711
)
 
(1,889
)
 
(18
)
 

 
(2,618
)
Gold production royalty payments
 

 

 
(10,159
)
 

 
(10,159
)
Net intercompany financing activity
 
9,333

 
(24,940
)
 
7,607

 
8,000

 

Other
 
(34
)
 

 

 

 
(34
)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
 
8,588

 
(26,829
)
 
(2,570
)
 
8,000

 
(12,811
)
Effect of exchange rate changes on cash and cash equivalents
 

 

 
(533
)
 

 
(533
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
 
(10,991
)
 
(5,603
)
 
16,434

 

 
(160
)
Cash and cash equivalents at beginning of period
 
124,695

 
27,259

 
53,914

 

 
205,868

Cash and cash equivalents at end of period
 
$
113,704

 
$
21,656

 
$
70,348

 
$

 
$
205,708


25

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
NINE MONTHS ENDED SEPTEMBER 30, 2016
In thousands
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Revenue
 
$

 
$
317,587

 
$
189,054

 
$

 
$
506,641

COSTS AND EXPENSES
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales(1)
 

 
189,227

 
118,201

 

 
307,428

Amortization
 
1,225

 
57,983

 
34,024

 

 
93,232

COSTS AND EXPENSES
 
 
 
 
 
 
 
 
 
 
General and administrative
 
22,132

 
237

 
420

 

 
22,789

Exploration
 
2,091

 
2,843

 
2,735

 

 
7,669

Write-downs
 

 

 
4,446

 

 
4,446

Pre-development, reclamation, and other
 
1,774

 
4,332

 
6,953

 

 
13,059

Total costs and expenses
 
27,222

 
254,622

 
166,779

 

 
448,623

OTHER INCOME (EXPENSE), NET
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
 
(1,635
)
 
(5,787
)
 
(5,813
)
 

 
(13,235
)
Other, net
 
(6,695
)
 
3,082

 
3,068

 
(3,633
)
 
(4,178
)
Interest expense, net of capitalized interest
 
(28,348
)
 
(665
)
 
(4,683
)
 
3,633

 
(30,063
)
Total other income (expense), net
 
(36,678
)
 
(3,370
)
 
(7,428
)
 

 
(47,476
)
Loss before income and mining taxes
 
(63,900
)
 
59,595

 
14,847

 

 
10,542

Income and mining tax (expense) benefit
 
(29,768
)
 
39,905

 
42,981

 

 
53,118

Total loss after income and mining taxes
 
(93,668
)
 
99,500

 
57,828

 

 
63,660

Equity income (loss) in consolidated subsidiaries
 
157,328

 
(4,825
)
 

 
(152,503
)
 

NET INCOME (LOSS)
 
$
63,660

 
$
94,675

 
$
57,828

 
$
(152,503
)
 
$
63,660

OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss) on equity securities, net of tax
 
4,533

 
4,466

 

 
(4,466
)
 
4,533

Reclassification adjustments for impairment of equity securities, net of tax
 
20

 
20

 

 
(20
)
 
20

Reclassification adjustments for realized loss on sale of equity securities, net of tax
 
(2,691
)
 
(3,181
)
 

 
3,181

 
(2,691
)
Other comprehensive income (loss)
 
1,862

 
1,305

 

 
(1,305
)
 
1,862

COMPREHENSIVE INCOME (LOSS)
 
$
65,522

 
$
95,980

 
$
57,828

 
$
(153,808
)
 
$
65,522

(1) Excludes amortization.

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
NINE MONTHS ENDED SEPTEMBER 30, 2015
In thousands
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Revenue
 
$

 
$
281,724

 
$
200,046

 
$

 
$
481,770

COSTS AND EXPENSES
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales(1)
 

 
197,475

 
156,922

 

 
354,397

Amortization
 
1,493

 
61,422

 
44,645

 

 
107,560

General and administrative
 
23,690

 
25

 
264

 

 
23,979

Exploration
 
1,796

 
3,370

 
4,791

 

 
9,957

Pre-development, reclamation, and other
 
3,437

 
4,354

 
6,177

 

 
13,968

Total costs and expenses
 
30,416

 
266,646

 
212,799

 

 
509,861

OTHER INCOME (EXPENSE), NET
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
 
1,178

 
596

 
1,883

 

 
3,657

Other, net
 
3,108

 
(2,892
)
 
(11,681
)
 
(2,792
)
 
(14,257
)
Interest expense, net of capitalized interest
 
(29,389
)
 
(771
)
 
(6,577
)
 
2,792

 
(33,945
)
Total other income (expense), net
 
(25,103
)
 
(3,067
)
 
(16,375
)
 

 
(44,545
)
Income (Loss) before income and mining taxes
 
(55,519
)
 
12,011

 
(29,128
)
 

 
(72,636
)
Income and mining tax (expense) benefit
 
4,011

 
(2,836
)
 
7,276

 

 
8,451

Income (Loss) after income and mining taxes
 
(51,508
)
 
9,175

 
(21,852
)
 

 
(64,185
)
Equity income (loss) in consolidated subsidiaries
 
(12,677
)
 
491

 

 
12,186

 

NET INCOME (LOSS)
 
$
(64,185
)
 
$
9,666

 
$
(21,852
)
 
$
12,186

 
$
(64,185
)
OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss) on equity securities, net of tax
 
(3,744
)
 
(2,751
)
 

 
2,751

 
(3,744
)
Reclassification adjustments for impairment of equity securities, net of tax
 
2,028

 
2,028

 

 
(2,028
)
 
2,028

Reclassification adjustments for realized loss on sale of equity securities, net of tax
 
904

 
904

 

 
(904
)
 
904

Other comprehensive income (loss)
 
(812
)
 
181

 

 
(181
)
 
(812
)
COMPREHENSIVE INCOME (LOSS)
 
$
(64,997
)
 
$
9,847

 
$
(21,852
)
 
$
12,005

 
$
(64,997
)
(1) Excludes amortization.



26

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2016
In thousands
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Cash provided by (used in) operating activities
 
$
98,323

 
$
101,368

 
$
53,180

 
$
(152,503
)
 
100,368

 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
(196
)
 
(38,272
)
 
(32,619
)
 

 
(71,087
)
Proceeds from the sale of long-lived assets
 
2

 
4,601

 
11,501

 

 
16,104

Purchase of investments
 
(104
)
 
(16
)
 

 

 
(120
)
Sales and maturities of investments
 
501

 
6,576

 

 

 
7,077

Acquisitions, net of cash acquired
 

 

 
(1,427
)
 

 
(1,427
)
Other
 
(4,383
)
 
294

 
(129
)
 

 
(4,218
)
Investments in consolidated subsidiaries
 
(138,843
)
 
25,516

 

 
113,327

 

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
 
(143,023
)
 
(1,301
)
 
(22,674
)
 
113,327

 
(53,671
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Payments on debt, capital leases, and associated costs
 
(104,665
)
 
(9,001
)
 
(6,885
)
 

 
(120,551
)
Gold production royalty payments
 

 

 
(27,155
)
 

 
(27,155
)
Net intercompany financing activity
 
26,196

 
(73,364
)
 
7,992

 
39,176

 

Issuance of common stock
 
122,584

 

 

 

 
122,584

Other
 
323

 


 

 

 
323

CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
 
44,438

 
(82,365
)
 
(26,048
)
 
39,176

 
(24,799
)
Effect of exchange rate changes on cash and cash equivalents
 

 
5

 
(100
)
 

 
(95
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
 
(262
)
 
17,707

 
4,358

 

 
21,803

Cash and cash equivalents at beginning of period
 
96,123

 
34,228

 
70,363

 

 
200,714

Cash and cash equivalents at end of period
 
$
95,861

 
$
51,935

 
$
74,721

 
$

 
$
222,517


CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2015
In thousands
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Cash provided by (used in) operating activities
 
$
(73,276
)
 
$
80,313

 
$
51,102

 
$
12,186

 
70,325

CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
(181
)
 
(30,791
)
 
(34,186
)
 

 
(65,158
)
Proceeds from the sale of long-lived assets
 

 
187

 
311

 

 
498

Purchase of investments
 
(1,876
)
 

 

 

 
(1,876
)
Sales and maturities of investments
 
12

 
446

 
71

 

 
529

Acquisitions
 
(111,290
)
 

 

 

 
(111,290
)
Other
 
(1,767
)
 
25

 
(94
)
 

 
(1,836
)
Investments in consolidated subsidiaries
 
(14,477
)
 
4,490

 
117

 
9,870

 

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
 
(129,579
)
 
(25,643
)
 
(33,781
)
 
9,870

 
(179,133
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Issuance of notes and bank borrowings
 
150,000

 

 
3,500

 

 
153,500

Payments on long-term debt, capital leases, and associated costs
 
(62,579
)
 
(5,592
)
 
(9,667
)
 

 
(77,838
)
Gold production royalty payments
 

 

 
(30,281
)
 

 
(30,281
)
Net intercompany financing activity
 
19,306

 
(33,203
)
 
35,953

 
(22,056
)
 

Other
 
(529
)
 

 

 

 
(529
)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
 
106,198

 
(38,795
)
 
(495
)
 
(22,056
)
 
44,852

Effect of exchange rate changes on cash and cash equivalents
 

 

 
(1,197
)
 

 
(1,197
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
 
(96,657
)
 
15,875

 
15,629

 

 
(65,153
)
Cash and cash equivalents at beginning of period
 
210,361

 
5,781

 
54,719

 

 
270,861

Cash and cash equivalents at end of period
 
$
113,704

 
$
21,656

 
$
70,348

 
$

 
$
205,708


27

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

CONDENSED CONSOLIDATING BALANCE SHEET
SEPTEMBER 30, 2016
In thousands
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
95,861

 
$
51,935

 
$
74,721

 
$

 
$
222,517

Receivables
 
3,937

 
4,036

 
59,689

 

 
67,662

Ore on leach pads
 

 
70,446

 

 

 
70,446

Inventory
 

 
44,339

 
45,422

 

 
89,761

Prepaid expenses and other
 
2,667

 
5,000

 
9,458

 

 
17,125

 
 
102,465

 
175,756

 
189,290

 

 
467,511

NON-CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net
 
3,517

 
141,980

 
71,904

 

 
217,401

Mining properties, net
 

 
181,949

 
370,105

 

 
552,054

Ore on leach pads
 

 
63,034

 

 

 
63,034

Restricted assets
 
10,140

 
209

 
7,391

 

 
17,740

Equity securities
 

 
6,208

 

 

 
6,208

Receivables
 

 

 
32,427

 

 
32,427

Deferred tax assets
 

 

 
1,854

 

 
1,854

Net investment in subsidiaries
 
268,768

 
11,182

 

 
(279,950
)
 

Other
 
221,387

 
9,349

 
3,364

 
(221,387
)
 
12,713

TOTAL ASSETS
 
$
606,277

 
$
589,667

 
$
676,335

 
$
(501,337
)
 
$
1,370,942

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
1,551

 
$
19,798

 
$
28,623

 
$

 
$
49,972

Accrued liabilities and other
 
9,597

 
16,875

 
17,097

 

 
43,569

Debt
 

 
7,063

 
5,449

 

 
12,512

Royalty obligations
 

 
5,722

 

 

 
5,722

Reclamation
 

 
1,164

 
268

 

 
1,432

 
 
11,148

 
50,622

 
51,437

 

 
113,207

NON-CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
Debt
 
363,596

 
16,576

 
230,448

 
(221,387
)
 
389,233

Royalty obligations
 

 
6,556

 

 

 
6,556

Reclamation
 

 
65,627

 
21,650

 

 
87,277

Deferred tax liabilities
 
56,898

 
(38,810
)
 
63,396

 

 
81,484

Other long-term liabilities
 
2,040

 
4,746

 
54,068

 

 
60,854

Intercompany payable (receivable)
 
(459,736
)
 
351,578

 
108,158

 

 

 
 
(37,202
)
 
406,273

 
477,720

 
(221,387
)
 
625,404

STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
Common stock
 
1,676

 
250

 
163,455

 
(163,705
)
 
1,676

Additional paid-in capital
 
3,169,631

 
179,553

 
1,864,263

 
(2,043,816
)
 
3,169,631

Accumulated deficit
 
(2,537,116
)
 
(45,171
)
 
(1,880,540
)
 
1,925,711

 
(2,537,116
)
Accumulated other comprehensive income (loss)
 
(1,860
)
 
(1,860
)
 

 
1,860

 
(1,860
)
 
 
632,331

 
132,772

 
147,178

 
(279,950
)
 
632,331

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
 
$
606,277

 
$
589,667

 
$
676,335

 
$
(501,337
)
 
$
1,370,942



28

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

CONDENSED CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2015

In thousands
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
96,123

 
$
34,228

 
$
70,363

 
$

 
$
200,714

Receivables
 
11

 
12,773

 
73,208

 

 
85,992

Ore on leach pads
 

 
67,329

 

 

 
67,329

Inventory
 

 
45,491

 
36,220

 

 
81,711

Prepaid expenses and other
 
3,496

 
1,075

 
6,371

 

 
10,942

 
 
99,630

 
160,896

 
186,162

 

 
446,688

NON-CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net
 
4,546

 
138,706

 
52,747

 

 
195,999

Mining properties, net
 

 
199,303

 
389,916

 

 
589,219

Ore on leach pads
 

 
44,582

 

 

 
44,582

Restricted assets
 
5,755

 
381

 
5,497

 

 
11,633

Equity securities
 
434

 
2,332

 

 

 
2,766

Receivables
 

 

 
24,768

 

 
24,768

Deferred tax assets
 

 

 
1,942

 

 
1,942

Net investment in subsidiaries
 
127,671

 
27,657

 

 
(155,328
)
 

Other
 
54,578

 
9,197

 
5,695

 
(54,578
)
 
14,892

TOTAL ASSETS
 
$
292,614

 
$
583,054

 
$
666,727

 
$
(209,906
)
 
$
1,332,489

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
1,743

 
$
18,535

 
$
28,454

 
$

 
$
48,732

Accrued liabilities and other
 
20,555

 
14,598

 
18,800

 

 
53,953

Debt
 
1,000

 
8,120

 
1,311

 

 
10,431

Royalty obligations
 

 
4,729

 
20,164

 

 
24,893

Reclamation
 

 
1,401

 
1,821

 
(1,151
)
 
2,071

 
 
23,298

 
47,383

 
70,550

 
(1,151
)
 
140,080

NON-CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
Debt
 
467,634

 
4,947

 
61,976

 
(54,578
)
 
479,979

Royalty obligations
 

 
4,864

 

 

 
4,864

Reclamation
 

 
61,924

 
20,122

 
1,151

 
83,197

Deferred tax liabilities
 
28,600

 
6,927

 
111,605

 

 
147,132

Other long-term liabilities
 
2,171

 
3,838

 
49,752

 

 
55,761

Intercompany payable (receivable)
 
(650,565
)
 
411,103

 
239,462

 

 

 
 
(152,160
)
 
493,603

 
482,917

 
(53,427
)
 
770,933

STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
Common stock
 
1,513

 
250

 
130,885

 
(131,135
)
 
1,513

Additional paid-in capital
 
3,024,461

 
179,553

 
1,896,047

 
(2,075,600
)
 
3,024,461

Accumulated deficit
 
(2,600,776
)
 
(135,049
)
 
(1,913,672
)
 
2,048,721

 
(2,600,776
)
Accumulated other comprehensive income (loss)
 
(3,722
)
 
(2,686
)
 

 
2,686

 
(3,722
)
 
 
421,476

 
42,068

 
113,260

 
(155,328
)
 
421,476

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
 
$
292,614

 
$
583,054

 
$
666,727

 
$
(209,906
)
 
$
1,332,489



29

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

NOTE 20 – COMMITMENTS AND CONTINGENCIES
Labor Union Contract
The Company maintains a labor agreement with Sindicato de Trabajadores Mineros de la Empresa Manquiri S.A. at the San Bartolomé mine in Bolivia. The San Bartolomé mine labor agreement, which became effective January 28, 2010, is currently active and does not have a fixed term. At September 30, 2016, approximately 11% of the Company’s global labor force was covered by this collective bargaining agreement. The Company cannot predict whether this agreement will be renewed on similar terms or at all, whether future labor disruptions will occur or, if disruptions do occur, how long they will last.
Rochester Production Royalty
Commencing January 1, 2014, Coeur Rochester is obligated to pay a 3.4% net smelter returns royalty on up to 39.4 million silver equivalent ounces produced and sold from a portion of the Rochester mine, payable on a quarterly basis. For each calendar quarter, the royalty is payable on the actual sales prices received (exclusive of gains or losses associated with trading activities), less refining and related costs, of gold and silver produced and sold from the applicable portions of the Rochester mine. Changes in the Company's mine plan and silver and gold prices result in the recognition of mark-to-market gains or losses in Fair value adjustments, net. At September 30, 2016, a total of 20.1 million silver equivalent ounces remain outstanding under the obligation.
Palmarejo Gold Production Royalty and Gold Stream
On January 21, 2009, Coeur Mexicana entered into a gold production royalty agreement with a subsidiary of Franco-Nevada Corporation under which the subsidiary of Franco-Nevada Corporation purchased a royalty covering 50% of the life of mine gold to be produced from its Palmarejo silver and gold mine in Mexico (excluding production from the recently acquired Paramount properties). The royalty agreement provided for a minimum obligation of 4,167 ounces per month over an initial eight-year period for a total of 400,000 ounces of gold. On October 2, 2014, Coeur Mexicana terminated the Palmarejo gold production royalty in exchange for a termination payment of $2.0 million. In July 2016, the remaining minimum obligation under the Palmarejo royalty agreement was satisfied and the termination of the Palmarejo royalty agreement became effective.
Subsequently, Coeur Mexicana entered into the Gold Stream Agreement, whereby Coeur Mexicana will sell 50% of Palmarejo gold production (excluding production from the recently acquired Paramount properties) to a subsidiary of Franco-Nevada Corporation upon completion of the gold production royalty minimum ounce delivery requirement, for the lesser of $800 or spot price per ounce. Under the Gold Stream Agreement, Coeur Mexicana received a $22.0 million deposit toward future deliveries under the Gold Stream Agreement.
Sites Related to Callahan Mining Corporation
In 1991, the Company acquired all of the outstanding common stock of Callahan Mining Corporation. The Company has received requests for information or notices of potential liability from state or federal agencies with regard to Callahan's operations at sites in Maine, Colorado and Washington. The Company did not make any decisions with respect to generation, transport or disposal of hazardous waste at these sites. Therefore, the Company believes that it is not liable for any potential cleanup costs either directly as an operator or indirectly as a parent. The Company anticipates that further agency interaction may occur with respect to these sites.

Callahan operated a mine and mill in Brooksville, Maine from 1968 until 1972 and subsequently disposed of the property. In 2000, the U.S. Environmental Protection Agency, or EPA, made a formal request to the Company for information regarding the site. The site was placed on the National Priorities List on September 5, 2002, and the Maine Department of Transportation, a partial owner of the property, signed a consent order in 2005. In January 2009, the EPA and the State of Maine made additional formal requests to the Company for information relating to the site, to which the Company responded. The first phase of cleanup at the site began in April 2011.
    
The Van Stone Mine in Stevens County, Washington consists of several parcels of land and was mined from 1926 until 1993 by multiple owners. Callahan sold its parcel in 1990. In February 2010, the State of Washington Department of Ecology notified Callahan that it, among others, is a potentially liable person (PLP) under Washington law.

Under lease and option agreements with several owners, Callahan was involved with the Akron Mine located in Gunnison County, Colorado from 1937-1960. The United States Forest Service (“USFS”) made formal requests for information to Callahan regarding the site in December 2003, February 2007, March 2013, and November 2013. Callahan timely responded to each request. In August 2014, Callahan received a notice of potential CERCLA liability from the USFS regarding environmental contamination at the Akron Mine.

30

Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements

Bolivian Temporary Restriction on Mining above 4,400 Meters
On October 14, 2009, the Bolivian state-owned mining organization, COMIBOL, announced by resolution that it was temporarily suspending mining activities above the elevation of 4,400 meters above sea level while stability studies of Cerro Rico mountain are undertaken. The Company holds rights to mine above this elevation under valid contracts with COMIBOL as well as under authorized contracts with local mining cooperatives that hold their rights under contract themselves with COMIBOL. The stability studies have been completed and officially submitted to the Bolivian mining technical authorities. Accordingly, the COMIBOL suspension has expired in accordance with the terms of the resolution. As a result of the resolution, the Company temporarily adjusted its mine plan to confine mining activities to the ore deposits below 4,400 meters above sea level and timely notified COMIBOL of the need to lift the restriction. The Cooperative Reserva Fiscal, with whom the Company has one of those contracts, subsequently interpreted the COMIBOL resolution and determined that the Huacajchi deposit was not covered by such resolution. In March 2010, the Cooperative Reserva Fiscal notified COMIBOL that, based on its interpretation, it was resuming mining of high grade material above the 4,400 meter level in the Huacajchi deposit. In December 2011, the Cooperative Reserva Fiscal sent a similar notification to COMIBOL with respect to a further area above the 4,400 meter level known as Huacajchi Sur. Based on these notifications and on the absence of any objection from COMIBOL, the Company resumed limited mining operations at the San Bartolomé mine on the Huacajchi deposit and Huacajchi Sur. Despite the fact that the COMIBOL suspension has expired, the Company has not resumed mining in other areas above the 4,400 meter level due to community relations concerns and the current political climate in Bolivia.

While the COMIBOL suspension has expired, it is uncertain at this time how long the Company will continue to suspend its mining operations in areas above the 4,400 meter level other than at Huacajchi and Huacajchi Sur. If COMIBOL decides to affirmatively adopt a new resolution to restrict access above the 4,400 meter level on a permanent basis, the Company may need to further write down the carrying value of the asset. While a portion of the Company's proven and probable reserves relate to material above the 4,400 meter level at San Bartolomé, so long as operations remain suspended, there is a risk that silver may not be produced from this material at expected levels or at all, particularly given the remaining anticipated mine life of this asset. It is also uncertain if any new mining or investment policies or shifts in political attitude may affect mining in Bolivia.

31


Item 2.        Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion provides information that management believes is relevant to an assessment and understanding of the consolidated financial condition and results of operations of Coeur Mining, Inc. and its subsidiaries (collectively “the Company”, “our”, or “we”). We use certain non-GAAP financial performance measures in Management's Discussion and Analysis (“MD&A”) such as costs applicable to sales, all-in sustaining costs, adjusted net income (loss), EBITDA, and adjusted EBITDA. For a detailed description of each of these non-GAAP measures, please see “Non-GAAP Financial Performance Measures” at the end of this item. We believe it is important to read this discussion in conjunction with our interim unaudited Condensed Consolidated Financial Statements and the notes thereto included in this quarterly report and our Annual Report on Form 10-K for the year ended December 31, 2015 (the “2015 10-K”), as well as other information we file with the Securities and Exchange Commission.
We provide certain operational and financial data on a silver equivalent basis, converting gold to silver at a 60:1 ratio of silver ounces to gold ounces. We also provide realized silver equivalent data using a ratio determined by average realized silver and gold prices during the relevant period. Silver and gold equivalence are stated at a 60:1 ratio unless otherwise noted.
Overview
We are a gold and silver producer with mines located in the United States, Mexico, and Bolivia and exploration projects in the United States, Mexico and Argentina. The Palmarejo complex, Rochester, Kensington, Wharf, and San Bartolomé mines constitute our principal sources of revenue. The Company also owns Coeur Capital, which is primarily comprised of the Endeavor silver stream.
The Company's strategy is to discover, acquire, develop and operate low-cost silver and gold mines that produce long-term cash flow, provide opportunities for growth through continued exploration, and generate superior and sustainable returns for stockholders. Management focuses on maximizing net cash flow through identifying and implementing revenue enhancement opportunities, reducing operating and non-operating costs, exercising consistent capital discipline, and efficient working capital management.
Third Quarter Highlights
Net income of $69.6 million ($0.42 per share) and adjusted net income of $38.6 million ($0.23 per share) (see “Non-GAAP Financial Performance Measures”)
Production of 8.6 million silver equivalent ounces, consisting of 3.5 million silver ounces and 84,871 gold ounces
Costs applicable to sales were $12.38 per silver equivalent ounce ($11.96 per realized silver equivalent ounce) and $767 per gold equivalent ounce (see “Non-GAAP Financial Performance Measures”)
All-in sustaining costs were $17.02 per silver equivalent ounce ($15.89 per realized silver equivalent ounce) (see “Non-GAAP Financial Performance Measures”)
Reduced debt by 21%, primarily through the early repayment of the Term Loan due 2020
Satisfied minimum obligation under the Palmarejo royalty agreement; now operating under new gold stream agreement with more favorable terms that are expected to significantly increase free cash flow at Palmarejo
Additional sale of non-core royalty assets completed for total consideration of $5.4 million, including $0.7 million in contingent consideration
Capital expenditures of $25.6 million, primarily for the development of the Jualin deposit at Kensington and the Guadalupe and Independencia underground deposits at the Palmarejo complex
Commenced a $200.0 million “at the market” stock offering, and sold 4,293,785 shares under the offering which generated net proceeds of approximately $53.4 million
Cash and cash equivalents of $222.5 million at September 30, 2016

    





32


Selected Financial and Operating Results
 
Three months ended September 30,
 
Nine months ended September 30,
 
2016
 
2015
 
2016
 
2015
Metal sales
$
176,386

 
$
160,932

 
$
503,219

 
$
476,391

Net income (loss)
$
69,557

 
$
(14,219
)
 
$
63,660

 
$
(64,185
)
Net income (loss) per share, diluted
$
0.42

 
$
(0.11
)
 
$
0.40

 
$
(0.52
)
Adjusted net income (loss)(1)
$
38,555

 
$
(19,470
)
 
$
45,045

 
$
(61,003
)
Adjusted net income (loss) per share, diluted(1)
$
0.23

 
$
(0.14
)
 
$
0.28

 
$
(0.49
)
EBITDA(1)
$
50,933

 
$
25,464

 
$
133,837

 
$
68,869

Adjusted EBITDA(1)
$
62,725

 
$
33,659

 
$
171,137

 
$
97,266

Silver ounces produced
3,545,697

 
3,826,439

 
10,948,145

 
11,928,961

Gold ounces produced
84,871

 
85,769

 
255,669

 
236,358

Silver equivalent ounces produced
8,637,957


8,972,579


26,288,285

 
26,110,441

Silver ounces sold
3,394,121

 
4,045,357

 
10,897,097

 
12,142,892

Gold ounces sold
83,389

 
91,118

 
251,023

 
243,851

Silver equivalent ounces sold
8,397,467

 
9,512,459

 
25,958,451

 
26,773,958

Average realized price per silver ounce
$
19.61

 
$
14.66

 
$
17.36

 
$
15.89

Average realized price per gold ounce
$
1,317

 
$
1,116

 
$
1,251

 
$
1,162

Costs applicable to sales per silver equivalent ounce(1)
$
12.38

 
$
12.22

 
$
11.79

 
$
13.11

Costs applicable to sales per realized silver equivalent ounce(1)
$
11.96

 
$
11.14

 
$
11.10

 
$
12.22

Costs applicable to sales per gold equivalent ounce(1)
$
767

 
$
808

 
$
716

 
$
810

All-in sustaining costs per silver equivalent ounce(1)
$
17.02

 
$
15.41

 
$
16.03

 
$
16.50

All-in sustaining costs per realized silver equivalent ounce(1)
$
15.89

 
$
13.35

 
$
14.36

 
$
14.74

(1)
See Non-GAAP Financial Performance Measures.

Consolidated Financial Results
Three Months Ended September 30, 2016 compared to Three Months Ended September 30, 2015
Net Income (Loss)
Net income was $69.6 million ($0.42 per share) compared to Net loss of $14.2 million ($(0.11) per share).  The increase in Net income is primarily due to a reduction in deferred tax valuation allowances and other deferred tax benefits, higher average realized silver and gold prices, lower gold costs applicable to sales per ounce, and lower interest expense, partially offset by lower silver and gold production, and unfavorable fair value adjustments.
Revenue
Metal sales increased 10% due to an increase of 34% and 18% in average realized silver and gold prices, respectively, partially offset by lower ounces sold. The Company sold 3.4 million silver ounces and 83,389 gold ounces, compared to sales of 4.0 million silver ounces and 91,118 gold ounces. Gold contributed 62% of sales and silver contributed 38%, compared to 63% of sales from gold and 37% from silver. Royalty revenue was lower due to the Company's divestiture of several non-core royalty assets in 2016.
Costs Applicable to Sales
Costs applicable to sales were lower due to lower silver and gold ounces sold, partially offset by lower gold unit costs. For a complete discussion of costs applicable to sales, see Results of Operations below.

33


Amortization
Amortization decreased by $7.7 million, or 22%, primarily due to lower amortizable mineral interests and mining equipment, and lower silver and gold production.
Expenses
General and administrative expenses increased 6% due to higher forfeited stock awards in 2015, partially offset by lower professional services costs.
Exploration expense increased $1.6 million, due to the Company's expansion of exploration activities at Palmarejo, Kensington and Rochester.
Pre-development, reclamation, and other expenses decreased 9% to $4.5 million, primarily as of result of lower transaction related costs.
Other Income and Expenses
Non-cash fair value adjustments, net, were a loss of $1.0 million compared to a gain of $5.8 million, primarily due to the impact of changes in future metal prices on the Rochester 3.4% NSR royalty obligation.
Interest expense (net of capitalized interest of $0.5 million) decreased to $8.1 million from $12.4 million, primarily due to lower outstanding Senior Notes due 2021, repayment of the Term Loan and lower accretion of terminated Palmarejo gold production royalty obligation.
Other, net increased by $5.3 million, primarily due to lower foreign exchange losses, a $4.7 million pre-tax gain the on sale of a non-core royalty asset and gains from the sale of investments, partially offset by $10.0 million of losses on extinguishments of debt.
Income and Mining Taxes
During the third quarter of 2016, the Company reported estimated income and mining tax benefit of approximately $54.5 million, for an effective tax rate of 360.6%. Estimated income and mining tax benefit during the third quarter of 2015 was $8.3 million, for an effective tax rate of 36.7%. The following table summarizes the components of the Company’s income (loss) before tax and income and mining tax (expense) benefit:
 
Three months ended September 30, 2016
 
Three months ended September 30, 2015
In thousands
Income (loss) before tax
Tax (expense) benefit
 
Income (loss) before tax
Tax (expense) benefit
United States
$
3,286

$
10,712

 
$
(16,168
)
$
(1,080
)
Argentina
(301
)
67

 
(731
)
(2
)
Mexico
3,020

37,821

 
(1,412
)
11,951

Bolivia
4,325

5,904

 
(4,483
)
(1,029
)
Other jurisdictions
4,772

(49
)
 
315

(1,580
)
 
$
15,102

$
54,455


$
(22,479
)
$
8,260


The Company’s effective tax rate is impacted by recurring items, such as foreign exchange rates on deferred tax balances, uncertain tax position and mining tax expense accruals, and the full valuation allowance on the deferred tax assets relating to losses in the United States and certain foreign jurisdictions. The Company completed a legal entity reorganization to integrate recent acquisitions, resulting in a valuation allowance release of $40.8 million and recorded a $15.0 million deferred tax benefit related to unremitted earnings. Exclusive of the reorganization, income and mining tax benefit would be $13.7 million, for an effective tax rate of 91%. In addition, the Company's consolidated effective income tax rate is a function of the combined effective tax rates and foreign exchange rates in the jurisdictions in which it operates. Variations in the jurisdictional mix of income and loss and foreign exchange rates result in significant fluctuations in its consolidated effective tax rate.
A valuation allowance is provided for deferred tax assets for which it is more likely than not that the related benefits will not be realized. Each quarter, the Company analyzes its deferred tax assets and if it is determined that the Company will not realize all or a portion of its deferred tax assets, it will record or increase a valuation allowance. Conversely, if it is determined that the Company will ultimately be more likely than not able to realize all or a portion of the related benefits for which a valuation allowance has been provided, all or a portion of the related valuation allowance will be reduced. There are a number of risk factors that could impact the Company’s ability to realize its deferred tax assets.


34


Likewise, there are a number of factors that can potentially impact the Company’s effective tax, including the geographic distribution of income, the non-recognition of tax assets, changes in tax laws, and the impact of specific transactions.
Nine Months Ended September 30, 2016 compared to Nine Months Ended September 30, 2015
Net Income (Loss)
Net income was $63.7 million ($0.40 per share) compared to Net loss $64.2 million ($(0.52) per share). The increase in Net income is primarily due to reduction in deferred tax valuation allowances and other deferred tax benefits, higher gold production, higher average realized silver and gold prices, lower gold and silver costs applicable to sales per ounce, lower exploration costs, and lower general and administrative expenses, partially offset by lower silver production, and unfavorable fair value adjustments.
Revenue
Metal sales increased 6% due to higher average realized gold and silver prices and higher gold ounces sold as a result of a full nine months of Wharf production, partially offset by lower silver ounces sold. The Company's average realized silver and gold prices increased by 9% and 8%, respectively. The Company sold 10.9 million silver ounces and 251,023 gold ounces, compared to sales of 12.1 million silver ounces and 243,851 gold ounces. Gold contributed 62% of sales and silver contributed 38%, compared to 60% of sales from gold and 40% from silver. Royalty revenue was lower due to the Company's divestiture of several non-core royalty assets in 2016.
Costs Applicable to Sales
Costs applicable to sales were lower due to lower unit costs at all mine sites and lower silver ounces sold, partially offset by higher gold ounces sold. For a complete discussion of costs applicable to sales, see Results of Operations below.
Amortization
Amortization decreased by $14.3 million, or 13%, due to lower amortizable mineral interests and mining equipment, and lower silver production.
Expenses
General and administrative expenses decreased $1.2 million, or 5%, due to lower professional services costs.
Exploration expense decreased $2.3 million, or 23%, due to less drilling activity at Palmarejo, and Rochester.
Pre-development, reclamation, and other expenses decreased 7% to $13.1 million, primarily due to prior year Wharf acquisition costs.
Write-downs of $4.4 million ($3.9 million net of tax) were primarily related to the Company's silver stream on the Endeavor mine in Australia as a result of the decision by the mine operator to significantly curtail production due to low lead and zinc prices.
Other Income and Expenses
Non-cash fair value adjustments, net, were a loss of $13.2 million compared to a gain of $3.7 million, primarily due to the impact of changes in future metal prices on the Palmarejo gold production royalty (terminated in the third quarter of 2016) and the Rochester 3.4% NSR royalty obligation.
Interest expense (net of capitalized interest of $0.9 million) decreased to $30.1 million from $33.9 million primarily due to lower outstanding Senior Notes due 2021, repayment of the Term Loan and lower accretion of the terminated Palmarejo gold production royalty obligation.
Other, net increased by $10.1 million, primarily due to the $5.3 million pre-tax gain on the sale of the Martha assets in Argentina, the $7.8 million pre-tax gain on the sale of non-core royalty assets, lower foreign exchange losses, and gains from the sale of investments, partially offset by $10.0 million of losses on extinguishments of debt.
Income and Mining Taxes
During the first nine months of 2016, the Company reported estimated income and mining tax benefit of approximately $53.1 million, for an effective tax rate of 503.9%. Estimated income and mining tax benefit during the first nine months of 2015 was $8.5 million, for an effective tax rate of 11.6%.
The following table summarizes the components of the Company’s income (loss) before tax and income and mining tax (expense) benefit:

35


 
Nine months ended September 30, 2016
 
Nine months ended September 30, 2015
In thousands
Income (loss) before tax
Tax (expense) benefit
 
Income (loss) before tax
Tax (expense) benefit
United States
$
(5,956
)
$
8,370

 
$
(46,640
)
$
1,123

Argentina
3,137

(183
)
 
(2,083
)
(3
)
Mexico
(1,136
)
42,155

 
(16,666
)
11,234

Bolivia
10,388

5,182

 
(8,081
)
(2,240
)
Other jurisdictions
4,109

(2,406
)
 
834

(1,663
)
 
$
10,542

$
53,118


$
(72,636
)
$
8,451


The Company’s effective tax rate is impacted by recurring items, such as foreign exchange rates on deferred tax balances, uncertain tax position and mining tax expense accruals, and the full valuation allowance on the deferred tax assets relating to losses in the United States and certain foreign jurisdictions. The Company completed a legal entity reorganization to integrate recent acquisitions, resulting in a valuation allowance release of $40.8 million and recorded a $15.0 million deferred tax benefit related to unremitted earnings. Exclusive of the reorganization the income and mining tax benefit would be $12.3 million, for an effective tax rate of 117%. In addition, the Company's consolidated effective income tax rate is a function of the combined effective tax rates and foreign exchange rates in the jurisdictions in which it operates. Variations in the jurisdictional mix of income and loss and foreign exchange rates result in significant fluctuations in its consolidated effective tax rate.
A valuation allowance is provided for deferred tax assets for which it is more likely than not that the related benefits will not be realized. Each quarter, the Company analyzes its deferred tax assets and if it is determined that the Company will not realize all or a portion of its deferred tax assets, it will record or increase a valuation allowance. Conversely, if it is determined that the Company will ultimately be more likely than not able to realize all or a portion of the related benefits for which a valuation allowance has been provided, all or a portion of the related valuation allowance will be reduced. There are a number of risk factors that could impact the Company’s ability to realize its deferred tax assets.

Likewise, there are a number of factors that can potentially impact the Company’s effective tax, including the geographic distribution of income, the non-recognition of tax assets, changes in tax laws, and the impact of specific transactions.


36


2016 Outlook Update
Full-year 2016 production guidance remains unchanged from the revised guidance published in third quarter production release on October 6, 2016, which reflected a slight overall increase in expected production, particularly at Palmarejo. The revised full-year 2016 cost guidance is shown below, which reflects lower cost expectations at Palmarejo, Kensington and Wharf.
2016 Production Outlook
(silver and silver equivalent ounces in thousands)
Silver
Gold
Silver Equivalent1
Palmarejo
4,100 - 4,600
70,000 - 75,000
8,300 - 9,100
Rochester
4,500 - 5,000
48,000 - 55,000
7,380 - 8,300
San Bartolomé
5,500 - 5,800
5,500 - 5,800
Endeavor
215 - 235
215 - 235
Kensington
120,000 - 125,000
7,200 - 7,500
Wharf
80 - 100
95,000 - 100,000
5,780 - 6,100
Total
14,395 - 15,735
333,000 - 355,000
34,375 - 37,035

2016 Cost Outlook
(dollars in millions, except per ounce amounts)
Original Guidance
Updated Guidance
CAS per AgEqOz1  Palmarejo
$12.50 - $13.50
$10.50 - $11.00
CAS per AgEqOz1  Rochester
$11.25 - $12.25
$11.25 - $12.25
CAS per AgOz1  San Bartolomé
$13.50 - $14.25
$13.50 - $14.25
CAS per AuOz1  Kensington
$825 - $875
$775 - $825
CAS per AuEqOz1  Wharf
$650 - $750
$600 - $650
Capital Expenditures
$90 - $100
$105 - $115
General and Administrative Expenses
$28 - $32
$28 - $32
Exploration Expense
$11 - $13
$14 - $16
AISC per AgEqOz1
$16.00 - $17.25
$15.75 - $16.25
(1)
See Non-GAAP Financial Performance Measures.

37


Results of Operations
The Company produced 3.5 million ounces of silver and 84,871 ounces of gold in the three months ended September 30, 2016, compared to 3.8 million ounces of silver and 85,769 ounces of gold in the three months ended September 30, 2015. Silver production decreased due to lower mill throughput at Palmarejo as the mine completed its transition to a lower-tonnage, higher-grade, higher-margin underground operation, timing of leach pad recoveries at Rochester, and lower silver production at Endeavor, partially offset by higher mill grade and throughput at San Bartolomé. Gold production decreased 1% in the three months ended September 30, 2016, due to lower mill throughput at Palmarejo and Kensington, partially offset by higher grade and recovery at Wharf.
The Company produced 10.9 million ounces of silver and 255,669 ounces of gold in the nine months ended September 30, 2016, compared to 11.9 million ounces of silver and 236,358 ounces of gold in the nine months ended September 30, 2015. Silver production decreased 8% due to lower mill throughput at Palmarejo as the mine completed its transition to a lower-tonnage, higher-grade, higher-margin underground operation, timing of leach pad recoveries at Rochester, and lower silver production at Endeavor, partially offset by higher grade and mill throughput at San Bartolomé. Gold production increased 8% in the nine months ended September 30, 2016 primarily due to a full nine months of production at Wharf.
Costs applicable to sales were $12.38 per silver equivalent ounce and $767 per gold equivalent ounce in the three months ended September 30, 2016 compared to $12.22 per silver equivalent ounce and $808 per gold equivalent ounce in the three months ended September 30, 2015. Costs applicable to sales per silver equivalent ounce increased 1% in the three months ended September 30, 2016 due to lower silver production at Endeavor, and higher unit costs at San Bartolomé, partially offset by lower unit costs at Palmarejo, and Rochester. Costs applicable to sales per gold equivalent ounce decreased 5% in the three months ended September 30, 2016 due to lower unit costs at Wharf and Kensington.
Costs applicable to sales were $11.79 per silver equivalent ounce and $716 per gold equivalent ounce in the nine months ended September 30, 2016 compared to $13.11 per silver equivalent ounce and $810 per gold equivalent ounce in the nine months ended September 30, 2015. Costs applicable to sales per silver equivalent ounce decreased 10% in the nine months ended September 30, 2016 due to lower unit costs at Palmarejo, Rochester, and San Bartolomé. Costs applicable to sales per gold equivalent ounce decreased 12% in the nine months ended September 30, 2016 due to lower unit costs at Kensington and Wharf.
All-in sustaining costs were $17.02 per silver equivalent ounce in the three months ended September 30, 2016, compared to $15.41 per silver equivalent ounce in the three months ended September 30, 2015. The 11% increase in all-in sustaining costs per silver equivalent ounce in the three months ended September 30, 2016 was primarily due to lower production, higher sustaining capital expenditures, and increased exploration activities at Palmarejo, Kensington and Rochester.
All-in sustaining costs were $16.03 per silver equivalent ounce in the nine months ended September 30, 2016, compared to $16.50 per silver equivalent ounce in the nine months ended September 30, 2015. The 3% reduction in all-in sustaining costs per silver equivalent ounce in the nine months ended September 30, 2016 was primarily due to lower costs applicable to sales per company-wide silver equivalent ounce, partially offset by higher sustaining capital expenditures.
Palmarejo
 
Three months ended September 30,
 
Nine months ended September 30,
 
2016
 
2015
 
2016
 
2015
Tons milled
274,644

 
427,635

 
791,319

 
1,315,394

Silver ounces produced
933,200

 
1,422,066

 
3,173,665

 
4,023,077

Gold ounces produced
16,608

 
22,974

 
50,006

 
56,596

Silver equivalent ounces produced
1,929,680

 
2,800,506

 
6,174,025

 
7,418,837

Costs applicable to sales per silver equivalent oz(1)
$
10.96

 
$
11.66

 
$
10.58

 
$
13.61

Costs applicable to sales per realized silver equivalent oz(1)
$
10.38

 
$
10.25

 
$
9.68

 
$
12.38

(1)
See Non-GAAP Financial Performance Measures.

Three Months Ended September 30, 2016 compared to Three Months Ended September 30, 2015

The minimum ounce obligation under the Palmarejo gold production royalty was satisfied and Palmarejo is now operating under the gold stream agreement with more favorable terms that are expected to significantly increase free cash flow.



38


Silver equivalent production decreased 31% due to planned lower mill throughput as the mine transitioned to lower-tonnage, higher-grade, higher-margin underground operations at Guadalupe and Independencia. Metal sales were $30.7 million, or 17% of Coeur's metal sales, compared with $49.2 million, or 31% of Coeur's metal sales. Costs applicable to sales per ounce decreased 6.0% as a result of lower waste tons mined, lower milling, diesel, and consumables costs, and favorable currency exchange rates. Amortization decreased to $5.8 million compared to $8.6 million primarily due to lower amortizable mineral interests and equipment and lower production. Capital expenditures remained comparable at $10.0 million as the Company continues underground development at Guadalupe and Independencia.
Nine Months Ended September 30, 2016 compared to Nine Months Ended September 30, 2015

During the third quarter of 2016, the minimum ounce obligation under the Palmarejo gold production royalty was satisfied and Palmarejo is now operating under the gold stream agreement with more favorable terms that are expected to significantly increase free cash flow.

Silver equivalent production decreased 17% due to planned lower mill throughput as the mine transitioned to lower-tonnage, higher-grade, higher-margin underground operations at Guadalupe and Independencia. Metal sales were $108.7 million, or 22% of Coeur's metal sales, compared with $127.5 million, or 27% of Coeur's metal sales. Costs applicable to sales per ounce decreased 22% as a result of lower waste tons mined, lower milling, diesel, and consumables costs, favorable currency exchange rates, and lower maintenance costs. Amortization increased to $27.8 million compared to $25.0 million primarily due to the ramp-up of production at Guadalupe and Independencia, partially offset by lower amortizable mineral interests and equipment. Capital expenditures remained comparable at $27.7 million as the Company continues to develop the underground operations.
Rochester
 
Three months ended September 30,
 
Nine months ended September 30,
 
2016
 
2015
 
2016
 
2015
Tons placed
4,901,039

 
4,128,868

 
15,677,511

 
12,002,712

Silver ounces produced
1,160,902

 
1,086,189

 
3,286,817

 
3,524,130

Gold ounces produced
12,120

 
10,892

 
36,521

 
41,024

Silver equivalent ounces produced
1,888,102

 
1,739,709

 
5,478,077

 
5,985,570

Costs applicable to sales per silver equivalent oz(1)
$
11.66

 
$
12.02

 
$
11.87

 
$
12.39

Costs applicable to sales per realized silver equivalent oz(1)
$
11.16

 
$
10.90

 
$
11.00

 
$
11.33

(1)
See Non-GAAP Financial Performance Measures.
Three Months Ended September 30, 2016 compared to Three Months Ended September 30, 2015

Silver equivalent production increased 9% due to higher tons placed, partially offset by lower silver grade placed. Metal sales were $37.9 million, or 22% of Coeur’s metal sales, compared with $34.6 million, or 22% of Coeur's metal sales. Costs applicable to sales per silver equivalent ounce decreased 3% due primarily to lower mining and processing costs. Amortization decreased to $5.2 million compared to $6.7 million due to lower production. Capital expenditures decreased to $3.4 million compared to $5.3 million.
Nine Months Ended September 30, 2016 compared to Nine Months Ended September 30, 2015

Silver equivalent production decreased 8% due to the timing of recoveries from the Stage III leach pad, partially offset by higher tons placed. Metal sales were $103.7 million, or 21% of Coeur’s metal sales, compared with $115.0 million, or 24% of Coeur's metal sales. Costs applicable to sales per silver equivalent ounce decreased 4.2% due to lower mining, maintenance and processing costs. Amortization was $16.0 million compared to $19.0 million due to lower ounces sold. Capital expenditures decreased to $10.6 million compared to $14.5 million.

39


Kensington
 
Three months ended September 30,
 
Nine months ended September 30,
 
2016
 
2015
 
2016
 
2015
Tons milled
140,322

 
165,198

 
456,799

 
500,798

Gold ounces produced
26,459

 
28,799

 
90,642

 
92,553

Costs applicable to sales/oz(1)
$
862

 
$
889

 
$
794

 
$
806

(1)
See Non-GAAP Financial Performance Measures.

Three Months Ended September 30, 2016 compared to Three Months Ended September 30, 2015

Gold production decreased 8% due to lower mill throughput mostly related to mill downtime at the end of September 2016 caused by a blocked tailings line, partially offset by higher mill grade. Metal sales were $40.2 million, or 23% of Coeur's metal sales, compared to $30.5 million, or 19% of Coeur’s metal sales. Costs applicable to sales per ounce were 3% lower due to lower mining costs. Amortization was $8.0 million compared to $8.5 million due to lower production. Capital expenditures were $8.6 million compared to $5.5 million, due to the continued development of the high-grade Jualin deposit.

Nine Months Ended September 30, 2016 compared to Nine Months Ended September 30, 2015

Gold production decreased due to lower mill throughput, partially offset by higher mill grade. Metal sales were $112.4 million, or 22% of Coeur's metal sales, compared to $117.0 million, or 25% of Coeur’s metal sales. Costs applicable to sales per ounce were mostly unchanged. Amortization was $26.2 million compared to $32.7 million due to lower production. Capital expenditures were $24.2 million compared to $14.4 million, due to the underground development of the high-grade Jualin deposit.
Wharf
 
Three months ended September 30,
 
Nine months ended September 30,
 
2016
 
2015
 
2016
 
2015(1)
Tons placed
1,199,008

 
1,149,744

 
3,089,302

 
2,453,149

Gold ounces produced
29,684

 
23,104

 
78,500

 
46,185

Silver ounces produced
25,335

 
19,365

 
73,515

 
38,701

Gold equivalent ounces produced(2)
30,106


23,427


79,725


46,830

Costs applicable to sales per gold equivalent oz(2)
$
668

 
$
716

 
$
623

 
$
820

(1)
Amounts are post-acquisition (February 20, 2015).
(2)
See Non-GAAP Financial Performance Measures.
Three Months Ended September 30, 2016 compared to Three Months Ended September 30, 2015
    
Gold equivalent production increased 29% due to timing of recoveries and higher plant recovery rates, partially offset by lower grade. Metal sales were $39.3 million, or 22% of Coeur's metal sales, compared to $28.0 million, or 17% of Coeur's metal sales. Costs applicable to sales per gold equivalent ounce decreased 7% primarily due to lower mining costs, partially offset by a $3.7 million inventory write-down related to lower recoveries from leach pad 3. Amortization was $6.5 million compared to $5.6 million due to higher production. Capital expenditures were $0.6 million compared to $0.7 million.

Nine Months Ended September 30, 2016 compared to Nine Months Ended September 30, 2015
    
Gold equivalent production increased 70% due to a full nine-months of production, higher grade, and higher plant recovery rates. Metal sales were $101.3 million, or 20% of Coeur's metal sales, compared to $48.4 million, or 10% of Coeur's metal sales. Costs applicable to sales per gold equivalent ounce decreased primarily due to lower mining costs, partially offset by a $3.7 million inventory write-down related to lower recoveries from leach pad 3. Amortization was $15.6 million compared to $9.1 million due to higher production. Capital expenditures were $3.5 million compared to $2.0 million.

40


San Bartolomé
 
Three months ended September 30,
 
Nine months ended September 30,
 
2016
 
2015
 
2016
 
2015
Tons milled
450,409

 
373,201

 
1,298,656

 
1,237,384

Silver ounces produced
1,370,194

 
1,177,986

 
4,210,051

 
3,885,789

Costs applicable to sales/oz(1)
$
14.97

 
$
14.55

 
$
13.58

 
$
14.19

(1)
See Non-GAAP Financial Performance Measures.


Three Months Ended September 30, 2016 compared to Three Months Ended September 30, 2015

Silver production increased 16% due to higher mill throughput as silver production was halted for three weeks in July 2015 as a result of political protests in Potosi, Bolivia. Silver sales were $27.5 million, or 16% of Coeur's metal sales, compared with $17.4 million, or 11% of Coeur's metal sales. Costs applicable to sales per ounce increased due to fewer tons of high grade ore purchased from third parties. Amortization was $1.7 million compared to $3.5 million due to lower amortizable mineral interest and mining equipment. Capital expenditures were $3.0 million compared to $1.8 million.

Nine Months Ended September 30, 2016 compared to Nine Months Ended September 30, 2015

Silver production increased 8% primarily due to additional high grade supplemental ore purchases and higher recovery rates. Silver sales were $73.9 million, or 15% of Coeur's metal sales, compared with $62.3 million, or 13% of Coeur's metal sales. Costs applicable to sales per ounce declined 4% to $13.58 due to the supplemental ore purchases and lower processing costs. Amortization was $5.3 million compared to $13.5 million due to lower amortizable mineral interest and mining equipment. Capital expenditures were $4.8 million compared to $3.7 million.
Coeur Capital
 
Three months ended September 30,
 
Nine months ended September 30,
Endeavor Silver Stream
2016
 
2015
 
2016
 
2015
Tons milled
42,335

 
191,913

 
166,740

 
568,387

Silver ounces produced
56,066

 
120,833

 
204,097

 
457,264

Costs applicable to sales/oz(1)
$
8.10

 
$
4.99

 
$
6.42

 
$
5.83

(1)
See Non-GAAP Financial Performance Measures.
Three Months Ended September 30, 2016 compared to Three Months Ended September 30, 2015

Silver production at Endeavor decreased as a result of the mine operator's decision to significantly curtail production due to low lead and zinc prices. Costs applicable to sales per ounce increased due to the impact of higher silver prices on the Company's silver price sharing agreement with the Endeavor mine operator. Amortization was $0.1 million compared to $2.0 million due to lower amortizable mineral interest. In the third quarter of 2016, Coeur completed the sale of the non-core Correnso royalty asset for total consideration of $5.4 million including $0.7 million of contingent consideration. The Company realized a gain of $4.7 million on the sale, which is recorded in Other, net.

Nine Months Ended September 30, 2016 compared to Nine Months Ended September 30, 2015

Silver production at Endeavor decreased as a result of the mine operator's decision to significantly curtail production due to low lead and zinc prices. Costs applicable to sales per ounce was mostly consistent. Royalty revenue was $3.4 million compared to $5.4 million as the Company continued to sell non-core royalty assets. Amortization was $1.0 million compared to $6.8 million due to lower amortizable mineral interest. In 2016, Coeur completed the sale of non-core royalty assets for total consideration of $21.0 million. The Company recognized a net gain of $7.8 million, which is recorded in Other, net, related to the sale of these non-core assets.


41


Liquidity and Capital Resources
Cash Provided by Operating Activities
Net cash provided by operating activities for the three and nine months ended September 30, 2016 was $47.8 million and $100.4 million, respectively, compared to net cash provided by operating activities of $36.8 million and $70.3 million for the three and nine months ended September 30, 2015, respectively, and was impacted by the following key factors:
 
Three months ended September 30,
 
Nine months ended September 30,
 
2016
 
2015
 
2016
 
2015
Consolidated silver equivalent ounces sold
8,397,467

 
9,512,459

 
25,958,451

 
26,773,958

Average realized price per silver equivalent ounce
$
21.00

 
$
16.92

 
$
19.39

 
$
17.79

Costs applicable to sales per company-wide silver equivalent ounce (1)
(12.55
)
 
(12.64
)
 
(11.84
)
 
(13.24
)
Operating margin per company-wide silver equivalent ounce
$
8.45

 
$
4.28

 
$
7.55

 
$
4.55

(1)
See Non-GAAP Financial Performance Measures.
 
Three months ended September 30,
 
Nine months ended September 30,
In thousands
2016
 
2015
 
2016
 
2015
Cash flow before changes in operating assets and liabilities
$
58,118

 
$
28,551

 
$
128,867

 
$
63,819

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
Receivables
19,672

 
11,011

 
10,751

 
11,225

Prepaid expenses and other
(2,816
)
 
(2,055
)
 
(2,435
)
 
(3,222
)
Inventories
(8,900
)
 
5,380

 
(24,408
)
 
10,713

Accounts payable and accrued liabilities
(18,262
)
 
(6,117
)
 
(12,407
)
 
(12,210
)
CASH PROVIDED BY OPERATING ACTIVITIES
$
47,812

 
$
36,770

 
$
100,368

 
$
70,325

Cash provided by operating activities increased $11.0 million for the three months ended September 30, 2016 compared to the three months ended September 30, 2015 due to higher average realized prices and lower costs applicable to sales per company-wide silver equivalent ounce, partially offset by lower ounces sold and unfavorable working capital adjustments. Metal sales for the three months ended September 30, 2016 increased by $15.5 million, $38.4 million was due to higher average realized prices, offset by $22.9 million from lower silver equivalent ounces sold. The $10.3 million working capital increase for the three months ended September 30, 2016 was primarily due to an increase on ore on leach pads and a reduction in accounts payable, partially offset by lower trade receivables, compared to the $8.2 million working capital decrease for the three months ended September 30, 2015, primarily due to lower trade receivables and precious metal inventory, partially offset by a reduction in accrued interest, payroll, and other benefits.
Cash provided by operating activities increased $30.0 million for the nine months ended September 30, 2016 compared to the nine months ended September 30, 2015 due to higher average realized prices and lower costs applicable to sales per company-wide silver equivalent ounce, partially offset by unfavorable working capital adjustments. Metal sales for the nine months ended September 30, 2016 increased by $26.8 million of which $39.5 million was due to higher average realized prices offset by $12.7 million due to lower silver equivalent ounces sold. The $28.5 million working capital increase for the nine months ended September 30, 2016 was primarily due to an increase in ore on leach pads, precious metal inventory, and an increase in accounts payable partially offset by lower trade receivables, compared to the $6.5 million working capital decrease for the nine months ended September 30, 2015, primarily due to lower trade receivables and a reduction in inventory, partially offset by a reduction in accounts payable.
Cash Used in Investing Activities
Net cash used in investing activities for the three months ended September 30, 2016 was $18.1 million compared to $23.6 million in the three months ended September 30, 2015, primarily due to proceeds from the sales of non-core assets in 2016. The Company had capital expenditures of $25.6 million for the three months ended September 30, 2016 compared with $23.9 million in the three months ended September 30, 2015. Capital expenditures in both periods were primarily related to underground development at Palmarejo and Kensington.

42


Net cash used in investing activities in the nine months ended September 30, 2016 was $53.7 million compared to $179.1 million in the nine months ended September 30, 2015, primarily due to proceeds from the sales of non-core assets in 2016 and the acquisitions of Paramount and the Wharf gold mine in 2015. The Company had capital expenditures of $71.1 million for the nine months ended September 30, 2016, compared with $65.2 million in the nine months ended September 30, 2015. Capital expenditures in both periods were primarily related to underground development at Palmarejo and Kensington.
Cash Provided by (Used in) Financing Activities
Net cash used in financing activities for the three months ended September 30, 2016 was $64.9 million compared to $12.8 million in the three months ended September 30, 2015. During the three months ended September 30, 2016, the Company voluntarily terminated and repaid the Term Loan for $103.4 million including the $99.0 million remaining principal balance and a $4.4 million prepayment premium, partially offset by net proceeds of approximately $49.5 million received from the settlement of 4.0 million shares of its common stock in connection with the $200.0 million “at the market” stock offering.
Net cash used in financing activities for the nine months ended September 30, 2016 was $24.8 million compared to a source of $44.9 million in the nine months ended September 30, 2015. During the nine months ended September 30, 2016, the Company received net proceeds of approximately $73.1 million from the sale of 9.3 million shares of its common stock in connection with the $75.0 million “at the market” stock offering and net proceeds of approximately $49.5 million received from the sale of 4.0 million shares of its common stock in connection with $200.0 million “at the market” stock offering. The Company voluntarily terminated and repaid the Term Loan for $103.4 million, including the $99.0 million remaining principal balance and a $4.4 million prepayment premium. During the nine months ended September 30, 2015, the Company entered into a $50.0 million Short-term Loan which was subsequently repaid upon entering into the $100.0 million Term Loan and repaid $9.4 million of debt at San Bartolome.
During the third quarter of 2016, the Company entered into a privately-negotiated agreement to exchange $10.8 million in aggregate principal amount of its Senior Notes for 0.7 million shares of common stock. Based on the closing price of the Company's common stock on the date of the exchange, the exchange resulted in a loss of $1.2 million which is recognized in Other, net in the Company's Condensed Consolidated Statement of Comprehensive Income (Loss).
Pursuant to an equity distribution agreement dated September 9, 2016, the Company may issue and sell shares of its common stock from time to time through ordinary broker transactions having an aggregate offering price of up to $200.0 million, with the net proceeds available for repayment of indebtedness and other general corporate purposes. The terms of sales transactions under the agreement, including trading day(s), number of shares sold in the aggregate, number of shares sold per trading day, and the floor selling price per share, are proposed by the Company to the sales agents. Whether or not the Company engages in sales from time to time may depend on a variety of factors, including share price, our cash resources, customary black-out restrictions, and whether we have any material nonpublic information. The agreement can be terminated by the Company at any time, and the Company has initially authorized sales under the agreement through no later than June 30, 2017. The shares issued under the equity distribution agreement are registered under the Securities Act of 1933, as amended, pursuant to the Company's shelf registration statement on Form S-3, which was filed with the SEC on March 29, 2016. At September 30, 2016, the Company had sold 4,293,785 shares under the agreement for net proceeds of approximately $53.4 million, net of commissions and fees of approximately $1.2 million.

Other Liquidity Matters
The Company reduced debt by $109.3 million, or 21% during the third quarter of 2016. Together with higher adjusted EBITDA, the Company continues to significantly reduce its financial leverage. We believe that our liquidity and capital resources are adequate to fund our operations and corporate activities.
The Company has asserted indefinite reinvestment of certain foreign subsidiary earnings as determined by management’s judgment about and intentions concerning the future operations of the Company. The Company does not believe that the amounts reinvested will have a material impact on liquidity.
In order to reduce future cash interest payments, and/or amounts due at maturity or upon redemption, from time to time we may repurchase certain of our debt securities for cash or in exchange for other securities, which may include secured or unsecured notes or equity, in each case in open market or privately negotiated transactions. We regularly engage in conversations with our bondholders and evaluate any such transactions in light of prevailing market conditions, liquidity requirements, contractual restrictions, and other factors. The amounts involved may be significant and any such transactions may occur at a substantial discount to the debt securities' face amount.


43


Critical Accounting Policies and Accounting Developments
Please see Note 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES contained in the Company’s Form 10-K for the year ended December 31, 2015 for the Company's critical accounting policies and estimates.

Non-GAAP Financial Performance Measures
Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed by generally accepted accounting principles (“GAAP”). These measures should not be considered in isolation or as a substitute for performance measures prepared in accordance with GAAP.
Adjusted Net Income (Loss)
Management uses Adjusted net income (loss) to evaluate the Company's operating performance, and to plan and forecast its operations. The Company believes the use of Adjusted net income (loss) reflects the underlying operating performance of our core mining business and allows investors and analysts to compare results of the Company to similar results of other mining companies. Management's determination of the components of Adjusted net income (loss) are evaluated periodically and are based, in part, on a review of non-GAAP financial measures used by mining industry analysts. Tax impacts of adjustments are determined based on the statutory tax rates and the Company’s related tax attributes in each jurisdiction. Adjusted net income (loss) is reconciled to Net income (loss) in the table below:
 
Three months ended September 30,
 
Nine months ended September 30,
In thousands except per share amounts
2016
 
2015
 
2016
 
2015
Net income (loss)
$
69,557

 
$
(14,219
)
 
$
63,660

 
$
(64,185
)
Fair value adjustments
961

 
(5,786
)
 
13,235

 
(3,657
)
Impairment of marketable securities

 
483

 
20

 
2,028

Write-downs

 

 
4,446

 

Inventory write-downs
3,689

 

 
3,689

 

Gain on sale of assets
(4,498
)
 
(333
)
 
(8,983
)
 
(396
)
Loss on debt extinguishments
10,040

 

 
10,040

 
271

(Gain) loss on sale of securities
(2,964
)
 
11

 
(2,691
)
 
916

Corporate reorganization costs

 
514

 

 
514

Transaction-related costs
26

 

 
1,198

 
2,013

Deferred tax on reorganization
(40,767
)
 

 
(40,767
)
 

Foreign exchange (gain) loss
2,549

 
(1,182
)
 
(1,384
)
 
846

Tax effect of adjustments
(38
)
 
1,042

 
2,582

 
647

Adjusted net income (loss)
$
38,555

 
$
(19,470
)
 
$
45,045

 
$
(61,003
)
 
 
 
 
 
 
 
 
Adjusted net income (loss) per share - Basic
$
0.24

 
$
(0.14
)
 
$
0.29

 
$
(0.49
)
Adjusted net income (loss) per share - Diluted
$
0.23

 
$
(0.14
)
 
$
0.28

 
$
(0.49
)

44


EBITDA and Adjusted EBITDA
Management uses EBITDA to evaluate the Company's operating performance, to plan and forecast its operations, and assess leverage levels and liquidity measures. The Company believes the use of EBITDA reflects the underlying operating performance of our core mining business and allows investors and analysts to compare results of the Company to similar results of other mining companies. In addition, Adjusted EBITDA is a measure used in the Company's Senior Notes due 2021 indenture to determine our ability to make certain payments and incur additional indebtedness. EBITDA and Adjusted EBITDA do not represent, and should not be considered an alternative to, Net income (Loss) or Cash Flow from Operations as determined under GAAP. Other companies may calculate Adjusted EBITDA differently and those calculations may not be comparable to our presentation. Adjusted EBITDA is reconciled to Net income (loss) in the table below:
 
Three months ended September 30,
 
Nine months ended September 30,
In thousands except per share amounts
2016
 
2015
 
2016
 
2015
Net income (loss)
$
69,557

 
$
(14,219
)
 
$
63,660

 
$
(64,185
)
Interest expense, net of capitalized interest
8,068

 
12,446

 
30,063

 
33,945

Income tax provision (benefit)
(54,455
)
 
(8,260
)
 
(53,118
)
 
(8,451
)
Amortization
27,763

 
35,497

 
93,232

 
107,560

EBITDA
50,933


25,464


133,837


68,869

Fair value adjustments, net
961

 
(5,786
)
 
13,235

 
(3,657
)
Impairment of equity securities

 
483

 
20

 
2,028

Foreign exchange losses
1,466

 
8,910

 
7,286

 
13,172

Gain on sale of assets
(4,498
)
 
(333
)
 
(8,983
)
 
(396
)
Loss on debt extinguishment
10,040

 

 
10,040

 
271

(Gain) loss on sale of securities
(2,964
)
 
11

 
(2,691
)
 
916

Corporate reorganization costs

 
514

 

 
514

Transaction-related costs
26

 

 
1,198

 
2,013

Asset retirement obligation accretion
2,096

 
2,116

 
6,221

 
5,903

Inventory adjustments and write-downs
4,665

 
2,280

 
6,528

 
7,633

Write-downs

 

 
4,446

 

Adjusted EBITDA
$
62,725


$
33,659


$
171,137


$
97,266

Costs Applicable to Sales and All-in Sustaining Costs

Management uses Costs applicable to sales (“CAS”) and All-in sustaining costs (“AISC”) to evaluate the Company’s current operating performance and life of mine performance from discovery through reclamation. We believe these measures assist analysts, investors and other stakeholders in understanding the costs associated with producing silver and gold, assessing our operating performance and ability to generate free cash flow from operations and sustaining production. These measures may not be indicative of operating profit or cash flow from operations as determined under GAAP. Management believes converting the benefit from selling gold into silver equivalent ounces best allows management, analysts, investors and other stakeholders to evaluate the operating performance of the Company. Other companies may calculate CAS and AISC differently as a result of reflecting the benefit from selling non-silver metals as a by-product credit rather than converting to silver equivalent ounces, differences in the determination of sustaining capital expenditures, and differences in underlying accounting principles and accounting frameworks such as in International Financial Reporting Standards.















45




Three Months Ended September 30, 2016
 
 
Silver
 
Gold
 
Total
In thousands except per ounce amounts
 
Palmarejo
 
Rochester
 
San Bartolomé
 
Endeavor
 
Total
 
Kensington
 
Wharf
 
Total
 
Costs applicable to sales, including amortization (U.S. GAAP)
 
$
21,794


$
27,027

 
$
22,536

 
$
486

 
$
71,843

 
$
34,755

 
$
26,158

 
$
60,913

 
$
132,756

Amortization
 
5,761

 
5,244

 
1,723

 
113

 
12,841

 
8,046

 
6,461

 
14,507

 
27,348

Costs applicable to sales
 
$
16,033

 
$
21,783

 
$
20,813

 
$
373

 
$
59,002

 
$
26,709

 
$
19,697

 
$
46,406

 
$
105,408

Silver equivalent ounces sold
 
1,462,401

 
1,868,085

 
1,390,552

 
46,069

 
4,767,107

 
 
 
 
 
 
 
8,397,467

Gold equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
30,998

 
29,508

 
60,506

 
 
Costs applicable to sales per ounce
 
$
10.96


$
11.66

 
$
14.97

 
$
8.10

 
$
12.38

 
$
862

 
$
668

 
$
767

 
$
12.55

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales per realized ounce
 
$
10.38

 
$
11.16

 

 

 
$
11.96

 

 

 

 
$
11.72

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
105,408

Treatment and refining costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
761

Sustaining capital(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
19,762

General and administrative
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
7,113

Exploration
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3,706

Reclamation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,036

Project/pre-development costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2,133

All-in sustaining costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
142,919

Silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,767,107

Kensington and Wharf silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
3,630,360

Consolidated silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
8,397,467

All-in sustaining costs per silver equivalent ounce
 
 
 
 
 
 
 
 
 
 
 
 
 
$
17.02

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
All-in sustaining costs per realized silver equivalent ounce
 
 
 
 
 
 
 
 
 
 
 
 
 
$
15.89

(1)
Excludes development capital for Guadalupe, Independencia and Rochester crushing capacity expansion.
Three Months Ended September 30, 2015
 
 
Silver
 
Gold
 
 
In thousands except per ounce amounts
 
Palmarejo
 
Rochester
 
San Bartolomé
 
Endeavor
 
Total
 
Kensington
 
Wharf
 
Total
 
Total
Costs applicable to sales, including amortization (U.S. GAAP)
 
$
42,710

 
$
32,167

 
$
21,009

 
$
1,384

 
$
97,270

 
$
33,472

 
$
23,419

 
$
56,891

 
$
154,161

Amortization
 
8,617

 
6,731

 
3,526

 
909

 
19,783

 
8,499

 
5,642

 
14,141

 
33,924

Costs applicable to sales
 
$
34,093

 
$
25,436

 
$
17,483

 
$
475

 
$
77,487

 
$
24,973

 
$
17,777

 
$
42,750

 
$
120,237

Silver equivalent ounces sold
 
2,924,947

 
2,116,353

 
1,201,959

 
95,260

 
6,338,519

 
 
 
 
 
 
 
9,512,459

Gold equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
28,084

 
24,815

 
52,899

 
 
Costs applicable to sales per ounce
 
$
11.66


$
12.02


$
14.55


$
4.99


$
12.22

 
$
889


$
716


$
808

 
$
12.64

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales per realized ounce
 
$
10.25

 
$
10.90

 

 

 
$
11.14

 
 
 
 
 
 
 
$
10.95

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
120,237

Treatment and refining costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
820

Sustaining capital(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
8,565

General and administrative
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6,694

Exploration
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2,112

Reclamation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,493

Project/pre-development costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3,648

All-in sustaining costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
146,569

Silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6,338,519

Kensington and Wharf silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
3,173,940

Consolidated silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
9,512,459

All-in sustaining costs per silver equivalent ounce
 
 
 
 
 
 
 
 
 
 
 
 
 
$
15.41

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
All-in sustaining costs per realized silver equivalent ounce
 
 
 
 
 
 
 
 
 
 
 
 
 
$
13.35

(1)
Excludes development capital for Jualin, Independencia and Rochester expansion permitting.



46



Nine Months Ended September 30, 2016
 
 
Silver
 
Gold
 
Total
In thousands except per ounce amounts
 
Palmarejo
 
Rochester
 
San Bartolomé
 
Endeavor
 
Total
 
Kensington
 
Wharf
 
Total
 
Costs applicable to sales, including amortization (U.S. GAAP)
 
$
87,751

 
$
81,983

 
$
62,285

 
$
1,806

 
$
233,825

 
$
99,941

 
$
65,140

 
$
165,081

 
$
398,906

Amortization
 
27,815

 
15,994

 
5,330

 
496

 
49,635

 
26,203

 
15,640

 
41,843

 
91,478

Costs applicable to sales
 
$
59,936

 
$
65,989

 
$
56,955

 
$
1,310

 
$
184,190

 
$
73,738

 
$
49,500

 
$
123,238

 
$
307,428

Silver equivalent ounces sold
 
5,667,133

 
5,559,347

 
4,193,397

 
204,174

 
15,624,051

 
 
 
 
 
 
 
25,958,451

Gold equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
92,824

 
79,416

 
172,240

 
 
Costs applicable to sales per ounce
 
$
10.58


$
11.87


$
13.58


$
6.42


$
11.79

 
$
794


$
623


$
716

 
$
11.84

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales per realized ounce
 
$
9.68

 
$
11.00

 
 
 
 
 
$
11.10

 
 
 
 
 
 
 
$
10.61

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
307,428

Treatment and refining costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3,047

Sustaining capital(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
57,491

General and administrative
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
22,789

Exploration
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
7,669

Reclamation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
11,967

Project/pre-development costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
5,789

All-in sustaining costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
416,180

Silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
15,624,051

Kensington and Wharf silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
10,334,400

Consolidated silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
25,958,451

All-in sustaining costs per silver equivalent ounce
 
 
 
 
 
 
 
 
 
 
 
 
 
$
16.03

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
All-in sustaining costs per realized silver equivalent ounce
 
 
 
 
 
 
 
 
 
 
 
 
 
$
14.36

(1)
Excludes development capital for Guadalupe, Independencia and Rochester crushing capacity expansion and miscellaneous land purchases.

Nine Months Ended September 30, 2015
 
 
Silver
 
Gold
 
Total
In thousands except per ounce amounts
 
Palmarejo
 
Rochester
 
San Bartolomé
 
Endeavor
 
Total
 
Kensington
 
Wharf
 
Total
 
Costs applicable to sales, including amortization (U.S. GAAP)
 
$
123,692

 
$
100,183

 
$
69,254

 
$
6,479

 
$
299,608

 
$
114,582

 
$
43,543

 
$
158,125

 
$
457,733

Amortization
 
24,997

 
18,962

 
13,487

 
4,019

 
61,465

 
32,738

 
9,133

 
41,871

 
103,336

Costs applicable to sales
 
$
98,695

 
$
81,221

 
$
55,767

 
$
2,460

 
$
238,143

 
$
81,844

 
$
34,410

 
$
116,254

 
$
354,397

Silver equivalent ounces sold
 
7,252,519

 
6,557,312

 
3,931,214

 
422,253

 
18,163,298

 
 
 
 
 
 
 
26,773,958

Gold equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
101,565

 
41,946

 
143,511

 
 
Costs applicable to sales per ounce
 
$
13.61


$
12.39


$
14.19


$
5.83


$
13.11

 
$
806


$
820


$
810

 
$
13.24

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales per realized ounce
 
$
12.38

 
$
11.33

 
 
 
 
 
$
12.22

 
 
 
 
 
 
 
$
11.82

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
354,397

Treatment and refining costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3,837

Sustaining capital(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
33,110

General and administrative
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
23,979

Exploration
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
9,957

Reclamation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
11,806

Project/pre-development costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,769

All-in sustaining costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
441,855

Silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
18,163,298

Kensington and Wharf silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
8,610,660

Consolidated silver equivalent ounces sold
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
26,773,958

All-in sustaining costs per silver equivalent ounce
 
 
 
 
 
 
 
 
 
 
 
 
 
$
16.50

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
All-in sustaining costs per realized silver equivalent ounce
 
 
 
 
 
 
 
 
 
 
 
 
 
$
14.74

(1)
Excludes development capital for Jualin, Independencia and Rochester expansion permitting.



47


Reconciliation of All-in Sustaining Costs per Silver Equivalent Ounce for 2016 Guidance
 
Silver
Gold
 
In thousands except per ounce amounts
Palmarejo
Rochester
San Bartolomé
Endeavor
Total Silver
Kensington
Wharf
Total Gold
Total Combined
Costs applicable to sales, including amortization (U.S. GAAP)
$
130,000

$
120,000

$
87,000

$
2,500

$
339,500

$
137,000

$
82,000

$
219,000

$
558,500

Amortization
40,000

28,000

7,000

1,000

76,000

37,000

20,000

57,000

133,000

Costs applicable to sales
$
90,000

$
92,000

$
80,000

$
1,500

$
263,500

$
100,000

$
62,000

$
162,000

$
425,500

Silver equivalent ounces sold
8,400,000

7,890,000

5,700,000

220,000

22,210,000

 
 
 
35,710,000

Gold equivalent ounces sold
 
 
 
 
 
125,000

100,000

225,000

 
Costs applicable to sales per ounce guidance
$10.50-$11.00
$11.25-$12.25
$13.50-$14.25
 
 
$775-$825
$600-$650
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales
 
 
 
 
 
 
 
 
$
425,500

Treatment and refining costs
 
 
 
 
 
 
 
 
4,500

Sustaining capital, including capital lease payments
 
 
 
 
 
 
75,000

General and administrative
 
 
 
 
 
 
 
 
30,000

Exploration
 
 
 
 
 
 
 
 
15,000

Reclamation
 
 
 
 
 
 
 
 
16,000

Project/pre-development costs
 
 
 
 
 
 
 
 
5,000

All-in sustaining costs
 
 
 
 
 
 
 
 
$
571,000

Silver equivalent ounces sold
 
 
 
 
 
 
 
 
22,210,000

Kensington and Wharf silver equivalent ounces sold
 
 
 
 
 
13,500,000

Consolidated silver equivalent ounces sold
 
 
 
 
 
 
 
35,710,000

All-in sustaining costs per silver equivalent ounce guidance
 
 
 
 
 
$15.75-$16.25


48


Cautionary Statement Concerning Forward-Looking Statements
This report contains numerous forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) relating to the Company’s gold and silver mining business, including statements regarding strategies to produce long-term cash flow, provide opportunities for growth through continued exploration, and generate superior and sustainable returns for stockholders, maximizing net cash flow, reducing operating and non-operating costs, demonstrating consistent capital discipline, efficient management of working capital, tax positions, expectations regarding the Palmarejo gold stream agreement, anticipated production, costs and expenses, efforts to mitigate risks associated with gold and silver price and foreign currency fluctuations and the adequacy of liquidity and capital resources. Such forward-looking statements are identified by the use of words such as “believes,” “intends,” “expects,” “hopes,” “may,” “should,” “plan,” “projected,” “contemplates,” “anticipates” or similar words. Actual results could differ materially from those projected in the forward-looking statements. The factors that could cause actual results to differ materially from those projected in the forward-looking statements include (i) the risk factors set forth in the "Risk Factors" section of the 2015 10-K, the Quarterly Report on Form 10-Q for the quarter ended June 30, 2016 and in this Quarterly Report on Form 10-Q and the risks and uncertainties discussed in this MD&A, (ii) the risks and hazards inherent in the mining business (including risks inherent in developing large-scale mining projects, environmental hazards, industrial accidents, weather or geologically related conditions), (iii) changes in the market prices of gold and silver and a sustained lower price environment, including the resulting impact on cash flows and debt covenant compliance, (iv) the uncertainties inherent in the Company’s production, exploratory and developmental activities, including risks relating to permitting and regulatory delays, ground conditions and grade variability, (v) any future labor disputes or work stoppages (involving the Company and its subsidiaries or third parties), (vi) the uncertainties inherent in the estimation of gold and silver reserves and mineralized material, (vii) changes that could result from the Company’s future acquisition of new mining properties or businesses, (viii) the absence of control over and reliance on third parties to operate mines in which the Company or any of its subsidiaries holds royalty or streaming interests and risks related to these mining operations (including results of mining and exploration activities, environmental, economic and political risks, and changes in mine plans and project parameters); (ix) the loss of access to any third-party smelter to which the Company markets silver and gold, (x) the effects of environmental and other governmental regulations, (xi) the risks inherent in the ownership or operation of or investment in mining properties or businesses in foreign countries, (xii) the political risks and uncertainties associated with recent developments in Bolivia; and (xiii) the Company’s ability to raise additional financing necessary to conduct its business, make payments or refinance its debt. Readers are cautioned not to put undue reliance on forward-looking statements. The Company disclaims any intent or obligation to update publicly these forward-looking statements, whether as a result of new information, future events or otherwise.
    

49


Item 3.        Quantitative and Qualitative Disclosures About Market Risk
The Company is exposed to various market risks as a part of its operations and engages in risk management strategies to mitigate these risks. The Company continually evaluates the potential benefits of engaging in these strategies based on current market conditions. The Company does not actively engage in the practice of trading derivative instruments for profit. Additional information about the Company’s derivative financial instruments may be found in Note 11 -- Derivative Financial Instruments in the notes to the condensed consolidated financial statements. This discussion of the Company's market risk assessments contains “forward looking statements”. For additional information regarding forward-looking statements and risks and uncertainties that could impact the Company, please refer to Item 2 of this Report - Cautionary Statement Concerning Forward-Looking Statements. Actual results and actions could differ materially from those discussed below.
Gold and Silver Price
Gold and silver prices may fluctuate widely due to numerous factors such as U.S. dollar strength or weakness, demand, investor sentiment, inflation or deflation, and global mine production. The Company's profitability and cash flow may be significantly impacted by changes in the market price of gold and silver.
Gold and Silver Hedging
To mitigate the risks associated with gold and silver price fluctuations, the Company may enter into option contracts to hedge future production.
If the market price of silver were to average less than the high strike price but more than the low strike price during the contract period, the Company would receive the difference between the average market price and the high strike price for the contracted volume over the contract period. If the market price of silver were to average less than the low strike price during the contract period, the Company would receive the difference between the average market price and the high strike price for the contracted volume over the contract period, and the Company would be required to pay the difference between the average market price and the low strike price for the contracted volume over the contract period. The Company may be exposed to non-performance risk by counterparties as a result of its hedging activities. This exposure would be limited to the amount that the spot price of the metal falls short of the contract price. The Company had no outstanding gold and silver hedging contracts at September 30, 2016.
Provisional Silver and Gold Sales
The Company enters into sales contracts with third-party smelters and refiners which, in some cases, provide for a provisional payment based upon preliminary assays and quoted metal prices. The provisionally priced sales contracts contain an embedded derivative that is required to be separated from the host contract. Depending on the difference between the price at the time of sale and the final settlement price, embedded derivatives are recorded as either a derivative asset or liability. The embedded derivatives do not qualify for hedge accounting and, as a result, are marked to the market gold and silver price at the end of each period from the provisional sale date to the date of final settlement. The mark-to-market gains and losses are recorded in earnings. Changes in silver and gold pricing resulted in provisional pricing mark-to-market gains of $0.4 million in the nine months ended September 30, 2016.
At September 30, 2016, the Company had outstanding provisionally priced sales of 0.3 million ounces of silver and 24,449 ounces of gold at prices of $19.35 and $1,315, respectively. A 10% change in realized silver price would cause revenue to vary by $0.5 million and a 10% change in realized gold price would cause revenue to vary by $3.2 million.
Palmarejo Gold Production Royalty
On January 21, 2009, Coeur Mexicana entered into a gold production royalty transaction with a subsidiary of Franco-Nevada Corporation. The royalty covers 50% of the life of mine production from the Palmarejo mine and adjacent properties and includes a minimum obligation of 4,167 gold ounces per month which terminates when payments in respect of 400,000 gold ounces have been made. The minimum royalty obligation is considered an embedded derivative financial instrument due to the impact of fluctuating gold prices on the underlying gold ounces. In July 2016, payments on the remaining ounces under the minimum royalty obligation were made and termination of the royalty was effective.
Foreign Currency
The Company operates, or has mineral interests, in several foreign countries including Australia, Bolivia, Chile, Mexico, Argentina, Ecuador, and New Zealand, which exposes it to foreign currency exchange rate risks. Foreign currency exchange rates are influenced by world market factors beyond the Company's control such as supply and demand for U.S. and foreign currencies and related monetary and fiscal policies. Fluctuations in local currency exchange rates in relation to the U.S. dollar may significantly impact profitability and cash flow.


50


Foreign Exchange Hedging
To manage foreign currency risk, the Company may enter into forward foreign exchange contracts and option contracts when the Company believes such contracts would be beneficial. The Company had no outstanding foreign exchange contracts at September 30, 2016.

51


Item 4.        Controls and Procedures

(a) Disclosure Controls and Procedures

As of the end of the period covered by this quarterly report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and management necessarily applied its judgment in assessing the costs and benefits of such controls and procedures, which by their nature, can provide only reasonable assurance regarding management’s control objectives. The design of any system of controls is based in part upon certain assumptions about the likelihood of future events. Based upon the foregoing, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective and operating to provide reasonable assurance that information required to be disclosed by it in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and to provide reasonable assurance that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

(b) Management’s Report on Internal Control Over Financial Reporting

Based on an evaluation by the Company’s Chief Executive Officer and Chief Financial Officer, such officers concluded that there was no change in the Company’s internal control over financial reporting during the three months ended September 30, 2016 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.


52


PART II
Item 1.         Legal Proceedings
For a discussion of legal proceedings, see Note 20 -- Commitments and Contingencies in the notes to the condensed consolidated financial statements included herein.

Item 1A.     Risk Factors

Item 1A -- Risk Factors of the 2015 10-K and of the Company's quarterly report on Form 10-Q for the quarter ended June 30, 2016, sets forth information relating to important risks and uncertainties that could materially adversely affect the Company's business, financial condition or operating results. Those risk factors have been supplemented and updated in this Form 10-Q. Additional risks and uncertainties that the Company does not presently know or that it currently deems immaterial also may impair our business operations.

The Company is an international company and is exposed to political and social risks in the countries in which it has significant operations or interests.

A significant portion of the Company’s revenues are generated by operations outside the United States, and it is subject to significant risks inherent in mineral extraction by foreign companies and contracts with government owned entities. Exploration, development, production and closure activities in many countries are potentially subject to heightened political and social risks that are beyond the Company’s control. These risks include the possible unilateral cancellation or forced renegotiation of contracts in which the Company, directly or indirectly, may have an interest, unfavorable changes in foreign laws and regulations, royalty and tax increases, risks associated with the value-added tax (“VAT”) and income tax refund recovery and collection process, claims by governmental entities or indigenous communities, expropriation or nationalization of property and other risks arising out of foreign sovereignty over areas in which operations are conducted. The right to export silver and gold may depend on obtaining certain licenses and quotas, which could be delayed or denied at the discretion of the relevant regulatory authorities. In addition, the Company’s rights under local law may be less secure in countries where judicial systems are susceptible to manipulation and intimidation by government agencies, non-governmental organizations or civic groups.
    
Any of these developments could require the Company to curtail or terminate operations at its mines, incur significant costs to renegotiate contracts, meet newly-imposed environmental or other standards, pay greater royalties or higher prices for labor or services and recognize higher taxes, or experience significant delays or obstacles in the recovery of VAT or income tax refunds owed, which could materially and adversely affect financial condition, results of operations and cash flows.

These risks may be higher in developing countries in which the Company may expand its exploration for and development of mineral deposits. Potential operations in these areas increase the Company’s exposure to risks of war, local economic conditions, political disruption, civil disturbance and governmental policies that may disrupt its operations.

The Company’s ongoing and future success depends on developing and maintaining productive relationships with the communities, including indigenous peoples, and other stakeholders in its operating locations. The Company believes its operations can provide valuable benefits to surrounding communities, in terms of direct employment, training and skills development and other benefits associated with ongoing payment of taxes. In addition, the Company seeks to maintain its partnerships and relationships with local communities and stakeholders in a variety of ways, including in-kind contributions, volunteer time, sponsorships and donations. Notwithstanding the Company’s ongoing efforts, local communities and stakeholders can become dissatisfied with its activities or the level of benefits provided, which may result in civil unrest, protests, direct action or campaigns against it. Any such occurrences could materially and adversely affect the Company’s financial condition, results of operations and cash flows.

The Company’s operations in Bolivia are subject to political risks.

In response to conflicts between local mining cooperatives and the Bolivian government, on September 1, 2016, the Bolivian government issued Supreme Decree No. 2891, which imposes tighter restrictions on mining cooperatives, including reversion of mining areas leased to the mining cooperatives by the Bolivian state-owned mining company, Corporacion Minera de Bolivia (“COMIBOL”) that are subject to joint venture agreements, leases or subleases with third parties to the Bolivian state. The Company’s wholly-owned subsidiary, Empresa Minera Manquiri, S.A. (“Manquiri”) is currently party to various joint venture agreements with mining cooperatives (the “JV Agreements”) and has also entered in to mining contracts directly with COMIBOL (which are not impacted by the decree). Although Bolivian government officials have made public statements that the decree will not impact Manquiri’s ability to continue operations in the areas subject to the JV Agreements and the JV Agreements continue

53


to be formally in existence, any cancellation of leases between COMIBOL and the applicable mining cooperatives and/or the JV Agreements will require negotiation of and entry into contracts directly with COMIBOL to continue mining operations at the affected areas, which could have an adverse impact on financial condition, results of operations and cash flows.

The Company has also been assessing the potential effects of the Bolivian mining law enacted in 2014 on its Bolivian operations but any effects remain uncertain until the regulations implementing the law are enacted. The law regulates royalties and provides for mining contracts with the government rather than concession holding. If the regulations promulgated under the new mining law mandate a renegotiation of the terms of our existing contracts with COMIBOL and the mining cooperatives, this could materially adversely affect the profitability and cash flow of our operations in Bolivia.

In addition, companies in Bolivia are also operating under Law No. 403 of September 18, 2013, and its regulatory Supreme Decree, which provides for the reversion of mining rights if the Ministry of Mines verifies that a person with mining rights has not initiated mining activities or developed the mining rights. The contracts with COMIBOL and the cooperatives are excluded from the application of Law No. 403. In April 2014, Manquiri was served by the Bolivian government with a reversion decision affecting nine mining rights wholly-owned by Manquiri. The affected area is not in an area of active mining by Manquiri and the Manquiri’s San Bartolomé operations were not targeted as an area of interest in the decision since all of our past and current mining activity is performed through our contracts with COMIBOL and the mining cooperatives.

On October 14, 2009, the Bolivian state-owned mining organization, COMIBOL, announced by resolution that it was temporarily suspending mining activities above the elevation of 4,400 meters above sea level while stability studies of Cerro Rico mountain are undertaken. Manquiri holds rights to mine above this elevation under valid contracts with COMIBOL as well as under authorized contracts with local mining cooperatives that hold their rights under contract themselves with COMIBOL. The stability studies have been completed and officially submitted to the Bolivian mining technical authorities. Accordingly, the COMIBOL suspension has expired in accordance with the terms of the resolution. As a result of the resolution, Manquiri temporarily adjusted its mine plan to confine mining activities to the ore deposits below 4,400 meters above sea level and timely notified COMIBOL of the need to lift the restriction. The Cooperative Reserva Fiscal, with whom Manquiri has one of those contracts, subsequently interpreted the COMIBOL resolution and determined that the Huacajchi deposit was not covered by such resolution. In March 2010, the Cooperative Reserva Fiscal notified COMIBOL that, based on its interpretation, it was resuming mining of high grade material above the 4,400 meter level in the Huacajchi deposit. In December 2011, the Cooperative Reserva Fiscal sent a similar notification to COMIBOL with respect to a further area above the 4,400 meter level known as Huacajchi Sur. Based on these notifications and on the absence of any objection from COMIBOL, Manquiri resumed limited mining operations at the San Bartolomé mine on the Huacajchi deposit and Huacajchi Sur. Despite the fact that the COMIBOL suspension has expired, Manquiri has not resumed mining in other areas above the 4,400 meter level due to community relations concerns and the current political climate in Bolivia.

While the COMIBOL suspension has expired, it is uncertain at this time how long Manquiri will continue to suspend its mining operations in areas above the 4,400 meter level other than at Huacajchi and Huacajchi Sur. If COMIBOL decides to affirmatively adopt a new resolution to restrict access above the 4,400 meter level on a permanent basis, Manquiri may need to further write down the carrying value of the asset. While a portion of the Company's proven and probable reserves relate to material above the 4,400 meter level at San Bartolomé, so long as operations remain suspended, there is a risk that silver may not be produced from this material at expected levels or at all, particularly given the remaining anticipated mine life of this asset.

It is also uncertain if any new mining or investment policies or shifts in political attitude may affect mining in Bolivia.

Item 4.         Mine Safety Disclosures

Information pertaining to mine safety matters is reported in accordance with Section 1503(a) of the Dodd-Frank Wall Street Reform and Consumer Protection Act in Exhibit 95.1 attached to this Form 10-Q.

Item 5.         Other Information

Pursuant to two privately-negotiated agreements each dated August 10, 2016, the Company exchanged approximately $10.8 million aggregate principal amount of its Senior Notes for approximately 740,000 shares of its common stock, par value $0.01 the (“Shares”). The Shares were issued pursuant to the exemption from the registration requirements afforded by Section 3(a)(9) of the Securities Act.

In accordance with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended, and the Company’s insider trading policy, Mitchell J. Krebs, the Company’s President & Chief Executive Officer entered into a selling plan effective September 16, 2016. Under the selling plan, between October 28, 2016 and July 31, 2017, Mr. Krebs will sell a total of 73,142

54


shares of the Company’s common stock so long as the market price of the common stock is higher than a minimum threshold price specified in the plan. Rule 10b5-1 permits an insider to implement a written prearranged trading plan entered into at a time when the insider is not aware of any material nonpublic information about the Company and allows the insider to trade on a one-time or regularly scheduled basis regardless of any material nonpublic information about the Company thereafter received by the insider.

Item 6.         Exhibits
10.1
Equity Distribution Agreement, dated as of September 9, 2016, among Coeur Mining, Inc., BMO Capital Markets Corp., Raymond James & Associates, Inc. and RBC Capital Markets, LLC. (Incorporated herein by reference to Exhibit 1.1 to the Registrant’s Current Report on Form 8-K filed on September 9, 2016 (File No. 001-08641))
31.1
Certification of the CEO (Filed herewith).
31.2
Certification of the CFO (Filed herewith).
32.1
CEO Section 1350 Certification (Filed herewith).
32.2
CFO Section 1350 Certification (Filed herewith).
95.1
Mine Safety Disclosure (Filed herewith).
101.INS
XBRL Instance Document*
101.SCH
XBRL Taxonomy Extension Schema*
101.CAL
XBRL Taxonomy Extension Calculation Linkbase*
101.DEF
XBRL Taxonomy Extension Definition Linkbase*
101.LAB
XBRL Taxonomy Extension Label Linkbase*
101.PRE
XBRL Taxonomy Extension Presentation Linkbase*

*    The following financial information from Coeur Mining, Inc.'s Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2016, formatted in XBRL (Extensible Business Reporting Language): Condensed Consolidated Statements of Comprehensive Income (Loss), Condensed Consolidated Statements of Cash Flows, Condensed Consolidated Balance Sheets, and Condensed Consolidated Statement of Changes in Stockholders' Equity

55


SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
 
COEUR MINING, INC.
 
 
 
(Registrant)
 
 
 
 
 
Dated
10/26/2016
/s/ Mitchell J. Krebs
 
 
 
MITCHELL J. KREBS
 
 
 
President and Chief Executive Officer (Principal Executive Officer)
 
 
 
 
Dated
10/26/2016
/s/ Peter C. Mitchell
 
 
 
PETER C. MITCHELL
 
 
 
Senior Vice President and Chief Financial Officer (Principal Financial Officer)
 
 
 
 
Dated
10/26/2016
/s/ Mark Spurbeck
 
 
 
MARK SPURBECK
 
 
 
Vice President, Finance (Principal Accounting Officer)


56