Hecla Reports Fourth Quarter and Full-Year 2022 Results
Hecla Mining Company (NYSE:HL) reported a 10% growth in silver production for 2022 and forecasts an 18% increase for 2023, aiming for 35% by 2025. The company completed the acquisition of Alexco Resource Corp., boosting its reserves by nearly 50 million ounces. In 2022, silver production reached 14.2 million ounces and gold production totaled 175,807 ounces. Financially, Hecla reported sales of $718.9 million with a net loss applicable to common stockholders of $37.9 million. The strong balance sheet includes $104.7 million in cash. The company expects to maintain low silver costs of $11.25 per ounce despite inflationary pressures.
- 10% silver production growth in 2022; expected 18% in 2023.
- Acquisition of Alexco Resource Corp. added nearly 50 million ounces of silver reserves.
- Record silver reserves of 241 million ounces.
- Achieved silver cost guidance with total silver cost of sales at $349.3 million.
- Strong cash position with $104.7 million in cash and $245 million in available liquidity.
- Net loss applicable to common stockholders of $37.9 million in 2022.
- Adjusted EBITDA decreased by $61.3 million year-over-year to $217.5 million.
- Free cash flow was negative $59.5 million, down $170.8 million from the previous year.
- Cash costs and AISC per silver ounce increased due to inflationary pressures.
ANNUAL HIGHLIGHTS
Strategic
-
Completed the acquisition of
Alexco Resource Corp. , adding nearly 50 million ounces of silver reserves; highest-grade and largest primary silver reserves inCanada .
Operational
- Record silver reserves of 241 million ounces, gold reserves of 2.6 million ounces.
- Produced 14.2 million ounces of silver, Hecla's second highest, and 175,807 ounces of gold.
- Record lead production of 49 thousand tons and zinc production of 65 thousand tons.
-
Achieved silver cost guidance with total silver cost of sales of
and all-in sustaining cost after by-product credits ("AISC") of$349.3 million per silver ounce.4$11.25 -
Increased
Lucky Friday silver production by24% to 4.4 million ounces using the Underhand Closed Bench (UCB) mining method. - Achieved record mill throughput milestones at all three operations.
Financial
-
Reported sales of
with almost$718.9 million 70% fromGreens Creek andLucky Friday . -
Net loss applicable to common stockholders of
or$37.9 million per share, and adjusted net income of$0.07 or$27.8 million per share.5$0.05 -
Adjusted EBITDA of
, net debt to adjusted EBITDA ratio of 1.9.1$217.5 million -
Strong balance sheet with
in cash and cash equivalents with approximately$104.7 million in available liquidity.$245 million -
Dividends of
, or$12.9 million 14% of cash flow from operations.
Environmental, Social, Governance
-
Strong safety performance with an All-Injury Frequency Rate of 1.22, which equals prior Company record and is
42% below theU.S. average. -
The
San Sebastian mine received the 2022 Environmental and Sustainability Excellence Award given by AEMA. -
Lucky Friday received the SME Murray Innovation Award for 2023 for the pioneering UCB mining method. - Ratified a 6-year contract agreement with the Union at the Lucky Friday.
“Hecla is the world’s fastest growing established silver company,” said
Baker continued, “In 2022, we achieved our largest silver reserves and second highest silver production in our history, and expect to set new records in 2023 and 2024. If our growth continues as expected, Hecla would produce not only
FINANCIAL OVERVIEW
In the following table and throughout this release, "total cost of sales" is comprised of cost of sales and other direct production costs and depreciation, depletion and amortization.
In Thousands unless stated otherwise |
|
4Q-2022 |
|
|
3Q-2022 |
|
|
2Q-2022 |
|
|
1Q-2022 |
|
|
4Q-2021 |
|
|
FY 2022 |
|
|
FY 2021 |
|
|||||||
FINANCIAL AND PRODUCTION SUMMARY |
|
|||||||||||||||||||||||||||
Sales |
|
$ |
194,825 |
|
|
$ |
146,339 |
|
|
$ |
191,242 |
|
|
$ |
186,499 |
|
|
$ |
185,078 |
|
|
$ |
718,905 |
|
|
$ |
807,473 |
|
Total cost of sales |
|
$ |
169,807 |
|
|
$ |
137,892 |
|
|
$ |
153,979 |
|
|
$ |
141,070 |
|
|
$ |
131,837 |
|
|
$ |
602,749 |
|
|
$ |
589,672 |
|
Gross profit |
|
$ |
25,018 |
|
|
$ |
8,447 |
|
|
$ |
37,263 |
|
|
$ |
45,429 |
|
|
$ |
53,241 |
|
|
$ |
116,156 |
|
|
$ |
217,801 |
|
Income (loss) applicable to common stockholders |
|
$ |
(4,590 |
) |
|
$ |
(23,664 |
) |
|
$ |
(13,661 |
) |
|
$ |
4,015 |
|
|
$ |
11,737 |
|
|
$ |
(37,900 |
) |
|
$ |
34,543 |
|
Basic income (loss) per common share (in dollars) |
|
$ |
(0.01 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.03 |
) |
|
$ |
0.01 |
|
|
$ |
0.02 |
|
|
$ |
(0.07 |
) |
|
$ |
0.06 |
|
Adjusted EBITDA1 |
|
$ |
62,261 |
|
|
$ |
26,554 |
|
|
$ |
70,474 |
|
|
$ |
58,202 |
|
|
$ |
58,249 |
|
|
$ |
217,492 |
|
|
$ |
278,780 |
|
Net Debt to Adjusted EBITDA1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.9 |
|
|
|
1.1 |
|
|||||
Cash provided by operating activities |
|
$ |
36,120 |
|
|
$ |
(24,322 |
) |
|
$ |
40,183 |
|
|
$ |
37,909 |
|
|
$ |
53,355 |
|
|
$ |
89,890 |
|
|
$ |
220,337 |
|
Capital Expenditures |
|
$ |
(56,140 |
) |
|
$ |
(37,430 |
) |
|
$ |
(34,329 |
) |
|
$ |
(21,478 |
) |
|
$ |
(28,838 |
) |
|
$ |
(149,378 |
) |
|
$ |
(109,048 |
) |
Free Cash Flow2 |
|
$ |
(20,020 |
) |
|
$ |
(61,752 |
) |
|
$ |
5,854 |
|
|
$ |
16,431 |
|
|
$ |
24,517 |
|
|
$ |
(59,488 |
) |
|
$ |
111,289 |
|
Silver ounces produced |
|
|
3,663,433 |
|
|
|
3,549,392 |
|
|
|
3,645,454 |
|
|
|
3,324,708 |
|
|
|
3,226,927 |
|
|
|
14,182,987 |
|
|
|
12,887,240 |
|
Silver payable ounces sold |
|
|
3,756,701 |
|
|
|
2,479,724 |
|
|
|
3,387,909 |
|
|
|
2,687,261 |
|
|
|
2,606,622 |
|
|
|
12,311,595 |
|
|
|
11,633,802 |
|
Gold ounces produced |
|
|
43,634 |
|
|
|
44,747 |
|
|
|
45,719 |
|
|
|
41,707 |
|
|
|
47,977 |
|
|
|
175,807 |
|
|
|
201,327 |
|
Gold payable ounces sold |
|
|
40,097 |
|
|
|
40,443 |
|
|
|
44,225 |
|
|
|
41,053 |
|
|
|
44,156 |
|
|
|
165,818 |
|
|
|
201,610 |
|
Cash Costs and AISC, each after by-product credits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Silver cash costs per ounce3 |
|
$ |
4.79 |
|
|
$ |
3.43 |
|
|
$ |
(1.14 |
) |
|
$ |
1.09 |
|
|
$ |
1.69 |
|
|
$ |
2.06 |
|
|
$ |
1.37 |
|
Silver AISC per ounce4 |
|
$ |
14.36 |
|
|
$ |
14.20 |
|
|
$ |
8.55 |
|
|
$ |
7.64 |
|
|
$ |
10.08 |
|
|
$ |
11.25 |
|
|
$ |
9.19 |
|
Gold cash costs per ounce3 |
|
$ |
1,696 |
|
|
$ |
1,349 |
|
|
$ |
1,371 |
|
|
$ |
1,516 |
|
|
$ |
1,143 |
|
|
$ |
1,478 |
|
|
$ |
1,127 |
|
Gold AISC per ounce4 |
|
$ |
2,132 |
|
|
$ |
1,738 |
|
|
$ |
1,641 |
|
|
$ |
1,810 |
|
|
$ |
1,494 |
|
|
$ |
1,825 |
|
|
$ |
1,374 |
|
Realized Prices |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Silver, $/ounce |
|
$ |
22.03 |
|
|
$ |
18.30 |
|
|
$ |
20.68 |
|
|
$ |
24.68 |
|
|
$ |
23.49 |
|
|
$ |
21.53 |
|
|
$ |
25.24 |
|
Gold, $/ounce |
|
$ |
1,757 |
|
|
$ |
1,713 |
|
|
$ |
1,855 |
|
|
$ |
1,880 |
|
|
$ |
1,802 |
|
|
$ |
1,803 |
|
|
$ |
1,796 |
|
Lead, $/pound |
|
$ |
1.05 |
|
|
$ |
0.95 |
|
|
$ |
0.97 |
|
|
$ |
1.08 |
|
|
$ |
1.13 |
|
|
$ |
1.01 |
|
|
$ |
1.03 |
|
Zinc, $/pound |
|
$ |
1.24 |
|
|
$ |
1.23 |
|
|
$ |
1.44 |
|
|
$ |
1.79 |
|
|
$ |
1.74 |
|
|
$ |
1.41 |
|
|
$ |
1.44 |
|
Loss applicable to common stockholders decreased to
-
Increased gross profit of
due to higher revenues arising from deferred silver concentrate shipments from$16.6 million Greens Creek andLucky Friday to the fourth quarter, higher realized prices and production partially offset by higher cost of sales. -
Exploration and pre-development expense decreased by
due to the completion of seasonal exploration programs in the prior quarter.$8.2 million
The above items were partially offset by:
-
Increase in general and administrative expenses of
due to higher incentive compensation accruals and a full quarter of additional staffing as a result of the Alexco acquisition.$3.4 million -
Increase of
in provision for closed operations reflecting updated costs for Troy mine reclamation.$2.9 million -
Higher ramp-up and suspension costs of
related to the Keno Hill ramp-up.$2.5 million
Consolidated silver cost of sales in 2022 increased
Consolidated gold cost of sales decreased by
Loss applicable to common stockholders was
-
Lower sales of
due to lower gold production and lower metal prices for silver, lead, and zinc, partially offset by higher silver, lead and zinc production.$88.6 million - Lower gross profit due to lower sales and higher production costs.
-
Higher general and administrative expenses of
due to higher incentive compensation accruals, compensation increases effective$8.8 million July 1 , and additional staffing as a result of the Alexco acquisition. -
A decrease in income tax benefit of
$22.0 million
The above items were partially offset by:
-
Decrease in exploration and pre-development expense of
.$1.9 million -
Fair value adjustments that resulted in a loss of
in 2022 compared to a loss of$4.7 million in 2021 as result of lower realized and unrealized losses on derivatives and investments.$35.8 million -
Decrease in provision for closed operations and environmental matters of
.$5.8 million
Adjusted EBITDA for the year was
Cash provided by operating activities was
Capital expenditures, net of leases, totaled
Free cash flow for the year was negative
Forward Sales Contracts for Base Metals and Foreign Currency
The Company uses financially settled forward sales contracts to manage exposures to changes in prices of zinc and lead. At
The Company also manages CAD exposure through forward contracts. At
OPERATIONS OVERVIEW
Dollars are in thousands except cost per ton |
|
4Q-2022 |
|
|
3Q-2022 |
|
|
2Q-2022 |
|
|
1Q-2022 |
|
|
4Q-2021 |
|
|
FY 2022 |
|
|
FY 2021 |
|
|||||||
GREENS CREEK |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tons of ore processed |
|
|
230,225 |
|
|
|
229,975 |
|
|
|
209,558 |
|
|
|
211,687 |
|
|
|
221,814 |
|
|
|
881,445 |
|
|
|
841,967 |
|
Total production cost per ton |
|
$ |
211.29 |
|
|
$ |
185.34 |
|
|
$ |
197.84 |
|
|
$ |
192.16 |
|
|
$ |
174.55 |
|
|
$ |
196.73 |
|
|
$ |
177.30 |
|
Ore grade milled - Silver (oz./ton) |
|
|
13.1 |
|
|
|
13.6 |
|
|
|
14.0 |
|
|
|
13.8 |
|
|
|
12.6 |
|
|
|
13.6 |
|
|
|
13.5 |
|
Ore grade milled - Gold (oz./ton) |
|
|
0.08 |
|
|
|
0.07 |
|
|
|
0.08 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.08 |
|
|
|
0.08 |
|
Ore grade milled - Lead (%) |
|
|
2.6 |
|
|
|
2.4 |
|
|
|
3.0 |
|
|
|
2.8 |
|
|
|
2.6 |
|
|
|
2.7 |
|
|
|
2.9 |
|
Ore grade milled - Zinc (%) |
|
|
6.7 |
|
|
|
6.3 |
|
|
|
7.2 |
|
|
|
6.6 |
|
|
|
6.3 |
|
|
|
6.7 |
|
|
|
7.1 |
|
Silver produced (oz.) |
|
|
2,433,275 |
|
|
|
2,468,280 |
|
|
|
2,410,598 |
|
|
|
2,429,782 |
|
|
|
2,262,635 |
|
|
|
9,741,935 |
|
|
|
9,243,222 |
|
Gold produced (oz.) |
|
|
12,989 |
|
|
|
11,412 |
|
|
|
12,413 |
|
|
|
11,402 |
|
|
|
10,229 |
|
|
|
48,216 |
|
|
|
46,088 |
|
Lead produced (tons) |
|
|
4,985 |
|
|
|
4,428 |
|
|
|
5,184 |
|
|
|
4,883 |
|
|
|
4,731 |
|
|
|
19,480 |
|
|
|
19,873 |
|
Zinc produced (tons) |
|
|
13,842 |
|
|
|
12,580 |
|
|
|
13,396 |
|
|
|
12,494 |
|
|
|
12,457 |
|
|
|
52,312 |
|
|
|
53,648 |
|
Sales |
|
$ |
95,374 |
|
|
$ |
60,875 |
|
|
$ |
92,723 |
|
|
$ |
86,090 |
|
|
$ |
87,865 |
|
|
$ |
335,062 |
|
|
$ |
384,843 |
|
Total cost of sales |
|
$ |
(70,075 |
) |
|
$ |
(52,502 |
) |
|
$ |
(60,506 |
) |
|
$ |
(49,636 |
) |
|
$ |
(49,251 |
) |
|
$ |
(232,718 |
) |
|
$ |
(213,113 |
) |
Gross profit |
|
$ |
25,299 |
|
|
$ |
8,373 |
|
|
$ |
32,217 |
|
|
$ |
36,453 |
|
|
$ |
38,614 |
|
|
$ |
102,344 |
|
|
$ |
171,730 |
|
Cash flow from operations |
|
$ |
44,769 |
|
|
$ |
7,749 |
|
|
$ |
41,808 |
|
|
$ |
56,295 |
|
|
$ |
50,632 |
|
|
$ |
150,621 |
|
|
$ |
208,715 |
|
Exploration |
|
$ |
1,050 |
|
|
$ |
3,776 |
|
|
$ |
929 |
|
|
$ |
165 |
|
|
$ |
696 |
|
|
$ |
5,920 |
|
|
$ |
4,591 |
|
Capital additions |
|
$ |
(12,150 |
) |
|
$ |
(6,988 |
) |
|
$ |
(14,668 |
) |
|
$ |
(3,092 |
) |
|
$ |
(9,544 |
) |
|
$ |
(36,898 |
) |
|
$ |
(23,883 |
) |
Free cash flow2 |
|
$ |
33,669 |
|
|
$ |
4,537 |
|
|
$ |
28,069 |
|
|
$ |
53,368 |
|
|
$ |
41,784 |
|
|
$ |
119,643 |
|
|
$ |
189,423 |
|
Cash cost per ounce, after by-product credits3 |
|
$ |
4.26 |
|
|
$ |
2.65 |
|
|
$ |
(3.29 |
) |
|
$ |
(0.90 |
) |
|
$ |
0.50 |
|
|
$ |
0.70 |
|
|
$ |
(0.65 |
) |
AISC per ounce, after by-product credits4 |
|
$ |
9.04 |
|
|
$ |
8.61 |
|
|
$ |
3.48 |
|
|
$ |
1.90 |
|
|
$ |
5.66 |
|
|
$ |
5.77 |
|
|
$ |
3.19 |
|
Fourth quarter sales were
2022 sales were
Dollars are in thousands except cost per ton |
|
4Q-2022 |
|
|
3Q-2022 |
|
|
2Q-2022 |
|
|
1Q-2022 |
|
|
4Q-2021 |
|
|
FY 2022 |
|
|
FY 2021 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tons of ore processed |
|
|
90,935 |
|
|
|
90,749 |
|
|
|
97,497 |
|
|
|
77,725 |
|
|
|
80,097 |
|
|
|
356,907 |
|
|
|
321,837 |
|
Total production cost per ton |
|
$ |
232.73 |
|
|
$ |
207.10 |
|
|
$ |
211.45 |
|
|
$ |
247.17 |
|
|
$ |
198.83 |
|
|
$ |
223.55 |
|
|
$ |
191.50 |
|
Ore grade milled - Silver (oz./ton) |
|
|
14.0 |
|
|
|
12.5 |
|
|
|
13.2 |
|
|
|
12.0 |
|
|
|
12.5 |
|
|
|
13.0 |
|
|
|
11.6 |
|
Ore grade milled - Lead (%) |
|
|
9.1 |
|
|
|
8.5 |
|
|
|
8.8 |
|
|
|
8.2 |
|
|
|
8.1 |
|
|
|
8.7 |
|
|
|
7.6 |
|
Ore grade milled - Zinc (%) |
|
|
4.1 |
|
|
|
4.2 |
|
|
|
3.9 |
|
|
|
3.6 |
|
|
|
3.3 |
|
|
|
3.9 |
|
|
|
3.4 |
|
Silver produced (oz.) |
|
|
1,224,199 |
|
|
|
1,074,230 |
|
|
|
1,226,477 |
|
|
|
887,858 |
|
|
|
955,401 |
|
|
|
4,412,764 |
|
|
|
3,564,128 |
|
Lead produced (tons) |
|
|
7,934 |
|
|
|
7,172 |
|
|
|
8,147 |
|
|
|
5,980 |
|
|
|
6,131 |
|
|
|
29,233 |
|
|
|
23,137 |
|
Zinc produced (tons) |
|
|
3,335 |
|
|
|
3,279 |
|
|
|
3,370 |
|
|
|
2,452 |
|
|
|
2,296 |
|
|
|
12,436 |
|
|
|
9,969 |
|
Sales |
|
$ |
45,434 |
|
|
$ |
28,460 |
|
|
$ |
35,880 |
|
|
$ |
38,040 |
|
|
$ |
32,938 |
|
|
$ |
147,814 |
|
|
$ |
131,488 |
|
Total cost of sales |
|
$ |
(32,819 |
) |
|
$ |
(24,166 |
) |
|
$ |
(30,348 |
) |
|
$ |
(29,265 |
) |
|
$ |
(23,252 |
) |
|
$ |
(116,598 |
) |
|
$ |
(97,538 |
) |
Gross profit |
|
$ |
12,615 |
|
|
$ |
4,294 |
|
|
$ |
5,532 |
|
|
$ |
8,775 |
|
|
$ |
9,686 |
|
|
$ |
31,216 |
|
|
$ |
33,950 |
|
Cash flow from operations |
|
$ |
(7,437 |
) |
|
$ |
11,624 |
|
|
$ |
21,861 |
|
|
$ |
11,765 |
|
|
$ |
16,953 |
|
|
$ |
37,813 |
|
|
$ |
62,594 |
|
Capital additions |
|
$ |
(13,714 |
) |
|
$ |
(16,125 |
) |
|
$ |
(11,501 |
) |
|
$ |
(9,652 |
) |
|
$ |
(9,109 |
) |
|
$ |
(50,992 |
) |
|
$ |
(29,885 |
) |
Free cash flow2 |
|
$ |
(21,151 |
) |
|
$ |
(4,501 |
) |
|
$ |
10,360 |
|
|
$ |
2,113 |
|
|
$ |
7,844 |
|
|
$ |
(13,179 |
) |
|
$ |
32,709 |
|
Cash cost per ounce, after by-product credits3 |
|
$ |
5.81 |
|
|
$ |
5.23 |
|
|
$ |
3.07 |
|
|
$ |
6.57 |
|
|
$ |
4.50 |
|
|
$ |
5.06 |
|
|
$ |
6.60 |
|
AISC per ounce, after by-product credits4 |
|
$ |
12.88 |
|
|
$ |
15.98 |
|
|
$ |
9.91 |
|
|
$ |
13.15 |
|
|
$ |
12.54 |
|
|
$ |
12.86 |
|
|
$ |
14.34 |
|
Fourth quarter sales were
2022 sales were
Dollars are in thousands except cost per ton |
|
4Q-2022 |
|
|
3Q-2022 |
|
|
2Q-2022 |
|
|
1Q-2022 |
|
|
4Q-2021 |
|
|
FY 2022 |
|
|
FY 2021 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tons of ore processed - underground |
|
|
160,150 |
|
|
|
162,215 |
|
|
|
176,576 |
|
|
|
161,609 |
|
|
|
161,355 |
|
|
|
660,550 |
|
|
|
694,617 |
|
Tons of ore processed - surface pit |
|
|
250,883 |
|
|
|
227,726 |
|
|
|
225,042 |
|
|
|
224,541 |
|
|
|
225,662 |
|
|
|
928,189 |
|
|
|
833,629 |
|
Tons of ore processed - total |
|
|
411,033 |
|
|
|
389,941 |
|
|
|
401,618 |
|
|
|
386,150 |
|
|
|
387,017 |
|
|
|
1,588,739 |
|
|
|
1,528,246 |
|
Surface tons mined - ore and waste |
|
|
2,657,638 |
|
|
|
2,822,906 |
|
|
|
2,149,412 |
|
|
|
1,892,339 |
|
|
|
1,507,457 |
|
|
|
9,522,295 |
|
|
|
7,015,178 |
|
Total production cost per ton |
|
$ |
125.75 |
|
|
$ |
114.52 |
|
|
$ |
113.07 |
|
|
$ |
117.96 |
|
|
$ |
108.82 |
|
|
$ |
117.89 |
|
|
$ |
98.60 |
|
Ore grade milled - Gold (oz./ton) - underground |
|
|
0.15 |
|
|
|
0.15 |
|
|
|
0.19 |
|
|
|
0.14 |
|
|
|
0.17 |
|
|
|
0.16 |
|
|
|
0.16 |
|
Ore grade milled - Gold (oz./ton) - surface pit |
|
|
0.05 |
|
|
|
0.06 |
|
|
|
0.05 |
|
|
|
0.05 |
|
|
|
0.07 |
|
|
|
0.05 |
|
|
|
0.06 |
|
Ore grade milled - Gold (oz./ton) - combined |
|
|
0.09 |
|
|
|
0.10 |
|
|
|
0.10 |
|
|
|
0.09 |
|
|
|
0.11 |
|
|
|
0.09 |
|
|
|
0.10 |
|
Gold produced (oz.) - underground |
|
|
20,365 |
|
|
|
22,181 |
|
|
|
22,866 |
|
|
|
19,374 |
|
|
|
22,910 |
|
|
|
84,786 |
|
|
|
98,090 |
|
Gold produced (oz.) - surface pit |
|
|
10,344 |
|
|
|
11,154 |
|
|
|
10,440 |
|
|
|
10,866 |
|
|
|
14,356 |
|
|
|
42,804 |
|
|
|
36,421 |
|
Gold produced (oz.) - total |
|
|
30,709 |
|
|
|
33,335 |
|
|
|
33,306 |
|
|
|
30,240 |
|
|
|
37,266 |
|
|
|
127,590 |
|
|
|
134,511 |
|
Silver produced (oz.) - total |
|
|
5,960 |
|
|
|
6,882 |
|
|
|
8,379 |
|
|
|
7,068 |
|
|
|
7,967 |
|
|
|
28,289 |
|
|
|
33,571 |
|
Sales |
|
$ |
53,458 |
|
|
$ |
56,939 |
|
|
$ |
62,639 |
|
|
$ |
62,101 |
|
|
$ |
60,054 |
|
|
$ |
235,136 |
|
|
$ |
245,152 |
|
Total cost of sales |
|
$ |
(65,328 |
) |
|
$ |
(59,532 |
) |
|
$ |
(61,870 |
) |
|
$ |
(62,168 |
) |
|
$ |
(57,069 |
) |
|
$ |
(248,898 |
) |
|
$ |
(229,829 |
) |
Gross profit (loss) |
|
$ |
(11,870 |
) |
|
$ |
(2,593 |
) |
|
$ |
769 |
|
|
$ |
(67 |
) |
|
$ |
2,985 |
|
|
$ |
(13,762 |
) |
|
$ |
15,323 |
|
Cash flow from operations |
|
$ |
10,188 |
|
|
$ |
8,721 |
|
|
$ |
7,417 |
|
|
$ |
8,089 |
|
|
$ |
10,029 |
|
|
$ |
34,415 |
|
|
$ |
73,791 |
|
Exploration |
|
$ |
1,637 |
|
|
$ |
2,624 |
|
|
$ |
1,341 |
|
|
$ |
2,635 |
|
|
$ |
2,124 |
|
|
$ |
8,237 |
|
|
$ |
9,526 |
|
Capital additions |
|
$ |
(12,995 |
) |
|
$ |
(10,771 |
) |
|
$ |
(8,093 |
) |
|
$ |
(7,808 |
) |
|
$ |
(9,537 |
) |
|
$ |
(39,667 |
) |
|
$ |
(49,617 |
) |
Free cash flow2 |
|
$ |
(1,170 |
) |
|
$ |
574 |
|
|
$ |
665 |
|
|
$ |
2,916 |
|
|
$ |
2,616 |
|
|
$ |
2,985 |
|
|
$ |
33,700 |
|
Cash cost per ounce, after by-product credits3 |
|
$ |
1,696 |
|
|
$ |
1,349 |
|
|
$ |
1,371 |
|
|
$ |
1,516 |
|
|
$ |
1,137 |
|
|
$ |
1,478 |
|
|
$ |
1,125 |
|
AISC per ounce, after by-product credits4 |
|
$ |
2,132 |
|
|
$ |
1,738 |
|
|
$ |
1,641 |
|
|
$ |
1,810 |
|
|
$ |
1,470 |
|
|
$ |
1,825 |
|
|
$ |
1,399 |
|
Full year 2022 cost of sales was
Cash flow from operations for the year was
At Keno Hill, production is expected to commence in the third quarter 2023 with a phased ramp up projected to reach 440 tpd by the end of the year. Anticipated silver production for the year is 2.5-3 million ounces expected from the
EXPLORATION AND PRE-DEVELOPMENT
Exploration and pre-development expenses totaled
For the year ended 2022, the Company reported the highest silver reserves of more than 240 million ounces, an increase of
For further details on Company's 2022 exploration and pre-development program and 2023 planned expenditures as well as reserves and resources at year-end 2022, please refer to the news release entitled "Hecla Reports Highest Silver Reserves in Company History" released on
2023 ESTIMATES6
The Company is providing a three-year production outlook and 2023 estimates of costs, capital and exploration and pre-development expenses.
2023 - 2025 Production Outlook
Production guidance for 2023-2025 includes expected production from
|
|
Silver Production (Moz) |
|
Gold Production (Koz) |
|
Silver Equivalent (Moz) |
|
Gold Equivalent (Koz) |
2023 |
|
9.0 - 9.5 |
|
50.0 - 55.0 |
|
21.0 - 22.0 |
|
255.0 - 265.0 |
2023 |
|
4.5 - 5.0 |
|
N/A |
|
8.5 - 9.0 |
|
105.0 - 110.0 |
2023 |
|
N/A |
|
110.0 - 115.0 |
|
9.0 - 9.5 |
|
110.0 - 115.0 |
2023 |
|
2.5 - 3.0 |
|
N/A |
|
2.5 - 3.0 |
|
35.0 - 40.0 |
|
|
|
|
|
|
|
|
|
2023 Total |
|
16.0 - 17.5 |
|
160.0 - 170.0 |
|
41.5 - 44.0 |
|
505.0 - 535.0 |
2024 Total |
|
17.5 - 18.5 |
|
145.0 - 161.0 |
|
42.5 - 44.5 |
|
510.0 - 540.0 |
2025 Total |
|
18.5 - 20.0 |
|
142.0 - 161.5 |
|
41.0 - 44.0 |
|
495.0 - 535.0 |
*Equivalent ounces include lead and zinc production
2023 Cost Outlook
|
|
Costs of Sales (million) |
|
Cash cost, after by- product credits, per silver/gold ounce3 |
|
AISC, after by- product credits, per produced silver/gold ounce4 |
|
|
245 |
|
|
|
|
|
|
128 |
|
|
|
|
|
|
40 |
|
|
|
|
Total Silver |
|
413 |
|
|
|
|
|
|
220 |
|
|
|
|
2023 Capital and Exploration Outlook
Capital spending in 2023 is expected to increase due to higher spending at Casa Berardi and
Capital expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration and Pre-development expenditures |
|
|
Keno Hill Ramp Up Costs |
|
|
DIVIDENDS
Common Stock
The Board of Directors declared a quarterly cash dividend of
Preferred Stock
The Board of Directors elected to declare a quarterly cash dividend of
CONFERENCE CALL AND WEBCAST
A conference call and webcast will be held
VIRTUAL INVESTOR EVENT
Hecla will be holding a Virtual Investor Event on
Hecla invites shareholders, investors, and other interested parties to schedule a personal, 30-minute virtual meeting (video or telephone) with a member of senior management to discuss Financials, Exploration, Operations, ESG or general matters. Click on the link below to schedule a call (or copy and paste the link into your web browser). You can select a topic once you have entered the meeting calendar. If you are unable to book a time, either due to high demand or for other reasons, please reach out to
One-on-One meeting URL: https://calendly.com/2023-february-vie
ABOUT HECLA
Founded in 1891,
NOTES
Non-GAAP Financial Measures
Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed by
(1) Adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to net income, the most comparable GAAP measure, can be found at the end of the release. Adjusted EBITDA is a measure used by management to evaluate the Company's operating performance but should not be considered an alternative to net income, or cash provided by operating activities as those terms are defined by GAAP, and does not necessarily indicate whether cash flows will be sufficient to fund cash needs. In addition, the Company may use it when formulating performance goals and targets under its incentive program. Net debt to adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to debt and net income (loss), the most comparable GAAP measurements, can be found at the end of the release. It is an important measure for management to measure relative indebtedness and the ability to service the debt relative to its peers. It is calculated as total debt outstanding less total cash on hand divided by adjusted EBITDA.
(2) Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less additions to properties, plants and equipment. Cash provided by operating activities for the
(3) Cash cost, after by-product credits, per silver and gold ounce is a non-GAAP measurement, a reconciliation of which to cost of sales and other direct production costs and depreciation, depletion and amortization (sometimes referred to as "cost of sales" in this release), can be found at the end of the release. It is an important operating statistic that management utilizes to measure each mine's operating performance. It also allows the benchmarking of performance of each mine versus those of our competitors. As a primary silver mining company, management also uses the statistic on an aggregate basis - aggregating the
(4) All-in sustaining cost (AISC), after by-product credits, is a non-GAAP measurement, a reconciliation of which to cost of sales and other direct production costs and depreciation, depletion and amortization, the closest GAAP measurement, can be found in the end of the release. AISC, after by-product credits, includes cost of sales and other direct production costs, expenses for reclamation and exploration at the mines sites, corporate exploration related to sustaining operations, and all site sustaining capital costs. AISC, after by-product credits, is calculated net of depreciation, depletion, and amortization and by-product credits.
(5) Adjusted net income (loss) applicable to common stockholders is a non-GAAP measurement, a reconciliation of which to net income (loss) applicable to common stockholders, the most comparable GAAP measure, can be found at the end of the release. Adjusted net income (loss) is a measure used by management to evaluate the Company's operating performance but should not be considered an alternative to net income (loss) as defined by GAAP. They exclude certain impacts which are of a nature which we believe are not reflective of our underlying performance. Management believes that adjusted net income (loss) per common share provides investors with the ability to better evaluate our underlying operating performance.
Current GAAP measures used in the mining industry, such as cost of goods sold, do not capture all the expenditures incurred to discover, develop and sustain silver and gold production. Management believes that all-in sustaining costs is a non-GAAP measure that provides additional information to management, investors and analysts to help (i) in the understanding of the economics of our operations and performance compared to other producers and (ii) in the transparency by better defining the total costs associated with production. Similarly, the statistic is useful in identifying acquisition and investment opportunities as it provides a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics. In addition, the Company may use it when formulating performance goals and targets under its incentive program.
Other
(6) Expectations for 2023 include silver, gold, lead and zinc production from
Cautionary Statement Regarding Forward-Looking Statements, Including 2023 Outlook
This news release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbor created by such sections and other applicable laws, including Canadian securities laws. Words such as “may”, “will”, “should”, “expects”, “intends”, “projects”, “believes”, “estimates”, “targets”, “anticipates” and similar expressions are used to identify these forward-looking statements. Such forward-looking statements may include, without limitation: (i) increased demand for silver due to transition to clean energy; (ii)
Estimates or expectations of future events or results are based upon certain assumptions, which may prove to be incorrect, which could cause actual results to differ from forward-looking statements. Such assumptions, include, but are not limited to: (i) there being no significant change to current geotechnical, metallurgical, hydrological and other physical conditions; (ii) permitting, development, operations and expansion of the Company’s projects being consistent with current expectations and mine plans; (iii) political/regulatory developments in any jurisdiction in which the Company operates being consistent with its current expectations; (iv) the exchange rate for the USD/CAD and USD/MXN, being approximately consistent with current levels; (v) certain price assumptions for gold, silver, lead and zinc; (vi) prices for key supplies being approximately consistent with current levels; (vii) the accuracy of our current mineral reserve and mineral resource estimates; (viii) there being no significant changes to Company plans for 2023 and beyond due to COVID-19 or any other public health issue, including, but not limited to with respect to availability of employees, vendors and equipment; (ix) the Company’s plans for development and production will proceed as expected and will not require revision as a result of risks or uncertainties, whether known, unknown or unanticipated; (x) counterparties performing their obligations under hedging instruments and put option contracts; (xi) sufficient workforce is available and trained to perform assigned tasks; (xii) weather patterns and rain/snowfall within normal seasonal ranges so as not to impact operations; (xiii) relations with interested parties, including First Nations and
In addition, material risks that could cause actual results to differ from forward-looking statements include, but are not limited to: (i) gold, silver and other metals price volatility; (ii) operating risks; (iii) currency fluctuations; (iv) increased production costs and variances in ore grade or recovery rates from those assumed in mining plans; (v) community relations; (vi) conflict resolution and outcome of projects or oppositions; (vii) litigation, political, regulatory, labor and environmental risks; (viii) exploration risks and results, including that mineral resources are not mineral reserves, they do not have demonstrated economic viability and there is no certainty that they can be upgraded to mineral reserves through continued exploration; (ix) the failure of counterparties to perform their obligations under hedging instruments; (x) we take a material impairment charge on any of our assets; and (xi) inflation causes our costs to rise more than we currently expect. For a more detailed discussion of such risks and other factors, see the Company’s (i) 2021 Annual Report on Form 10-K, filed with the
Qualified Person (QP)
Condensed Consolidated Statements of Income (Loss) (dollars and shares in thousands, except per share amounts - unaudited) |
||||||||||||||||
|
|
Fourth Quarter Ended |
|
|
Third Quarter Ended |
|
|
Twelve Months Ended |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sales of products |
|
$ |
194,825 |
|
|
$ |
146,339 |
|
|
$ |
718,905 |
|
|
$ |
807,473 |
|
Cost of sales and other direct production costs |
|
|
132,232 |
|
|
|
104,900 |
|
|
|
458,811 |
|
|
|
417,879 |
|
Depreciation, depletion and amortization |
|
|
37,575 |
|
|
|
32,992 |
|
|
|
143,938 |
|
|
|
171,793 |
|
Total cost of sales |
|
|
169,807 |
|
|
|
137,892 |
|
|
|
602,749 |
|
|
|
589,672 |
|
Gross profit |
|
|
25,018 |
|
|
|
8,447 |
|
|
|
116,156 |
|
|
|
217,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
General and administrative |
|
|
14,396 |
|
|
|
11,003 |
|
|
|
43,384 |
|
|
|
34,570 |
|
Exploration and pre-development |
|
|
6,905 |
|
|
|
15,128 |
|
|
|
46,041 |
|
|
|
47,901 |
|
Other operating expense |
|
|
952 |
|
|
|
902 |
|
|
|
6,262 |
|
|
|
14,327 |
|
Ramp-up and suspension costs |
|
|
7,575 |
|
|
|
5,092 |
|
|
|
24,114 |
|
|
|
23,012 |
|
Provision for closed operations and reclamation |
|
|
4,639 |
|
|
|
1,781 |
|
|
|
8,793 |
|
|
|
14,571 |
|
|
|
|
34,467 |
|
|
|
33,906 |
|
|
|
128,594 |
|
|
|
134,381 |
|
Income (loss) from operations |
|
|
(9,448 |
) |
|
|
(25,459 |
) |
|
|
(12,438 |
) |
|
|
83,420 |
|
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fair value adjustments, net |
|
|
9,980 |
|
|
|
(4,240 |
) |
|
|
(4,723 |
) |
|
|
(35,792 |
) |
Foreign exchange (loss) gain, net |
|
|
(900 |
) |
|
|
5,667 |
|
|
|
7,211 |
|
|
|
417 |
|
Other net expense |
|
|
1,353 |
|
|
|
1,853 |
|
|
|
7,829 |
|
|
|
(574 |
) |
Interest expense |
|
|
(9,360 |
) |
|
|
(10,874 |
) |
|
|
(42,793 |
) |
|
|
(41,945 |
) |
|
|
|
1,073 |
|
|
|
(7,594 |
) |
|
|
(32,476 |
) |
|
|
(77,894 |
) |
(Loss) income before income taxes |
|
|
(8,376 |
) |
|
|
(33,053 |
) |
|
|
(44,914 |
) |
|
|
5,526 |
|
Income and mining tax benefit (provision) |
|
|
3,924 |
|
|
|
9,527 |
|
|
|
7,566 |
|
|
|
29,569 |
|
Net income (loss) |
|
|
(4,452 |
) |
|
|
(23,526 |
) |
|
|
(37,348 |
) |
|
|
35,095 |
|
Preferred stock dividends |
|
|
(138 |
) |
|
|
(138 |
) |
|
|
(552 |
) |
|
|
(552 |
) |
Income (loss) applicable to common stockholders |
|
$ |
(4,590 |
) |
|
$ |
(23,664 |
) |
|
$ |
(37,900 |
) |
|
$ |
34,543 |
|
Basic income (loss) per common share after preferred dividends (in cents) |
|
$ |
(0.01 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.07 |
) |
|
$ |
0.06 |
|
Diluted income (loss) per common share after preferred dividends (in cents) |
|
$ |
(0.01 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.07 |
) |
|
$ |
0.06 |
|
Weighted average number of common shares outstanding basic |
|
|
596,959 |
|
|
|
554,531 |
|
|
|
557,344 |
|
|
|
536,192 |
|
Weighted average number of common shares outstanding diluted |
596,959 |
554,531 |
557,344 |
542,176 |
|
|||||||||||
Condensed Consolidated Balance Sheets (dollars and shares in thousands - unaudited) |
||||||||
|
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
104,743 |
|
|
$ |
210,010 |
|
Accounts receivable |
|
|
55,841 |
|
|
|
44,586 |
|
Inventories |
|
|
90,672 |
|
|
|
67,765 |
|
Other current assets |
|
|
16,471 |
|
|
|
19,266 |
|
Total current assets |
|
|
267,727 |
|
|
|
341,627 |
|
Investments |
|
|
24,018 |
|
|
|
10,844 |
|
Restricted cash and investments |
|
|
1,164 |
|
|
|
1,053 |
|
Properties, plants, equipment and mineral interests, net |
|
|
2,569,790 |
|
|
|
2,310,810 |
|
Operating lease right-of-use assets |
|
|
11,064 |
|
|
|
12,435 |
|
Deferred tax assets |
|
|
21,105 |
|
|
|
45,562 |
|
Other non-current assets |
|
|
32,304 |
|
|
|
6,477 |
|
Total assets |
|
$ |
2,927,172 |
|
|
$ |
2,728,808 |
|
|
|
|
|
|
|
|
||
LIABILITIES |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable and accrued liabilities |
|
$ |
84,747 |
|
|
$ |
68,100 |
|
Accrued payroll and related benefits |
|
|
37,579 |
|
|
|
28,714 |
|
Accrued taxes |
|
|
4,030 |
|
|
|
12,306 |
|
Finance leases |
|
|
9,483 |
|
|
|
5,612 |
|
Accrued reclamation and closure costs |
|
|
8,591 |
|
|
|
9,259 |
|
Accrued interest |
|
|
14,454 |
|
|
|
14,454 |
|
Derivatives liabilities |
|
|
16,125 |
|
|
|
19,353 |
|
Other current liabilities |
|
|
3,457 |
|
|
|
2,585 |
|
Total current liabilities |
|
|
178,466 |
|
|
|
160,383 |
|
Long-term debt including finance leases |
|
|
517,742 |
|
|
|
515,871 |
|
Accrued reclamation and closure costs |
|
|
108,408 |
|
|
|
103,972 |
|
Deferred income tax liability |
|
|
125,846 |
|
|
|
149,706 |
|
Non-current pension liability |
|
|
— |
|
|
|
4,673 |
|
Derivatives liabilities |
|
|
6,066 |
|
|
|
18,528 |
|
Other non-current liabilities |
|
|
11,677 |
|
|
|
14,888 |
|
Total liabilities |
|
|
948,205 |
|
|
|
968,021 |
|
|
|
|
|
|
|
|
||
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Preferred stock |
|
|
39 |
|
|
|
39 |
|
Common stock |
|
|
151,819 |
|
|
|
136,391 |
|
Capital surplus |
|
|
2,260,290 |
|
|
|
2,034,485 |
|
Accumulated deficit |
|
|
(403,931 |
) |
|
|
(353,651 |
) |
Accumulated other comprehensive (loss) |
|
|
2,448 |
|
|
|
(28,456 |
) |
|
|
|
(31,698 |
) |
|
|
(28,021 |
) |
Total stockholders’ equity |
|
|
1,978,967 |
|
|
|
1,760,787 |
|
Total liabilities and stockholders’ equity |
|
$ |
2,927,172 |
|
|
$ |
2,728,808 |
|
Common shares outstanding |
|
|
607,620 |
|
|
|
545,535 |
|
Condensed Consolidated Statements of Cash Flows (dollars in thousands - unaudited) |
||||||||||||||||
|
|
Fourth Quarter Ended |
|
|
Third Quarter Ended |
|
|
Twelve Months Ended |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
(4,452 |
) |
|
$ |
(23,526 |
) |
|
$ |
(37,348 |
) |
|
$ |
35,095 |
|
Non-cash elements included in net income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation, depletion and amortization |
|
|
38,404 |
|
|
|
33,087 |
|
|
|
145,147 |
|
|
|
172,651 |
|
Provision for reclamation and closure costs |
|
|
4,783 |
|
|
|
1,518 |
|
|
|
9,572 |
|
|
|
11,514 |
|
Deferred income taxes |
|
|
(8,395 |
) |
|
|
(16,538 |
) |
|
|
(26,223 |
) |
|
|
(48,049 |
) |
Stock compensation |
|
|
1,714 |
|
|
|
1,773 |
|
|
|
6,012 |
|
|
|
6,082 |
|
Fair value adjustments, net |
|
|
20,696 |
|
|
|
17,671 |
|
|
|
24,182 |
|
|
|
15,040 |
|
Foreign exchange (gain) loss |
|
|
(857 |
) |
|
|
(4,911 |
) |
|
|
(9,210 |
) |
|
|
(79 |
) |
Adjustment of inventory to net realizable value |
|
|
487 |
|
|
|
1,405 |
|
|
|
2,646 |
|
|
|
6,524 |
|
Other non-cash charges, net |
|
|
1,282 |
|
|
|
1,472 |
|
|
|
3,736 |
|
|
|
2,663 |
|
Change in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Accounts receivable |
|
|
(26,119 |
) |
|
|
15,589 |
|
|
|
8,669 |
|
|
|
(5,405 |
) |
Inventories |
|
|
1,242 |
|
|
|
(11,120 |
) |
|
|
(18,230 |
) |
|
|
16,919 |
|
Other current and non-current assets |
|
|
(8,291 |
) |
|
|
(2,526 |
) |
|
|
(11,711 |
) |
|
|
(1,678 |
) |
Accounts payable and accrued liabilities |
|
|
(3,273 |
) |
|
|
(38,827 |
) |
|
|
(24,981 |
) |
|
|
(795 |
) |
Accrued payroll and related benefits |
|
|
12,053 |
|
|
|
1,401 |
|
|
|
13,732 |
|
|
|
1,270 |
|
Accrued taxes |
|
|
(5,275 |
) |
|
|
3,031 |
|
|
|
(7,927 |
) |
|
|
6,457 |
|
Accrued reclamation and closure costs and other non-current liabilities |
|
|
12,121 |
|
|
|
(3,821 |
) |
|
|
11,824 |
|
|
|
2,128 |
|
Cash provided by operating activities |
|
|
36,120 |
|
|
|
(24,322 |
) |
|
|
89,890 |
|
|
|
220,337 |
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Additions to properties, plants, equipment and mineral interests |
|
|
(56,140 |
) |
|
|
(37,430 |
) |
|
|
(149,378 |
) |
|
|
(109,048 |
) |
Acquisition, net |
|
|
— |
|
|
|
8,952 |
|
|
|
8,953 |
|
|
|
— |
|
Pre-acquisition advance to Alexco |
|
|
— |
|
|
|
(25,000 |
) |
|
|
(25,000 |
) |
|
|
— |
|
Changes in restricted cash and investment balances |
|
|
(2,010 |
) |
|
|
2,011 |
|
|
|
— |
|
|
|
— |
|
Purchase of carbon credits |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(869 |
) |
Proceeds from sale or exchange of investments |
|
|
— |
|
|
|
6,888 |
|
|
|
9,375 |
|
|
|
1,811 |
|
Proceeds from disposition of properties, plants, equipment and mineral interests |
|
|
— |
|
|
|
18 |
|
|
|
748 |
|
|
|
1,077 |
|
Purchases of investments |
|
|
(1,431 |
) |
|
|
(8,641 |
) |
|
|
(31,971 |
) |
|
|
— |
|
Net cash used in investing activities |
|
|
(59,581 |
) |
|
|
(53,202 |
) |
|
|
(187,273 |
) |
|
|
(107,029 |
) |
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Acquisition of treasury shares |
|
|
— |
|
|
|
— |
|
|
|
(3,677 |
) |
|
|
(4,525 |
) |
Proceeds from issuance of stock, net of related costs |
|
|
12,735 |
|
|
|
4,542 |
|
|
|
17,278 |
|
|
|
— |
|
Dividends paid to common and preferred stockholders |
|
|
(2,383 |
) |
|
|
(3,522 |
) |
|
|
(12,932 |
) |
|
|
(20,672 |
) |
Borrowings on debt |
|
|
— |
|
|
|
25,000 |
|
|
|
25,000 |
|
|
|
— |
|
Payments on debt |
|
|
(25,000 |
) |
|
|
— |
|
|
|
(25,000 |
) |
|
|
— |
|
Debt issuance and loan origination fees paid |
|
|
(19 |
) |
|
|
(443 |
) |
|
|
(536 |
) |
|
|
(116 |
) |
Repayments of capital leases |
|
|
(2,411 |
) |
|
|
(1,889 |
) |
|
|
(7,633 |
) |
|
|
(7,285 |
) |
Net cash used in financing activities |
|
|
(17,078 |
) |
|
|
23,688 |
|
|
|
(7,500 |
) |
|
|
(32,598 |
) |
Effect of exchange rates on cash |
|
|
531 |
|
|
|
517 |
|
|
|
(273 |
) |
|
|
(530 |
) |
Net (decrease) increase in cash, cash equivalents and restricted cash and cash equivalents |
|
|
(40,008 |
) |
|
|
(53,319 |
) |
|
|
(105,156 |
) |
|
|
80,180 |
|
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period |
|
|
145,915 |
|
|
|
199,234 |
|
|
|
211,063 |
|
|
|
130,883 |
|
Cash, cash equivalents and restricted cash and cash equivalents at end of period |
|
$ |
105,907 |
|
|
$ |
145,915 |
|
|
$ |
105,907 |
|
|
$ |
211,063 |
Non-GAAP Measures
(Unaudited)
Reconciliation of Cost of Sales and Other Direct Production Costs and Depreciation, Depletion and Amortization (GAAP) to Cash Cost, Before By-product Credits and Cash Cost, After By-product Credits (non-GAAP) and All-In Sustaining Cost, Before By-product Credits and All-In Sustaining Cost, After By-product Credits (non-GAAP)
The tables below present reconciliations between the most comparable GAAP measure of cost of sales and other direct production costs and depreciation, depletion and amortization to the non-GAAP measures of (i) Cash Cost, Before By-product Credits, (ii) Cash Cost, After By-product Credits, (iii) AISC, Before By-product Credits and (iv) AISC, After By-product Credits for our operations at
Cash Cost, After By-product Credits, per Ounce is a measure developed by precious metals companies (including the
Cash Cost, After By-product Credits, per Ounce is an important operating statistic that we utilize to measure each mine's operating performance. We have recently started reporting AISC, After By-product Credits, per Ounce which we use as a measure of our operation's net cash flow after costs for exploration, pre-development, reclamation, and sustaining capital. This is similar to the Cash Cost, After By-product Credits, per Ounce non-GAAP measure we report, but also includes on-site exploration, reclamation, and sustaining capital costs. Current GAAP measures used in the mining industry, such as cost of goods sold, do not capture all the expenditures incurred to discover, develop and sustain silver and gold production. Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce also allow us to benchmark the performance of each of our operations versus those of our competitors. As a primary silver and gold mining company, we also use these statistics on an aggregate basis. We aggregate
Cash Cost, Before By-product Credits and AISC, Before By-product Credits include all direct and indirect operating cash costs related directly to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining expense, on-site general and administrative costs, royalties and mining production taxes. AISC, Before By-product Credits for each operation also includes on-site exploration, reclamation, and sustaining capital costs. AISC, Before By-product Credits for our consolidated silver properties also includes corporate costs for general and administrative expense, exploration and sustaining capital projects. By-product credits include revenues earned from all metals other than the primary metal produced at each operation. As depicted in the tables below, by-product credits comprise an essential element of our silver unit cost structure, distinguishing our silver operations due to the polymetallic nature of their orebodies.
In addition to the uses described above, Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce provide management and investors an indication of operating cash flow, after consideration of the average price, received from production. We also use these measurements for the comparative monitoring of performance of our mining operations period-to-period from a cash flow perspective. However, comparability of Cash Cost, After By-product Credits, per Silver Ounce and AISC, After By-product Credits, per Silver Ounce for 2022 to 2021 is impacted by, among other factors, (i) the return to full production at Lucky Friday in the fourth quarter of 2020 and (ii) suspension of production at
The Casa Berardi and Nevada Operations sections below report Cash Cost, After By-product Credits, per Gold Ounce and AISC, After By-product Credits, per Gold Ounce for the production of gold, their primary product, and by-product revenues earned from silver, which is a by-product at Casa Berardi and Nevada Operations. Only costs and ounces produced relating to operations with the same primary product are combined to represent Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce. Thus, the gold produced at Casa Berardi and Nevada Operations is not included as a by-product credit when calculating Cash Cost, After By-product Credits, per Silver Ounce and AISC, After By-product Credits, per Silver Ounce for the total of
In thousands (except per ounce amounts) |
|
Three Months Ended |
|
Three Months Ended |
|
Twelve Months Ended |
|
Twelve Months Ended |
||||||||||||||||||||||||
|
|
Greens Creek |
|
Lucky Friday |
|
Corporate and other(3) |
|
Total Silver |
|
Greens Creek |
|
Lucky Friday |
|
Corporate and other(3) |
|
Total Silver |
|
Greens Creek |
|
Lucky Friday(2) |
|
Corporate and other(3) |
|
Total Silver |
|
Greens Creek |
|
Lucky Friday(2) |
|
Corporate and other(3) |
|
Total Silver |
Total cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
(13,557) |
|
(9,549) |
|
- |
|
(23,106) |
|
(10,305) |
|
(7,261) |
|
|
|
(17,566) |
|
(48,911) |
|
(33,704) |
|
- |
|
(82,615) |
|
(48,710) |
|
(26,846) |
|
(152) |
|
(75,708) |
Treatment costs |
|
10,467 |
|
5,334 |
|
- |
|
15,801 |
|
9,477 |
|
4,791 |
|
|
|
14,268 |
|
37,836 |
|
18,605 |
|
- |
|
56,441 |
|
36,099 |
|
16,723 |
|
- |
|
52,822 |
Change in product inventory |
|
(4,014) |
|
(571) |
|
- |
|
(4,585) |
|
4,464 |
|
3,022 |
|
|
|
7,486 |
|
5,885 |
|
2,049 |
|
- |
|
7,934 |
|
80 |
|
(406) |
|
- |
|
(326) |
Reclamation and other costs |
|
499 |
|
(265) |
|
- |
|
234 |
|
(118) |
|
(152) |
|
|
|
(270) |
|
(1,489) |
|
(1,034) |
|
- |
|
(2,523) |
|
(3,466) |
|
(1,039) |
|
(95) |
|
(4,600) |
Cash Cost, Before By-product Credits(1) |
|
63,469 |
|
27,768 |
|
- |
|
91,237 |
|
56,020 |
|
24,564 |
|
|
|
80,584 |
|
226,039 |
|
102,514 |
|
- |
|
328,553 |
|
197,116 |
|
85,970 |
|
- |
|
283,086 |
Reclamation and other costs |
|
706 |
|
282 |
|
|
|
988 |
|
705 |
|
282 |
|
|
|
987 |
|
2,821 |
|
1,128 |
|
- |
|
3,949 |
|
3,390 |
|
1,056 |
|
- |
|
4,446 |
Exploration |
|
1,050 |
|
- |
|
359 |
|
1,409 |
|
3,776 |
|
- |
|
722 |
|
4,498 |
|
5,920 |
|
- |
|
2,567 |
|
8,487 |
|
4,591 |
|
- |
|
2,226 |
|
6,817 |
Sustaining capital |
|
9,862 |
|
8,369 |
|
- |
|
18,231 |
|
10,219 |
|
11,264 |
|
187 |
|
21,670 |
|
40,705 |
|
33,306 |
|
334 |
|
74,345 |
|
27,582 |
|
26,517 |
|
210 |
|
54,309 |
General and administrative |
|
|
|
|
|
14,395 |
|
14,395 |
|
|
|
|
|
11,003 |
|
11,003 |
|
- |
|
- |
|
43,384 |
|
43,384 |
|
|
|
|
|
34,570 |
|
34,570 |
AISC, Before By-product Credits(1) |
|
75,087 |
|
36,419 |
|
14,754 |
|
126,260 |
|
70,720 |
|
36,110 |
|
11,912 |
|
118,742 |
|
275,485 |
|
136,948 |
|
46,285 |
|
458,718 |
|
232,679 |
|
113,543 |
|
37,006 |
|
383,228 |
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zinc |
|
(26,112) |
|
(6,249) |
|
|
|
(32,361) |
|
(26,244) |
|
(7,155) |
|
|
|
(33,399) |
|
(113,835) |
|
(27,607) |
|
- |
|
(141,442) |
|
(100,214) |
|
(19,479) |
|
- |
|
(119,693) |
Gold |
|
(19,630) |
|
|
|
|
|
(19,630) |
|
(17,019) |
|
|
|
|
|
(17,019) |
|
(75,596) |
|
- |
|
- |
|
(75,596) |
|
(72,011) |
|
|
|
- |
|
(72,011) |
Lead |
|
(7,351) |
|
(14,392) |
|
|
|
(21,743) |
|
(6,212) |
|
(11,796) |
|
|
|
(18,008) |
|
(29,800) |
|
(52,568) |
|
- |
|
(82,368) |
|
(30,922) |
|
(42,966) |
|
- |
|
(73,888) |
Total By-product credits |
|
(53,093) |
|
(20,641) |
|
— |
|
(73,734) |
|
(49,475) |
|
(18,951) |
|
— |
|
(68,426) |
|
(219,231) |
|
(80,175) |
|
— |
|
(299,406) |
|
(203,147) |
|
(62,445) |
|
— |
|
(265,592) |
Cash Cost, After By-product Credits |
|
|
|
|
|
$— |
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
$— |
|
|
AISC, After By-product Credits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divided by ounces produced |
|
2,433 |
|
1,224 |
|
|
|
3,657 |
|
2,469 |
|
1,075 |
|
|
|
3,544 |
|
9,742 |
|
4,413 |
|
|
|
14,155 |
|
9,243 |
|
3,564 |
|
|
|
12,807 |
Cash Cost, Before By-product Credits, per Silver Ounce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By-product credits per ounce |
|
(21.82) |
|
(16.86) |
|
|
|
(20.16) |
|
(20.04) |
|
(17.64) |
|
|
|
(19.31) |
|
(22.50) |
|
(18.17) |
|
|
|
(21.15) |
|
(21.98) |
|
(17.52) |
|
|
|
(20.74) |
Cash Cost, After By-product Credits, per Silver Ounce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AISC, Before By-product Credits, per Silver Ounce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By-product credits per ounce |
|
(21.82) |
|
(16.86) |
|
|
|
(20.16) |
|
(20.04) |
|
(17.64) |
|
|
|
(19.31) |
|
(22.50) |
|
(18.17) |
|
|
|
(21.15) |
|
(21.98) |
|
(17.52) |
|
|
|
(20.74) |
AISC, After By-product Credits, per Silver Ounce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In thousands (except per ounce amounts) |
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
Twelve Months Ended
|
|
||||||||||||||||||||||||||||
|
|
Casa Berardi |
|
|
Total Gold |
|
|
Casa Berardi |
|
|
Total Gold |
|
|
Casa Berardi |
|
|
Other(2) |
|
|
Total Gold |
|
|
Casa Berardi |
|
|
Operations(2) |
|
|
Total Gold |
|
||||||||||
Total cost of sales |
|
$ |
65,328 |
|
|
$ |
65,328 |
|
|
$ |
59,532 |
|
|
$ |
59,532 |
|
|
$ |
248,898 |
|
|
$ |
4,535 |
|
|
$ |
253,433 |
|
|
$ |
229,829 |
|
|
$ |
48,945 |
|
|
$ |
278,774 |
|
Depreciation, depletion and amortization |
|
|
(14,568 |
) |
|
|
(14,568 |
) |
|
|
(15,089 |
) |
|
|
(15,089 |
) |
|
|
(60,962 |
) |
|
|
(361 |
) |
|
|
(61,323 |
) |
|
|
(80,744 |
) |
|
|
(15,341 |
) |
|
|
(96,085 |
) |
Treatment costs |
|
|
521 |
|
|
|
521 |
|
|
|
429 |
|
|
|
429 |
|
|
|
1,866 |
|
|
|
— |
|
|
|
1,866 |
|
|
|
1,513 |
|
|
|
1,731 |
|
|
|
3,244 |
|
Change in product inventory |
|
|
1,122 |
|
|
|
1,122 |
|
|
|
420 |
|
|
|
420 |
|
|
|
186 |
|
|
|
— |
|
|
|
186 |
|
|
|
2,439 |
|
|
|
(10,907 |
) |
|
|
(8,468 |
) |
Reclamation and other costs |
|
|
(196 |
) |
|
|
(196 |
) |
|
|
(203 |
) |
|
|
(203 |
) |
|
|
(819 |
) |
|
|
— |
|
|
|
(819 |
) |
|
|
(841 |
) |
|
|
300 |
|
|
|
(541 |
) |
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,174 |
) |
|
|
(4,174 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Cash Cost, Before By-product Credits(1) |
|
|
52,207 |
|
|
|
52,207 |
|
|
|
45,089 |
|
|
|
45,089 |
|
|
|
189,169 |
|
|
|
— |
|
|
|
189,169 |
|
|
|
152,196 |
|
|
|
24,728 |
|
|
|
176,924 |
|
Reclamation and other costs |
|
|
196 |
|
|
|
196 |
|
|
|
204 |
|
|
|
204 |
|
|
|
819 |
|
|
|
— |
|
|
|
819 |
|
|
|
841 |
|
|
|
1,008 |
|
|
|
1,849 |
|
Exploration |
|
|
1,741 |
|
|
|
1,741 |
|
|
|
2,314 |
|
|
|
2,314 |
|
|
|
6,627 |
|
|
|
— |
|
|
|
6,627 |
|
|
|
5,326 |
|
|
|
— |
|
|
|
5,326 |
|
Sustaining capital |
|
|
11,438 |
|
|
|
11,438 |
|
|
|
10,457 |
|
|
|
10,457 |
|
|
|
36,883 |
|
|
|
— |
|
|
|
36,883 |
|
|
|
30,643 |
|
|
|
511 |
|
|
|
31,154 |
|
AISC, Before By-product Credits(1) |
|
|
65,582 |
|
|
|
65,582 |
|
|
|
58,064 |
|
|
|
58,064 |
|
|
|
233,498 |
|
|
|
— |
|
|
|
233,498 |
|
|
|
189,006 |
|
|
|
26,247 |
|
|
|
215,253 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Silver |
|
|
(124 |
) |
|
|
(124 |
) |
|
|
(131 |
) |
|
|
(131 |
) |
|
|
(610 |
) |
|
|
— |
|
|
|
(610 |
) |
|
|
(839 |
) |
|
|
(1,152 |
) |
|
|
(1,991 |
) |
Total By-product credits |
|
|
(124 |
) |
|
|
(124 |
) |
|
|
(131 |
) |
|
|
(131 |
) |
|
|
(610 |
) |
|
|
— |
|
|
|
(610 |
) |
|
|
(839 |
) |
|
|
(1,152 |
) |
|
|
(1,991 |
) |
Cash Cost, After By-product Credits |
|
$ |
52,083 |
|
|
$ |
52,083 |
|
|
$ |
44,958 |
|
|
$ |
44,958 |
|
|
$ |
188,559 |
|
|
$ |
— |
|
|
$ |
188,559 |
|
|
$ |
151,357 |
|
|
$ |
23,576 |
|
|
$ |
174,933 |
|
AISC, After By-product Credits |
|
$ |
65,458 |
|
|
$ |
65,458 |
|
|
$ |
57,933 |
|
|
$ |
57,933 |
|
|
$ |
232,888 |
|
|
$ |
— |
|
|
$ |
232,888 |
|
|
$ |
188,167 |
|
|
$ |
25,095 |
|
|
$ |
213,262 |
|
Divided by gold ounces produced |
|
|
31 |
|
|
|
31 |
|
|
|
33 |
|
|
|
33 |
|
|
|
128 |
|
|
|
— |
|
|
|
128 |
|
|
|
135 |
|
|
|
21 |
|
|
|
156 |
|
Cash Cost, Before By-product Credits, per Gold Ounce |
|
$ |
1,700 |
|
|
$ |
1,700 |
|
|
$ |
1,353 |
|
|
$ |
1,353 |
|
|
$ |
1,483 |
|
|
$ |
— |
|
|
$ |
1,483 |
|
|
$ |
1,131 |
|
|
$ |
1,193 |
|
|
$ |
1,140 |
|
By-product credits per ounce |
|
|
(4 |
) |
|
|
(4 |
) |
|
|
(4 |
) |
|
|
(4 |
) |
|
|
(5 |
) |
|
|
— |
|
|
|
(5 |
) |
|
|
(6 |
) |
|
|
(56 |
) |
|
|
(13 |
) |
Cash Cost, After By-product Credits, per Gold Ounce |
|
$ |
1,696 |
|
|
$ |
1,696 |
|
|
$ |
1,349 |
|
|
$ |
1,349 |
|
|
$ |
1,478 |
|
|
$ |
— |
|
|
$ |
1,478 |
|
|
$ |
1,125 |
|
|
$ |
1,137 |
|
|
$ |
1,127 |
|
AISC, Before By-product Credits, per Gold Ounce |
|
$ |
2,136 |
|
|
$ |
2,136 |
|
|
$ |
1,742 |
|
|
$ |
1,742 |
|
|
$ |
1,830 |
|
|
$ |
— |
|
|
$ |
1,830 |
|
|
$ |
1,405 |
|
|
$ |
1,267 |
|
|
$ |
1,387 |
|
By-product credits per ounce |
|
|
(4 |
) |
|
|
(4 |
) |
|
|
(4 |
) |
|
|
(4 |
) |
|
|
(5 |
) |
|
|
— |
|
|
|
(5 |
) |
|
|
(6 |
) |
|
|
(56 |
) |
|
|
(13 |
) |
AISC, After By-product Credits, per Gold Ounce |
|
$ |
2,132 |
|
|
$ |
2,132 |
|
|
$ |
1,738 |
|
|
$ |
1,738 |
|
|
$ |
1,825 |
|
|
$ |
— |
|
|
$ |
1,825 |
|
|
$ |
1,399 |
|
|
$ |
1,211 |
|
|
$ |
1,374 |
|
In thousands (except per ounce amounts) |
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
Twelve Months Ended
|
|
||||||||||||||||||||||||||||||||||||
|
|
Total Silver |
|
|
Total Gold |
|
|
Total |
|
|
Total Silver |
|
|
Total Gold |
|
|
Total |
|
|
Total Silver |
|
|
Total Gold |
|
|
Total |
|
|
Total Silver |
|
|
Total Gold |
|
|
Total |
|
||||||||||||
Total cost of sales |
|
$ |
102,893 |
|
|
$ |
65,328 |
|
|
$ |
168,221 |
|
|
$ |
76,666 |
|
|
$ |
59,532 |
|
|
$ |
136,198 |
|
|
$ |
349,316 |
|
|
$ |
253,433 |
|
|
$ |
602,749 |
|
|
$ |
310,898 |
|
|
$ |
278,774 |
|
|
$ |
589,672 |
|
Depreciation, depletion and amortization |
|
|
(23,106 |
) |
|
|
(14,568 |
) |
|
|
(37,674 |
) |
|
|
(17,566 |
) |
|
|
(15,089 |
) |
|
|
(32,655 |
) |
|
|
(82,615 |
) |
|
|
(61,323 |
) |
|
|
(143,938 |
) |
|
|
(75,708 |
) |
|
|
(96,085 |
) |
|
|
(171,793 |
) |
Treatment costs |
|
|
15,801 |
|
|
|
521 |
|
|
|
16,322 |
|
|
|
14,268 |
|
|
|
429 |
|
|
|
14,697 |
|
|
|
56,441 |
|
|
|
1,866 |
|
|
|
58,307 |
|
|
|
52,822 |
|
|
|
3,244 |
|
|
|
56,066 |
|
Change in product inventory |
|
|
(4,585 |
) |
|
|
1,122 |
|
|
|
(3,463 |
) |
|
|
7,486 |
|
|
|
420 |
|
|
|
7,906 |
|
|
|
7,934 |
|
|
|
186 |
|
|
|
8,120 |
|
|
|
(326 |
) |
|
|
(8,468 |
) |
|
|
(8,794 |
) |
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,174 |
) |
|
|
(4,174 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Reclamation and other costs |
|
|
234 |
|
|
|
(196 |
) |
|
|
38 |
|
|
|
(270 |
) |
|
|
(203 |
) |
|
|
(473 |
) |
|
|
(2,523 |
) |
|
|
(819 |
) |
|
|
(3,342 |
) |
|
|
(4,600 |
) |
|
|
(541 |
) |
|
|
(5,141 |
) |
Cash Cost, Before By-product Credits(1) |
|
|
91,237 |
|
|
|
52,207 |
|
|
|
143,444 |
|
|
|
80,584 |
|
|
|
45,089 |
|
|
|
125,673 |
|
|
|
328,553 |
|
|
|
189,169 |
|
|
|
517,722 |
|
|
|
283,086 |
|
|
|
176,924 |
|
|
|
460,010 |
|
Reclamation and other costs |
|
|
988 |
|
|
|
196 |
|
|
|
1,184 |
|
|
|
987 |
|
|
|
204 |
|
|
|
1,191 |
|
|
|
3,949 |
|
|
|
819 |
|
|
|
4,768 |
|
|
|
4,446 |
|
|
|
1,849 |
|
|
|
6,295 |
|
Exploration |
|
|
1,409 |
|
|
|
1,741 |
|
|
|
3,150 |
|
|
|
4,498 |
|
|
|
2,314 |
|
|
|
6,812 |
|
|
|
8,487 |
|
|
|
6,627 |
|
|
|
15,114 |
|
|
|
6,817 |
|
|
|
5,326 |
|
|
|
12,143 |
|
Sustaining capital |
|
|
18,231 |
|
|
|
11,438 |
|
|
|
29,669 |
|
|
|
21,670 |
|
|
|
10,457 |
|
|
|
32,127 |
|
|
|
74,345 |
|
|
|
36,883 |
|
|
|
111,228 |
|
|
|
54,309 |
|
|
|
31,154 |
|
|
|
85,463 |
|
General and administrative |
|
|
14,395 |
|
|
|
— |
|
|
|
14,395 |
|
|
|
11,003 |
|
|
|
|
|
|
11,003 |
|
|
|
43,384 |
|
|
|
— |
|
|
|
43,384 |
|
|
|
34,570 |
|
|
|
— |
|
|
|
34,570 |
|
|
AISC, Before By-product Credits(1) |
|
|
126,260 |
|
|
|
65,582 |
|
|
|
191,842 |
|
|
|
118,742 |
|
|
|
58,064 |
|
|
|
176,806 |
|
|
|
458,718 |
|
|
|
233,498 |
|
|
|
692,216 |
|
|
|
383,228 |
|
|
|
215,253 |
|
|
|
598,481 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Zinc |
|
|
(32,361 |
) |
|
|
— |
|
|
|
(32,361 |
) |
|
|
(33,399 |
) |
|
|
— |
|
|
|
(33,399 |
) |
|
|
(141,442 |
) |
|
|
— |
|
|
|
(141,442 |
) |
|
|
(119,693 |
) |
|
|
— |
|
|
|
(119,693 |
) |
Gold |
|
|
(19,630 |
) |
|
|
— |
|
|
|
(19,630 |
) |
|
|
(17,019 |
) |
|
|
— |
|
|
|
(17,019 |
) |
|
|
(75,596 |
) |
|
|
— |
|
|
|
(75,596 |
) |
|
|
(72,011 |
) |
|
|
— |
|
|
|
(72,011 |
) |
Lead |
|
|
(21,743 |
) |
|
|
— |
|
|
|
(21,743 |
) |
|
|
(18,008 |
) |
|
|
— |
|
|
|
(18,008 |
) |
|
|
(82,368 |
) |
|
|
— |
|
|
|
(82,368 |
) |
|
|
(73,888 |
) |
|
|
— |
|
|
|
(73,888 |
) |
Silver |
|
|
|
|
|
(124 |
) |
|
|
(124 |
) |
|
|
|
|
|
(131 |
) |
|
|
(131 |
) |
|
|
— |
|
|
|
(610 |
) |
|
|
(610 |
) |
|
|
— |
|
|
|
(1,991 |
) |
|
|
(1,991 |
) |
||
Total By-product credits |
|
|
(73,734 |
) |
|
|
(124 |
) |
|
|
(73,858 |
) |
|
|
(68,426 |
) |
|
|
(131 |
) |
|
|
(68,557 |
) |
|
|
(299,406 |
) |
|
|
(610 |
) |
|
|
(300,016 |
) |
|
|
(265,592 |
) |
|
|
(1,991 |
) |
|
|
(267,583 |
) |
Cash Cost, After By-product Credits |
|
$ |
17,503 |
|
|
$ |
52,083 |
|
|
$ |
69,586 |
|
|
$ |
12,158 |
|
|
$ |
44,958 |
|
|
$ |
57,116 |
|
|
$ |
29,147 |
|
|
$ |
188,559 |
|
|
$ |
217,706 |
|
|
$ |
17,494 |
|
|
$ |
174,933 |
|
|
$ |
192,427 |
|
AISC, After By-product Credits |
|
$ |
52,526 |
|
|
$ |
65,458 |
|
|
$ |
117,984 |
|
|
$ |
50,316 |
|
|
$ |
57,933 |
|
|
$ |
108,249 |
|
|
$ |
159,312 |
|
|
$ |
232,888 |
|
|
$ |
392,200 |
|
|
$ |
117,636 |
|
|
$ |
213,262 |
|
|
$ |
330,898 |
|
Divided by ounces produced |
|
|
3,657 |
|
|
|
31 |
|
|
|
|
|
|
3,544 |
|
|
|
33 |
|
|
|
|
|
|
14,155 |
|
|
|
128 |
|
|
|
|
|
|
12,807 |
|
|
|
156 |
|
|
|
|
||||
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
24.95 |
|
|
$ |
1,700 |
|
|
|
|
|
$ |
22.74 |
|
|
|
1,353 |
|
|
|
|
|
$ |
23.21 |
|
|
$ |
1,483 |
|
|
|
|
|
$ |
22.11 |
|
|
$ |
1,140 |
|
|
|
|
||||
By-product credits per ounce |
|
|
(20.16 |
) |
|
|
(4 |
) |
|
|
|
|
|
(19.31 |
) |
|
|
(4 |
) |
|
|
|
|
|
(21.15 |
) |
|
$ |
(5 |
) |
|
|
|
|
|
(20.74 |
) |
|
|
(13 |
) |
|
|
|
||||
Cash Cost, After By-product Credits, per Ounce |
|
$ |
4.79 |
|
|
$ |
1,696 |
|
|
|
|
|
$ |
3.43 |
|
|
$ |
1,349 |
|
|
|
|
|
$ |
2.06 |
|
|
$ |
1,478 |
|
|
|
|
|
$ |
1.37 |
|
|
$ |
1,127 |
|
|
|
|
||||
AISC, Before By-product Credits, per Ounce |
|
$ |
34.53 |
|
|
$ |
2,136 |
|
|
|
|
|
$ |
33.51 |
|
|
$ |
1,742 |
|
|
|
|
|
$ |
32.40 |
|
|
$ |
1,830 |
|
|
|
|
|
$ |
29.93 |
|
|
$ |
1,387 |
|
|
|
|
||||
By-product credits per ounce |
|
|
(20.16 |
) |
|
|
(4 |
) |
|
|
|
|
|
(19.31 |
) |
|
|
(4 |
) |
|
|
|
|
|
(21.15 |
) |
|
$ |
(5 |
) |
|
|
|
|
|
(20.74 |
) |
|
|
(13 |
) |
|
|
|
||||
AISC, After By-product Credits, per Ounce |
|
$ |
14.37 |
|
|
|
2,132 |
|
|
|
|
|
$ |
14.20 |
|
|
$ |
1,738 |
|
|
|
|
|
$ |
11.24 |
|
|
$ |
1,825 |
|
|
|
|
|
$ |
9.19 |
|
|
$ |
1,374 |
|
|
|
|
||||
In thousands (except per ounce amounts) |
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
||||||||||||||||||||||||||||||
|
Greens Creek |
|
Lucky Friday |
|
Corporate(3) |
|
Total Silver |
|
Greens Creek |
|
Lucky Friday |
|
Corporate(3) |
|
Total Silver |
|
Greens Creek |
|
Lucky Friday |
|
Corporate and other(3) |
|
Total Silver |
|
||||||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
49,252 |
|
$ |
23,251 |
|
$ |
152 |
|
$ |
72,655 |
|
$ |
60,506 |
|
$ |
30,348 |
|
$ |
— |
|
$ |
90,854 |
|
$ |
49,638 |
|
$ |
29,264 |
|
$ |
0 |
|
$ |
78,902 |
|
Depreciation, depletion and amortization |
|
(6,300 |
) |
|
(6,518 |
) |
|
(152 |
) |
|
(12,970 |
) |
|
(13,629 |
) |
|
(8,862 |
) |
|
— |
|
|
(22,491 |
) |
|
(11,420 |
) |
|
(8,032 |
) |
|
— |
|
|
(19,452 |
) |
Treatment costs |
|
8,655 |
|
|
3,636 |
|
|
— |
|
|
12,291 |
|
|
8,778 |
|
|
4,803 |
|
|
— |
|
|
13,581 |
|
|
9,096 |
|
|
3,677 |
|
|
— |
|
|
12,773 |
|
Change in product inventory |
|
236 |
|
|
1,351 |
|
|
— |
|
|
1,587 |
|
|
(1,102 |
) |
|
503 |
|
|
— |
|
|
(599 |
) |
|
6,538 |
|
|
(905 |
) |
|
— |
|
|
5,633 |
|
Reclamation and other costs(5) |
|
(1,689 |
) |
|
(199 |
) |
|
— |
|
|
(1,888 |
) |
|
(1,005 |
) |
|
(256 |
) |
|
— |
|
|
(1,261 |
) |
|
(850 |
) |
|
(361 |
) |
|
0 |
|
|
(1,211 |
) |
Cash Cost, Before By-product Credits(1) |
|
50,154 |
|
|
21,521 |
|
|
— |
|
|
71,675 |
|
|
53,548 |
|
|
26,536 |
|
|
— |
|
|
80,084 |
|
|
53,002 |
|
|
23,643 |
|
|
— |
|
|
76,645 |
|
Reclamation and other costs |
|
847 |
|
|
264 |
|
|
— |
|
|
1,111 |
|
|
705 |
|
|
282 |
|
|
— |
|
|
987 |
|
|
705 |
|
|
282 |
|
|
— |
|
|
987 |
|
Exploration |
|
696 |
|
|
— |
|
|
867 |
|
|
1,563 |
|
|
929 |
|
|
— |
|
|
769 |
|
|
1,698 |
|
|
165 |
|
|
— |
|
|
716 |
|
|
881 |
|
Sustaining capital |
|
10,123 |
|
|
7,413 |
|
|
172 |
|
|
17,708 |
|
|
14,668 |
|
|
8,110 |
|
|
99 |
|
|
22,877 |
|
|
5,956 |
|
|
5,562 |
|
|
48 |
|
|
11,566 |
|
General and administrative(5) |
|
— |
|
|
— |
|
|
6,585 |
|
|
6,585 |
|
|
— |
|
|
— |
|
|
9,692 |
|
|
9,692 |
|
|
— |
|
|
— |
|
|
8,294 |
|
|
8,294 |
|
AISC, Before By-product Credits(1) |
|
61,820 |
|
|
29,198 |
|
|
7,624 |
|
|
98,642 |
|
|
69,850 |
|
|
34,928 |
|
|
10,560 |
|
|
115,338 |
|
|
59,828 |
|
|
29,487 |
|
|
9,058 |
|
|
98,373 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Zinc |
|
(25,643 |
) |
|
(5,022 |
) |
|
|
|
(30,665 |
) |
|
(32,828 |
) |
|
(8,227 |
) |
|
|
|
(41,055 |
) |
|
(28,651 |
) |
|
(5,977 |
) |
|
|
|
(34,628 |
) |
|||
Gold |
|
(15,712 |
) |
|
0 |
|
|
|
|
(15,712 |
) |
|
(20,364 |
) |
|
— |
|
|
|
|
(20,364 |
) |
|
(18,583 |
) |
|
— |
|
|
|
|
(18,583 |
) |
|||
Lead |
|
(7,657 |
) |
|
(12,204 |
) |
|
|
|
(19,861 |
) |
|
(8,271 |
) |
|
(14,543 |
) |
|
|
|
(22,814 |
) |
|
(7,966 |
) |
|
(11,836 |
) |
|
|
|
(19,802 |
) |
|||
Total By-product credits |
|
(49,012 |
) |
|
(17,226 |
) |
|
— |
|
|
(66,238 |
) |
|
(61,463 |
) |
|
(22,770 |
) |
|
— |
|
|
(84,233 |
) |
|
(55,200 |
) |
|
(17,813 |
) |
|
— |
|
|
(73,013 |
) |
Cash Cost, After By-product Credits |
$ |
1,142 |
|
$ |
4,295 |
|
$ |
— |
|
$ |
5,437 |
|
$ |
(7,915 |
) |
$ |
3,766 |
|
$ |
— |
|
$ |
(4,149 |
) |
$ |
(2,198 |
) |
$ |
5,830 |
|
$ |
— |
|
$ |
3,632 |
|
AISC, After By-product Credits |
$ |
12,808 |
|
$ |
11,972 |
|
$ |
7,624 |
|
$ |
32,404 |
|
$ |
8,387 |
|
$ |
12,158 |
|
$ |
10,560 |
|
$ |
31,105 |
|
$ |
4,628 |
|
$ |
11,674 |
|
$ |
9,058 |
|
$ |
25,360 |
|
Divided by ounces produced |
|
2,262 |
|
|
955 |
|
|
|
|
3,217 |
|
|
2,410 |
|
|
1,226 |
|
|
|
|
3,636 |
|
|
2,430 |
|
|
888 |
|
|
|
|
3,318 |
|
|||
Cash Cost, Before By-product Credits, per Silver Ounce |
$ |
22.18 |
|
$ |
22.54 |
|
|
|
$ |
22.28 |
|
$ |
22.21 |
|
$ |
21.65 |
|
|
|
$ |
22.03 |
|
$ |
21.82 |
|
$ |
26.63 |
|
|
|
$ |
23.10 |
|
|||
By-product credits per ounce |
|
(21.68 |
) |
|
(18.04 |
) |
|
|
|
(20.59 |
) |
|
(25.50 |
) |
|
(18.58 |
) |
|
|
|
(23.17 |
) |
|
(22.72 |
) |
|
(20.06 |
) |
|
|
|
(22.01 |
) |
|||
Cash Cost, After By-product Credits, per Silver Ounce |
$ |
0.50 |
|
$ |
4.50 |
|
|
|
$ |
1.69 |
|
$ |
(3.29 |
) |
$ |
3.07 |
|
|
|
$ |
(1.14 |
) |
$ |
(0.90 |
) |
$ |
6.57 |
|
|
|
$ |
1.09 |
|
|||
AISC, Before By-product Credits, per Silver Ounce |
$ |
27.34 |
|
$ |
30.58 |
|
|
|
$ |
30.67 |
|
$ |
28.98 |
|
$ |
28.49 |
|
|
|
$ |
31.72 |
|
$ |
24.62 |
|
$ |
33.21 |
|
|
|
$ |
29.65 |
|
|||
By-product credits per ounce |
|
(21.68 |
) |
|
(18.04 |
) |
|
|
|
(20.59 |
) |
|
(25.50 |
) |
|
(18.58 |
) |
|
|
|
(23.17 |
) |
|
(22.72 |
) |
|
(20.06 |
) |
|
|
|
(22.01 |
) |
|||
AISC, After By-product Credits, per Silver Ounce |
$ |
5.66 |
|
$ |
12.54 |
|
|
|
$ |
10.08 |
|
$ |
3.48 |
|
$ |
9.91 |
|
|
|
$ |
8.55 |
|
$ |
1.90 |
|
$ |
13.15 |
|
|
|
$ |
7.64 |
|
|||
In thousands (except per ounce amounts) |
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|||||||||||||||||||
|
|
|
|
|
Operations(2) |
|
|
Total Gold |
|
|
|
|
|
Total Gold |
|
|
|
|
|
Total Gold |
|
|||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
|
$ |
57,069 |
|
|
$ |
2,113 |
|
|
$ |
59,182 |
|
|
$ |
61,870 |
|
|
$ |
61,870 |
|
|
$ |
62,168 |
|
|
$ |
62,168 |
|
Depreciation, depletion and amortization |
|
|
(19,585 |
) |
|
|
(320 |
) |
|
|
(19,905 |
) |
|
|
(15,459 |
) |
|
|
(15,459 |
) |
|
|
(15,846 |
) |
|
|
(15,846 |
) |
Treatment costs |
|
|
423 |
|
|
|
— |
|
|
|
423 |
|
|
|
457 |
|
|
|
457 |
|
|
|
458 |
|
|
|
458 |
|
Change in product inventory |
|
|
4,839 |
|
|
|
(956 |
) |
|
|
3,883 |
|
|
|
(793 |
) |
|
|
(793 |
) |
|
|
(563 |
) |
|
|
(563 |
) |
Reclamation and other costs |
|
|
(208 |
) |
|
|
1 |
|
|
|
(207 |
) |
|
|
(209 |
) |
|
|
(209 |
) |
|
|
(210 |
) |
|
|
(210 |
) |
Cash Cost, Before By-product Credits(1) |
|
|
42,538 |
|
|
|
838 |
|
|
|
43,376 |
|
|
|
45,866 |
|
|
|
45,866 |
|
|
|
46,007 |
|
|
|
46,007 |
|
Reclamation and other costs |
|
|
209 |
|
|
|
327 |
|
|
|
536 |
|
|
|
209 |
|
|
|
209 |
|
|
|
210 |
|
|
|
210 |
|
Exploration |
|
|
1,775 |
|
|
|
— |
|
|
|
1,775 |
|
|
|
1,178 |
|
|
|
1,178 |
|
|
|
1,394 |
|
|
|
1,394 |
|
Sustaining capital |
|
|
10,459 |
|
|
|
316 |
|
|
|
10,775 |
|
|
|
7,597 |
|
|
|
7,597 |
|
|
|
7,281 |
|
|
|
7,281 |
|
AISC, Before By-product Credits(1) |
|
|
54,981 |
|
|
|
1,481 |
|
|
|
56,462 |
|
|
|
54,850 |
|
|
|
54,850 |
|
|
|
54,892 |
|
|
|
54,892 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Silver |
|
|
(183 |
) |
|
|
(21 |
) |
|
|
(204 |
) |
|
|
(188 |
) |
|
|
(188 |
) |
|
|
(166 |
) |
|
|
(166 |
) |
Total By-product credits |
|
|
(183 |
) |
|
|
(21 |
) |
|
|
(204 |
) |
|
|
(188 |
) |
|
|
(188 |
) |
|
|
(166 |
) |
|
|
(166 |
) |
Cash Cost, After By-product Credits |
|
$ |
42,355 |
|
|
$ |
817 |
|
|
$ |
43,172 |
|
|
$ |
45,678 |
|
|
$ |
45,678 |
|
|
$ |
45,841 |
|
|
$ |
45,841 |
|
AISC, After By-product Credits |
|
$ |
54,798 |
|
|
$ |
1,460 |
|
|
$ |
56,258 |
|
|
$ |
54,662 |
|
|
$ |
54,662 |
|
|
$ |
54,726 |
|
|
$ |
54,726 |
|
Divided by gold ounces produced |
|
|
37 |
|
|
|
— |
|
|
|
37 |
|
|
|
33 |
|
|
|
33 |
|
|
|
30 |
|
|
|
30 |
|
Cash Cost, Before By-product Credits, per Gold Ounce |
|
$ |
1,142 |
|
|
$ |
1,737 |
|
|
$ |
1,148 |
|
|
$ |
1,377 |
|
|
$ |
1,377 |
|
|
$ |
1,521 |
|
|
$ |
1,521 |
|
By-product credits per ounce |
|
|
(5 |
) |
|
|
(44 |
) |
|
|
(5 |
) |
|
|
(6 |
) |
|
|
(6 |
) |
|
|
(5 |
) |
|
|
(5 |
) |
Cash Cost, After By-product Credits, per Gold Ounce |
|
$ |
1,137 |
|
|
$ |
1,693 |
|
|
$ |
1,143 |
|
|
$ |
1,371 |
|
|
$ |
1,371 |
|
|
$ |
1,516 |
|
|
$ |
1,516 |
|
AISC, Before By-product Credits, per Gold Ounce |
|
$ |
1,475 |
|
|
$ |
3,073 |
|
|
$ |
1,499 |
|
|
$ |
1,647 |
|
|
$ |
1,647 |
|
|
$ |
1,815 |
|
|
$ |
1,815 |
|
By-product credits per ounce |
|
|
(5 |
) |
|
|
(44 |
) |
|
|
(5 |
) |
|
|
(6 |
) |
|
|
(6 |
) |
|
|
(5 |
) |
|
|
(5 |
) |
AISC, After By-product Credits, per Gold Ounce |
|
$ |
1,470 |
|
|
$ |
3,029 |
|
|
$ |
1,494 |
|
|
$ |
1,641 |
|
|
$ |
1,641 |
|
|
$ |
1,810 |
|
|
$ |
1,810 |
|
In thousands (except per ounce amounts) |
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|||||||||||||||||||||||||||
|
|
Total Silver |
|
|
Total Gold |
|
|
Total |
|
|
Total Silver |
|
|
Total Gold |
|
|
Total |
|
|
Total Silver |
|
|
Total Gold |
|
|
Total |
|
|||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
|
$ |
72,655 |
|
|
$ |
59,182 |
|
|
$ |
131,837 |
|
|
$ |
90,854 |
|
|
$ |
61,870 |
|
|
$ |
152,724 |
|
|
$ |
78,902 |
|
|
$ |
62,168 |
|
|
$ |
141,070 |
|
Depreciation, depletion and amortization |
|
|
(12,970 |
) |
|
|
(19,905 |
) |
|
|
(32,875 |
) |
|
|
(22,491 |
) |
|
|
(15,459 |
) |
|
|
(37,950 |
) |
|
|
(19,452 |
) |
|
|
(15,846 |
) |
|
|
(35,298 |
) |
Treatment costs |
|
|
12,291 |
|
|
|
423 |
|
|
|
12,714 |
|
|
|
13,581 |
|
|
|
457 |
|
|
|
14,038 |
|
|
|
12,773 |
|
|
|
458 |
|
|
|
13,231 |
|
Change in product inventory |
|
|
1,587 |
|
|
|
3,883 |
|
|
|
5,470 |
|
|
|
(599 |
) |
|
|
(793 |
) |
|
|
(1,392 |
) |
|
|
5,633 |
|
|
|
(563 |
) |
|
|
5,070 |
|
Reclamation and other costs |
|
|
(1,888 |
) |
|
|
(207 |
) |
|
|
(2,095 |
) |
|
|
(1,261 |
) |
|
|
(209 |
) |
|
|
(1,470 |
) |
|
|
(1,211 |
) |
|
|
(210 |
) |
|
|
(1,421 |
) |
Cash Cost, Before By-product Credits(1) |
|
|
71,675 |
|
|
|
43,376 |
|
|
|
115,051 |
|
|
|
80,084 |
|
|
|
45,866 |
|
|
|
125,950 |
|
|
|
76,645 |
|
|
|
46,007 |
|
|
|
122,652 |
|
Reclamation and other costs |
|
|
1,111 |
|
|
|
536 |
|
|
|
1,647 |
|
|
|
987 |
|
|
|
209 |
|
|
|
1,196 |
|
|
|
987 |
|
|
|
210 |
|
|
|
1,197 |
|
Exploration |
|
|
1,563 |
|
|
|
1,775 |
|
|
|
3,338 |
|
|
|
1,698 |
|
|
|
1,178 |
|
|
|
2,876 |
|
|
|
881 |
|
|
|
1,394 |
|
|
|
2,275 |
|
Sustaining capital |
|
|
17,708 |
|
|
|
10,775 |
|
|
|
28,483 |
|
|
|
22,877 |
|
|
|
7,597 |
|
|
|
30,474 |
|
|
|
11,566 |
|
|
|
7,281 |
|
|
|
18,847 |
|
General and administrative |
|
|
6,585 |
|
|
|
— |
|
|
|
6,585 |
|
|
|
9,692 |
|
|
|
|
|
|
9,692 |
|
|
|
8,294 |
|
|
|
— |
|
|
|
8,294 |
|
|
AISC, Before By-product Credits(1) |
|
|
98,642 |
|
|
|
56,462 |
|
|
|
155,104 |
|
|
|
115,338 |
|
|
|
54,850 |
|
|
|
170,188 |
|
|
|
98,373 |
|
|
|
54,892 |
|
|
|
153,265 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Zinc |
|
|
(30,665 |
) |
|
|
— |
|
|
|
(30,665 |
) |
|
|
(41,055 |
) |
|
|
— |
|
|
|
(41,055 |
) |
|
|
(34,628 |
) |
|
|
|
|
|
(34,628 |
) |
|
Gold |
|
|
(15,712 |
) |
|
|
— |
|
|
|
(15,712 |
) |
|
|
(20,364 |
) |
|
|
— |
|
|
|
(20,364 |
) |
|
|
(18,583 |
) |
|
|
|
|
|
(18,583 |
) |
|
Lead |
|
|
(19,861 |
) |
|
|
— |
|
|
|
(19,861 |
) |
|
|
(22,814 |
) |
|
|
— |
|
|
|
(22,814 |
) |
|
|
(19,802 |
) |
|
|
|
|
|
(19,802 |
) |
|
Silver |
|
|
|
|
|
(204 |
) |
|
|
(204 |
) |
|
|
|
|
|
(188 |
) |
|
|
(188 |
) |
|
|
|
|
|
(166 |
) |
|
|
(166 |
) |
|||
Total By-product credits |
|
|
(66,238 |
) |
|
|
(204 |
) |
|
|
(66,442 |
) |
|
|
(84,233 |
) |
|
|
(188 |
) |
|
|
(84,421 |
) |
|
|
(73,013 |
) |
|
|
(166 |
) |
|
|
(73,179 |
) |
Cash Cost, After By-product Credits |
|
$ |
5,437 |
|
|
$ |
43,172 |
|
|
$ |
48,609 |
|
|
$ |
(4,149 |
) |
|
$ |
45,678 |
|
|
$ |
41,529 |
|
|
$ |
3,632 |
|
|
$ |
45,841 |
|
|
$ |
49,473 |
|
AISC, After By-product Credits |
|
$ |
32,404 |
|
|
$ |
56,258 |
|
|
$ |
88,662 |
|
|
$ |
31,105 |
|
|
$ |
54,662 |
|
|
$ |
85,767 |
|
|
$ |
25,360 |
|
|
$ |
54,726 |
|
|
$ |
80,086 |
|
Divided by ounces produced |
|
|
3,217 |
|
|
|
37 |
|
|
|
|
|
|
3,636 |
|
|
|
33 |
|
|
|
|
|
|
3,318 |
|
|
|
30 |
|
|
|
|
|||
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
22.28 |
|
|
$ |
1,148 |
|
|
|
|
|
$ |
22.03 |
|
|
|
1,377 |
|
|
|
|
|
$ |
23.10 |
|
|
$ |
1,521 |
|
|
|
|
|||
By-product credits per ounce |
|
|
(20.59 |
) |
|
|
(5 |
) |
|
|
|
|
|
(23.17 |
) |
|
|
(6 |
) |
|
|
|
|
|
(22.01 |
) |
|
|
(5 |
) |
|
|
|
|||
Cash Cost, After By-product Credits, per Ounce |
|
$ |
1.69 |
|
|
$ |
1,143 |
|
|
|
|
|
$ |
(1.14 |
) |
|
$ |
1,371 |
|
|
|
|
|
$ |
1.09 |
|
|
$ |
1,516 |
|
|
|
|
|||
AISC, Before By-product Credits, per Ounce |
|
$ |
30.67 |
|
|
$ |
1,499 |
|
|
|
|
|
$ |
31.72 |
|
|
$ |
1,647 |
|
|
|
|
|
$ |
29.65 |
|
|
$ |
1,815 |
|
|
|
|
|||
By-product credits per ounce |
|
|
(20.59 |
) |
|
|
(5 |
) |
|
|
|
|
|
(23.17 |
) |
|
|
(6 |
) |
|
|
|
|
|
(22.01 |
) |
|
|
(5 |
) |
|
|
|
|||
AISC, After By-product Credits, per Ounce |
|
$ |
10.08 |
|
|
$ |
1,494 |
|
|
|
|
|
$ |
8.55 |
|
|
$ |
1,641 |
|
|
|
|
|
$ |
7.64 |
|
|
$ |
1,810 |
|
|
|
|
|||
In thousands (except per ounce amounts) |
|
Estimate for Twelve Months Ended December 31, 2023 |
|
|||||||||||||||||
|
|
Greens Creek |
|
|
|
|
|
|
|
|
Corporate(3) |
|
|
Total Silver |
|
|||||
Total cost of sales |
|
$ |
245,000 |
|
|
$ |
128,000 |
|
|
$ |
40,000 |
|
|
|
|
|
$ |
413,000 |
|
|
Depreciation, depletion and amortization |
|
|
(46,000 |
) |
|
|
(37,900 |
) |
|
|
(6,800 |
) |
|
|
|
|
|
(90,700 |
) |
|
Treatment costs |
|
|
43,700 |
|
|
|
15,375 |
|
|
|
5,150 |
|
|
|
|
|
|
64,225 |
|
|
Change in product inventory |
|
|
(5,100 |
) |
|
|
(750 |
) |
|
|
1,000 |
|
|
|
|
|
|
(4,850 |
) |
|
Reclamation and other costs |
|
|
1,000 |
|
|
|
1,000 |
|
|
|
750 |
|
|
|
|
|
|
2,750 |
|
|
Cash Cost, Before By-product Credits(1) |
|
|
238,600 |
|
|
|
105,725 |
|
|
|
40,100 |
|
|
|
|
|
|
384,425 |
|
|
Reclamation and other costs |
|
|
2,800 |
|
|
|
1,100 |
|
|
|
— |
|
|
|
|
|
|
3,900 |
|
|
Exploration |
|
|
5,900 |
|
|
|
— |
|
|
|
2,600 |
|
|
|
2,250 |
|
|
|
10,750 |
|
Sustaining capital |
|
|
48,500 |
|
|
|
30,200 |
|
|
|
550 |
|
|
|
|
|
|
79,250 |
|
|
General and administrative |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
44,000 |
|
|
|
44,000 |
|
AISC, Before By-product Credits(1) |
|
|
295,800 |
|
|
|
137,025 |
|
|
|
43,250 |
|
|
|
46,250 |
|
|
|
522,325 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Zinc |
|
|
(113,500 |
) |
|
|
(29,900 |
) |
|
|
(2,400 |
) |
|
|
|
|
|
(145,800 |
) |
|
Gold |
|
|
(90,100 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
(90,100 |
) |
|
Lead |
|
|
(34,800 |
) |
|
|
(64,700 |
) |
|
|
(4,500 |
) |
|
|
|
|
|
(104,000 |
) |
|
Total By-product credits |
|
|
(238,400 |
) |
|
|
(94,600 |
) |
|
|
(6,900 |
) |
|
|
— |
|
|
|
(339,900 |
) |
Cash Cost, After By-product Credits |
|
$ |
200 |
|
|
$ |
11,125 |
|
|
$ |
33,200 |
|
|
$ |
— |
|
|
$ |
44,525 |
|
AISC, After By-product Credits |
|
$ |
57,400 |
|
|
$ |
42,425 |
|
|
$ |
36,350 |
|
|
$ |
46,250 |
|
|
$ |
182,425 |
|
Divided by silver ounces produced |
|
|
9,250 |
|
|
|
4,750 |
|
|
|
2,750 |
|
|
|
|
|
|
16,750 |
|
|
Cash Cost, Before By-product Credits, per Silver Ounce |
|
$ |
25.79 |
|
|
$ |
22.26 |
|
|
$ |
14.58 |
|
|
|
|
|
$ |
22.95 |
|
|
By-product credits per silver ounce |
|
|
(25.77 |
) |
|
|
(19.92 |
) |
|
|
(2.51 |
) |
|
|
|
|
|
(20.29 |
) |
|
Cash Cost, After By-product Credits, per Silver Ounce |
|
$ |
0.02 |
|
|
$ |
2.34 |
|
|
$ |
12.07 |
|
|
|
|
|
$ |
2.66 |
|
|
AISC, Before By-product Credits, per Silver Ounce |
|
$ |
31.98 |
|
|
$ |
28.85 |
|
|
$ |
15.73 |
|
|
|
|
|
$ |
31.18 |
|
|
By-product credits per silver ounce |
|
|
(25.77 |
) |
|
|
(19.92 |
) |
|
|
(2.51 |
) |
|
|
|
|
|
(20.29 |
) |
|
AISC, After By-product Credits, per Silver Ounce |
|
$ |
6.21 |
|
|
$ |
8.93 |
|
|
$ |
13.22 |
|
|
|
|
|
$ |
10.89 |
|
|
In thousands (except per ounce amounts) |
|
Estimate for Twelve Months Ended December 31, 2023 |
|
|||||
|
|
|
|
|
Total Gold |
|
||
Total cost of sales |
|
$ |
220,000 |
|
|
$ |
220,000 |
|
Depreciation, depletion and amortization |
|
|
(52,800 |
) |
|
|
(52,800 |
) |
Treatment costs |
|
|
300 |
|
|
|
300 |
|
Change in product inventory |
|
|
(1,300 |
) |
|
|
(1,300 |
) |
Reclamation and other costs |
|
|
500 |
|
|
|
500 |
|
Cash Cost, Before By-product Credits(1) |
|
|
166,700 |
|
|
|
166,700 |
|
Reclamation and other costs |
|
|
800 |
|
|
|
800 |
|
Exploration |
|
|
5,400 |
|
|
|
5,400 |
|
Sustaining capital |
|
|
52,200 |
|
|
|
52,200 |
|
AISC, Before By-product Credits(1) |
|
|
225,100 |
|
|
|
225,100 |
|
By-product credits: |
|
|
|
|
|
|
||
Silver |
|
|
(600 |
) |
|
|
(600 |
) |
Total By-product credits |
|
|
(600 |
) |
|
|
(600 |
) |
Cash Cost, After By-product Credits |
|
$ |
166,100 |
|
|
$ |
166,100 |
|
AISC, After By-product Credits |
|
$ |
224,500 |
|
|
$ |
224,500 |
|
Divided by gold ounces produced |
|
|
112.5 |
|
|
|
112.5 |
|
Cash Cost, Before By-product Credits, per Gold Ounce |
|
$ |
1,482 |
|
|
$ |
1,482 |
|
By-product credits per gold ounce |
|
|
(5 |
) |
|
|
(5 |
) |
Cash Cost, After By-product Credits, per Gold Ounce |
|
$ |
1,477 |
|
|
$ |
1,477 |
|
AISC, Before By-product Credits, per Gold Ounce |
|
$ |
2,001 |
|
|
$ |
2,001 |
|
By-product credits per gold ounce |
|
|
(5 |
) |
|
|
(5 |
) |
AISC, After By-product Credits, per Gold Ounce |
|
$ |
1,996 |
|
|
$ |
1,996 |
|
In thousands (except per ounce amounts) |
|
Estimate for Twelve Months Ended December 31, 2023 |
|
|||||||||
|
|
Total Silver |
|
|
Total Gold |
|
|
Total |
|
|||
Total cost of sales |
|
$ |
413,000 |
|
|
$ |
220,000 |
|
|
$ |
633,000 |
|
Depreciation, depletion and amortization |
|
|
(90,700 |
) |
|
|
(52,800 |
) |
|
|
(143,500 |
) |
Treatment costs |
|
|
64,225 |
|
|
|
300 |
|
|
|
64,525 |
|
Change in product inventory |
|
|
(4,850 |
) |
|
|
(1,300 |
) |
|
|
(6,150 |
) |
Reclamation and other costs |
|
|
2,750 |
|
|
|
500 |
|
|
|
3,250 |
|
Cash Cost, Before By-product Credits(1) |
|
|
384,425 |
|
|
|
166,700 |
|
|
|
551,125 |
|
Reclamation and other costs |
|
|
3,900 |
|
|
|
800 |
|
|
|
4,700 |
|
Exploration |
|
|
10,750 |
|
|
|
5,400 |
|
|
|
16,150 |
|
Sustaining capital |
|
|
79,250 |
|
|
|
52,200 |
|
|
|
131,450 |
|
General and administrative |
|
|
44,000 |
|
|
|
— |
|
|
|
44,000 |
|
AISC, Before By-product Credits(1) |
|
|
522,325 |
|
|
|
225,100 |
|
|
|
747,425 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|||
Zinc |
|
|
(145,800 |
) |
|
|
— |
|
|
|
(145,800 |
) |
Gold |
|
|
(90,100 |
) |
|
|
— |
|
|
|
(90,100 |
) |
Lead |
|
|
(104,000 |
) |
|
|
— |
|
|
|
(104,000 |
) |
Silver |
|
|
|
|
|
(600 |
) |
|
|
(600 |
) |
|
Total By-product credits |
|
|
(339,900 |
) |
|
|
(600 |
) |
|
|
(340,500 |
) |
Cash Cost, After By-product Credits |
|
$ |
44,525 |
|
|
$ |
166,100 |
|
|
$ |
210,625 |
|
AISC, After By-product Credits |
|
$ |
182,425 |
|
|
$ |
224,500 |
|
|
$ |
406,925 |
|
Divided by ounces produced |
|
|
16,750 |
|
|
|
112.5 |
|
|
|
|
|
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
22.95 |
|
|
$ |
1,482 |
|
|
|
|
|
By-product credits per ounce |
|
|
(20.29 |
) |
|
|
(5 |
) |
|
|
|
|
Cash Cost, After By-product Credits, per Ounce |
|
$ |
2.66 |
|
|
$ |
1,477 |
|
|
|
|
|
AISC, Before By-product Credits, per Ounce |
|
$ |
31.18 |
|
|
$ |
2,001 |
|
|
|
|
|
By-product credits per ounce |
|
|
(20.29 |
) |
|
|
(5 |
) |
|
|
|
|
AISC, After By-product Credits, per Ounce |
|
$ |
10.89 |
|
|
$ |
1,996 |
|
|
|
|
(1) |
|
Includes all direct and indirect operating costs related to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining and marketing expense, non-discretionary on-site general and administrative costs, royalties and mining production taxes, before by-product revenues earned from all metals other than the primary metal produced at each operation. AISC, Before By-product Credits also includes on-site exploration, reclamation, and sustaining capital costs. |
|
|
|
(2) |
|
Production was suspended at the Hollister mine in the third quarter of 2019 and at the Midas mine and Aurora mill in late 2019, and at the Midas mill and Fire Creek mine in mid-2021. Suspension-related costs at Nevada Operations totaling |
|
|
|
(3) |
|
AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense, exploration and sustaining capital. |
Reconciliation of Net Income (Loss) (GAAP) and Debt (GAAP) to Adjusted EBITDA (non-GAAP) and Net Debt (non-GAAP)
This release refers to the non-GAAP measures of adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA"), which is a measure of our operating performance, and net debt to adjusted EBITDA for the last 12 months (or "LTM adjusted EBITDA"), which is a measure of our ability to service our debt. Adjusted EBITDA is calculated as net income (loss) before the following items: interest expense, income and mining taxes, depreciation, depletion, and amortization expense, ramp-up and suspension costs, gains and losses on disposition of properties, plants, equipment and mineral interests, foreign exchange gains and losses, unrealized gains and losses on derivative contracts, interest and other income, unrealized gains on investments, provisions for environmental matters, stock-based compensation, provisional price gains and losses, the grant of common shares to the Hecla Charitable Foundation, adjustments of inventory to net realizable value. Net debt is calculated as total debt, which consists of the liability balances for our Senior Notes, capital leases, and other notes payable, less the total of our cash and cash equivalents and short-term investments. Management believes that, when presented in conjunction with comparable GAAP measures, adjusted EBITDA and net debt to LTM adjusted EBITDA are useful to investors in evaluating our operating performance and ability to meet our debt obligations. The following table reconciles net loss and debt to adjusted EBITDA and net debt:
Dollars are in thousands |
|
4Q-2022 |
|
|
3Q-2022 |
|
|
2Q-2022 |
|
|
1Q-2022 |
|
|
4Q-2021 |
|
|
FY 2022 |
|
|
FY 2021 |
|
|||||||
Net (loss) income |
|
$ |
(4,452 |
) |
|
$ |
(23,526 |
) |
|
$ |
(13,523 |
) |
|
$ |
4,153 |
|
|
$ |
11,875 |
|
|
$ |
(37,348 |
) |
|
$ |
35,095 |
|
Interest expense |
|
|
11,008 |
|
|
|
10,874 |
|
|
|
10,505 |
|
|
|
10,406 |
|
|
|
10,461 |
|
|
|
42,793 |
|
|
|
41,945 |
|
Income and mining taxes |
|
|
(3,924 |
) |
|
|
(9,527 |
) |
|
|
254 |
|
|
|
5,631 |
|
|
|
(25,645 |
) |
|
|
(7,566 |
) |
|
|
(29,569 |
) |
Depreciation, depletion and amortization |
|
|
37,576 |
|
|
|
32,992 |
|
|
|
38,072 |
|
|
|
35,298 |
|
|
|
32,875 |
|
|
|
143,938 |
|
|
|
171,793 |
|
Ramp-up and suspension costs |
|
|
7,575 |
|
|
|
5,092 |
|
|
|
5,242 |
|
|
|
6,205 |
|
|
|
5,998 |
|
|
|
24,114 |
|
|
|
23,012 |
|
Loss (gain) on disposition of properties, plants, equipment, and mineral interests |
|
|
|
|
|
19 |
|
|
|
5 |
|
|
|
(8 |
) |
|
|
326 |
|
|
|
16 |
|
|
|
87 |
|
|
Foreign exchange loss (gain) |
|
|
900 |
|
|
|
(5,667 |
) |
|
|
(4,482 |
) |
|
|
2,038 |
|
|
|
(393 |
) |
|
|
(7,211 |
) |
|
|
(417 |
) |
Unrealized loss (gain) on derivative contracts |
|
|
(864 |
) |
|
|
(873 |
) |
|
|
689 |
|
|
|
204 |
|
|
|
25,840 |
|
|
|
(844 |
) |
|
|
11,903 |
|
Provisional price gain |
|
|
(625 |
) |
|
|
6,625 |
|
|
|
15,807 |
|
|
|
(968 |
) |
|
|
(5,648 |
) |
|
|
20,839 |
|
|
|
(9,349 |
) |
Provision for closed operations and environmental matters |
|
|
3,741 |
|
|
|
1,781 |
|
|
|
1,628 |
|
|
|
1,643 |
|
|
|
3,693 |
|
|
|
8,793 |
|
|
|
17,964 |
|
Stock-based compensation |
|
|
1,714 |
|
|
|
1,773 |
|
|
|
1,254 |
|
|
|
1,271 |
|
|
|
1,307 |
|
|
|
6,012 |
|
|
|
6,081 |
|
Unrealized (gain) loss on investments |
|
|
(9,121 |
) |
|
|
5,114 |
|
|
|
15,739 |
|
|
|
(6,100 |
) |
|
|
(2,822 |
) |
|
|
5,632 |
|
|
|
4,295 |
|
Adjustments of inventory to net realizable value |
|
|
487 |
|
|
|
1,405 |
|
|
|
754 |
|
|
|
0 |
|
|
|
— |
|
|
|
2,646 |
|
|
|
6,524 |
|
Monetization of zinc hedges |
|
|
16,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,664 |
|
|
|
|
|||||
Other |
|
|
1,582 |
|
|
|
473 |
|
|
|
(1,470 |
) |
|
|
(1,571 |
) |
|
|
382 |
|
|
|
(986 |
) |
|
|
(584 |
) |
Adjusted EBITDA |
|
$ |
62,261 |
|
|
$ |
26,555 |
|
|
$ |
70,474 |
|
|
$ |
58,202 |
|
|
$ |
58,249 |
|
|
$ |
217,492 |
|
|
$ |
278,780 |
|
Total debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
517,742 |
|
|
$ |
515,871 |
|
|||||
Less: Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
104,743 |
|
|
|
210,010 |
|
|||||
Net debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
412,999 |
|
|
$ |
305,861 |
|
|||||
Net debt/LTM adjusted EBITDA (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.9 |
|
|
|
1.1 |
|
Reconciliation of Net (Loss) Income Applicable to Common Stockholders (GAAP) to Adjusted Net (Loss) Income Applicable to Common Shareholders (non-GAAP)
This release refers to a non-GAAP measure of adjusted net income (loss) applicable to common stockholders and adjusted net income (loss) per share, which are indicators of our performance. They exclude certain impacts which are of a nature which we believe are not reflective of our underlying performance. Management believes that adjusted net income (loss) per common share provides investors with the ability to better evaluate our underlying operating performance.
Dollars are in thousands |
|
4Q-2022 |
|
|
3Q-2022 |
|
|
2Q-2022 |
|
|
1Q-2022 |
|
|
4Q-2021 |
|
|
FY 2022 |
|
|
FY 2021 |
|
|||||||
Net (loss) income applicable to common stockholders (GAAP) |
|
$ |
(4,590 |
) |
|
$ |
(23,664 |
) |
|
$ |
(13,661 |
) |
|
$ |
4,015 |
|
|
$ |
11,737 |
|
|
$ |
(37,900 |
) |
|
$ |
34,543 |
|
Adjusted for items below: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Derivative contracts losses (gains) |
|
|
(864 |
) |
|
|
(873 |
) |
|
|
689 |
|
|
|
204 |
|
|
|
25,840 |
|
|
$ |
(844 |
) |
|
|
(32,655 |
) |
Provisional pricing losses (gains) |
|
|
(625 |
) |
|
|
6,625 |
|
|
|
15,807 |
|
|
|
(968 |
) |
|
|
(5,648 |
) |
|
$ |
20,839 |
|
|
|
(9,349 |
) |
Unrealized losses (gains) on equity investments |
|
|
(9,117 |
) |
|
|
5,110 |
|
|
|
15,739 |
|
|
|
(6,100 |
) |
|
|
(2,822 |
) |
|
$ |
5,632 |
|
|
|
(4,295 |
) |
Environmental accruals |
|
|
2,860 |
|
|
|
— |
|
|
|
— |
|
|
|
14 |
|
|
|
— |
|
|
$ |
2,874 |
|
|
|
2,882 |
|
Foreign exchange (gain) loss |
|
|
900 |
|
|
|
(5,667 |
) |
|
|
(4,482 |
) |
|
|
2,038 |
|
|
|
(393 |
) |
|
$ |
(7,211 |
) |
|
|
(417 |
) |
Ramp-up and suspension Costs |
|
|
7,575 |
|
|
|
5,092 |
|
|
|
5,242 |
|
|
|
6,205 |
|
|
|
5,998 |
|
|
$ |
24,114 |
|
|
|
23,012 |
|
Loss (gain) on disposition of properties, plants, equipment and mineral interests |
|
|
— |
|
|
|
19 |
|
|
|
5 |
|
|
|
(8 |
) |
|
|
326 |
|
|
$ |
16 |
|
|
|
87 |
|
Adjustments of inventory to net realizable value |
|
|
487 |
|
|
|
1,405 |
|
|
|
754 |
|
|
|
— |
|
|
|
— |
|
|
$ |
2,646 |
|
|
|
6,524 |
|
Monetization of Zinc Hedges |
|
|
16,664 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
16,664 |
|
|
|
— |
|
Other |
|
|
939 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
939 |
|
|
|
— |
|
Adjustment income (loss) applicable to common stockholders |
|
$ |
14,229 |
|
|
$ |
(11,953 |
) |
|
$ |
20,093 |
|
|
$ |
5,400 |
|
|
$ |
35,038 |
|
|
$ |
27,769 |
|
|
$ |
20,332 |
|
Weighted average shares – basic |
|
|
596,959 |
|
|
|
554,531 |
|
|
|
539,401 |
|
|
|
538,490 |
|
|
|
538,124 |
|
|
|
557,344 |
|
|
|
536,192 |
|
Weighted average shares – diluted |
|
|
596,959 |
|
|
|
554,531 |
|
|
|
539,401 |
|
|
|
544,061 |
|
|
|
543,134 |
|
|
|
557,344 |
|
|
|
542,176 |
|
Basic adjusted net income (loss) per common stock (in cents) |
|
|
0.02 |
|
|
|
(0.02 |
) |
|
|
0.04 |
|
|
|
0.01 |
|
|
|
0.07 |
|
|
|
0.05 |
|
|
|
0.04 |
|
Diluted adjusted net income (loss) per common stock (in cents) |
|
|
0.02 |
|
|
|
(0.02 |
) |
|
|
0.04 |
|
|
|
0.01 |
|
|
|
0.06 |
|
|
|
0.05 |
|
|
|
0.04 |
|
Reconciliation of Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP)
This release refers to a non-GAAP measure of free cash flow, calculated as cash provided by operating activities, less additions to properties, plants, equipment and mineral interests. Management believes that, when presented in conjunction with comparable GAAP measures, free cash flow is useful to investors in evaluating our operating performance. The following table reconciles cash provided by operating activities to free cash flow:
Dollars are in thousands |
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Cash provided by operating activities |
|
$ |
36,120 |
|
|
$ |
53,355 |
|
|
$ |
89,890 |
|
|
$ |
220,337 |
|
Less: Additions to properties, plants equipment and mineral interests |
|
$ |
(56,140 |
) |
|
$ |
(28,838 |
) |
|
$ |
(149,378 |
) |
|
$ |
(109,048 |
) |
Free cash flow |
|
$ |
(20,020 |
) |
|
$ |
24,517 |
|
|
$ |
(59,488 |
) |
|
$ |
111,289 |
|
TABLE A
Mineral Reserves – 12/31/2022(1) |
|||||||||
Proven Reserves(1) |
|||||||||
Asset |
Tons (000) |
Silver (oz/ton) |
Gold (oz/ton) |
Lead % |
Zinc % |
Silver (000 oz) |
Gold (000 oz) |
Lead Tons |
Zinc Tons |
Greens Creek(2,3) |
7 |
16.1 |
0.07 |
2.3 |
5.4 |
108 |
0.4 |
150 |
360 |
|
4,734 |
13.8 |
- |
8.6 |
3.7 |
64,638 |
- |
404,160 |
174,510 |
Casa Berardi Underground(2,5) |
552 |
- |
0.17 |
- |
- |
- |
95 |
- |
- |
Casa Berardi Open Pit(2,5) |
4,410 |
- |
0.09 |
- |
- |
- |
417 |
- |
- |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Total |
9,703 |
|
|
|
|
64,746 |
512 |
404,310 |
174,870 |
|
|
|
|
|
|
|
|
|
|
Probable Reserves(7) |
|||||||||
Asset |
Tons (000) |
Silver (oz/ton) |
Gold (oz/ton) |
Lead % |
Zinc % |
Silver (000 oz) |
Gold (000 oz) |
Lead (Tons) |
Zinc (Tons) |
Greens Creek(2,3) |
10,668 |
10.9 |
0.09 |
2.5 |
6.5 |
116,748 |
935 |
264,600 |
694,800 |
|
840 |
12.8 |
- |
8.1 |
3.2 |
9,978 |
- |
63,510 |
25,030 |
Casa Berardi Underground(2,5) |
989 |
- |
0.17 |
- |
- |
- |
166 |
- |
- |
Casa Berardi Open Pit(2,5) |
12,434 |
- |
0.08 |
- |
- |
- |
936 |
- |
- |
|
2,197 |
22.5 |
0.01 |
2.4 |
2.2 |
49,473 |
13 |
52,520 |
49,320 |
Total |
27,128 |
|
|
|
|
176,199 |
2,050 |
380,630 |
769,150 |
|
|
|
|
|
|
|
|
|
|
Proven and Probable Reserves |
|||||||||
Asset |
Tons (000) |
Silver (oz/ton) |
Gold (oz/ton) |
Lead % |
Zinc % |
Silver (000 oz) |
Gold (000 oz) |
Lead (Tons) |
Zinc (Tons) |
Greens Creek(2,3) |
10,675 |
10.9 |
0.09 |
2.5 |
6.5 |
116,856 |
935 |
264,750 |
695,160 |
|
5,574 |
13.4 |
- |
8.4 |
3.6 |
74,616 |
- |
467,670 |
199,530 |
Casa Berardi Underground(2,5) |
1,541 |
- |
0.17 |
- |
- |
- |
261 |
- |
- |
Casa Berardi Open Pit(2,5) |
16,844 |
- |
0.08 |
- |
- |
- |
1,353 |
- |
- |
|
2,197 |
22.5 |
0.01 |
2.4 |
2.2 |
49,473 |
13 |
52,520 |
49,320 |
Total |
36,829 |
|
|
|
|
240,945 |
2,562 |
784,940 |
944,020 |
(1) The term “reserve” means an estimate of tonnage and grade or quality of indicated and measured mineral resources that, in the opinion of the qualified person, can be the basis of an economically viable project. More specifically, it is the economically mineable part of a measured or indicated mineral resource, which includes diluting materials and allowances for losses that may occur when the material is mined or extracted. The term “proven reserves” means the economically mineable part of a measured mineral resource and can only result from conversion of a measured mineral resource. See footnotes 8 and 9 below.
(2) Mineral reserves are based on
(3) The reserve NSR cut-off values for Greens Creek are
(4) The reserve NSR cut-off values for
(5) The average reserve cut-off grades at Casa Berardi are 0.12 oz/ton gold underground and 0.04 oz/ton gold for open pit. Metallurgical recovery (actual 2022):
(6) The reserve NSR cut-off value at Keno Hill is
(7) The term “probable reserves” means the economically mineable part of an indicated and, in some cases, a measured mineral resource. See footnotes 9 and 10 below.
Totals may not represent the sum of parts due to rounding.
Mineral Resources – 12/31/2022(8) |
|||||||||||
Measured Resources(9) |
|||||||||||
Asset |
Tons (000) |
Silver (oz/ton) |
Gold (oz/ton) |
Lead % |
Zinc % |
Copper % |
Silver (000 oz) |
Gold (000 oz) |
Lead (Tons) |
Zinc (Tons) |
Copper (Tons) |
Greens Creek(12,13) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
6,237 |
7.8 |
- |
5.4 |
2.6 |
- |
48,551 |
- |
335,850 |
161,000 |
- |
Casa Berardi Underground(12,15) |
2,440 |
- |
0.22 |
- |
- |
- |
- |
530 |
- |
- |
- |
Casa Berardi Open Pit(12,15) |
483 |
- |
0.04 |
- |
- |
- |
- |
20 |
- |
- |
- |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
San Sebastian - Oxide(17) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
San Sebastian - Sulfide(17) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Fire Creek(18,19) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Hollister(18,20) |
18 |
4.9 |
0.59 |
- |
- |
- |
87 |
10 |
- |
- |
- |
Midas(18,21) |
2 |
7.6 |
0.68 |
- |
- |
- |
14 |
1 |
- |
- |
- |
Heva(22) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Hosco(22) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Star(12,23) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Total |
9,180 |
|
|
|
|
|
48,652 |
561 |
335,850 |
161,000 |
- |
Indicated Resources(10) |
|||||||||||
Asset |
Tons (000) |
Silver (oz/ton) |
Gold (oz/ton) |
Lead % |
Zinc % |
Copper % |
Silver (000 oz) |
Gold (000 oz) |
Lead (Tons) |
Zinc (Tons) |
Copper (Tons) |
Greens Creek(12,13) |
8,421 |
12.9 |
0.10 |
2.9 |
8.0 |
- |
108,717 |
810 |
245,990 |
675,740 |
- |
|
1,194 |
8.0 |
- |
5.4 |
2.2 |
- |
9,581 |
- |
64,390 |
26,200 |
- |
Casa Berardi Underground(12,15) |
3,870 |
- |
0.17 |
- |
- |
- |
- |
660 |
- |
- |
- |
Casa Berardi Open Pit(12,15) |
1,323 |
- |
0.04 |
- |
- |
- |
- |
48 |
- |
- |
- |
|
4,061 |
8.0 |
0.007 |
1.0 |
4.0 |
- |
32,288 |
29 |
39,540 |
163,130 |
- |
San Sebastian - Oxide(17) |
1,453 |
6.5 |
0.09 |
- |
- |
- |
9,430 |
135 |
- |
- |
- |
San Sebastian - Sulfide(17) |
1,187 |
5.5 |
0.01 |
1.9 |
2.9 |
1.2 |
6,579 |
16 |
22,420 |
34,100 |
14,650 |
Fire Creek(18,19) |
112 |
1.1 |
0.53 |
- |
- |
- |
122 |
59 |
- |
- |
- |
Hollister(18,20) |
70 |
1.9 |
0.58 |
- |
- |
- |
130 |
40 |
- |
- |
- |
Midas(18,21) |
76 |
5.7 |
0.42 |
- |
- |
- |
430 |
32 |
- |
- |
- |
Heva(22) |
1,266 |
- |
0.06 |
- |
- |
- |
- |
76 |
- |
- |
- |
Hosco(22) |
29,287 |
- |
0.04 |
- |
- |
- |
- |
1,202 |
- |
- |
- |
Star(12,23) |
1,068 |
3.0 |
- |
6.4 |
7.7 |
- |
3,177 |
- |
67,970 |
82,040 |
- |
Total |
53,388 |
170,454 |
3,107 |
440,310 |
981,210 |
14,650 |
Measured & Indicated Resources | |||||||||||
Asset |
Tons (000) |
Silver (oz/ton) |
Gold (oz/ton) |
Lead % |
Zinc % |
Copper % |
Silver (000 oz) |
Gold (000 oz) |
Lead (Tons) |
Zinc (Tons) |
Copper (Tons) |
Greens Creek(12,13) |
8,421 |
12.9 |
0.10 |
2.9 |
8.0 |
- |
108,717 |
810 |
245,990 |
675,740 |
- |
|
7,431 |
7.8 |
- |
5.4 |
2.5 |
- |
58,132 |
- |
400,240 |
187,200 |
- |
Casa Berardi Underground(12,15) |
6,310 |
- |
0.19 |
- |
- |
- |
- |
1,190 |
- |
- |
- |
Casa Berardi Open Pit(12,15) |
1,806 |
- |
0.04 |
- |
- |
- |
- |
67 |
- |
- |
- |
|
4,061 |
8.0 |
0.007 |
1.0 |
4.0 |
- |
32,288 |
29 |
39,540 |
163,130 |
- |
San Sebastian - Oxide(17) |
1,453 |
6.5 |
0.09 |
- |
- |
- |
9,430 |
135 |
- |
- |
- |
San Sebastian - Sulfide(17) |
1,187 |
5.5 |
0.01 |
1.9 |
2.9 |
1.2 |
6,579 |
16 |
22,420 |
34,100 |
14,650 |
Fire Creek(18,19) |
112 |
1.1 |
0.53 |
- |
- |
- |
122 |
59 |
- |
- |
- |
Hollister(18,20) |
88 |
2.5 |
0.58 |
- |
- |
- |
217 |
51 |
- |
- |
- |
Midas(18,21) |
78 |
5.7 |
0.43 |
- |
- |
- |
444 |
33 |
- |
- |
- |
Heva(22) |
1,266 |
- |
0.06 |
- |
- |
- |
- |
76 |
- |
- |
- |
Hosco(22) |
29,287 |
- |
0.04 |
- |
- |
- |
- |
1,202 |
- |
- |
- |
Star(12,23) |
1,068 |
3.0 |
- |
6.4 |
7.7 |
- |
3,177 |
- |
67,970 |
82,040 |
- |
Total |
62,568 |
|
|
|
|
|
219,106 |
3,668 |
776,160 |
1,142,210 |
14,650 |
Inferred Resources(11) |
|||||||||||
Asset |
Tons (000) |
Silver (oz/ton) |
Gold (oz/ton) |
Lead % |
Zinc % |
Copper % |
Silver (000 oz) |
Gold (000 oz) |
Lead (Tons) |
Zinc (Tons) |
Copper (Tons) |
Greens Creek(12,13) |
2,383 |
12.1 |
0.07 |
2.8 |
6.9 |
- |
28,949 |
178 |
67,400 |
164,080 |
- |
|
3,592 |
8.7 |
- |
6.3 |
2.4 |
- |
31,264 |
- |
224,670 |
84,700 |
- |
Casa Berardi Underground(12,15) |
2,221 |
- |
0.19 |
- |
- |
- |
- |
430 |
- |
- |
- |
Casa Berardi Open Pit(12,15) |
7,828 |
- |
0.05 |
- |
- |
- |
- |
389 |
- |
- |
- |
|
2,441 |
10.4 |
0.003 |
0.9 |
2.1 |
- |
25,478 |
8 |
22,380 |
51,000 |
- |
San Sebastian - Oxide(17) |
3,490 |
6.4 |
0.05 |
- |
- |
- |
22,353 |
182 |
- |
- |
- |
San Sebastian - Sulfide(17) |
385 |
4.2 |
0.01 |
1.6 |
2.3 |
0.9 |
1,606 |
5 |
6,070 |
8,830 |
3,330 |
Fire Creek(18,19) |
765 |
0.5 |
0.51 |
- |
- |
- |
394 |
392 |
- |
- |
- |
Fire Creek - Open Pit(24) |
74,584 |
0.1 |
0.03 |
- |
- |
- |
5,232 |
2,178 |
- |
- |
- |
Hollister(18,20) |
642 |
3.0 |
0.42 |
- |
- |
- |
1,916 |
273 |
- |
- |
- |
Midas(18,21) |
1,232 |
6.3 |
0.50 |
- |
- |
- |
7,723 |
615 |
- |
- |
- |
Heva(22) |
2,787 |
- |
0.08 |
- |
- |
- |
- |
216 |
- |
- |
- |
Hosco(22) |
17,726 |
- |
0.04 |
- |
- |
- |
- |
663 |
- |
- |
- |
Star(12,23) |
2,851 |
3.1 |
- |
5.9 |
5.9 |
- |
8,795 |
- |
168,180 |
166,930 |
- |
San Juan Silver(12,25) |
2,570 |
11.3 |
0.01 |
1.4 |
1.1 |
- |
38,203 |
34 |
49,400 |
39,850 |
- |
|
913 |
0.3 |
0.14 |
- |
- |
- |
271 |
131 |
- |
- |
- |
|
100,086 |
1.5 |
- |
- |
- |
0.7 |
148,736 |
- |
- |
- |
658,680 |
Montanore(12,28) |
112,185 |
1.6 |
- |
- |
- |
0.7 |
183,346 |
- |
- |
- |
759,420 |
Total |
338,681 |
|
|
|
|
|
504,266 |
5,694 |
538,100 |
515,390 |
1,421,430 |
Note: All estimates are in-situ except for the proven reserves at Greens Creek which are in surface stockpiles. Mineral resources are exclusive of reserves. |
|
(8) The term "mineral resources" means a concentration or occurrence of material of economic interest in or on the Earth's crust in such form, grade or quality, and quantity that there are reasonable prospects for economic extraction. A mineral resource is a reasonable estimate of mineralization, taking into account relevant factors such as cut-off grade, likely mining dimensions, location or continuity, that, with the assumed and justifiable technical and economic conditions, is likely to, in whole or in part, become economically extractable. It is not merely an inventory of all mineralization drilled or sampled. |
(9) The term "measured resources" means that part of a mineral resource for which quantity and grade or quality are estimated on the basis of conclusive geological evidence and sampling. The level of geological certainty associated with a measured mineral resource is sufficient to allow a qualified person to apply modifying factors in sufficient detail to support detailed mine planning and final evaluation of the economic viability of the deposit. Because a measured mineral resource has a higher level of confidence than the level of confidence of either an indicated mineral resource or an inferred mineral resource, a measured mineral resource may be converted to a proven mineral reserve or to a probable mineral reserve. |
(10) The term "indicated resources" means that part of a mineral resource for which quantity and grade or quality are estimated on the basis of adequate geological evidence and sampling. The level of geological certainty associated with an indicated mineral resource is sufficient to allow a qualified person to apply modifying factors in sufficient detail to support mine planning and evaluation of the economic viability of the deposit. Because an indicated mineral resource has a lower level of confidence than the level of confidence of a measured mineral resource, an indicated mineral resource may only be converted to a probable mineral reserve. |
(11) The term "inferred resources" means that part of a mineral resource for which quantity and grade or quality are estimated on the basis of limited geological evidence and sampling. The level of geological uncertainty associated with an inferred mineral resource is too high to apply relevant technical and economic factors likely to influence the prospects of economic extraction in a manner useful for evaluation of economic viability. Because an inferred mineral resource has the lowest level of geological confidence of all mineral resources, which prevents the application of the modifying factors in a manner useful for evaluation of economic viability, an inferred mineral resource may not be considered when assessing the economic viability of a mining project, and may not be converted to a mineral reserve. |
(12) Mineral resources are based on |
(13) The resource NSR cut-off values for Greens Creek are |
(14) The resource NSR cut-off values for |
(15) The average resource cut-off grades at Casa Berardi are 0.11 oz/ton gold for underground and 0.034 oz/ton gold for open pit; metallurgical recovery (actual 2022): |
(16) The resource NSR cut-off value at Keno Hill is |
(17) Indicated resources for most zones at San Sebastian based on |
(18) Mineral resources for Fire Creek, Hollister and Midas are reported using |
(19) Fire Creek mineral resources are reported at a gold equivalent cut-off grade of 0.283 oz/ton. Metallurgical recoveries: |
(20) Hollister mineral resources, including the Hatter Graben are reported at a gold equivalent cut-off grade of 0.238 oz/ton. Metallurgical recoveries: |
(21) Midas mineral resources are reported at a gold equivalent cut-off grade of 0.237 oz/ton. Metallurgical recoveries: |
(22) Measured, indicated and inferred resources at Heva and Hosco are based on |
(23) Indicated and Inferred resources at the Star property are reported using a minimum mining width of 4.3 feet and an NSR cut-off value of |
(24) Inferred open-pit resources for Fire Creek calculated November 30, 2017 using gold and silver recoveries of |
(25) Inferred resources reported at a minimum mining width of 6.0 feet for Bulldog and an NSR cut-off value of |
(26) Inferred resource at Monte Cristo reported at a minimum mining width of 5.0 feet; resources based on |
(27) Inferred resource at Rock Creek reported at a minimum thickness of 15 feet and an NSR cut-off value of |
(28) Inferred resource at Montanore reported at a minimum thickness of 15 feet and an NSR cut-off value of |
|
Totals may not represent the sum of parts due to rounding |
Category: Earnings
View source version on businesswire.com: https://www.businesswire.com/news/home/20230215005365/en/
Vice President - Investor Relations and Treasurer
Communications Coordinator
800-HECLA91 (800-432-5291)
Investor Relations
Email: hmc-info@hecla-mining.com
Website: http://www.hecla-mining.com
Source:
FAQ
What was Hecla Mining's silver production growth in 2022?
What are the expected silver production growth rates for Hecla in 2023 and 2025?
What was Hecla Mining's sales revenue for the full year 2022?
What is the current cash position of Hecla Mining?