Hecla Reports Second Quarter 2022 Results
Hecla Mining Company (NYSE: HL) reported its second quarter 2022 results, marking the ninth consecutive quarter of free cash flow generation. Silver production increased to 3.6 million ounces, alongside 45,719 ounces of gold. Sales rose 3% to $191.2 million despite falling metal prices. However, the company recorded a net loss of $13.7 million or $0.03 per share. Adjusted EBITDA was $70.5 million and cash on hand totaled $198.2 million. The planned acquisition of Alexco Resource Corp is expected to bolster Hecla's position as a leading silver producer.
- Increased silver production to 3.6 million ounces, a 10% rise from Q1 2022.
- Sales grew by 3% to $191.2 million despite lower metal prices.
- Free cash flow of $5.9 million generated for the quarter.
- Strong operational performance at all three mines, with positive cash flow from operations.
- Net loss of $13.7 million for the quarter, compared to a profit of $4 million in Q1 2022.
- Gross profit decreased by $8.2 million due to lower realized prices and increased mining costs.
- Inflationary pressures impacting operational costs, particularly at the Casa Berardi mine.
9th consecutive quarter of free cash flow generation, consolidated silver guidance affirmed
SECOND QUARTER HIGHLIGHTS
-
Silver and gold production of 3.6 million and 45,719 ounces respectively, a
10% increase over the first quarter 2022 ("the prior quarter") -
Sales of
, a$191.2 million 3% increase over the prior quarter despite lower gold and silver prices -
Cash provided by operating activities of
and$40.2 million in free cash flow with continued positive free cash flow generation from all three operations3$5.9 million -
Total cost of sales for silver of
and cash cost and all-in sustaining cash cost (AISC) per ounce (each after by-product credits) of ($90.9 million ) and$1.14 respectively1,2$8.55 -
Net loss applicable to common shareholders of
or$13.7 million per share (basic), and adjusted net income of$0.03 or$20.1 million per share5$0.04 -
Adjusted EBITDA of
, net debt/adjusted EBITDA (last 12 months) of 1.4x 4$70.5 million -
in cash and cash equivalents with approximately$198.2 million in available liquidity$335 million -
Pending acquisition of Alexco Resource Corp ("Alexco") and its high-grade silver property in
Yukon ; transaction expected to close in early September - Published 2021 Sustainability report 'Building Strong Communities Through Responsible Mining'
“All three of our mines continue to deliver strong operational and financial results with each generating positive free cash flow," said
Baker continued, "While we are exposed to inflationary pressures like the rest of the industry, our silver mines have largely been able to offset inflation with by-product credits. For the second half of the year with our strong balance sheet, we plan to increase our investment in operations with the goal of further accelerating production, earnings and cash flow growth. We are looking forward to closing the Alexco acquisition, which adds a high-grade silver property in the
FINANCIAL OVERVIEW
"Total cost of sales" as used in this release is comprised of cost of sales and other direct production costs and depreciation, depletion and amortization.
In Thousands unless stated otherwise |
Q2-2022 |
Q1-2022 |
Q4-2021 |
Q3-2021 |
Q2-2021 |
YTD-2022 |
YTD-2021 |
||||||||||||||||||||
FINANCIAL AND OPERATIONAL HIGHLIGHTS |
|||||||||||||||||||||||||||
Sales |
$ |
191,242 |
|
$ |
186,499 |
|
$ |
185,078 |
|
$ |
193,560 |
|
$ |
217,983 |
|
$ |
377,741 |
|
$ |
428,835 |
|
||||||
Total cost of sales |
$ |
153,979 |
|
$ |
141,070 |
|
$ |
131,837 |
|
$ |
158,332 |
|
$ |
156,052 |
|
$ |
295,049 |
|
$ |
299,503 |
|
||||||
Gross profit |
$ |
37,263 |
|
$ |
45,429 |
|
$ |
53,241 |
|
$ |
35,228 |
|
$ |
61,931 |
|
$ |
82,692 |
|
$ |
129,332 |
|
||||||
(Loss) income applicable to common shareholders |
$ |
(13,661 |
) |
$ |
4,015 |
|
$ |
11,737 |
|
$ |
(1,117 |
) |
$ |
2,610 |
|
$ |
(9,646 |
) |
$ |
23,923 |
|
||||||
Basic (loss) income per common share (in dollars) |
$ |
(0.03 |
) |
$ |
0.01 |
|
$ |
0.02 |
|
$ |
— |
|
$ |
0.01 |
|
$ |
(0.02 |
) |
$ |
0.04 |
|
||||||
Adjusted EBITDA 4 |
$ |
70,474 |
|
$ |
58,202 |
|
$ |
58,249 |
|
$ |
49,414 |
|
$ |
84,507 |
|
$ |
128,676 |
|
$ |
170,312 |
|
||||||
Net Debt to Adjusted EBITDA4,* |
|
1.4 |
|
|
|
|
|
|
|
1.1 |
|
||||||||||||||||
Cash provided by operating activities |
$ |
40,183 |
|
$ |
37,909 |
|
$ |
53,355 |
|
$ |
42,742 |
|
$ |
86,304 |
|
$ |
78,092 |
|
$ |
124,240 |
|
||||||
Capital Expenditures |
$ |
(34,329 |
) |
$ |
(21,478 |
) |
$ |
(28,838 |
) |
$ |
(26,899 |
) |
$ |
(31,898 |
) |
$ |
(55,807 |
) |
$ |
(53,311 |
) |
||||||
Free Cash Flow 2 |
$ |
5,854 |
|
$ |
16,431 |
|
$ |
24,517 |
|
$ |
15,843 |
|
$ |
54,406 |
|
$ |
22,285 |
|
$ |
70,929 |
|
||||||
Production Highlights |
|||||||||||||||||||||||||||
Silver ounces produced |
|
3,645,454 |
|
|
3,324,708 |
|
|
3,226,927 |
|
|
2,676,084 |
|
|
3,524,783 |
|
|
6,970,162 |
|
|
6,984,229 |
|
||||||
Silver payable ounces sold |
|
3,387,909 |
|
|
2,687,261 |
|
|
2,606,622 |
|
|
2,581,690 |
|
|
3,415,464 |
|
|
6,075,170 |
|
|
6,445,490 |
|
||||||
Gold ounces produced |
|
45,719 |
|
|
41,642 |
|
|
47,977 |
|
|
42,207 |
|
|
59,139 |
|
|
87,361 |
|
|
111,143 |
|
||||||
Gold payable ounces sold |
|
44,225 |
|
|
41,053 |
|
|
44,156 |
|
|
53,000 |
|
|
47,168 |
|
|
85,278 |
|
|
104,454 |
|
||||||
Cash Costs and AISC, each after by-product credits |
|||||||||||||||||||||||||||
Silver cash costs per ounce |
$ |
(1.14 |
) |
$ |
1.09 |
|
$ |
1.69 |
|
$ |
2.49 |
|
$ |
0.18 |
|
$ |
(0.07 |
) |
$ |
0.79 |
|
||||||
Silver AISC per ounce |
$ |
8.55 |
|
$ |
7.64 |
|
$ |
10.08 |
|
$ |
12.82 |
|
$ |
7.54 |
|
$ |
8.12 |
|
$ |
7.38 |
|
||||||
Gold cash costs per ounce |
$ |
1,371 |
|
$ |
1,516 |
|
$ |
1,143 |
|
$ |
1,163 |
|
$ |
1,254 |
|
$ |
1,440 |
|
$ |
1,161 |
|
||||||
Gold AISC per ounce |
$ |
1,641 |
|
$ |
1,810 |
|
$ |
1,494 |
|
$ |
1,450 |
|
$ |
1,419 |
|
$ |
1,721 |
|
$ |
1,357 |
|
||||||
*Reflects trailing twelve months ending |
Loss applicable to common shareholders for the second quarter was
-
Gross profit decreased by
primarily due to lower realized prices for all metals and higher mining costs at$8.2 million Greens Creek caused by increased use of contractors -
A negative fair value adjustment, net of
, versus a gain of$16.4 million in the prior quarter, primarily due to unrealized losses on the Company's investment portfolio of$6.0 million during the second quarter$15.7 million
These decreases were partially offset by:
-
Higher sales volume at
Greens Creek andLucky Friday -
Lower income and mining tax provision of
compared to$0.3 million in the prior quarter reflecting lower income from operations$5.6 million -
A net foreign exchange gain of
versus a loss of$4.5 million in the prior quarter reflecting the appreciation of the$2.0 million U.S. dollar (“USD”) against the Canadian dollar (“CAD”) during the current quarter -
Lower exploration and pre-development expense of
versus the prior quarter reflecting timing of expenditures across the Company's exploration portfolio$1.6 million
Cash provided by operating activities of
Capital expenditures totaled
Cash costs and AISC (each after by-product credits) for silver were
Gold cash cost per ounce and AISC declined by
The Company is seeing the impact of inflationary pressures and labor constraints at all its operations. By-product credits continue to help offset the inflationary pressures for the silver segment due to strong by-product production and prices. At the Casa Berardi mine, while AISC per gold ounce after by-product credits declined over the prior quarter, the mine continues to see 15
Inflation is also impacting capital projects, particularly at the Lucky Friday where multiple projects are underway to support the production growth.
At the time of guidance issuance earlier this year, inflation expectations were
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 manages CAD exposure through forward contracts. At
OPERATIONS OVERVIEW
Dollars are in thousands except cost per ton |
Q2-2022 |
Q1-2022 |
Q4-2021 |
Q3-2021 |
Q2-2021 |
YTD-2022 |
YTD-2021 |
||||||||||||||||||||
GREENS CREEK |
|||||||||||||||||||||||||||
Tons of ore processed |
|
209,558 |
|
|
211,687 |
|
|
221,814 |
|
|
211,142 |
|
|
214,931 |
|
|
421,245 |
|
|
409,011 |
|
||||||
Total production cost per ton |
$ |
197.84 |
|
$ |
192.16 |
|
$ |
174.55 |
|
$ |
181.60 |
|
$ |
171.13 |
|
$ |
194.98 |
|
$ |
176.58 |
|
||||||
Ore grade milled - Silver (oz./ton) |
|
14.0 |
|
|
13.8 |
|
|
12.6 |
|
|
11.1 |
|
|
14.5 |
|
|
13.9 |
|
|
15.2 |
|
||||||
Ore grade milled - Gold (oz./ton) |
|
0.08 |
|
|
0.07 |
|
|
0.07 |
|
|
0.07 |
|
|
0.08 |
|
|
0.08 |
|
|
0.09 |
|
||||||
Ore grade milled - Lead (%) |
|
3.0 |
|
|
2.8 |
|
|
2.6 |
|
|
2.7 |
|
|
3.1 |
|
|
2.9 |
|
|
3.1 |
|
||||||
Ore grade milled - Zinc (%) |
|
7.2 |
|
|
6.6 |
|
|
6.3 |
|
|
7.1 |
|
|
7.6 |
|
|
6.9 |
|
|
7.6 |
|
||||||
Silver produced (oz.) |
|
2,410,598 |
|
|
2,429,782 |
|
|
2,262,635 |
|
|
1,837,270 |
|
|
2,558,447 |
|
|
4,840,380 |
|
|
5,143,317 |
|
||||||
Gold produced (oz.) |
|
12,413 |
|
|
11,402 |
|
|
10,229 |
|
|
9,734 |
|
|
12,859 |
|
|
23,815 |
|
|
26,125 |
|
||||||
Lead produced (tons) |
|
5,184 |
|
|
4,883 |
|
|
4,731 |
|
|
4,591 |
|
|
5,627 |
|
|
10,067 |
|
|
10,551 |
|
||||||
Zinc produced (tons) |
|
13,396 |
|
|
12,494 |
|
|
12,457 |
|
|
13,227 |
|
|
14,610 |
|
|
25,890 |
|
|
27,964 |
|
||||||
Sales |
$ |
92,723 |
|
$ |
86,090 |
|
$ |
87,865 |
|
$ |
84,806 |
|
$ |
113,763 |
|
$ |
178,813 |
|
$ |
212,172 |
|
||||||
Total cost of sales |
$ |
(60,506 |
) |
$ |
(49,637 |
) |
$ |
(49,251 |
) |
$ |
(55,193 |
) |
$ |
(55,488 |
) |
$ |
(110,143 |
) |
$ |
(108,668 |
) |
||||||
Gross profit |
$ |
32,217 |
|
$ |
36,453 |
|
$ |
38,614 |
|
$ |
29,613 |
|
$ |
58,275 |
|
$ |
68,670 |
|
$ |
103,504 |
|
||||||
Cash flow from operations |
$ |
41,808 |
|
$ |
56,295 |
|
$ |
50,632 |
|
$ |
40,626 |
|
$ |
68,521 |
|
$ |
98,103 |
|
$ |
112,866 |
|
||||||
Exploration |
$ |
929 |
|
$ |
165 |
|
$ |
696 |
|
$ |
2,472 |
|
$ |
1,300 |
|
$ |
1,094 |
|
$ |
1,423 |
|
||||||
Capital additions |
$ |
(14,668 |
) |
$ |
(3,092 |
) |
$ |
(9,544 |
) |
$ |
(6,228 |
) |
$ |
(6,339 |
) |
$ |
(17,760 |
) |
$ |
(8,111 |
) |
||||||
Free cash flow 2 |
$ |
28,069 |
|
$ |
53,368 |
|
$ |
41,784 |
|
$ |
36,870 |
|
$ |
63,482 |
|
$ |
81,437 |
|
$ |
106,178 |
|
||||||
Cash cost per ounce, after by-product credits |
$ |
(3.29 |
) |
$ |
(0.90 |
) |
$ |
0.50 |
|
$ |
0.74 |
|
$ |
(2.64 |
) |
$ |
(2.09 |
) |
$ |
(1.65 |
) |
||||||
AISC per ounce, after by-product credits |
$ |
3.48 |
|
$ |
1.90 |
|
$ |
5.66 |
|
$ |
5.94 |
|
$ |
0.68 |
|
$ |
2.69 |
|
$ |
1.14 |
|
Total cost of sales for the second quarter 2022 was
Dollars are in thousands except cost per ton |
Q2-2022 |
Q1-2022 |
Q4-2021 |
Q3-2021 |
Q2-2021 |
YTD-2022 |
YTD-2021 |
||||||||||||||||||||
|
|||||||||||||||||||||||||||
Tons of ore processed |
|
97,497 |
|
|
77,725 |
|
|
80,097 |
|
|
78,227 |
|
|
82,442 |
|
|
175,222 |
|
|
163,513 |
|
||||||
Total production cost per ton |
$ |
211.45 |
|
$ |
247.17 |
|
$ |
198.83 |
|
$ |
190.66 |
|
$ |
199.48 |
|
$ |
227.30 |
|
$ |
188.30 |
|
||||||
Ore grade milled - Silver (oz./ton) |
|
13.2 |
|
|
12.0 |
|
|
12.5 |
|
|
11.2 |
|
|
11.6 |
|
|
12.7 |
|
|
11.4 |
|
||||||
Ore grade milled - Lead (%) |
|
8.8 |
|
|
8.2 |
|
|
8.1 |
|
|
7.2 |
|
|
7.6 |
|
|
8.5 |
|
|
7.5 |
|
||||||
Ore grade milled - Zinc (%) |
|
3.9 |
|
|
3.6 |
|
|
3.3 |
|
|
3.3 |
|
|
3.4 |
|
|
3.8 |
|
|
3.6 |
|
||||||
Silver produced (oz.) |
|
1,226,477 |
|
|
887,858 |
|
|
955,401 |
|
|
831,532 |
|
|
913,294 |
|
|
2,114,335 |
|
|
1,777,195 |
|
||||||
Lead produced (tons) |
|
8,147 |
|
|
5,980 |
|
|
6,131 |
|
|
5,313 |
|
|
5,913 |
|
|
14,127 |
|
|
11,693 |
|
||||||
Zinc produced (tons) |
|
3,370 |
|
|
2,452 |
|
|
2,296 |
|
|
2,319 |
|
|
2,601 |
|
|
5,822 |
|
|
5,354 |
|
||||||
Sales |
$ |
35,880 |
|
$ |
38,040 |
|
$ |
32,938 |
|
$ |
29,783 |
|
$ |
39,645 |
|
$ |
73,920 |
|
|
68,767 |
|
||||||
Total cost of sales |
$ |
(30,348 |
) |
$ |
(29,265 |
) |
$ |
(23,252 |
) |
$ |
(23,591 |
) |
$ |
(27,901 |
) |
$ |
(59,613 |
) |
$ |
(50,696 |
) |
||||||
Gross profit |
$ |
5,532 |
|
$ |
8,776 |
|
$ |
9,686 |
|
$ |
6,192 |
|
$ |
11,744 |
|
$ |
14,307 |
|
$ |
18,071 |
|
||||||
Cash flow from operations |
$ |
21,861 |
|
$ |
11,765 |
|
$ |
16,953 |
|
$ |
15,017 |
|
$ |
19,681 |
|
$ |
33,626 |
|
$ |
30,624 |
|
||||||
Capital additions |
$ |
(11,501 |
) |
$ |
(9,652 |
) |
$ |
(9,109 |
) |
$ |
(9,133 |
) |
$ |
(5,731 |
) |
$ |
(21,153 |
) |
|
(11,643 |
) |
||||||
Free cash flow 2 |
$ |
10,360 |
|
$ |
2,113 |
|
$ |
7,844 |
|
$ |
5,884 |
|
$ |
13,950 |
|
$ |
12,473 |
|
$ |
18,981 |
|
||||||
Cash cost per silver ounce, after by-product credits |
$ |
3.07 |
|
$ |
6.57 |
|
$ |
4.50 |
|
$ |
6.35 |
|
$ |
8.07 |
|
$ |
4.54 |
|
$ |
7.85 |
|
||||||
AISC per silver ounce, after by-product credits |
$ |
9.91 |
|
$ |
13.15 |
|
$ |
12.54 |
|
$ |
16.79 |
|
$ |
14.10 |
|
$ |
11.27 |
|
$ |
14.17 |
|
Total cost of sales for the second quarter 2022 was
Dollars are in thousands except cost per ton |
Q2-2022 |
Q1-2022 |
Q4-2021 |
Q3-2021 |
Q2-2021 |
YTD-2022 |
YTD-2021 |
||||||||||||||||||||
|
|||||||||||||||||||||||||||
Tons of ore processed – underground |
|
176,576 |
|
|
161,609 |
|
|
161,355 |
|
|
167,435 |
|
|
178,908 |
|
|
338,185 |
|
|
365,827 |
|
||||||
Tons of ore processed – surface pit |
|
225,042 |
|
|
224,541 |
|
|
225,662 |
|
|
230,708 |
|
|
195,775 |
|
|
449,586 |
|
|
377,259 |
|
||||||
Tons of ore processed – total |
|
401,618 |
|
|
386,150 |
|
|
387,017 |
|
|
398,143 |
|
|
374,683 |
|
|
787,771 |
|
|
743,086 |
|
||||||
Surface tons mined – ore and waste |
|
2,149,412 |
|
|
1,892,339 |
|
|
1,507,457 |
|
|
1,483,231 |
|
|
2,033,403 |
|
|
4,041,751 |
|
|
4,024,490 |
|
||||||
Total production cost per ton |
$ |
113.07 |
|
$ |
117.96 |
|
$ |
108.82 |
|
$ |
86.95 |
|
$ |
99.36 |
|
|
115.46 |
|
$ |
99.52 |
|
||||||
Ore grade milled – Gold (oz./ton) - underground |
|
0.19 |
|
|
0.14 |
|
|
0.17 |
|
|
0.16 |
|
|
0.15 |
|
|
0.17 |
|
|
0.16 |
|
||||||
Ore grade milled – Gold (oz./ton) - surface pit |
|
0.05 |
|
|
0.05 |
|
|
0.07 |
|
|
0.04 |
|
|
0.06 |
|
|
0.05 |
|
|
0.06 |
|
||||||
Ore grade milled – Gold (oz./ton) - combined |
|
0.10 |
|
|
0.09 |
|
|
0.11 |
|
|
0.09 |
|
|
0.10 |
|
|
0.09 |
|
|
0.11 |
|
||||||
Gold produced (oz.) – underground |
|
22,866 |
|
|
19,374 |
|
|
22,910 |
|
|
24,170 |
|
|
23,441 |
|
|
42,240 |
|
|
51,010 |
|
||||||
Gold produced (oz.) – surface pit |
|
10,440 |
|
|
10,866 |
|
|
14,356 |
|
|
5,552 |
|
|
7,892 |
|
|
21,306 |
|
|
16,513 |
|
||||||
Gold produced (oz.) – total |
|
33,306 |
|
|
30,240 |
|
|
37,266 |
|
|
29,722 |
|
|
31,333 |
|
|
63,546 |
|
|
67,523 |
|
||||||
Silver produced (oz.) – total |
|
8,379 |
|
|
7,068 |
|
|
7,967 |
|
|
7,012 |
|
|
7,917 |
|
|
15,447 |
|
|
18,592 |
|
||||||
Sales |
$ |
62,639 |
|
$ |
62,101 |
|
$ |
60,054 |
|
$ |
56,065 |
|
$ |
56,122 |
|
$ |
124,740 |
|
$ |
129,033 |
|
||||||
Total cost of sales |
$ |
(61,870 |
) |
$ |
(62,168 |
) |
$ |
(57,069 |
) |
$ |
(58,164 |
) |
$ |
(54,669 |
) |
$ |
(124,038 |
) |
$ |
(114,596 |
) |
||||||
Gross profit/(loss) |
$ |
769 |
|
$ |
(67 |
) |
$ |
2,985 |
|
$ |
(2,099 |
) |
$ |
1,453 |
|
|
702 |
|
$ |
14,437 |
|
||||||
Cash flow from operations |
$ |
7,417 |
|
$ |
8,089 |
|
$ |
10,029 |
|
$ |
17,058 |
|
$ |
15,756 |
|
$ |
15,506 |
|
$ |
30,948 |
|
||||||
Exploration |
$ |
1,341 |
|
$ |
2,635 |
|
$ |
2,124 |
|
$ |
4,382 |
|
$ |
1,739 |
|
$ |
3,976 |
|
$ |
3,020 |
|
||||||
Capital additions |
$ |
(8,093 |
) |
$ |
(7,808 |
) |
$ |
(9,537 |
) |
$ |
(11,488 |
) |
$ |
(12,153 |
) |
$ |
(15,901 |
) |
$ |
(26,000 |
) |
||||||
Free cash flow 2 |
$ |
665 |
|
$ |
2,916 |
|
$ |
2,616 |
|
$ |
9,952 |
|
$ |
5,342 |
|
$ |
3,581 |
|
$ |
7,968 |
|
||||||
Cash Cost per gold ounce, after by-product credits |
$ |
1,371 |
|
$ |
1,516 |
|
$ |
1,137 |
|
$ |
1,175 |
|
$ |
1,199 |
|
$ |
1,440 |
|
$ |
1,106 |
|
||||||
AISC per gold ounce, after by-product credits |
$ |
1,641 |
|
$ |
1,810 |
|
$ |
1,470 |
|
$ |
1,476 |
|
$ |
1,434 |
|
$ |
1,721 |
|
$ |
1,347 |
|
Total cost of sales for the second quarter 2022 was
EXPLORATION AND PRE-DEVELOPMENT UPDATE
Exploration and Pre-development expenditures were
At
Southwest Bench drilling during the quarter targeted inferred resource areas along a strike length of 400 feet with the goal of upgrading and expanding resources. Highlights from this drilling includes 42.7 oz/ton silver, 0.09 oz/ton gold,
200 South drilling targeted the southern portion of the zone along a strike length of 600 feet and along with assay results received during the quarter, the 200 South drilling confirms the expansion of the deep bench up and down dip 50 feet, and down plunge 100 feet, from previous ore grade intercepts. Intercepts characteristic of this portion of the 200 South zone include 83.2 oz/ton Ag, 0.12 oz/ton Au, 3.1 % Zn, and
Drilling in the central portion of the
Drilling at the
More complete drill assay highlights can be found in Table A at the end of the release.
At Casa Berardi, up to seven underground core drills and one surface core drill were focused on definition and exploration drilling in multiple zones and targets in the
Drilling in the
Drilling in the
Exploration drilling in the
More complete drill assay highlights can be found in Table A at the end of the release.
Exploration at
Surface exploration is underway at our
Drilling to date has been focused on the Blacktail target and four drillholes have been completed. The Blacktail target area is currently being evaluated for both bulk-tonnage mineralization as well as narrow underground mineable mineralization. Several known vein zones including the Belligerent, Bellicose, and Apex veins have been intersected in the current drilling in addition to multiple zones of small veins and veinlets. Assay results have been received for the high priority vein zones in the first three core holes and highlights from this initial drilling include 0.57 oz/ton gold and 5.7 oz/ton silver over 8.1 feet in the Belligerent Vein and 0.40 oz/ton gold and 0.3 oz/ton silver over 5.1 feet in an unnamed vein.
More complete drill assay highlights can be found in Table A at the end of the release.
Surface exploration is also underway at our
In addition to exploration drilling, Phase 1 of the Bulldog underground rehabilitation work is in progress which is designed to provide long-term access and water management and provide access for underground exploration and resource confirmation drilling.
Drilling with two drill rigs at Midas continued to focus on drill testing the Racer structure within the East Graben Corridor along 1.7 miles of strike length and drill testing several other targets in the district including
Drilling at Aurora began during the quarter with one core drill targeting areas within the Martinez and Last
ALEXCO ACQUISITION UPDATE
On
Upon closing of the acquisition, the Company expects to focus on (i) development and drilling at the
CREDIT FACILITY
On
In connection with entry into the New Credit Agreement, the Company’s prior Fifth Amended and Restated Credit Agreement dated as of
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
2022 GUIDANCE6
The Company has updated its guidance for annual cost and capital guidance as below. There is no change to the production guidance. The Company is also providing guidance for capital expenditures planned by the three operations.
2022 Production Outlook |
||||
|
Silver Production (Moz) |
Gold Production (Koz) |
Silver Equivalent (Moz) |
Gold Equivalent (Koz) |
|
8.6-8.9 |
40-43 |
20.7-21.2 |
268-275 |
|
4.3-4.6 |
N/A |
8.9-9.3 |
116-120 |
|
N/A |
125-132 |
9.7-10.2 |
125-132 |
Total6 |
12.9-13.5 |
165-175 |
39.3-40.7 |
509-527 |
* Equivalent ounces include Lead and Zinc production |
2022 Cost Outlook
Annual guidance for
|
Cost of Sales (millions) |
Cash cost, after by-product credits, per silver/gold ounce3 |
AISC, after by-product credits, per produced silver/gold ounce4 |
|||
|
Previous |
Current |
Previous |
Current |
Previous |
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Silver |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gold |
|
|
|
|
|
|
2022 Capital and Exploration Outlook
Consolidated capital guidance is increased for the year to include further inflationary pressures, expansion in scope and acceleration of certain capital projects from 2023 to 2022. At the
Guidance for exploration and pre-development expenditures is unchanged.
|
(millions) |
|
|
Previous |
Current |
Capital expenditures |
|
|
|
|
|
|
|
|
|
|
|
Exploration and Pre-development |
|
|
CONFERENCE CALL AND WEBCAST
A conference call and webcast will be held
ONE ON ONE CALLS
Hecla will make available members of management for one on one calls with any interested parties on
Hecla invites shareholders, investors, and other interested parties to schedule a personal, 30-minute virtual meeting (video or telephone) with a member of management to discuss operations, exploration, 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/2022-august-vie
ABOUT HECLA
Founded in 1891, Hecla is the largest silver producer in
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) Cash cost, after by-product credits, per silver and gold ounce is a non-GAAP measurement, a reconciliation of which to total cost of sales, 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
(2) 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 total cost of sales, 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.
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.
(3) 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
(4) Adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to net income(loss), 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.
(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.
Other
(6) Expectations for 2022 include silver, gold, lead and zinc production from
Cautionary Statements to Investors on Forward-Looking Statements
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. When a forward-looking statement expresses or implies an expectation or belief as to future events or results, such expectation or belief is expressed in good faith and believed to have a reasonable basis. However, such statements are subject to risks, uncertainties and other factors, which could cause actual results to differ materially from future results expressed, projected or implied by the forward-looking statements. Forward-looking statements often address our expected future business and financial performance and financial condition and often contain words such as “anticipate,” “intend,” “plan,” “will,” “could,” “would,” “estimate,” “should,” “expect,” “believe,” “project,” “target,” “indicative,” “preliminary,” “potential” and similar expressions. Forward-looking statements in this news release may include, without limitation: (i) Hecla could be the largest silver producer in the
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 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) 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; (ix) counterparties performing their obligations under hedging instruments and put option contracts; (x) sufficient workforce is available and trained to perform assigned tasks; (xi) weather patterns and rain/snowfall within normal seasonal ranges so as not to impact operations; (xii) relations with interested parties, including
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 our
Qualified Person (QP)
|
||||||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||||||
(dollars and shares in thousands, except per share amounts - unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Sales |
|
$ |
191,242 |
|
|
$ |
217,983 |
|
|
$ |
377,741 |
|
|
$ |
428,835 |
|
Cost of sales and other direct production costs |
|
|
115,907 |
|
|
|
110,320 |
|
|
|
221,679 |
|
|
|
207,029 |
|
Depreciation, depletion and amortization |
|
|
38,072 |
|
|
|
45,732 |
|
|
|
73,370 |
|
|
|
92,474 |
|
Total cost of sales |
|
|
153,979 |
|
|
|
156,052 |
|
|
|
295,049 |
|
|
|
299,503 |
|
Gross profit |
|
|
37,263 |
|
|
|
61,931 |
|
|
|
82,692 |
|
|
|
129,332 |
|
|
|
|
|
|
|
|
|
|
||||||||
Other operating expenses: |
|
|
|
|
|
|
|
|
||||||||
General and administrative |
|
|
9,692 |
|
|
|
11,104 |
|
|
|
17,986 |
|
|
|
19,111 |
|
Exploration and pre-development |
|
|
11,200 |
|
|
|
11,241 |
|
|
|
24,008 |
|
|
|
17,931 |
|
Care and maintenance costs |
|
|
5,242 |
|
|
|
5,786 |
|
|
|
11,447 |
|
|
|
10,104 |
|
Provision for closed operations and environmental matters |
|
|
1,472 |
|
|
|
1,024 |
|
|
|
2,373 |
|
|
|
4,733 |
|
Other operating expense |
|
|
1,945 |
|
|
|
3,634 |
|
|
|
4,408 |
|
|
|
7,282 |
|
|
|
|
29,551 |
|
|
|
32,789 |
|
|
|
60,222 |
|
|
|
59,161 |
|
Income from operations |
|
|
7,712 |
|
|
|
29,142 |
|
|
|
22,470 |
|
|
|
70,171 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
(10,505 |
) |
|
$ |
(10,271 |
) |
|
|
(20,911 |
) |
|
|
(21,015 |
) |
Fair value adjustments, net |
|
|
(16,428 |
) |
|
|
(18,063 |
) |
|
|
(10,463 |
) |
|
|
(19,938 |
) |
Net foreign exchange gain (loss) |
|
|
4,482 |
|
|
|
(1,907 |
) |
|
|
2,444 |
|
|
|
(3,971 |
) |
Other income (expense) |
|
|
1,470 |
|
|
|
(287 |
) |
|
|
2,975 |
|
|
|
(439 |
) |
|
|
|
(20,981 |
) |
|
|
(30,528 |
) |
|
|
(25,955 |
) |
|
|
(45,363 |
) |
(Loss) income before income and mining taxes |
|
|
(13,269 |
) |
|
|
(1,386 |
) |
|
|
(3,485 |
) |
|
|
24,808 |
|
Income and mining tax (provision) benefit |
|
|
(254 |
) |
|
|
4,134 |
|
|
|
(5,885 |
) |
|
|
(609 |
) |
Net (loss) income |
|
|
(13,523 |
) |
|
|
2,748 |
|
|
|
(9,370 |
) |
|
|
24,199 |
|
Preferred stock dividends |
|
|
(138 |
) |
|
|
(138 |
) |
|
|
(276 |
) |
|
|
(276 |
) |
(Loss) income applicable to common shareholders |
|
$ |
(13,661 |
) |
|
$ |
2,610 |
|
|
$ |
(9,646 |
) |
|
$ |
23,923 |
|
Basic and diluted (loss) income per common share after preferred dividends |
|
$ |
(0.03 |
) |
|
$ |
0.01 |
|
|
$ |
(0.02 |
) |
|
$ |
0.04 |
|
Weighted average number of common shares outstanding - basic |
|
|
539,401 |
|
|
|
535,531 |
|
|
|
538,943 |
|
|
|
534,819 |
|
Weighted average number of common shares outstanding - diluted |
|
|
539,401 |
|
|
|
542,262 |
|
|
|
538,943 |
|
|
|
541,468 |
|
|
||||||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||||||
(dollars in thousands - unaudited) |
||||||||||||
|
Quarter Ended |
Six Months Ended |
||||||||||
|
|
|
|
|
||||||||
OPERATING ACTIVITIES |
|
|
|
|
||||||||
Net (loss) income |
$ |
(13,523 |
) |
$ |
2,748 |
|
$ |
(9,370 |
) |
$ |
24,199 |
|
Non-cash elements included in net (loss) income |
|
|
|
|
||||||||
Depreciation, depletion and amortization |
|
38,200 |
|
|
45,904 |
|
|
73,656 |
|
|
92,861 |
|
Write-down of inventory |
|
754 |
|
|
6,431 |
|
|
754 |
|
|
6,431 |
|
Fair value adjustments, net |
|
(11,940 |
) |
|
13,837 |
|
|
(14,185 |
) |
|
5,214 |
|
Provision for reclamation and closure costs |
|
1,628 |
|
|
1,654 |
|
|
3,271 |
|
|
6,183 |
|
Stock compensation |
|
1,254 |
|
|
2,802 |
|
|
2,525 |
|
|
3,302 |
|
Deferred income taxes |
|
(3,524 |
) |
|
(7,886 |
) |
|
(1,290 |
) |
|
(7,745 |
) |
Foreign exchange loss (gain) |
|
(5,722 |
) |
|
2,700 |
|
|
(3,442 |
) |
|
4,455 |
|
Other non-cash items, net |
|
499 |
|
|
515 |
|
|
982 |
|
|
1,071 |
|
Change in assets and liabilities: |
|
|
|
|
||||||||
Accounts receivable |
|
16,420 |
|
|
(6,768 |
) |
|
19,199 |
|
|
(9,432 |
) |
Inventories |
|
(3,271 |
) |
|
3,599 |
|
|
(8,352 |
) |
|
5,719 |
|
Other current and non-current assets |
|
(2,590 |
) |
|
2,597 |
|
|
(894 |
) |
|
4,125 |
|
Accounts payable and accrued liabilities |
|
31,026 |
|
|
18,056 |
|
|
17,119 |
|
|
(6,489 |
) |
Accrued payroll and related benefits |
|
(6,631 |
) |
|
2,644 |
|
|
278 |
|
|
(5,351 |
) |
Accrued taxes |
|
(9,437 |
) |
|
(3,030 |
) |
|
(5,683 |
) |
|
(999 |
) |
Accrued reclamation and closure costs and other non-current liabilities |
|
7,040 |
|
|
501 |
|
|
3,524 |
|
|
696 |
|
Cash provided by operating activities |
|
40,183 |
|
|
86,304 |
|
|
78,092 |
|
|
124,240 |
|
|
|
|
|
|
||||||||
INVESTING ACTIVITIES |
|
|
|
|
||||||||
Additions to properties, plants, equipment and mineral interests |
|
(34,329 |
) |
|
(31,898 |
) |
|
(55,807 |
) |
|
(53,311 |
) |
Proceeds from sale of investments |
|
— |
|
|
— |
|
|
2,487 |
|
|
— |
|
Proceeds from disposition of properties, plants and equipment |
|
113 |
|
|
112 |
|
|
730 |
|
|
131 |
|
Purchases of investments |
|
(11,031 |
) |
|
— |
|
|
(21,899 |
) |
|
— |
|
Net cash used in investing activities |
|
(45,247 |
) |
|
(31,786 |
) |
|
(74,489 |
) |
|
(53,180 |
) |
|
|
|
|
|
||||||||
FINANCING ACTIVITIES |
|
|
|
|
||||||||
Acquisition of treasury shares |
|
(1,756 |
) |
|
(4,525 |
) |
|
(3,677 |
) |
|
(4,525 |
) |
Dividends paid to common and preferred stockholders |
|
(3,518 |
) |
|
(6,165 |
) |
|
(7,027 |
) |
|
(10,991 |
) |
Credit facility fees paid |
|
(20 |
) |
|
— |
|
|
(74 |
) |
|
(82 |
) |
Repayments of finance leases |
|
(1,638 |
) |
|
(1,889 |
) |
|
(3,333 |
) |
|
(3,770 |
) |
Net cash used in financing activities |
|
(6,932 |
) |
|
(12,579 |
) |
|
(14,111 |
) |
|
(19,368 |
) |
Effect of exchange rates on cash |
|
(1,840 |
) |
|
(195 |
) |
|
(1,321 |
) |
|
(28 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
(13,836 |
) |
|
41,744 |
|
|
(11,828 |
) |
|
51,664 |
|
Cash, cash equivalents and restricted cash at beginning of period |
|
213,070 |
|
$ |
140,803 |
|
|
211,063 |
|
|
130,883 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
199,234 |
|
$ |
182,547 |
|
$ |
199,234 |
|
$ |
182,547 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
||||||||
Cash paid for interest |
$ |
146 |
|
$ |
93 |
|
$ |
18,749 |
|
$ |
18,499 |
|
Cash paid for income and mining taxes |
$ |
11,209 |
|
$ |
6,982 |
|
$ |
11,888 |
|
$ |
9,469 |
|
|
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(dollars and shares in thousands - unaudited) |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
198,193 |
|
|
$ |
210,010 |
|
Accounts receivable: |
|
|
|
||||
Trade |
|
17,828 |
|
|
|
36,437 |
|
Other, net |
|
7,696 |
|
|
|
8,149 |
|
Inventories |
|
75,367 |
|
|
|
67,765 |
|
Derivative assets |
|
9,923 |
|
|
|
2,709 |
|
Other current assets |
|
13,389 |
|
|
|
16,557 |
|
Total current assets |
|
322,396 |
|
|
|
341,627 |
|
Investments |
|
23,931 |
|
|
|
10,844 |
|
Restricted cash |
|
1,041 |
|
|
|
1,053 |
|
Properties, plants, equipment and mineral interests, net |
|
2,295,962 |
|
|
|
2,310,810 |
|
Operating lease right-of-use asset |
|
11,649 |
|
|
|
12,435 |
|
Deferred income taxes |
|
45,562 |
|
|
|
45,562 |
|
Derivative assets |
|
12,897 |
|
|
|
2,503 |
|
Other non-current assets |
|
3,665 |
|
|
|
3,974 |
|
Total assets |
$ |
2,717,103 |
|
|
$ |
2,728,808 |
|
LIABILITIES |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable and accrued liabilities |
$ |
84,997 |
|
|
$ |
68,100 |
|
Accrued payroll and related benefits |
|
26,945 |
|
|
|
28,714 |
|
Accrued taxes |
|
8,341 |
|
|
|
12,306 |
|
Finance and operating leases |
|
8,580 |
|
|
|
8,098 |
|
Derivative liabilities |
|
4,228 |
|
|
|
19,353 |
|
Other current liabilities |
|
14,544 |
|
|
|
14,553 |
|
Accrued reclamation and closure costs |
|
10,594 |
|
|
|
9,259 |
|
Total current liabilities |
|
158,229 |
|
|
|
160,383 |
|
Finance and operating leases |
|
18,154 |
|
|
|
17,726 |
|
Accrued reclamation and closure costs |
|
103,747 |
|
|
|
103,972 |
|
Long-term debt |
|
507,841 |
|
|
|
508,095 |
|
Deferred tax liability |
|
143,213 |
|
|
|
149,706 |
|
Derivative liabilities |
|
522 |
|
|
|
18,528 |
|
Other non-current liabilities |
|
2,515 |
|
|
|
9,611 |
|
Total liabilities |
|
934,221 |
|
|
|
968,021 |
|
STOCKHOLDERS’ EQUITY |
|
|
|
||||
Preferred stock |
|
39 |
|
|
|
39 |
|
Common stock |
|
137,241 |
|
|
|
136,391 |
|
Capital surplus |
|
2,043,621 |
|
|
|
2,034,485 |
|
Accumulated deficit |
|
(370,048 |
) |
|
|
(353,651 |
) |
Accumulated other comprehensive income (loss) |
|
3,727 |
|
|
|
(28,456 |
) |
|
|
(31,698 |
) |
|
|
(28,021 |
) |
Total shareholders’ equity |
|
1,782,882 |
|
|
|
1,760,787 |
|
Total liabilities and shareholders’ equity |
$ |
2,717,103 |
|
|
$ |
2,728,808 |
|
Common shares outstanding |
|
548,037 |
|
|
|
545,535 |
|
Non-GAAP Measures
(Unaudited)
Reconciliation of Cost of Sales (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 Cash Cost, Before By-product Credits, Cash Cost, After By-product Credits, AISC, Before By-product Credits and AISC, After By-product Credits for our operations at the
Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce are measures 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. AISC, After By-product Credits, per Ounce is an important operating statistic that we utilize as a measures of our mines' net cash flow after costs for exploration, pre-development, reclamation, and sustaining capital. 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 mines versus those of our competitors. As a silver and gold mining company, we also use these statistics on an aggregate basis - aggregating the
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. AISC, Before By-product Credits for each mine 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, reclamation, exploration, and pre-development. By-product credits include revenues earned from all metals other than the primary metal produced at each unit. 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. 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.
The Casa Berardi, Nevada Operations and combined gold properties information below reports Cash Cost, After By-product Credits, per Gold Ounce and AISC, After By-product Credits, per Gold Ounce for the production of gold, its 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 units 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 our
Reconciliation of Cost of Sales to Non-GAAP Measures, continued |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
In thousands (except per ounce amounts) |
Three Months Ended |
|
Three Months Ended |
|
Six Months Ended |
|
Six Months Ended |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Other |
|
Total Silver |
|
|
|
|
|
Other(2) |
|
Total Silver |
|
|
|
|
|
Other |
|
Total Silver |
|
|
|
|
|
Other(2) |
|
Total Silver |
|||||||||||||||||||||||||||||
Total cost of sales |
$ |
60,506 |
|
|
$ |
30,348 |
|
|
|
— |
|
$ |
90,854 |
|
|
$ |
49,638 |
|
|
$ |
29,264 |
|
|
|
— |
|
$ |
78,902 |
|
|
$ |
110,143 |
|
|
$ |
59,613 |
|
|
|
— |
|
$ |
169,756 |
|
|
$ |
108,668 |
|
|
$ |
50,696 |
|
|
$ |
95 |
|
|
$ |
159,459 |
|
Depreciation, depletion and amortization |
|
(13,629 |
) |
|
|
(8,862 |
) |
|
|
— |
|
|
(22,491 |
) |
|
|
(11,420 |
) |
|
|
(8,032 |
) |
|
|
— |
|
|
(19,452 |
) |
|
|
(25,049 |
) |
|
|
(16,894 |
) |
|
|
— |
|
|
(41,943 |
) |
|
|
(29,313 |
) |
|
|
(13,738 |
) |
|
|
— |
|
|
|
(43,051 |
) |
Treatment costs |
|
8,778 |
|
|
|
4,803 |
|
|
|
— |
|
|
13,581 |
|
|
|
9,096 |
|
|
|
3,677 |
|
|
|
— |
|
|
12,773 |
|
|
|
17,892 |
|
|
|
8,480 |
|
|
|
— |
|
|
26,372 |
|
|
|
19,465 |
|
|
|
9,664 |
|
|
|
— |
|
|
|
29,129 |
|
Change in product inventory |
|
(1,102 |
) |
|
|
503 |
|
|
|
— |
|
|
(599 |
) |
|
|
6,538 |
|
|
|
(905 |
) |
|
|
— |
|
|
5,633 |
|
|
|
5,436 |
|
|
|
(402 |
) |
|
|
— |
|
|
5,034 |
|
|
|
(34 |
) |
|
|
(1,689 |
) |
|
|
— |
|
|
|
(1,723 |
) |
Reclamation and other costs |
|
(1,005 |
) |
|
|
(256 |
) |
|
|
— |
|
|
(1,261 |
) |
|
|
(850 |
) |
|
|
(361 |
) |
|
|
— |
|
|
(1,211 |
) |
|
|
(1,872 |
) |
|
|
(619 |
) |
|
|
— |
|
|
(2,491 |
) |
|
|
(932 |
) |
|
|
(559 |
) |
|
|
(95 |
) |
|
|
(1,586 |
) |
Cash Cost, Before By-product Credits (1) |
|
53,548 |
|
|
|
26,536 |
|
|
|
— |
|
|
80,084 |
|
|
|
53,002 |
|
|
|
23,643 |
|
|
|
— |
|
|
76,645 |
|
|
|
106,550 |
|
|
|
50,178 |
|
|
|
— |
|
|
156,728 |
|
|
|
97,854 |
|
|
|
44,374 |
|
|
|
— |
|
|
|
142,228 |
|
Reclamation and other costs |
|
705 |
|
|
|
282 |
|
|
|
— |
|
|
987 |
|
|
|
705 |
|
|
|
282 |
|
|
|
— |
|
|
987 |
|
|
|
1,410 |
|
|
|
564 |
|
|
|
— |
|
|
1,974 |
|
|
|
1,695 |
|
|
|
528 |
|
|
|
— |
|
|
|
2,223 |
|
Exploration |
|
929 |
|
|
|
— |
|
|
|
769 |
|
|
1,698 |
|
|
|
165 |
|
|
|
— |
|
|
|
716 |
|
|
881 |
|
|
|
1,094 |
|
|
|
— |
|
|
|
1,485 |
|
|
2,579 |
|
|
|
1,423 |
|
|
|
— |
|
|
|
885 |
|
|
|
2,308 |
|
Sustaining capital |
|
14,668 |
|
|
|
8,110 |
|
|
|
99 |
|
|
22,877 |
|
|
|
5,956 |
|
|
|
5,562 |
|
|
|
48 |
|
|
11,566 |
|
|
|
20,624 |
|
|
|
13,671 |
|
|
|
147 |
|
|
34,442 |
|
|
|
11,231 |
|
|
|
10,698 |
|
|
|
— |
|
|
|
21,929 |
|
General and administrative |
|
— |
|
|
|
— |
|
|
|
9,692 |
|
|
9,692 |
|
|
|
— |
|
|
|
— |
|
|
|
8,294 |
|
|
8,294 |
|
|
|
— |
|
|
|
— |
|
|
|
17,986 |
|
|
17,986 |
|
|
|
— |
|
|
|
— |
|
|
|
19,111 |
|
|
|
19,111 |
|
AISC, Before By-product Credits (1) |
|
69,850 |
|
|
|
34,928 |
|
|
|
10,560 |
|
|
115,338 |
|
|
|
59,828 |
|
|
|
29,487 |
|
|
|
9,058 |
|
|
98,373 |
|
|
|
129,678 |
|
|
|
64,413 |
|
|
|
19,618 |
|
|
213,709 |
|
|
|
112,203 |
|
|
|
55,600 |
|
|
|
19,996 |
|
|
|
187,799 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Zinc |
|
(32,828 |
) |
|
|
(8,227 |
) |
|
|
— |
|
|
(41,055 |
) |
|
|
(28,651 |
) |
|
|
(5,977 |
) |
|
|
— |
|
|
(34,628 |
) |
|
|
(61,479 |
) |
|
|
(14,204 |
) |
|
|
— |
|
|
(75,683 |
) |
|
|
(49,277 |
) |
|
|
(9,846 |
) |
|
|
— |
|
|
|
(59,123 |
) |
Gold |
|
(20,364 |
) |
|
|
— |
|
|
|
— |
|
|
(20,364 |
) |
|
|
(18,583 |
) |
|
|
— |
|
|
|
— |
|
|
(18,583 |
) |
|
|
(38,947 |
) |
|
|
— |
|
|
|
— |
|
|
(38,947 |
) |
|
|
(41,434 |
) |
|
|
— |
|
|
|
— |
|
|
|
(41,434 |
) |
Lead |
|
(8,271 |
) |
|
|
(14,543 |
) |
|
|
— |
|
|
(22,814 |
) |
|
|
(7,966 |
) |
|
|
(11,836 |
) |
|
|
— |
|
|
(19,802 |
) |
|
|
(16,237 |
) |
|
|
(26,379 |
) |
|
|
— |
|
|
(42,616 |
) |
|
|
(15,625 |
) |
|
|
(20,574 |
) |
|
|
— |
|
|
|
(36,199 |
) |
Total By-product credits |
|
(61,463 |
) |
|
|
(22,770 |
) |
|
|
— |
|
|
(84,233 |
) |
|
|
(55,200 |
) |
|
|
(17,813 |
) |
|
|
— |
|
|
(73,013 |
) |
|
|
(116,663 |
) |
|
|
(40,583 |
) |
|
|
— |
|
|
(157,246 |
) |
|
|
(106,336 |
) |
|
|
(30,420 |
) |
|
|
— |
|
|
|
(136,756 |
) |
Cash Cost, After By-product Credits |
$ |
(7,915 |
) |
|
$ |
3,766 |
|
|
$ |
— |
|
$ |
(4,149 |
) |
|
$ |
(2,198 |
) |
|
$ |
5,830 |
|
|
$ |
— |
|
$ |
3,632 |
|
|
$ |
(10,113 |
) |
|
$ |
9,595 |
|
|
$ |
— |
|
$ |
(518 |
) |
|
$ |
(8,482 |
) |
|
$ |
13,954 |
|
|
$ |
— |
|
|
$ |
5,472 |
|
AISC, After By-product Credits |
$ |
8,387 |
|
|
$ |
12,158 |
|
|
$ |
10,560 |
|
$ |
31,105 |
|
|
$ |
4,628 |
|
|
$ |
11,674 |
|
|
$ |
9,058 |
|
$ |
25,360 |
|
|
$ |
13,015 |
|
|
$ |
23,830 |
|
|
$ |
19,618 |
|
$ |
56,463 |
|
|
$ |
5,867 |
|
|
$ |
25,180 |
|
|
$ |
19,996 |
|
|
$ |
51,043 |
|
Divided by ounces produced |
|
2,410 |
|
|
|
1,226 |
|
|
|
|
|
3,636 |
|
|
|
2,430 |
|
|
|
888 |
|
|
|
|
|
3,318 |
|
|
|
4,840 |
|
|
|
2,114 |
|
|
|
|
|
6,954 |
|
|
|
5,143 |
|
|
|
1,777 |
|
|
|
|
|
6,920 |
|
|||||
Cash Cost, Before By-product Credits, per Silver Ounce |
$ |
22.21 |
|
|
$ |
21.65 |
|
|
|
|
$ |
22.03 |
|
|
$ |
21.82 |
|
|
$ |
26.63 |
|
|
|
|
$ |
23.10 |
|
|
$ |
22.01 |
|
|
$ |
23.74 |
|
|
|
|
$ |
22.54 |
|
|
$ |
19.03 |
|
|
$ |
24.97 |
|
|
|
|
$ |
20.55 |
|
|||||
By-product credits per ounce |
|
(25.50 |
) |
|
|
(18.58 |
) |
|
|
|
|
(23.17 |
) |
|
|
(22.72 |
) |
|
|
(20.06 |
) |
|
|
|
|
(22.01 |
) |
|
|
(24.10 |
) |
|
|
(19.20 |
) |
|
|
|
|
(22.61 |
) |
|
|
(20.68 |
) |
|
|
(17.12 |
) |
|
|
|
|
(19.76 |
) |
|||||
Cash Cost, After By-product Credits, per Silver Ounce |
$ |
(3.29 |
) |
|
$ |
3.07 |
|
|
|
|
$ |
(1.14 |
) |
|
$ |
(0.90 |
) |
|
$ |
6.57 |
|
|
|
|
$ |
1.09 |
|
|
$ |
(2.09 |
) |
|
$ |
4.54 |
|
|
|
|
$ |
(0.07 |
) |
|
$ |
(1.65 |
) |
|
$ |
7.85 |
|
|
|
|
$ |
0.79 |
|
|||||
AISC, Before By-product Credits, per Silver Ounce |
$ |
28.98 |
|
|
$ |
28.49 |
|
|
|
|
$ |
31.72 |
|
|
$ |
24.62 |
|
|
$ |
33.21 |
|
|
|
|
$ |
29.65 |
|
|
$ |
26.79 |
|
|
$ |
30.47 |
|
|
|
|
$ |
30.73 |
|
|
$ |
21.82 |
|
|
$ |
31.29 |
|
|
|
|
$ |
27.14 |
|
|||||
By-product credits per ounce |
|
(25.50 |
) |
|
|
(18.58 |
) |
|
|
|
|
(23.17 |
) |
|
|
(22.72 |
) |
|
|
(20.06 |
) |
|
|
|
|
(22.01 |
) |
|
|
(24.10 |
) |
|
|
(19.20 |
) |
|
|
|
|
(22.61 |
) |
|
|
(20.68 |
) |
|
|
(17.12 |
) |
|
|
|
|
(19.76 |
) |
|||||
AISC, After By-product Credits, per Silver Ounce |
$ |
3.48 |
|
|
$ |
9.91 |
|
|
|
|
$ |
8.55 |
|
|
$ |
1.90 |
|
|
$ |
13.15 |
|
|
|
|
$ |
7.64 |
|
|
$ |
2.69 |
|
|
$ |
11.27 |
|
|
|
|
$ |
8.12 |
|
|
$ |
1.14 |
|
|
$ |
14.17 |
|
|
|
|
$ |
7.38 |
|
Reconciliation of Cost of Sales to Non-GAAP Measures, continued |
|||||||||||||||||||||||||||||||||||||
In thousands (except per ounce amounts) |
Three Months Ended |
|
Three Months Ended |
|
Six Months Ended |
|
Six Months Ended |
||||||||||||||||||||||||||||||
|
|
|
Total Gold |
|
|
|
Total Gold |
|
|
|
Total Gold |
|
|
|
Nevada Operations(3) |
|
Corporate(3) |
|
Total Gold |
||||||||||||||||||
Total cost of sales |
$ |
61,870 |
|
|
$ |
61,870 |
|
|
$ |
62,168 |
|
|
$ |
62,168 |
|
|
$ |
124,038 |
|
|
$ |
124,038 |
|
|
$ |
114,596 |
|
|
$ |
25,448 |
|
|
— |
|
$ |
140,044 |
|
Depreciation, depletion and amortization |
|
(15,459 |
) |
|
|
(15,459 |
) |
|
|
(15,846 |
) |
|
|
(15,846 |
) |
|
|
(31,305 |
) |
|
|
(31,305 |
) |
|
|
(41,191 |
) |
|
|
(8,232 |
) |
|
— |
|
|
(49,423 |
) |
Treatment costs |
|
457 |
|
|
|
457 |
|
|
|
458 |
|
|
|
458 |
|
|
|
915 |
|
|
|
915 |
|
|
|
1,249 |
|
|
|
1,730 |
|
|
— |
|
|
2,979 |
|
Change in product inventory |
|
(793 |
) |
|
|
(793 |
) |
|
|
(563 |
) |
|
|
(563 |
) |
|
|
(1,356 |
) |
|
|
(1,356 |
) |
|
|
968 |
|
|
|
11,499 |
|
|
— |
|
|
12,467 |
|
Reclamation and other costs |
|
(209 |
) |
|
|
(209 |
) |
|
|
(210 |
) |
|
|
(210 |
) |
|
|
(419 |
) |
|
|
(419 |
) |
|
|
(423 |
) |
|
|
(245 |
) |
|
— |
|
|
(668 |
) |
Exclusion of Nevada Operations costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,103 |
) |
|
— |
|
|
(5,103 |
) |
Cash Cost, Before By-product Credits (1) |
|
45,866 |
|
|
|
45,866 |
|
|
|
46,007 |
|
|
|
46,007 |
|
|
|
91,873 |
|
|
|
91,873 |
|
|
|
75,199 |
|
|
|
25,097 |
|
|
— |
|
|
100,296 |
|
Reclamation and other costs |
|
209 |
|
|
|
209 |
|
|
|
210 |
|
|
|
210 |
|
|
|
419 |
|
|
|
419 |
|
|
|
423 |
|
|
|
245 |
|
|
— |
|
|
668 |
|
Sustaining Exploration |
|
1,178 |
|
|
|
1,178 |
|
|
|
1,394 |
|
|
|
1,394 |
|
|
|
2,572 |
|
|
|
2,572 |
|
|
|
2,010 |
|
|
|
— |
|
|
— |
|
|
2,010 |
|
Sustaining capital |
|
7,597 |
|
|
|
7,597 |
|
|
|
7,281 |
|
|
|
7,281 |
|
|
|
14,878 |
|
|
|
14,878 |
|
|
|
13,822 |
|
|
|
133 |
|
|
— |
|
|
13,955 |
|
AISC, Before By-product Credits (1) |
|
54,850 |
|
|
|
54,850 |
|
|
|
54,892 |
|
|
|
54,892 |
|
|
|
109,742 |
|
|
|
109,742 |
|
|
|
91,454 |
|
|
|
25,475 |
|
|
— |
|
|
116,929 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
||||||||||||||||||
Silver |
$ |
(188 |
) |
|
|
(188 |
) |
|
|
(166 |
) |
|
|
(166 |
) |
|
|
(354 |
) |
|
|
(354 |
) |
|
|
(487 |
) |
|
|
(1,103 |
) |
|
— |
|
|
(1,590 |
) |
Total By-product credits |
|
(188 |
) |
|
|
(188 |
) |
|
|
(166 |
) |
|
|
(166 |
) |
|
|
(354 |
) |
|
|
(354 |
) |
|
|
(487 |
) |
|
|
(1,103 |
) |
|
— |
|
|
(1,590 |
) |
Cash Cost, After By-product Credits |
$ |
45,678 |
|
|
$ |
45,678 |
|
|
$ |
45,841 |
|
|
$ |
45,841 |
|
|
$ |
91,519 |
|
|
$ |
91,519 |
|
|
$ |
74,712 |
|
|
$ |
23,994 |
|
|
|
|
$ |
98,706 |
|
AISC, After By-product Credits |
$ |
54,662 |
|
|
$ |
54,662 |
|
|
$ |
54,726 |
|
|
$ |
54,726 |
|
|
$ |
109,388 |
|
|
$ |
109,388 |
|
|
$ |
90,967 |
|
|
$ |
24,372 |
|
|
|
|
$ |
115,339 |
|
Divided by gold ounces produced |
|
33 |
|
|
|
33 |
|
|
|
30 |
|
|
|
30 |
|
|
|
64 |
|
|
|
64 |
|
|
|
68 |
|
|
|
17 |
|
|
|
|
|
85 |
|
Cash Cost, Before By-product Credits, per Gold Ounce |
$ |
1,377 |
|
|
$ |
1,377 |
|
|
$ |
1,521 |
|
|
$ |
1,521 |
|
|
$ |
1,446 |
|
|
$ |
1,446 |
|
|
$ |
1,113 |
|
|
$ |
1,434 |
|
|
|
|
$ |
1,180 |
|
By-product credits per ounce |
|
(6 |
) |
|
|
(6 |
) |
|
|
(5 |
) |
|
|
(5 |
) |
|
|
(6 |
) |
|
|
(6 |
) |
|
|
(7 |
) |
|
|
(63 |
) |
|
|
|
|
(19 |
) |
Cash Cost, After By-product Credits, per Gold Ounce |
$ |
1,371 |
|
|
$ |
1,371 |
|
|
$ |
1,516 |
|
|
$ |
1,516 |
|
|
$ |
1,440 |
|
|
$ |
1,440 |
|
|
$ |
1,106 |
|
|
$ |
1,371 |
|
|
|
|
$ |
1,161 |
|
AISC, Before By-product Credits, per Gold Ounce |
$ |
1,647 |
|
|
$ |
1,647 |
|
|
$ |
1,815 |
|
|
$ |
1,815 |
|
|
$ |
1,727 |
|
|
$ |
1,727 |
|
|
$ |
1,354 |
|
|
$ |
1,456 |
|
|
|
|
$ |
1,376 |
|
By-product credits per ounce |
|
(6 |
) |
|
|
(6 |
) |
|
|
(5 |
) |
|
|
(5 |
) |
|
|
(6 |
) |
|
|
(6 |
) |
|
|
(7 |
) |
|
|
(63 |
) |
|
|
|
|
(19 |
) |
AISC, After By-product Credits, per Gold Ounce |
$ |
1,641 |
|
|
$ |
1,641 |
|
|
$ |
1,810 |
|
|
$ |
1,810 |
|
|
$ |
1,721 |
|
|
$ |
1,721 |
|
|
$ |
1,347 |
|
|
$ |
1,393 |
|
|
|
|
$ |
1,357 |
|
Reconciliation of Cost of Sales to Non-GAAP Measures, continued |
|||||||||||||||||||||||||||||||||||||||||||||||
In thousands (except per ounce amounts) |
Three Months Ended |
|
Three Months Ended |
|
Six Months Ended |
|
Six 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 |
$ |
90,854 |
|
|
$ |
61,870 |
|
|
$ |
152,724 |
|
|
$ |
78,902 |
|
|
$ |
62,168 |
|
|
$ |
141,070 |
|
|
$ |
169,756 |
|
|
$ |
124,038 |
|
|
$ |
293,794 |
|
|
$ |
159,459 |
|
|
$ |
140,044 |
|
|
$ |
299,503 |
|
Depreciation, depletion and amortization |
|
(22,491 |
) |
|
|
(15,459 |
) |
|
|
(37,950 |
) |
|
|
(19,452 |
) |
|
|
(15,846 |
) |
|
|
(35,298 |
) |
|
|
(41,943 |
) |
|
|
(31,305 |
) |
|
|
(73,248 |
) |
|
|
(43,051 |
) |
|
|
(49,423 |
) |
|
|
(92,474 |
) |
Treatment costs |
|
13,581 |
|
|
|
457 |
|
|
|
14,038 |
|
|
|
12,773 |
|
|
|
458 |
|
|
|
13,231 |
|
|
|
26,372 |
|
|
|
915 |
|
|
|
27,287 |
|
|
|
29,129 |
|
|
|
2,979 |
|
|
|
32,108 |
|
Change in product inventory |
|
(599 |
) |
|
|
(793 |
) |
|
|
(1,392 |
) |
|
|
5,633 |
|
|
|
(563 |
) |
|
|
5,070 |
|
|
|
5,034 |
|
|
|
(1,356 |
) |
|
|
3,678 |
|
|
|
(1,723 |
) |
|
|
12,467 |
|
|
|
10,744 |
|
Reclamation and other costs |
|
(1,261 |
) |
|
|
(209 |
) |
|
|
(1,470 |
) |
|
|
(1,211 |
) |
|
|
(210 |
) |
|
|
(1,421 |
) |
|
|
(2,491 |
) |
|
|
(419 |
) |
|
|
(2,910 |
) |
|
|
(1,586 |
) |
|
|
(668 |
) |
|
|
(2,254 |
) |
Cash costs excluded |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,103 |
) |
|
|
(5,103 |
) |
Cash Cost, Before By-product Credits (1) |
|
80,084 |
|
|
|
45,866 |
|
|
|
125,950 |
|
|
|
76,645 |
|
|
|
46,007 |
|
|
|
122,652 |
|
|
|
156,728 |
|
|
|
91,873 |
|
|
|
248,601 |
|
|
|
142,228 |
|
|
|
100,296 |
|
|
$ |
242,524 |
|
Reclamation and other costs |
|
987 |
|
|
|
209 |
|
|
|
1,196 |
|
|
|
987 |
|
|
|
210 |
|
|
|
1,197 |
|
|
|
1,974 |
|
|
|
419 |
|
|
|
2,393 |
|
|
|
2,223 |
|
|
|
668 |
|
|
|
2,891 |
|
Exploration |
|
1,698 |
|
|
|
1,178 |
|
|
|
2,876 |
|
|
|
881 |
|
|
|
1,394 |
|
|
|
2,275 |
|
|
|
2,579 |
|
|
|
2,572 |
|
|
|
5,151 |
|
|
|
2,308 |
|
|
|
2,010 |
|
|
|
4,318 |
|
Sustaining capital |
|
22,877 |
|
|
|
7,597 |
|
|
|
30,474 |
|
|
|
11,566 |
|
|
|
7,281 |
|
|
|
18,847 |
|
|
|
34,442 |
|
|
|
14,878 |
|
|
|
49,320 |
|
|
|
21,929 |
|
|
|
13,955 |
|
|
|
35,884 |
|
General and administrative |
|
9,692 |
|
|
|
— |
|
|
|
9,692 |
|
|
|
8,294 |
|
|
|
— |
|
|
|
8,294 |
|
|
|
17,986 |
|
|
|
— |
|
|
|
17,986 |
|
|
|
19,111 |
|
|
|
— |
|
|
|
19,111 |
|
AISC, Before By-product Credits (1) |
|
115,338 |
|
|
|
54,850 |
|
|
|
170,188 |
|
|
|
98,373 |
|
|
|
54,892 |
|
|
|
153,265 |
|
|
|
213,709 |
|
|
|
109,742 |
|
|
|
323,451 |
|
|
|
187,799 |
|
|
|
116,929 |
|
|
$ |
304,728 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Zinc |
|
(41,055 |
) |
|
|
— |
|
|
|
(41,055 |
) |
|
|
(34,628 |
) |
|
|
— |
|
|
|
(34,628 |
) |
|
|
(75,683 |
) |
|
|
— |
|
|
|
(75,683 |
) |
|
|
(59,123 |
) |
|
|
— |
|
|
|
(59,123 |
) |
Gold |
|
(20,364 |
) |
|
|
— |
|
|
|
(20,364 |
) |
|
|
(18,583 |
) |
|
|
— |
|
|
|
(18,583 |
) |
|
|
(38,947 |
) |
|
|
— |
|
|
|
(38,947 |
) |
|
|
(41,434 |
) |
|
|
— |
|
|
|
(41,434 |
) |
Lead |
|
(22,814 |
) |
|
|
— |
|
|
|
(22,814 |
) |
|
|
(19,802 |
) |
|
|
— |
|
|
|
(19,802 |
) |
|
|
(42,616 |
) |
|
|
— |
|
|
|
(42,616 |
) |
|
|
(36,199 |
) |
|
|
— |
|
|
|
(36,199 |
) |
Silver |
|
— |
|
|
|
(188 |
) |
|
|
(188 |
) |
|
|
— |
|
|
|
(166 |
) |
|
|
(166 |
) |
|
|
— |
|
|
|
(354 |
) |
|
|
(354 |
) |
|
|
— |
|
|
|
(1,590 |
) |
|
|
(1,590 |
) |
Total By-product credits |
|
(84,233 |
) |
|
|
(188 |
) |
|
|
(84,421 |
) |
|
|
(73,013 |
) |
|
|
(166 |
) |
|
|
(73,179 |
) |
|
|
(157,246 |
) |
|
|
(354 |
) |
|
|
(157,600 |
) |
|
|
(136,756 |
) |
|
|
(1,590 |
) |
|
|
(138,346 |
) |
Cash Cost, After By-product Credits |
$ |
(4,149 |
) |
|
$ |
45,678 |
|
|
$ |
41,529 |
|
|
$ |
3,632 |
|
|
$ |
45,841 |
|
|
$ |
49,473 |
|
|
$ |
(518 |
) |
|
$ |
91,519 |
|
|
$ |
91,001 |
|
|
$ |
5,472 |
|
|
$ |
98,706 |
|
|
$ |
104,178 |
|
AISC, After By-product Credits |
$ |
31,105 |
|
|
$ |
54,662 |
|
|
$ |
85,767 |
|
|
$ |
25,360 |
|
|
$ |
54,726 |
|
|
$ |
80,086 |
|
|
$ |
56,463 |
|
|
$ |
109,388 |
|
|
$ |
165,851 |
|
|
$ |
51,043 |
|
|
$ |
115,339 |
|
|
$ |
166,382 |
|
Divided by ounces produced |
|
3,636 |
|
|
|
33 |
|
|
|
|
|
3,318 |
|
|
|
30 |
|
|
|
|
|
6,954 |
|
|
|
64 |
|
|
|
|
|
6,920 |
|
|
|
85 |
|
|
|
||||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
22.03 |
|
|
$ |
1,377 |
|
|
|
|
$ |
23.10 |
|
|
$ |
1,521 |
|
|
|
|
$ |
22.54 |
|
|
$ |
1,446 |
|
|
|
|
$ |
20.55 |
|
|
$ |
1,180 |
|
|
|
||||||||
By-product credits per ounce |
|
(23.17 |
) |
|
|
(6 |
) |
|
|
|
|
(22.01 |
) |
|
|
(5 |
) |
|
|
|
|
(22.61 |
) |
|
|
(6 |
) |
|
|
|
|
(19.76 |
) |
|
|
(19 |
) |
|
|
||||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
(1.14 |
) |
|
$ |
1,371 |
|
|
|
|
$ |
1.09 |
|
|
$ |
1,516 |
|
|
|
|
$ |
(0.07 |
) |
|
$ |
1,440 |
|
|
|
|
$ |
0.79 |
|
|
$ |
1,161 |
|
|
|
||||||||
AISC, Before By-product Credits, per Ounce |
$ |
31.72 |
|
|
$ |
1,647 |
|
|
|
|
$ |
29.65 |
|
|
$ |
1,815 |
|
|
|
|
$ |
30.73 |
|
|
$ |
1,727 |
|
|
|
|
$ |
27.14 |
|
|
$ |
1,376 |
|
|
|
||||||||
By-product credits per ounce |
|
(23.17 |
) |
|
|
(6 |
) |
|
|
|
|
(22.01 |
) |
|
|
(5 |
) |
|
|
|
|
(22.61 |
) |
|
|
(6 |
) |
|
|
|
|
(19.76 |
) |
|
|
(19 |
) |
|
|
||||||||
AISC, After By-product Credits, per Ounce |
$ |
8.55 |
|
|
$ |
1,641 |
|
|
|
|
$ |
7.64 |
|
|
$ |
1,810 |
|
|
|
|
$ |
8.12 |
|
|
$ |
1,721 |
|
|
|
|
$ |
7.38 |
|
|
$ |
1,357 |
|
|
|
Reconciliation of Cost of Sales to Non-GAAP Measures, continued |
||||||||||||||||||||||||||||||||||||||||||||||||
In thousands (except per ounce amounts) |
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Other(3) |
|
Total Silver |
|
|
|
|
|
Other(3) |
|
Total Silver |
|
|
|
|
|
Other(3) |
|
Total Silver |
|
||||||||||||||||||||||||
Total cost of sales |
$ |
49,252 |
|
|
$ |
23,251 |
|
|
$ |
152 |
|
|
$ |
72,655 |
|
|
$ |
55,193 |
|
|
$ |
23,591 |
|
|
$ |
— |
|
$ |
78,784 |
|
|
$ |
55,488 |
|
|
$ |
27,901 |
|
|
$ |
1 |
|
|
$ |
83,390 |
|
|
|
Depreciation, depletion and amortization |
|
(6,300 |
) |
|
|
(6,518 |
) |
|
|
(152 |
) |
|
|
(12,970 |
) |
|
|
(13,097 |
) |
|
|
(6,590 |
) |
|
|
— |
|
|
(19,687 |
) |
|
|
(14,492 |
) |
|
|
(7,402 |
) |
|
|
— |
|
|
|
(21,894 |
) |
|
|
Treatment costs |
|
8,655 |
|
|
|
3,636 |
|
|
|
— |
|
|
|
12,291 |
|
|
|
7,979 |
|
|
|
3,427 |
|
|
|
— |
|
|
11,406 |
|
|
|
8,924 |
|
|
|
4,686 |
|
|
|
— |
|
|
|
13,610 |
|
|
|
Change in product inventory |
|
236 |
|
|
|
1,351 |
|
|
|
— |
|
|
|
1,587 |
|
|
|
(122 |
) |
|
|
(68 |
) |
|
|
— |
|
|
(190 |
) |
|
|
(435 |
) |
|
|
(1,596 |
) |
|
|
— |
|
|
|
(2,031 |
) |
|
|
Reclamation and other costs (5) |
|
(1,689 |
) |
|
|
(199 |
) |
|
|
— |
|
|
|
(1,888 |
) |
|
|
(786 |
) |
|
|
(281 |
) |
|
|
— |
|
|
(1,067 |
) |
|
|
(672 |
) |
|
|
(325 |
) |
|
|
(1 |
) |
|
|
(998 |
) |
|
|
Cash Cost, Before By-product Credits (1) |
|
50,154 |
|
|
|
21,521 |
|
|
|
— |
|
|
|
71,675 |
|
|
|
49,167 |
|
|
|
20,079 |
|
|
|
— |
|
|
69,246 |
|
|
|
48,813 |
|
|
|
23,264 |
|
|
|
— |
|
|
|
72,077 |
|
|
|
Reclamation and other costs |
|
847 |
|
|
|
264 |
|
|
|
— |
|
|
|
1,111 |
|
|
|
848 |
|
|
|
264 |
|
|
|
— |
|
|
1,112 |
|
|
|
847 |
|
|
|
264 |
|
|
|
|
|
1,111 |
|
|
|||
Exploration |
|
696 |
|
|
|
— |
|
|
|
867 |
|
|
|
1,563 |
|
|
|
2,472 |
|
|
|
— |
|
|
|
474 |
|
|
2,946 |
|
|
|
1,300 |
|
|
|
— |
|
|
|
450 |
|
|
|
1,750 |
|
|
|
Sustaining capital |
|
10,123 |
|
|
|
7,413 |
|
|
|
172 |
|
|
|
17,708 |
|
|
|
6,228 |
|
|
|
8,406 |
|
|
|
— |
|
|
14,634 |
|
|
|
6,339 |
|
|
|
5,244 |
|
|
|
— |
|
|
|
11,583 |
|
|
|
General and administrative (5) |
|
— |
|
|
|
— |
|
|
|
6,585 |
|
|
|
6,585 |
|
|
|
— |
|
|
|
— |
|
|
|
8,874 |
|
|
8,874 |
|
|
|
|
|
|
|
11,104 |
|
|
|
11,104 |
|
|
|||||
AISC, Before By-product Credits (1) |
|
61,820 |
|
|
|
29,198 |
|
|
|
7,624 |
|
|
|
98,642 |
|
|
|
58,715 |
|
|
|
28,749 |
|
|
|
9,348 |
|
|
96,812 |
|
|
|
57,299 |
|
|
|
28,772 |
|
|
|
11,554 |
|
|
|
97,625 |
|
|
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Zinc |
|
(25,643 |
) |
|
|
(5,022 |
) |
|
|
|
|
(30,665 |
) |
|
|
(25,295 |
) |
|
|
(4,611 |
) |
|
|
|
|
(29,906 |
) |
|
|
(26,510 |
) |
|
|
(5,093 |
) |
|
|
— |
|
|
|
(31,603 |
) |
|
||||
Gold |
|
(15,712 |
) |
|
|
0 |
|
|
|
|
|
(15,712 |
) |
|
|
(14,864 |
) |
|
|
— |
|
|
|
|
|
(14,864 |
) |
|
|
(20,438 |
) |
|
|
— |
|
|
|
— |
|
|
|
(20,438 |
) |
|
||||
Lead |
|
(7,657 |
) |
|
|
(12,204 |
) |
|
|
|
|
(19,861 |
) |
|
|
(7,640 |
) |
|
|
(10,188 |
) |
|
|
|
|
(17,828 |
) |
|
|
(8,605 |
) |
|
|
(10,799 |
) |
|
|
— |
|
|
|
(19,404 |
) |
|
||||
Total By-product credits |
|
(49,012 |
) |
|
|
(17,226 |
) |
|
|
— |
|
|
|
(66,238 |
) |
|
|
(47,799 |
) |
|
|
(14,799 |
) |
|
|
— |
|
|
(62,598 |
) |
|
|
(55,553 |
) |
|
|
(15,892 |
) |
|
|
— |
|
|
|
(71,445 |
) |
|
|
Cash Cost, After By-product Credits |
$ |
1,142 |
|
|
$ |
4,295 |
|
|
$ |
— |
|
|
$ |
5,437 |
|
|
$ |
1,368 |
|
|
$ |
5,280 |
|
|
$ |
— |
|
$ |
6,648 |
|
|
$ |
(6,740 |
) |
|
$ |
7,372 |
|
|
$ |
— |
|
|
$ |
632 |
|
|
|
AISC, After By-product Credits |
$ |
12,808 |
|
|
$ |
11,972 |
|
|
$ |
7,624 |
|
|
$ |
32,404 |
|
|
$ |
10,916 |
|
|
$ |
13,950 |
|
|
$ |
9,348 |
|
$ |
34,214 |
|
$ |
1,746 |
|
|
$ |
12,880 |
|
|
$ |
11,554 |
|
|
$ |
26,180 |
|
|
||
Divided by ounces produced |
|
2,262 |
|
|
|
955 |
|
|
|
|
|
3,217 |
|
|
|
1,837 |
|
|
|
832 |
|
|
|
|
|
2,669 |
|
|
|
2,558 |
|
|
|
913 |
|
|
|
|
|
3,471 |
|
|
||||||
Cash Cost, Before By-product Credits, per Silver Ounce |
$ |
22.18 |
|
|
$ |
22.54 |
|
|
|
|
$ |
22.28 |
|
|
$ |
26.76 |
|
|
$ |
24.14 |
|
|
|
|
$ |
25.93 |
|
|
$ |
19.08 |
|
|
$ |
25.49 |
|
|
|
|
$ |
20.76 |
|
|
||||||
By-product credits per ounce |
|
(21.68 |
) |
|
|
(18.04 |
) |
|
|
|
|
(20.59 |
) |
|
|
(26.02 |
) |
|
|
(17.79 |
) |
|
|
|
|
(23.44 |
) |
|
|
(21.72 |
) |
|
|
(17.42 |
) |
|
|
|
|
(20.58 |
) |
|
||||||
Cash Cost, After By-product Credits, per Silver Ounce |
$ |
0.50 |
|
|
$ |
4.50 |
|
|
|
|
$ |
1.69 |
|
|
$ |
0.74 |
|
|
$ |
6.35 |
|
|
|
|
$ |
2.49 |
|
|
$ |
(2.64 |
) |
|
$ |
8.07 |
|
|
|
|
$ |
0.18 |
|
|
||||||
AISC, Before By-product Credits, per Silver Ounce |
$ |
27.34 |
|
|
$ |
30.58 |
|
|
|
|
$ |
30.67 |
|
|
$ |
31.96 |
|
|
$ |
34.58 |
|
|
|
|
$ |
36.26 |
|
|
$ |
22.40 |
|
|
$ |
31.52 |
|
|
|
|
$ |
28.12 |
|
|
||||||
By-product credits per ounce |
|
(21.68 |
) |
|
|
(18.04 |
) |
|
|
|
|
(20.59 |
) |
|
|
(26.02 |
) |
|
|
(17.79 |
) |
|
|
|
|
(23.44 |
) |
|
|
(21.72 |
) |
|
|
(17.42 |
) |
|
|
|
|
(20.58 |
) |
|
||||||
AISC, After By-product Credits, per Silver Ounce |
$ |
5.66 |
|
|
$ |
12.54 |
|
|
|
|
$ |
10.08 |
|
|
$ |
5.94 |
|
|
$ |
16.79 |
|
|
|
|
$ |
12.82 |
|
|
$ |
0.68 |
|
|
$ |
14.10 |
|
|
|
|
$ |
7.54 |
|
|
Reconciliation of Cost of Sales to Non-GAAP Measures, continued |
||||||||||||||||||||||||||||||||||||
In thousands (except per ounce amounts) |
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
||||||||||||||||||||||||||||||
|
|
|
Nevada Operations(4) |
|
Total Gold |
|
|
|
Nevada Operations(4) |
|
Total Gold |
|
|
|
Nevada Operations(4) |
|
Total Gold |
|
||||||||||||||||||
Total cost of sales |
$ |
57,069 |
|
|
$ |
2,113 |
|
|
$ |
59,182 |
|
|
$ |
58,164 |
|
|
$ |
21,384 |
|
|
$ |
79,548 |
|
|
$ |
54,669 |
|
|
$ |
17,993 |
|
|
$ |
72,662 |
|
|
Depreciation, depletion and amortization |
|
(19,585 |
) |
|
|
(320 |
) |
|
|
(19,905 |
) |
|
|
(19,968 |
) |
|
|
(6,135 |
) |
|
|
(26,103 |
) |
|
|
(18,239 |
) |
|
|
(5,599 |
) |
|
|
(23,838 |
) |
|
Treatment costs |
|
423 |
|
|
|
— |
|
|
|
423 |
|
|
|
475 |
|
|
|
1 |
|
|
|
476 |
|
|
|
535 |
|
|
|
1,719 |
|
|
|
2,254 |
|
|
Change in product inventory |
|
4,839 |
|
|
|
(956 |
) |
|
|
3,883 |
|
|
|
(3,369 |
) |
|
|
(12,389 |
) |
|
|
(15,758 |
) |
|
|
1,015 |
|
|
|
12,583 |
|
|
|
13,598 |
|
|
Reclamation and other costs (5) |
|
(208 |
) |
|
|
1 |
|
|
|
(207 |
) |
|
|
(210 |
) |
|
|
— |
|
|
|
(210 |
) |
|
|
(215 |
) |
|
|
(218 |
) |
|
|
(433 |
) |
|
Exclusion of Nevada Operations costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,914 |
) |
|
|
(4,914 |
) |
|
Cash Cost, Before By-product Credits (1) |
|
42,538 |
|
|
|
838 |
|
|
|
43,376 |
|
|
|
35,092 |
|
|
|
2,861 |
|
|
|
37,953 |
|
|
|
37,765 |
|
|
|
21,564 |
|
|
|
59,329 |
|
|
Reclamation and other costs |
|
209 |
|
|
|
327 |
|
|
|
536 |
|
|
|
209 |
|
|
|
327 |
|
|
|
536 |
|
|
|
215 |
|
|
|
218 |
|
|
|
433 |
|
|
Exploration |
|
1,775 |
|
|
|
— |
|
|
|
1,775 |
|
|
|
1,541 |
|
|
|
— |
|
|
|
1,541 |
|
|
|
1,103 |
|
|
|
— |
|
|
|
1,103 |
|
|
Sustaining capital |
|
10,459 |
|
|
|
316 |
|
|
|
10,775 |
|
|
|
7,208 |
|
|
|
29 |
|
|
|
7,237 |
|
|
|
6,064 |
|
|
|
44 |
|
|
|
6,108 |
|
|
AISC, Before By-product Credits (1) |
|
54,981 |
|
|
|
1,481 |
|
|
|
56,462 |
|
|
|
44,050 |
|
|
|
3,217 |
|
|
|
47,267 |
|
|
|
45,147 |
|
|
|
21,826 |
|
|
|
66,973 |
|
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Silver |
|
(183 |
) |
|
|
(21 |
) |
|
|
(204 |
) |
|
|
(169 |
) |
|
|
(6 |
) |
|
|
(175 |
) |
|
|
(209 |
) |
|
|
(1,103 |
) |
|
|
(1,312 |
) |
|
Total By-product credits |
|
(183 |
) |
|
|
(21 |
) |
|
|
(204 |
) |
|
|
(169 |
) |
|
|
(6 |
) |
|
|
(175 |
) |
|
|
(209 |
) |
|
|
(1,103 |
) |
|
|
(1,312 |
) |
|
Cash Cost, After By-product Credits |
$ |
42,355 |
|
|
$ |
817 |
|
|
$ |
43,172 |
|
|
$ |
34,923 |
|
|
$ |
2,855 |
|
|
$ |
37,778 |
|
|
$ |
37,556 |
|
|
$ |
20,461 |
|
|
$ |
58,017 |
|
|
AISC, After By-product Credits |
$ |
54,798 |
|
|
$ |
1,460 |
|
|
$ |
56,258 |
|
|
$ |
43,881 |
|
|
$ |
3,211 |
|
|
$ |
47,092 |
|
|
$ |
44,938 |
|
|
$ |
20,723 |
|
|
$ |
65,661 |
|
|
Divided by gold ounces produced |
|
37 |
|
|
|
— |
|
|
|
37 |
|
|
|
30 |
|
|
|
3 |
|
|
|
33 |
|
|
|
31 |
|
|
|
15 |
|
|
|
46 |
|
|
Cash Cost, Before By-product Credits, per Gold Ounce |
$ |
1,142 |
|
|
$ |
1,737 |
|
|
$ |
1,148 |
|
|
$ |
1,181 |
|
|
$ |
1,040 |
|
|
$ |
1,168 |
|
|
$ |
1,206 |
|
|
$ |
1,443 |
|
|
$ |
1,282 |
|
|
By-product credits per ounce |
|
(5 |
) |
|
|
(44 |
) |
|
|
(5 |
) |
|
|
(6 |
) |
|
|
(2 |
) |
|
|
(5 |
) |
|
|
(7 |
) |
|
|
(74 |
) |
|
|
(28 |
) |
|
Cash Cost, After By-product Credits, per Gold Ounce |
$ |
1,137 |
|
|
$ |
1,693 |
|
|
$ |
1,143 |
|
|
$ |
1,175 |
|
|
$ |
1,038 |
|
|
$ |
1,163 |
|
|
$ |
1,199 |
|
|
$ |
1,369 |
|
|
$ |
1,254 |
|
|
AISC, Before By-product Credits, per Gold Ounce |
$ |
1,475 |
|
|
$ |
3,073 |
|
|
$ |
1,499 |
|
|
$ |
1,482 |
|
|
$ |
1,169 |
|
|
$ |
1,455 |
|
|
$ |
1,441 |
|
|
$ |
1,460 |
|
|
$ |
1,447 |
|
|
By-product credits per ounce |
|
(5 |
) |
|
|
(44 |
) |
|
|
(5 |
) |
|
|
(6 |
) |
|
|
(2 |
) |
|
|
(5 |
) |
|
|
(7 |
) |
|
|
(74 |
) |
|
|
(28 |
) |
|
AISC, After By-product Credits, per Gold Ounce |
$ |
1,470 |
|
|
$ |
3,029 |
|
|
$ |
1,494 |
|
|
$ |
1,476 |
|
|
$ |
1,167 |
|
|
$ |
1,450 |
|
|
$ |
1,434 |
|
|
$ |
1,386 |
|
|
$ |
1,419 |
|
|
Reconciliation of Cost of Sales to Non-GAAP Measures, continued |
||||||||||||||||||||||||||||||||||||
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 |
|
|
$ |
78,784 |
|
|
$ |
79,548 |
|
|
$ |
158,332 |
|
|
$ |
83,390 |
|
|
$ |
72,662 |
|
|
$ |
156,052 |
|
|
Depreciation, depletion and amortization |
|
(12,970 |
) |
|
|
(19,905 |
) |
|
|
(32,875 |
) |
|
|
(19,687 |
) |
|
|
(26,103 |
) |
|
|
(45,790 |
) |
|
|
(21,894 |
) |
|
|
(23,838 |
) |
|
|
(45,732 |
) |
|
Treatment costs |
|
12,291 |
|
|
|
423 |
|
|
|
12,714 |
|
|
|
11,406 |
|
|
|
476 |
|
|
|
11,882 |
|
|
|
13,610 |
|
|
|
2,254 |
|
|
|
15,864 |
|
|
Change in product inventory |
|
1,587 |
|
|
|
3,883 |
|
|
|
5,470 |
|
|
|
(190 |
) |
|
|
(15,758 |
) |
|
|
(15,948 |
) |
|
|
(2,031 |
) |
|
|
13,598 |
|
|
|
11,567 |
|
|
Reclamation and other costs |
|
(1,888 |
) |
|
|
(207 |
) |
|
|
(2,095 |
) |
|
|
(1,067 |
) |
|
|
(210 |
) |
|
|
(1,277 |
) |
|
|
(998 |
) |
|
|
(433 |
) |
|
|
(1,431 |
) |
|
Cash costs excluded |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,914 |
) |
|
|
(4,914 |
) |
|
Cash Cost, Before By-product Credits (1) |
|
71,675 |
|
|
|
43,376 |
|
|
|
115,051 |
|
|
|
69,246 |
|
|
|
37,953 |
|
|
|
107,199 |
|
|
|
72,077 |
|
|
|
59,329 |
|
|
|
131,406 |
|
|
Reclamation and other costs |
|
1,111 |
|
|
|
536 |
|
|
|
1,647 |
|
|
|
1,112 |
|
|
|
536 |
|
|
|
1,648 |
|
|
|
1,111 |
|
|
|
433 |
|
|
|
1,544 |
|
|
Exploration |
|
1,563 |
|
|
|
1,775 |
|
|
|
3,338 |
|
|
|
2,946 |
|
|
|
1,541 |
|
|
|
4,487 |
|
|
|
1,750 |
|
|
|
1,103 |
|
|
|
2,853 |
|
|
Sustaining capital |
|
17,708 |
|
|
|
10,775 |
|
|
|
28,483 |
|
|
|
14,634 |
|
|
|
7,237 |
|
|
|
21,871 |
|
|
|
11,583 |
|
|
|
6,108 |
|
|
|
17,691 |
|
|
General and administrative |
|
6,585 |
|
|
|
— |
|
|
|
6,585 |
|
|
|
8,874 |
|
|
|
— |
|
|
|
8,874 |
|
|
|
11,104 |
|
|
|
— |
|
|
|
11,104 |
|
|
AISC, Before By-product Credits (1) |
|
98,642 |
|
|
|
56,462 |
|
|
|
155,104 |
|
|
|
96,812 |
|
|
|
47,267 |
|
|
|
144,079 |
|
|
|
97,625 |
|
|
|
66,973 |
|
|
|
164,598 |
|
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Zinc |
|
(30,665 |
) |
|
|
— |
|
|
|
(30,665 |
) |
|
|
(29,906 |
) |
|
|
— |
|
|
|
(29,906 |
) |
|
|
(31,603 |
) |
|
|
— |
|
|
|
(31,603 |
) |
|
Gold |
|
(15,712 |
) |
|
|
— |
|
|
|
(15,712 |
) |
|
|
(14,864 |
) |
|
|
— |
|
|
|
(14,864 |
) |
|
|
(20,438 |
) |
|
|
— |
|
|
|
(20,438 |
) |
|
Lead |
|
(19,861 |
) |
|
|
— |
|
|
|
(19,861 |
) |
|
|
(17,828 |
) |
|
|
— |
|
|
|
(17,828 |
) |
|
|
(19,404 |
) |
|
|
— |
|
|
|
(19,404 |
) |
|
Silver |
|
— |
|
|
|
(204 |
) |
|
|
(204 |
) |
|
|
— |
|
|
|
(175 |
) |
|
|
(175 |
) |
|
|
— |
|
|
|
(1,312 |
) |
|
|
(1,312 |
) |
|
Total By-product credits |
|
(66,238 |
) |
|
|
(204 |
) |
|
|
(66,442 |
) |
|
|
(62,598 |
) |
|
|
(175 |
) |
|
|
(62,773 |
) |
|
|
(71,445 |
) |
|
|
(1,312 |
) |
|
|
(72,757 |
) |
|
Cash Cost, After By-product Credits |
$ |
5,437 |
|
|
$ |
43,172 |
|
|
$ |
48,609 |
|
|
$ |
6,648 |
|
|
$ |
37,778 |
|
|
$ |
44,426 |
|
|
$ |
632 |
|
|
$ |
58,017 |
|
|
$ |
58,649 |
|
|
AISC, After By-product Credits |
$ |
32,404 |
|
|
$ |
56,258 |
|
|
$ |
88,662 |
|
|
$ |
34,214 |
|
|
$ |
47,092 |
|
|
$ |
81,306 |
|
|
$ |
26,180 |
|
|
$ |
65,661 |
|
|
$ |
91,841 |
|
|
Divided by ounces produced |
|
3,217 |
|
|
|
37 |
|
|
|
|
|
2,669 |
|
|
|
33 |
|
|
|
|
|
3,471 |
|
|
|
46 |
|
|
|
|
||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
22.28 |
|
|
$ |
1,148 |
|
|
|
|
$ |
25.93 |
|
|
|
1,168 |
|
|
|
|
$ |
20.76 |
|
|
$ |
1,282 |
|
|
|
|
||||||
By-product credits per ounce |
|
(20.59 |
) |
|
|
(5 |
) |
|
|
|
|
(23.44 |
) |
|
|
(5 |
) |
|
|
|
|
(20.58 |
) |
|
|
(28 |
) |
|
|
|
||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
1.69 |
|
|
$ |
1,143 |
|
|
|
|
$ |
2.49 |
|
|
$ |
1,163 |
|
|
|
|
$ |
0.18 |
|
|
$ |
1,254 |
|
|
|
|
||||||
AISC, Before By-product Credits, per Ounce |
$ |
30.67 |
|
|
$ |
1,499 |
|
|
|
|
$ |
36.26 |
|
|
$ |
1,455 |
|
|
|
|
$ |
28.12 |
|
|
$ |
1,447 |
|
|
|
|
||||||
By-product credits per ounce |
|
(20.59 |
) |
|
|
(5 |
) |
|
|
|
|
(23.44 |
) |
|
|
(5 |
) |
|
|
|
|
(20.58 |
) |
|
|
(28 |
) |
|
|
|
||||||
AISC, After By-product Credits, per Ounce |
$ |
10.08 |
|
|
$ |
1,494 |
|
|
|
|
$ |
12.82 |
|
|
$ |
1,450 |
|
|
|
|
$ |
7.54 |
|
|
$ |
1,419 |
|
|
|
|
(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, on-site general and administrative costs, royalties, before by-product revenues earned from all metals other than the primary metal produced at each unit. AISC, Before By-product Credits also includes on-site exploration, reclamation, and sustaining capital costs. |
|
|
|
|
(2) |
Mining at |
|
|
|
|
(3) |
AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense, exploration and sustaining capital. |
|
|
|
|
(4) |
Production was suspended at the |
2022 Guidance, Previous Estimates: Reconciliation of Cost of Sales to Non-GAAP Measures, continued |
||||||||||||||||||||||
In thousands (except per ounce amounts) |
Previous Estimate for Twelve Months Ended |
|||||||||||||||||||||
|
|
|
|
Other(2) |
|
Total Silver |
|
|
|
Total Gold |
||||||||||||
Total cost of sales |
$ |
230,000 |
|
|
$ |
115,000 |
|
|
|
|
$ |
345,000 |
|
|
$ |
210,000 |
|
|
$ |
210,000 |
|
|
Depreciation, depletion and amortization |
|
(47,900 |
) |
|
|
(39,150 |
) |
|
|
|
|
(87,050 |
) |
|
|
(58,250 |
) |
|
|
(58,250 |
) |
|
Treatment costs |
|
34,750 |
|
|
|
15,650 |
|
|
|
|
|
50,400 |
|
|
|
500 |
|
|
|
500 |
|
|
Change in product inventory |
|
(1,500 |
) |
|
|
(1,500 |
) |
|
|
|
|
(3,000 |
) |
|
|
1,300 |
|
|
|
1,300 |
|
|
Reclamation and other costs |
|
500 |
|
|
|
1,300 |
|
|
|
|
|
1,800 |
|
|
|
1,200 |
|
|
|
1,200 |
|
|
Cash Cost, Before By-product Credits (1) |
|
215,850 |
|
|
|
91,300 |
|
|
|
|
|
307,150 |
|
|
|
154,750 |
|
|
|
154,750 |
|
|
Reclamation and other costs |
|
3,400 |
|
|
|
1,000 |
|
|
|
|
|
4,400 |
|
|
|
900 |
|
|
|
900 |
|
|
Exploration |
|
4,900 |
|
|
|
— |
|
|
|
3,000 |
|
|
7,900 |
|
|
|
5,300 |
|
|
|
5,300 |
|
Sustaining capital |
|
40,200 |
|
|
|
28,900 |
|
|
|
|
|
69,100 |
|
|
|
30,700 |
|
|
|
30,700 |
|
|
General and administrative |
|
— |
|
|
|
— |
|
|
|
38,000 |
|
|
38,000 |
|
|
|
— |
|
|
|
— |
|
AISC, Before By-product Credits (1) |
|
264,350 |
|
|
|
121,200 |
|
|
|
41,000 |
|
|
426,550 |
|
|
|
191,650 |
|
|
|
191,650 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Zinc |
|
(111,640 |
) |
|
|
(29,360 |
) |
|
|
|
|
(141,000 |
) |
|
|
— |
|
|
|
— |
|
|
Gold |
|
(66,100 |
) |
|
|
— |
|
|
|
|
|
(66,100 |
) |
|
|
— |
|
|
|
— |
|
|
Lead |
|
(29,601 |
) |
|
|
(58,375 |
) |
|
|
|
|
(87,976 |
) |
|
|
— |
|
|
|
— |
|
|
Silver |
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
|
|
(730 |
) |
|
|
(730 |
) |
|
Total By-product credits |
|
(207,341 |
) |
|
|
(87,735 |
) |
|
|
— |
|
|
(295,076 |
) |
|
|
(730 |
) |
|
|
(730 |
) |
Cash Cost, After By-product Credits |
$ |
8,509 |
|
|
$ |
3,565 |
|
|
$ |
— |
|
$ |
12,074 |
|
|
$ |
154,020 |
|
|
$ |
154,020 |
|
AISC, After By-product Credits |
$ |
57,009 |
|
|
$ |
33,465 |
|
|
$ |
41,000 |
|
$ |
131,474 |
|
|
$ |
190,920 |
|
|
$ |
190,920 |
|
Divided by silver ounces produced |
|
8,750 |
|
|
|
4,450 |
|
|
|
|
|
13,200 |
|
|
|
128.5 |
|
|
|
128.5 |
|
|
Cash Cost, Before By-product Credits, per Silver Ounce |
$ |
24.67 |
|
|
$ |
20.52 |
|
|
|
|
$ |
23.27 |
|
|
$ |
1,204 |
|
|
$ |
1,204 |
|
|
By-product credits per silver ounce |
|
(23.70 |
) |
|
|
(19.72 |
) |
|
|
|
|
(22.35 |
) |
|
|
(6 |
) |
|
|
(6 |
) |
|
Cash Cost, After By-product Credits, per Silver Ounce |
$ |
0.97 |
|
|
$ |
0.80 |
|
|
|
|
$ |
0.92 |
|
|
$ |
1,198 |
|
|
$ |
1,198 |
|
|
AISC, Before By-product Credits, per Silver Ounce |
$ |
30.21 |
|
|
$ |
27.24 |
|
|
|
|
$ |
32.31 |
|
|
$ |
1,491 |
|
|
$ |
1,491 |
|
|
By-product credits per silver ounce |
|
(23.70 |
) |
|
|
(19.72 |
) |
|
|
|
|
(22.35 |
) |
|
|
(6 |
) |
|
|
(6 |
) |
|
AISC, After By-product Credits, per Silver Ounce |
$ |
6.51 |
|
|
$ |
7.52 |
|
|
|
|
$ |
9.96 |
|
|
$ |
1,485 |
|
|
$ |
1,485 |
|
2022 Guidance, Current Estimates: Reconciliation of Cost of Sales to Non-GAAP Measures, continued |
||||||||||||||||||||||
In thousands (except per ounce amounts) |
Current Estimate for Twelve Months Ended December 31, 2022 |
|||||||||||||||||||||
|
Greens Creek |
|
|
|
Other(2) |
|
Total Silver |
|
|
|
Total Gold |
|||||||||||
Total cost of sales |
$ |
235,000 |
|
|
$ |
125,000 |
|
|
|
|
$ |
360,000 |
|
|
$ |
245,000 |
|
|
$ |
245,000 |
|
|
Depreciation, depletion and amortization |
|
(52,000 |
) |
|
|
(38,750 |
) |
|
|
|
|
(90,750 |
) |
|
|
(69,400 |
) |
|
|
(69,400 |
) |
|
Treatment costs |
|
37,500 |
|
|
|
16,800 |
|
|
|
|
|
54,300 |
|
|
|
900 |
|
|
|
900 |
|
|
Change in product inventory |
|
(3,500 |
) |
|
|
(4,725 |
) |
|
|
|
|
(8,225 |
) |
|
|
3,300 |
|
|
|
3,300 |
|
|
Reclamation and other costs |
|
500 |
|
|
|
1,100 |
|
|
|
|
|
1,600 |
|
|
|
1,500 |
|
|
|
1,500 |
|
|
Cash Cost, Before By-product Credits (1) |
|
217,500 |
|
|
|
99,425 |
|
|
|
|
|
316,925 |
|
|
|
181,300 |
|
|
|
181,300 |
|
|
Reclamation and other costs |
|
2,800 |
|
|
|
1,100 |
|
|
|
|
|
3,900 |
|
|
|
800 |
|
|
|
800 |
|
|
Exploration |
|
5,600 |
|
|
|
— |
|
|
|
3,000 |
|
|
8,600 |
|
|
|
6,500 |
|
|
|
6,500 |
|
Sustaining capital |
|
45,225 |
|
|
|
34,500 |
|
|
|
|
|
79,725 |
|
|
|
43,750 |
|
|
|
43,750 |
|
|
General and administrative |
|
— |
|
|
|
— |
|
|
|
38,000 |
|
|
38,000 |
|
|
|
— |
|
|
|
— |
|
AISC, Before By-product Credits (1) |
|
271,125 |
|
|
|
135,025 |
|
|
|
41,000 |
|
|
447,150 |
|
|
|
232,350 |
|
|
|
232,350 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Zinc |
|
(116,000 |
) |
|
|
(28,200 |
) |
|
|
|
|
(144,200 |
) |
|
|
— |
|
|
|
— |
|
|
Gold |
|
(69,200 |
) |
|
|
— |
|
|
|
|
|
(69,200 |
) |
|
|
— |
|
|
|
— |
|
|
Lead |
|
(30,900 |
) |
|
|
(56,900 |
) |
|
|
|
|
(87,800 |
) |
|
|
— |
|
|
|
— |
|
|
Silver |
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
|
|
(730 |
) |
|
|
(730 |
) |
|
Total By-product credits |
|
(216,100 |
) |
|
|
(85,100 |
) |
|
|
— |
|
|
(301,200 |
) |
|
|
(730 |
) |
|
|
(730 |
) |
Cash Cost, After By-product Credits |
$ |
1,400 |
|
|
$ |
14,325 |
|
|
$ |
— |
|
$ |
15,725 |
|
|
$ |
180,570 |
|
|
$ |
180,570 |
|
AISC, After By-product Credits |
$ |
55,025 |
|
|
$ |
49,925 |
|
|
$ |
41,000 |
|
$ |
145,950 |
|
|
$ |
231,620 |
|
|
$ |
231,620 |
|
Divided by silver ounces produced |
|
8,750 |
|
|
|
4,450 |
|
|
|
|
|
13,200 |
|
|
|
131.5 |
|
|
|
131.5 |
|
|
Cash Cost, Before By-product Credits, per Silver Ounce |
$ |
24.86 |
|
|
$ |
22.34 |
|
|
|
|
$ |
24.01 |
|
|
$ |
1,379 |
|
|
$ |
1,379 |
|
|
By-product credits per silver ounce |
|
(24.70 |
) |
|
|
(19.12 |
) |
|
|
|
|
(22.82 |
) |
|
|
(6 |
) |
|
|
(6 |
) |
|
Cash Cost, After By-product Credits, per Silver Ounce |
$ |
0.16 |
|
|
$ |
3.22 |
|
|
|
|
$ |
1.19 |
|
|
$ |
1,373 |
|
|
$ |
1,373 |
|
|
AISC, Before By-product Credits, per Silver Ounce |
$ |
30.99 |
|
|
$ |
30.34 |
|
|
|
|
$ |
33.88 |
|
|
$ |
1,767 |
|
|
$ |
1,767 |
|
|
By-product credits per silver ounce |
|
(24.70 |
) |
|
|
(19.12 |
) |
|
|
|
|
(22.82 |
) |
|
|
(6 |
) |
|
|
(6 |
) |
|
AISC, After By-product Credits, per Silver Ounce |
$ |
6.29 |
|
|
$ |
11.22 |
|
|
|
|
$ |
11.06 |
|
|
$ |
1,761 |
|
|
$ |
1,761 |
|
(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) |
AISC, Before By-product Credits for our consolidated silver properties includes non-discretionary corporate costs for general and administrative expense, exploration and sustaining capital. |
Reconciliation of Net (Loss) Income Applicable to Common Shareholders (GAAP) to Adjusted Net (Loss) Income Applicable to Common Stockholders (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 |
Q2 -2022 |
|
Q1-2022 |
|
Q4 -2021 |
|
Q3 -2021 |
|
Q2 -2021 |
|
YTD - 2022 |
|
YTD-2021 |
||||||||||||||
Net (loss) income applicable to common stockholders (GAAP) |
|
(13,661 |
) |
|
$ |
4,015 |
|
|
|
11,737 |
|
|
|
(1,117 |
) |
|
|
2,610 |
|
|
$ |
(9,646 |
) |
|
|
23,923 |
|
Adjusted for items below: |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
||||||||||||
Derivative contracts losses (gains) |
|
689 |
|
|
|
204 |
|
|
|
25,840 |
|
|
|
(16,053 |
) |
|
|
17,313 |
|
|
|
893 |
|
|
|
16,840 |
|
Provisional pricing losses (gains) |
|
15,807 |
|
|
|
(968 |
) |
|
|
(5,648 |
) |
|
|
(72 |
) |
|
|
(3,077 |
) |
|
|
14,839 |
|
|
|
(3,629 |
) |
Unrealized losses (gains) on equity investments |
|
15,739 |
|
|
|
(6,100 |
) |
|
|
(2,822 |
) |
|
|
2,861 |
|
|
|
750 |
|
|
|
9,639 |
|
|
|
4,256 |
|
Environmental accruals |
|
— |
|
|
|
14 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14 |
|
|
|
2,882 |
|
Foreign exchange (gain) loss |
|
(4,482 |
) |
|
|
2,038 |
|
|
|
(393 |
) |
|
|
(3,995 |
) |
|
|
1,907 |
|
|
|
(2,444 |
) |
|
|
3,971 |
|
Care and maintenance costs |
|
5,242 |
|
|
|
6,205 |
|
|
|
5,998 |
|
|
|
6,910 |
|
|
|
5,786 |
|
|
|
11,447 |
|
|
|
10,104 |
|
Loss (gain)on disposition of properties, plants, equipment and mineral interests |
|
5 |
|
|
|
(8 |
) |
|
|
326 |
|
|
|
(390 |
) |
|
|
143 |
|
|
|
(3 |
) |
|
|
152 |
|
Adjustments of inventory to net realizable value |
|
754 |
|
|
|
— |
|
|
|
— |
|
|
|
93 |
|
|
|
6,242 |
|
|
|
754 |
|
|
|
6,431 |
|
Adjusted income (loss) applicable to common stockholders |
$ |
20,093 |
|
|
$ |
5,400 |
|
|
$ |
35,038 |
|
|
$ |
(11,763 |
) |
|
$ |
31,674 |
|
|
$ |
25,493 |
|
|
$ |
64,930 |
|
Weighted average shares - basic |
|
539,401 |
|
|
|
538,490 |
|
|
|
538,124 |
|
|
|
536,966 |
|
|
|
535,531 |
|
|
|
538,943 |
|
|
|
534,819 |
|
Weighted average shares - diluted |
|
539,401 |
|
|
|
544,061 |
|
|
|
543,134 |
|
|
|
536,966 |
|
|
|
542,262 |
|
|
|
539,401 |
|
|
|
541,468 |
|
Basic adjusted net income (loss) per common stock (in cents) |
|
0.04 |
|
|
|
0.01 |
|
|
|
0.07 |
|
|
|
(0.02 |
) |
|
|
0.06 |
|
|
|
0.05 |
|
|
|
0.12 |
|
Diluted adjusted net income (loss) per common stock (in cents) |
|
0.04 |
|
|
|
0.01 |
|
|
|
0.06 |
|
|
|
(0.02 |
) |
|
|
0.06 |
|
|
|
0.05 |
|
|
|
0.12 |
|
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 tax provision, depreciation, depletion, and amortization expense, acquisition costs, foreign exchange gains and losses, gains and losses on derivative contracts, ramp-up and suspension costs, provisional price gains and losses, stock-based compensation, unrealized losses and gains on investments, provisions for closed operations, and interest and other income (expense). Net debt is calculated as total debt, which consists of the liability balances for our Senior Notes, revolving credit facility and finance leases, less the total of our cash and cash equivalents. 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 |
Q2 -2022 |
|
Q1-2022 |
|
Q4 -2021 |
|
Q3 -2021 |
|
Q2 -2021 |
|
LTM 6/30/2022 |
|
FY 2021 |
|||||||||||
Net income (loss) |
|
(13,523 |
) |
|
$ |
4,153 |
|
|
11,875 |
|
|
(979 |
) |
|
2,748 |
|
|
|
1,526 |
|
|
|
35,095 |
|
Interest expense |
|
10,505 |
|
|
|
10,406 |
|
|
10,461 |
|
|
10,469 |
|
|
10,271 |
|
|
|
41,841 |
|
|
|
41,945 |
|
Income and mining tax provision (benefit) |
|
254 |
|
|
|
5,631 |
|
|
(25,645 |
) |
|
(4,533 |
) |
|
(4,134 |
) |
|
|
(24,293 |
) |
|
|
(29,569 |
) |
Depreciation, depletion and amortization |
|
38,072 |
|
|
|
35,298 |
|
|
32,875 |
|
|
45,790 |
|
|
46,059 |
|
|
|
152,035 |
|
|
|
171,793 |
|
Foreign exchange (gain) loss |
|
(4,482 |
) |
|
|
2,038 |
|
|
(393 |
) |
|
(3,995 |
) |
|
1,907 |
|
|
|
(6,832 |
) |
|
|
(417 |
) |
Loss/(gain) on undesignated derivative contracts |
|
689 |
|
|
|
204 |
|
|
25,840 |
|
|
(16,053 |
) |
|
13,078 |
|
|
|
10,680 |
|
|
|
11,903 |
|
Care and maintenance costs |
|
5,242 |
|
|
|
6,205 |
|
|
5,998 |
|
|
6,910 |
|
|
5,786 |
|
|
|
24,355 |
|
|
|
23,012 |
|
Provisional price losses ( gains) |
|
15,807 |
|
|
|
(968 |
) |
|
(5,648 |
) |
|
(72 |
) |
|
(3,077 |
) |
|
|
9,119 |
|
|
|
(9,349 |
) |
Loss (gain) on disposition of properties, plants, equipment and mineral interests |
|
5 |
|
|
|
(8 |
) |
|
326 |
|
|
(390 |
) |
|
143 |
|
|
|
(67 |
) |
|
|
87 |
|
Stock-based compensation |
|
1,254 |
|
|
|
1,271 |
|
|
1,307 |
|
|
1,472 |
|
|
2,802 |
|
|
|
5,304 |
|
|
|
6,081 |
|
Provision for closed operations and environmental matters |
|
1,628 |
|
|
|
1,643 |
|
|
3,693 |
|
|
8,088 |
|
|
1,654 |
|
|
|
15,052 |
|
|
|
17,964 |
|
Unrealized loss (gain) on investments |
|
15,739 |
|
|
|
(6,100 |
) |
|
(2,822 |
) |
|
2,861 |
|
|
750 |
|
|
|
9,678 |
|
|
|
4,295 |
|
Adjustments of inventory to net realizable value |
|
754 |
|
|
|
— |
|
|
— |
|
|
93 |
|
|
6,242 |
|
|
|
847 |
|
|
|
6,524 |
|
Other |
|
(1,470 |
) |
|
|
(1,571 |
) |
|
382 |
|
|
(247 |
) |
|
278 |
|
|
|
(2,906 |
) |
|
|
(584 |
) |
Adjusted EBITDA |
$ |
70,474 |
|
|
$ |
58,202 |
|
|
58,249 |
|
|
49,414 |
|
|
84,507 |
|
|
$ |
236,339 |
|
|
$ |
278,780 |
|
Total debt |
|
|
|
|
|
|
|
|
|
|
|
534,575 |
|
|
$ |
521,483 |
|
|||||||
Less: Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
$ |
198,193 |
|
|
$ |
210,010 |
|
|||||||
Net debt |
|
|
|
|
|
|
|
|
|
|
$ |
336,382 |
|
|
$ |
311,473 |
|
|||||||
Net debt/LTM adjusted EBITDA (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
1.4 |
|
|
|
1.1 |
|
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 June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Cash provided by operating activities |
$ |
40,183 |
|
|
$ |
86,304 |
|
|
$ |
78,092 |
|
|
$ |
124,240 |
|
Less: Additions to properties, plants equipment and mineral interests |
|
(34,329 |
) |
|
|
(31,898 |
) |
|
|
(55,807 |
) |
|
|
(53,311 |
) |
Free cash flow |
$ |
5,854 |
|
|
$ |
54,406 |
|
|
$ |
22,285 |
|
|
$ |
70,929 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220804005424/en/
Vice President, Investor Relations and Treasurer
Communications Coordinator
800-HECLA91 (800-432-5291)
Investor Relations
Email: hmc-info@hecla-mining.com
Website: www.hecla-mining.com
Source:
FAQ
What were Hecla Mining's key production figures for Q2 2022?
What was Hecla Mining's sales revenue in Q2 2022?
Did Hecla Mining generate free cash flow in Q2 2022?
What is the expected impact of the Alexco acquisition on Hecla Mining?