Hecla Reports Third Quarter 2021 Results
Hecla Mining Company (NYSE:HL) reported third quarter 2021 results with sales of $193.6 million, unchanged from last year. Cash generation stood at $42.7 million, with a quarterly free cash flow of $15.8 million. Exploration spending reached a record $13.7 million. Casa Berardi achieved record throughput, yielding a 13% increase in gold production. A strong balance sheet shows $190.9 million in cash. However, net loss applicable to common shareholders was $1.1 million, compared to a profit last year, driven by lower metal prices and operational costs.
- Record quarterly throughput at Casa Berardi with nearly 400,000 tons processed.
- Generated $15.8 million in quarterly free cash flow.
- Strong balance sheet with $190.9 million in cash and over $420 million in liquidity.
- Enhanced silver-linked dividend, returning about 20% of free cash flow to shareholders.
- Increased exploration spend reflecting commitment to growth.
- Net loss of $1.1 million for the quarter compared to a net income of $15.1 million last year.
- Lower gross profit of $35.2 million, primarily due to decreased silver and gold prices.
- Increased exploration and pre-development expenses by $12.9 million.
- Suspension costs increased by $5.4 million due to care-and-maintenance activities.
Continued free cash flow generation as
HIGHLIGHTS*
-
Sales of
, consistent with the prior year quarter.$193.6 million -
Generated
of cash provided by operating activities with$42.7 million of additions to properties, plant, equipment and mineral interests, resulting in$26.9 million of quarterly free cash flow reflecting increased exploration spend.1$15.8 million -
Record quarterly exploration spend of
.$13.7 million -
Casa Berardi achieved record quarterly throughput of nearly 400,000 tons as the mill improvements delivered13% higher gold production. - Testing at the Lucky Friday of a new drill and blast mining method called Underhand Closed Bench (UCB) is showing good performance in controlling seismicity and improving safety with the potential to increase productivity.
-
Strong balance sheet with
in cash and over$190.9 million of available liquidity.$420 million - Purchased carbon credits and anticipate offsetting scope 1 and scope 2 emissions to have net zero emissions in 2021.
"Hecla’s results reflect our commitment to improve and innovate our operations while delivering free cash flow,” said
Baker continued, "This operational performance allowed us to enhance our silver-linked dividend for the second time this year and return about
* All comparisons to the third quarter of 2020, unless stated
FINANCIAL OVERVIEW
|
Third Quarter Ended |
Nine Months Ended |
||||||||||
HIGHLIGHTS |
2021 |
2020 |
2021 |
2020 |
||||||||
FINANCIAL DATA |
|
|
|
|
||||||||
Sales (000) |
|
|
|
|
|
|
||||||
Gross profit (000) |
|
|
|
|
|
|
||||||
(Loss) income applicable to common shareholders (000) |
( |
) |
|
|
( |
) |
||||||
Basic and diluted (loss) income per common share (in cents) |
(0.2 |
) |
2.9 |
4.3 |
(2.5 |
) |
||||||
Cash provided by operating activities |
|
|
|
|
|
|
Net loss applicable to common shareholders for the third quarter was
- Lower gross profit due to lower realized silver and gold prices and Greens Creek’s lower grades based on mine sequencing impacted by staff shortages.
-
Exploration and pre-development expense increased by
due to increased exploration at Midas, San Sebastian,$12.9 million Greens Creek ,Casa Berardi and Kinskuch, and for drift development to the Hatter Graben area inNevada . -
An unrealized loss on investments in other mining companies of
compared to a gain of$2.9 million .$4.0 million -
payment in the third quarter of 2021 to settle a lawsuit related to a 1989 agreement for indemnification of certain environmental costs.$6.5 million -
Suspension costs increased by
due to placement of the$5.4 million Fire Creek mine and Midas mill on care-and-maintenance during the second quarter of 2021.
These items were partially offset by:
-
Gain on base metal derivatives contracts of
compared to a loss of$12.1 million in the prior year period.$6.7 million -
Gross profit at Lucky Friday increased by
as a result of the return to full production beginning in the fourth quarter of 2020.$6.9 million -
Foreign exchange gain of
versus a loss of$4.0 million in the prior year.$2.2 million
Capital expenditures totaled
Metals Prices
The average realized silver price in the third quarter was
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||
Silver – |
London PM Fix ($/ounce) |
$ |
24.36 |
|
|
$ |
24.40 |
|
|
$ |
25.78 |
|
|
$ |
19.22 |
|
||
|
Realized price per ounce |
$ |
23.97 |
|
|
$ |
25.32 |
|
|
$ |
25.75 |
|
|
$ |
19.72 |
|
||
Gold – |
London PM Fix ($/ounce) |
$ |
1,789 |
|
|
$ |
1,911 |
|
|
$ |
1,801 |
|
|
$ |
1,735 |
|
||
|
Realized price per ounce |
$ |
1,792 |
|
|
$ |
1,929 |
|
|
$ |
1,794 |
|
|
$ |
1,745 |
|
||
Lead – |
LME Final Cash Buyer ($/pound) |
$ |
1.06 |
|
|
$ |
0.85 |
|
|
$ |
0.98 |
|
|
$ |
0.81 |
|
||
|
Realized price per pound |
$ |
1.02 |
|
|
$ |
0.86 |
|
|
$ |
1.00 |
|
|
$ |
0.81 |
|
||
Zinc – |
LME Final Cash Buyer ($/pound) |
$ |
1.36 |
|
|
$ |
1.06 |
|
|
$ |
1.31 |
|
|
$ |
0.97 |
|
||
|
Realized price per pound |
$ |
1.35 |
|
|
$ |
1.04 |
|
|
$ |
1.34 |
|
|
$ |
0.94 |
|
∗ Realized prices are calculated by dividing gross revenues for each metal (which include the price adjustments and gains and losses on the forward contracts discussed below) by the payable quantities of each metal included in products sold during the period.
Base Metals Forward Sales Contracts
The following table summarizes the quantities of base metals committed under financially settled forward sales contracts, other than provisional hedges (which address changes in prices between shipment and settlement with customers), at
|
Pounds Under Contract (in thousands) |
Average Price per Pound |
||||
|
Zinc |
Lead |
Zinc |
Lead |
||
Contracts on forecasted sales |
|
|
|
|
||
2021 settlements |
7,771 |
6,779 |
|
|
|
|
2022 settlements |
60,043 |
63,769 |
|
|
|
|
2023 settlements |
76,280 |
70,327 |
|
|
|
|
2024 settlements |
43,762 |
— |
|
|
— |
The contracts represent about
Foreign Currency Forward Purchase Contracts
The following table summarizes the Canadian dollars the Company has committed to purchase under foreign exchange forward contracts at
|
Currency Under Contract (in thousands of CAD) |
Average Exchange Rate CAD/USD |
||
2021 settlements |
29,450 |
|
||
2022 settlements |
94,524 |
|
||
2023 settlements |
75,165 |
|
||
2024 settlements |
37,496 |
|
||
2025 settlements |
9,000 |
|
OPERATIONS OVERVIEW
Overview
The following table provides the production summary on a consolidated basis for the third quarter and nine months ended
|
|
Third Quarter Ended |
|
Nine Months Ended |
||||||||
|
|
|
|
|
|
|
||||||
PRODUCTION SUMMARY |
|
|
|
|
||||||||
Silver - |
Ounces produced |
2,676,084 |
|
3,541,371 |
|
|
9,660,313 |
|
10,190,621 |
|
||
|
Payable ounces sold |
2,581,690 |
|
3,147,048 |
|
|
9,027,180 |
|
9,077,966 |
|
||
Gold - |
Ounces produced |
42,207 |
|
41,174 |
|
|
153,350 |
|
159,948 |
|
||
|
Payable ounces sold |
53,000 |
|
51,049 |
|
|
157,454 |
|
159,550 |
|
||
Lead - |
Tons produced |
9,904 |
|
9,750 |
|
|
32,148 |
|
24,620 |
|
||
|
Payable tons sold |
8,835 |
|
7,792 |
|
|
28,166 |
|
19,948 |
|
||
Zinc - |
Tons produced |
15,546 |
|
17,997 |
|
|
48,864 |
|
48,699 |
|
||
|
Payable tons sold |
11,174 |
|
12,892 |
|
|
33,344 |
|
34,717 |
|
The following tables provide a summary of the (i) final production; (ii) cost of sales and other direct production costs and depreciation, depletion and amortization ("cost of sales"); (iii) cash cost, after by-product credits, per silver or gold ounce2; and (iv) all-in sustaining costs ("AISC"), after by-product credits, per silver or gold ounce3 for the third quarter and nine months ended
Third Quarter Ended |
|
|
|
Lucky Friday |
|
Nevada Ops |
|||||||||||||
|
Silver |
Gold |
Silver |
Gold |
Silver |
Gold |
Silver |
Gold |
Silver |
||||||||||
Production (ounces) |
2,676,084 |
|
42,207 |
|
1,837,270 |
|
9,734 |
|
831,532 |
29,722 |
|
7,012 |
2,751 |
|
270 |
||||
Increase/(decrease) |
(865,287 |
) |
1,033 |
|
(797,166 |
) |
(3,104 |
) |
195,143 |
3,317 |
|
3,157 |
2,751 |
|
270 |
||||
Cost of sales(000) |
|
|
|
|
|
|
— |
|
|
|
|
— |
|
|
— |
||||
Increase/(decrease) |
|
|
|
|
|
|
— |
|
|
|
|
— |
|
|
— |
||||
Cash costs per silver or gold ounce 2 |
|
|
|
|
|
|
— |
|
|
|
|
— |
— |
|
— |
||||
Increase/(decrease) |
|
) |
|
) |
|
) |
— |
|
— |
|
) |
— |
— |
|
— |
||||
AISC per silver or gold ounce 3 |
|
|
|
|
|
|
— |
|
|
|
|
— |
— |
|
— |
||||
Increase/(decrease) |
|
|
|
) |
|
) |
— |
|
— |
|
) |
— |
— |
|
— |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Nine Months Ended |
|
|
|
Lucky Friday |
|
Nevada Ops |
|||||||||||||
|
Silver |
Gold |
Silver |
Gold |
Silver |
Gold |
Silver |
Gold |
Silver |
||||||||||
Production (ounces) |
9,660,313 |
|
153,350 |
|
6,980,587 |
|
35,859 |
|
2,608,727 |
97,245 |
|
25,604 |
20,246 |
|
45,395 |
||||
Increase/(decrease) |
(530,308 |
) |
(6,598 |
) |
(1,183,475 |
) |
(2,356 |
) |
1,407,053 |
13,332 |
|
10,320 |
(11,510 |
) |
7,952 |
||||
Cost of sales (000) |
|
|
|
|
|
|
— |
|
|
|
|
— |
|
|
— |
||||
Increase/(decrease) |
|
|
|
|
|
|
— |
|
|
|
|
— |
|
|
— |
||||
Cash costs per silver or gold ounce 2 |
|
|
|
|
|
) |
— |
|
|
|
|
— |
|
|
— |
||||
Increase/(decrease) |
|
) |
|
|
|
) |
— |
|
— |
|
) |
— |
|
|
— |
||||
AISC per silver or gold ounce 3 |
|
|
|
|
|
|
— |
|
|
|
|
— |
|
|
— |
||||
Increase/(decrease) |
|
) |
|
|
|
) |
— |
|
— |
|
) |
— |
|
|
— |
The Company's estimated 2021 silver production is lowered to 9.2 - 9.5 million ounces to reflect lower production from the third quarter. Gold production guidance of 43 - 45 thousand ounces is unchanged. Estimated cost of sales for 2021 are maintained at
At the
In the 160 pit, 1.0 million tons of overburden and waste rock was removed during the quarter. Mining and processing of 160 pit ore is expected to commence during Q4 2021.
The Company is increasing 2021 gold production guidance to 130 - 135 thousand ounces. The estimate for 2021 cost of sales is increased to
At the
Cost of sales for the second quarter was
The Company's estimated 2021 silver production of 3.4 - 3.8 million ounces is unchanged. Estimated 2021 cost of sales are
Nevada Operations
At the
We anticipate production and sales from the remaining approximately 2,200 tons of previously stockpiled refractory material processed at the third-party autoclave facility will be recognized in the fourth quarter of 2021.
Hollister’s exploration drift to access the Hatter Graben is ongoing and drilling began in the fourth quarter while we continue surface drilling at Midas.
EXPLORATION
In the third quarter exploration expenditures were
PRE-DEVELOPMENT
Pre-development spending was
With the
DIVIDENDS
Common
On
Preferred
The Board of Directors declared a quarterly cash dividend of
2021 ESTIMATES4
The Company has updated its guidance for annual production and cost as follows:
2021 Production Outlook
|
Silver Production (Moz) |
Gold Production (Koz) |
||
|
Previous |
Current |
Previous |
Current |
|
9.5-10.2 |
9.2-9.5 |
43-45 |
43-45 |
|
3.4-3.8 |
3.4-3.8 |
N/A |
N/A |
|
N/A |
N/A |
128-132 |
130-135 |
Nevada Operations |
N/A |
N/A |
20-21 |
20-21 |
Total4 |
12.9-14.0 |
12.6-13.3 |
191-198 |
193-201 |
Silver equivalent production for 2021 is estimated at 42.0 – 43.5 million ounces while gold equivalent production is expected to be 469 – 485 thousand ounces.
* Equivalent ounces include Lead and Zinc production
2021 Cost Outlook
Cost of Sales (millions) |
Cash cost, after by-product credits, per silver/gold ounce2 |
AISC, after by-product credits, per produced silver/gold ounce3 |
||||||
|
Previous |
Current |
Previous |
Current |
Previous |
Current |
||
|
|
|
( |
( |
|
|
||
|
|
|
|
|
|
|
||
Total Silver |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Nevada Operations |
|
|
|
|
|
|
||
Total Gold |
|
|
|
|
|
|
CONFERENCE CALL AND WEBCAST
A conference call and webcast will be held
One-on-One Calls
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 ESG, exploration, operations, 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/2021-november-vie
NYSE CELEBRATORY EVENT
Hecla is celebrating 130 years and will ring the NYSE closing bell on
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 generally accepted accounting principles in
(1) Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less additions to properties, plants and equipment.
(2) Cash cost, after by-product credits, per silver or 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 silver and gold mining company, management also uses the statistic on an aggregate basis - aggregating the
(3) 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 mine 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 in the understanding of the economics of our operations and performance compared to other producers and in the investor's visibility 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
(4) Calculations for 2021 include silver, gold, lead and zinc production from
Numbers may be rounded.
Cautionary Statements to Investors on Forward-Looking Statements
This 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) new mining method being tested at Lucky Friday will continue to successfully control seismicity, improve safety and potentially increase productivity; (ii) Greens Creek’s ability to achieve adequate staffing levels in order to mine higher-grade material, which is in deeper parts of the mine; (iii)
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) 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
Condensed Consolidated Statements of Operations (dollars and shares in thousands, except per share amounts - unaudited) |
||||||||||||||||
|
Third Quarter Ended |
Nine Months Ended |
||||||||||||||
|
2021 |
2020 |
2021 |
2020 |
||||||||||||
Sales of products |
$ |
193,560 |
|
$ |
199,703 |
|
$ |
622,395 |
|
$ |
502,983 |
|
||||
Cost of sales and other direct production costs |
112,542 |
|
103,025 |
|
318,917 |
|
280,303 |
|
||||||||
Depreciation, depletion and amortization |
45,790 |
|
37,990 |
|
138,918 |
|
112,492 |
|
||||||||
|
158,332 |
|
141,015 |
|
457,835 |
|
392,795 |
|
||||||||
Gross profit |
35,228 |
|
58,688 |
|
164,560 |
|
110,188 |
|
||||||||
|
|
|
|
|
||||||||||||
Other operating expenses: |
|
|
|
|
||||||||||||
General and administrative |
8,874 |
|
11,713 |
|
27,985 |
|
27,631 |
|
||||||||
Exploration |
13,675 |
|
3,407 |
|
27,993 |
|
7,899 |
|
||||||||
Pre-development |
3,433 |
|
759 |
|
7,046 |
|
1,857 |
|
||||||||
Other operating expense |
3,344 |
|
3,499 |
|
10,626 |
|
5,864 |
|
||||||||
Provision or closed operations and environmental matters |
7,564 |
|
1,254 |
|
12,297 |
|
2,807 |
|
||||||||
Ramp-up and suspension costs |
6,910 |
|
1,541 |
|
17,014 |
|
24,109 |
|
||||||||
Foundation grant |
— |
|
— |
|
— |
|
1,970 |
|
||||||||
|
43,800 |
|
22,173 |
|
102,961 |
|
72,137 |
|
||||||||
(Loss) income from operations |
(8,572 |
) |
36,515 |
|
61,599 |
|
38,051 |
|
||||||||
Other income (expense): |
|
|
|
|
||||||||||||
Gain on exchange of investments |
— |
|
— |
|
1,158 |
|
— |
|
||||||||
Unrealized (loss) gain on investments |
(2,861 |
) |
3,979 |
|
(7,117 |
) |
9,410 |
|
||||||||
Gain (loss) on derivative contracts |
12,148 |
|
(6,666 |
) |
(4,692 |
) |
(12,775 |
) |
||||||||
Net foreign exchange gain (loss) |
3,995 |
|
(2,196 |
) |
24 |
|
1,235 |
|
||||||||
Other expense |
247 |
|
(392 |
) |
(192 |
) |
(2,141 |
) |
||||||||
Interest expense |
(10,469 |
) |
(10,779 |
) |
(31,484 |
) |
(38,919 |
) |
||||||||
|
3,060 |
|
(16,054 |
) |
(42,303 |
) |
(52,600 |
) |
||||||||
(Loss) income before income and mining taxes |
(5,512 |
) |
20,461 |
|
19,296 |
|
(14,549 |
) |
||||||||
Income and mining tax benefit (provision) |
4,533 |
|
(5,151 |
) |
3,924 |
|
(7,423 |
) |
||||||||
Net (loss) income |
(979 |
) |
15,280 |
|
23,220 |
|
(21,972 |
) |
||||||||
Preferred stock dividends |
(138 |
) |
(138 |
) |
(414 |
) |
(414 |
) |
||||||||
(Loss) income applicable to common shareholders |
$ |
(1,117 |
) |
$ |
15,142 |
|
$ |
22,806 |
|
$ |
(22,386 |
) |
||||
Basic (loss) income per common share after preferred dividends (in cents) |
(0.2 |
) |
2.9 |
|
4.3 |
|
(2.5 |
) |
||||||||
Diluted (loss) income per common share after preferred dividends |
(0.2 |
) |
2.8 |
|
4.2 |
|
(2.5 |
) |
||||||||
Weighted average number of common shares outstanding - basic |
536,966 |
|
529,838 |
|
535,542 |
|
526,098 |
|
||||||||
Weighted average number of common shares outstanding - diluted |
536,966 |
|
535,788 |
|
541,769 |
|
526,098 |
|
||||||||
Condensed Consolidated Statements of Cash Flows (dollars in thousands - unaudited) |
||||||||||||||||
|
Third Quarter Ended |
Nine Months Ended |
||||||||||||||
|
2021 |
2020 |
2021 |
2020 |
||||||||||||
OPERATING ACTIVITIES |
|
|
|
|
||||||||||||
Net (loss) income |
$ |
(979 |
) |
$ |
15,280 |
|
$ |
23,220 |
|
$ |
(12,562 |
) |
||||
Non-cash elements included in net (loss) income: |
|
|
|
|
||||||||||||
Depreciation, depletion and amortization |
46,939 |
|
40,478 |
|
139,800 |
|
120,076 |
|
||||||||
Gain on exchange of investments |
— |
|
— |
|
(1,158 |
) |
— |
|
||||||||
Unrealized loss (gain) on investments |
2,861 |
|
(3,979 |
) |
7,117 |
|
(9,410 |
) |
||||||||
Write-down to stockpile inventory |
93 |
|
— |
|
6,524 |
|
— |
|
||||||||
Provision for reclamation and closure costs |
1,638 |
|
1,545 |
|
7,821 |
|
4,638 |
|
||||||||
Stock compensation |
1,472 |
|
2,801 |
|
4,774 |
|
5,229 |
|
||||||||
Deferred income taxes |
(10,141 |
) |
(6290 |
) |
(17,886 |
) |
(4,578 |
) |
||||||||
Amortization of loan origination fees and loss on extinguishment of debt |
488 |
|
442 |
|
1,406 |
|
3,066 |
|
||||||||
(Gain) loss on derivative contracts |
(16,053 |
) |
(6,705 |
) |
(13,937 |
) |
4,483 |
|
||||||||
Foreign exchange (gain) loss |
(3,842 |
) |
915 |
|
615 |
|
(2,810 |
) |
||||||||
Foundation grant |
— |
|
— |
|
— |
|
1,970 |
|
||||||||
Other non-cash items, net |
— |
|
— |
|
— |
|
— |
|
||||||||
Change in assets and liabilities: |
|
|
|
|
||||||||||||
Accounts receivable |
5,634 |
|
2,309 |
|
(3,798 |
) |
(3,741 |
) |
||||||||
Inventories |
16,653 |
|
(8,510 |
) |
22,372 |
|
(13,090 |
) |
||||||||
Other current and non-current assets |
(2,475 |
) |
7,672 |
|
1,650 |
|
6,748 |
|
||||||||
Accounts payable and accrued liabilities |
(8,200 |
) |
13,653 |
|
(14,689 |
) |
(1,762 |
) |
||||||||
Accrued payroll and related benefits |
3,522 |
|
5,899 |
|
(1,829 |
) |
11,317 |
|
||||||||
Accrued taxes |
3,729 |
|
(636 |
) |
2,730 |
|
3,276 |
|
||||||||
Accrued reclamation and closure costs and other non-current liabilities |
1,793 |
|
2,918 |
|
2,489 |
|
2,483 |
|
||||||||
Cash provided by operating activities |
42,742 |
|
73,439 |
|
166,982 |
|
115,892 |
|
||||||||
|
|
|
|
|
||||||||||||
INVESTING ACTIVITIES |
|
|
|
|
||||||||||||
Additions to properties, plants, equipment and mineral interests |
(26,899 |
) |
(23,693 |
) |
(80,210 |
) |
(54,382 |
) |
||||||||
Proceeds from disposition of properties, plants and equipment |
431 |
|
105 |
|
562 |
|
305 |
|
||||||||
Purchase of carbon credits |
(200 |
) |
— |
|
(200 |
) |
— |
|
||||||||
Purchases of investments |
— |
|
(1,024 |
) |
— |
|
(1,661 |
) |
||||||||
Net cash used in investing activities |
(24,857 |
) |
(24,612 |
) |
(78,037 |
) |
(55,738 |
) |
||||||||
|
|
|
|
|
||||||||||||
FINANCING ACTIVITIES |
|
|
|
|
||||||||||||
Acquisition of treasury shares |
— |
|
— |
|
(4,525 |
) |
(2,745 |
) |
||||||||
Dividends paid to common shareholders |
(6,040 |
) |
(1,329 |
) |
(16,755 |
) |
(3,951 |
) |
||||||||
Dividends paid to preferred shareholders |
(138 |
) |
(138 |
) |
(414 |
) |
(414 |
) |
||||||||
Credit facility fees paid |
(26 |
) |
(736 |
) |
(108 |
) |
(1,287 |
) |
||||||||
Borrowings on debt |
— |
|
27,607 |
|
— |
|
707,107 |
|
||||||||
Repayments of debt |
— |
|
(50,000 |
) |
— |
|
(716,500 |
) |
||||||||
Payments on finance leases |
(1,828 |
) |
(1,406 |
) |
(5,598 |
) |
(4,246 |
) |
||||||||
Net cash used in financing activities |
(8,032 |
) |
(26,002 |
) |
(27,400 |
) |
(22,036 |
) |
||||||||
Effect of exchange rates on cash |
(443 |
) |
(79 |
) |
(471 |
) |
(1,873 |
) |
||||||||
Net increase in cash, cash equivalents and restricted cash and cash equivalents |
9,410 |
|
22,746 |
|
61,074 |
|
36,245 |
|
||||||||
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period |
182,547 |
|
76,976 |
|
130,883 |
|
63,477 |
|
||||||||
Cash, cash equivalents and restricted cash and cash equivalents at end of period |
$ |
191,957 |
|
$ |
99,722 |
|
$ |
191,957 |
|
$ |
99,722 |
|
||||
Condensed Consolidated Balance Sheets (dollars and share in thousands - unaudited) |
||||||||
|
|
|
||||||
ASSETS |
|
|
||||||
Current assets: |
|
|
||||||
Cash and cash equivalents |
$ |
190,904 |
|
$ |
129,830 |
|
||
Accounts receivable: |
|
|
||||||
Trade |
32,821 |
|
27,864 |
|
||||
Taxes |
|
|
||||||
Other, net |
10,152 |
|
11,329 |
|
||||
Inventories |
58,439 |
|
96,175 |
|
||||
Derivative assets |
5,220 |
|
3,470 |
|
||||
Other current assets |
12,744 |
|
15,644 |
|
||||
Total current assets |
310,280 |
|
284,312 |
|
||||
Investments |
8,030 |
|
15,148 |
|
||||
Restricted cash |
1,053 |
|
1,053 |
|
||||
Properties, plants, equipment and mineral interests, net |
2,331,018 |
|
2,378,074 |
|
||||
Operating lease right-of-use assets |
8,201 |
|
10,628 |
|
||||
Deferred income taxes |
5,576 |
|
2,912 |
|
||||
Derivative assets |
6,748 |
|
4,558 |
|
||||
Other non-current assets |
3,511 |
|
3,525 |
|
||||
Total assets |
$ |
2,674,417 |
|
$ |
2,700,210 |
|
||
|
|
|
||||||
LIABILITIES |
|
|
||||||
Current liabilities: |
|
|
||||||
Accounts payable and accrued liabilities |
$ |
62,571 |
|
$ |
68,516 |
|
||
Accrued payroll and related benefits |
26,493 |
|
31,807 |
|
||||
Accrued taxes |
8,557 |
|
5,774 |
|
||||
Finance leases |
5,637 |
|
6,491 |
|
||||
Operating leases |
2,385 |
|
3,008 |
|
||||
Other current liabilities |
103 |
|
138 |
|
||||
Accrued reclamation and closure costs |
11,036 |
|
5,582 |
|
||||
Accrued interest |
5,221 |
|
14,157 |
|
||||
Derivatives liabilities |
4,179 |
|
11,737 |
|
||||
Total current liabilities |
126,182 |
|
147,210 |
|
||||
Finance leases |
8,540 |
|
9,274 |
|
||||
Operating leases |
5,820 |
|
7,634 |
|
||||
Accrued reclamation and closure costs |
108,670 |
|
110,466 |
|
||||
Long-term debt |
507,712 |
|
507,242 |
|
||||
Deferred tax liability |
142,750 |
|
156,091 |
|
||||
Pension liability |
26,229 |
|
44,144 |
|
||||
Derivatives liabilities |
752 |
|
18 |
|
||||
Other non-current liabilities |
4,787 |
|
4,346 |
|
||||
Total liabilities |
931,442 |
|
986,425 |
|
||||
|
|
|
||||||
SHAREHOLDERS’ EQUITY |
|
|
||||||
Preferred stock |
39 |
|
39 |
|
||||
Common stock |
136,350 |
|
134,629 |
|
||||
Capital surplus |
2,032,334 |
|
2,003,576 |
|
||||
Accumulated deficit |
(362,023 |
) |
(368,074 |
) |
||||
Accumulated other comprehensive loss |
(35,704 |
) |
(32,889 |
) |
||||
|
(28,021 |
) |
(23,496 |
) |
||||
Total shareholders’ equity |
1,742,975 |
|
1,713,785 |
|
||||
Total liabilities and shareholders’ equity |
$ |
2,674,417 |
|
$ |
2,700,210 |
|
||
Common shares outstanding |
537,977 |
|
531,666 |
|
||||
Production Data |
|||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||
|
2021 |
2020 |
2021 |
2020 |
|||||||||
GREENS CREEK UNIT |
|
|
|
|
|||||||||
Tons of ore milled |
211,142 |
|
215,237 |
|
620,153 |
|
629,316 |
|
|||||
Total production cost per ton |
|
|
|
|
|||||||||
Ore grade milled - Silver (oz./ton) |
11.14 |
|
15.04 |
|
13.84 |
|
15.79 |
|
|||||
Ore grade milled - Gold (oz./ton) |
0.068 |
|
0.084 |
|
0.079 |
|
0.084 |
|
|||||
Ore grade milled - Lead (%) |
2.68 |
% |
3.26 |
% |
2.96 |
% |
3.22 |
% |
|||||
Ore grade milled - Zinc (%) |
7.05 |
% |
8.17 |
% |
7.41 |
% |
7.76 |
% |
|||||
Silver produced (oz.) |
1,837,270 |
|
2,634,436 |
|
6,980,587 |
|
8,164,062 |
|
|||||
Gold produced (oz.) |
9,734 |
|
12,838 |
|
35,859 |
|
38,215 |
|
|||||
Lead produced (tons) |
4,591 |
|
5,909 |
|
15,142 |
|
16,996 |
|
|||||
Zinc produced (tons) |
13,227 |
|
16,187 |
|
41,191 |
|
44,858 |
|
|||||
Cash cost, after by-product credits, per silver ounce (1) |
$ |
0.74 |
|
$ |
3.00 |
|
$ |
(1.03) |
|
$ |
4.45 |
|
|
AISC, after by-product credits, per silver ounce (1) |
$ |
5.94 |
|
$ |
6.58 |
|
$ |
2.40 |
|
$ |
7.03 |
|
|
Capital additions (in thousands) |
$ |
6,228 |
|
$ |
8,265 |
|
$ |
17,459 |
|
$ |
18,276 |
|
|
LUCKY FRIDAY UNIT |
|
|
|
|
|||||||||
Tons of ore milled |
78,227 |
|
55,050 |
|
241,740 |
|
109,951 |
|
|||||
Total production cost per ton |
|
|
|
|
|||||||||
Ore grade milled - Silver (oz./ton) |
11.21 |
|
12.10 |
|
11.34 |
|
11.43 |
|
|||||
Ore grade milled - Lead (%) |
7.22 |
% |
7.35 |
% |
7.43 |
% |
7.33 |
% |
|||||
Ore grade milled - Zinc (%) |
3.3 |
% |
3.76 |
% |
3.48 |
% |
3.89 |
% |
|||||
Silver produced (oz.) |
831,532 |
|
636,389 |
|
2,608,727 |
|
1,201,674 |
|
|||||
Lead produced (tons) |
5,313 |
|
3,841 |
|
17,006 |
|
7,624 |
|
|||||
Zinc produced (tons) |
2,319 |
|
1,810 |
|
7,673 |
|
3,841 |
|
|||||
Cash cost, after by-product credits, per silver ounce (1) |
$ |
6.36 |
|
$ |
— |
|
$ |
7.37 |
|
$ |
— |
|
|
AISC, after by-product credits, per silver ounce (1) |
$ |
16.79 |
|
— |
$ |
15.00 |
|
— |
|||||
Capital additions (in thousands) |
$ |
7,534 |
|
$ |
5,547 |
|
$ |
19,177 |
|
$ |
14,603 |
|
|
CASA BERARDI UNIT |
|
|
|
|
|||||||||
Tons of ore milled - underground |
157,734 |
|
157,734 |
|
472,936 |
|
472,936 |
|
|||||
Tons of ore milled - surface pit |
130,948 |
|
130,948 |
|
427,784 |
|
427,784 |
|
|||||
Tons of ore milled - total |
398,143 |
|
288,682 |
|
1,141,229 |
|
900,720 |
|
|||||
Surface tons mined - ore and waste |
1,410,505 |
|
1,410,505 |
|
4,065,596 |
|
4,065,596 |
|
|||||
Total production cost per ton |
|
|
|
|
|||||||||
Ore grade milled - Gold (oz./ton) - underground |
0.124 |
|
0.124 |
|
0.132 |
|
0.132 |
|
|||||
Ore grade milled - Gold (oz./ton) - surface pit |
0.052 |
|
0.052 |
|
0.051 |
|
0.051 |
|
|||||
Ore grade milled - Gold (oz./ton) - combined |
0.087 |
|
0.114 |
|
0.102 |
|
0.114 |
|
|||||
Ore grade milled - Silver (oz./ton) |
0.02 |
|
0.02 |
|
0.02 |
|
0.02 |
|
|||||
Gold produced (oz.) - underground |
19,605 |
|
19,605 |
|
62,260 |
|
62,260 |
|
|||||
Gold produced (oz.) - surface pit |
6,800 |
|
6,800 |
|
21,652 |
|
21,652 |
|
|||||
Gold produced (oz.) - total |
29,722 |
|
26,405 |
|
97,245 |
|
83,913 |
|
|||||
Cash cost, after by-product credits, per gold ounce (1) |
$ |
1,175 |
|
$ |
1,398 |
|
$ |
1,127 |
|
$ |
1,181 |
|
|
AISC, after by-product credits, per gold ounce (1) |
$ |
1,476 |
|
$ |
1,855 |
|
$ |
1,387 |
|
$ |
1,493 |
|
|
Capital additions (in thousands) |
$ |
12,377 |
|
$ |
11,629 |
|
$ |
38,377 |
|
$ |
24,413 |
|
|
SAN SEBASTIAN |
|
|
|
|
|||||||||
Tons of ore milled |
— |
|
47,093 |
|
— |
|
104,216 |
|
|||||
Total production cost per ton |
|
|
|
|
|||||||||
Ore grade milled - Silver (oz./ton) |
— |
|
6.27 |
|
— |
|
8.11 |
|
|||||
Ore grade milled - Gold (oz./ton) |
— |
|
0.052 |
|
— |
|
0.07 |
|
|||||
Silver produced (oz.) |
— |
|
266,691 |
|
— |
|
772,158 |
|
|||||
Gold produced (oz.) |
— |
|
1,931 |
|
— |
|
6,064 |
|
|||||
Cash cost, after by-product credits, per silver ounce (1) |
— |
$ |
7.53 |
|
— |
$ |
5.93 |
|
|||||
AISC, after by-product credits, per silver ounce (1) |
— |
$ |
8.87 |
|
— |
$ |
6.76 |
|
|||||
Capital additions (in thousands) |
$ |
3 |
|
$ |
233 |
|
$ |
10 |
|
$ |
537 |
|
|
Nevada Operations |
|
|
|
|
|||||||||
Tons of ore milled |
11,953 |
|
— |
|
67,359 |
|
27,984 |
|
|||||
Total production cost per ton |
|
|
|
|
|||||||||
Ore grade milled - Gold (oz./ton) |
0.234 |
|
— |
|
0.324 |
|
1.232 |
|
|||||
Ore grade milled - Silver (oz./ton) |
|
|
|
|
|||||||||
Gold produced (oz.) |
2,751 |
|
— |
|
20,246 |
|
31,756 |
|
|||||
Silver produced (oz.) |
270 |
|
— |
|
45,395 |
|
37,443 |
|
|||||
Cash cost, after by-product credits, per gold ounce (1) |
$ |
1,038 |
|
$ |
— |
|
$ |
1,124 |
|
$ |
716 |
|
|
AISC, after by-product credits, per gold ounce (1) |
$ |
1,167 |
|
— |
$ |
1,167 |
|
$ |
787 |
|
|||
Capital additions (in thousands) |
$ |
29 |
|
$ |
380 |
|
$ |
195 |
|
$ |
1,849 |
|
(1) Cash cost, after by-product credits, per ounce and AISC, after by-product credits. per ounce represent non-
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 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 measure 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 and mining production taxes. 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 and sustaining exploration and capital costs. 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
In thousands (except per ounce amounts) |
Three Months Ended |
|||||||||||||||||||
|
Greens Creek |
Lucky Friday(2) |
San Sebastian(3) |
Corporate(4) |
Total Silver |
|||||||||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
55,193 |
|
$ |
23,591 |
|
$ |
— |
|
$ |
78,784 |
|
||||||||
Depreciation, depletion and amortization |
(13,097 |
) |
|
(6,590 |
) |
— |
|
|
(19,687 |
) |
||||||||||
Treatment costs |
7,979 |
|
|
3,427 |
|
— |
|
|
11,406 |
|
||||||||||
Change in product inventory |
(122 |
) |
|
(68 |
) |
— |
|
|
(190 |
) |
||||||||||
Reclamation and other costs |
(786 |
) |
|
(281 |
) |
— |
|
|
(1,067 |
) |
||||||||||
Cash Cost, Before By-product Credits (1) |
49,167 |
|
|
20,079 |
|
— |
|
|
69,246 |
|
||||||||||
Reclamation and other costs |
848 |
|
|
264 |
|
— |
|
|
1,112 |
|
||||||||||
Exploration |
2,472 |
|
|
— |
|
— |
|
474 |
2,946 |
|
||||||||||
Sustaining capital |
6,228 |
|
|
8,406 |
|
— |
|
— |
|
14,634 |
|
|||||||||
General and administrative |
|
|
|
8,874 |
|
8,874 |
|
|||||||||||||
AISC, Before By-product Credits (1) |
58,715 |
|
|
28,749 |
|
— |
|
|
96,812 |
|
||||||||||
By-product credits: |
|
|
|
|
|
|||||||||||||||
Zinc |
(25,295 |
) |
|
(4,611 |
) |
— |
|
|
(29,906 |
) |
||||||||||
Gold |
(14,864 |
) |
|
— |
|
— |
|
|
(14,864 |
) |
||||||||||
Lead |
(7,640 |
) |
|
(10,188 |
) |
— |
|
|
(17,828 |
) |
||||||||||
Total By-product credits |
(47,799 |
) |
|
(14,799 |
) |
— |
|
|
(62,598 |
) |
||||||||||
Cash Cost, After By-product Credits |
$ |
1,368 |
|
$ |
5,280 |
|
$ |
— |
|
|
$ |
6,648 |
|
|||||||
AISC, After By-product Credits |
$ |
10,916 |
|
$ |
13,950 |
|
$ |
— |
|
|
$ |
34,214 |
|
|||||||
Divided by silver ounces produced |
1,837 |
|
|
832 |
|
— |
|
|
2,669 |
|
||||||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
26.76 |
|
$ |
24.14 |
|
$ |
— |
|
|
$ |
25.93 |
|
|||||||
By-product credits per ounce |
(26.02 |
) |
$ |
(17.79 |
) |
— |
|
|
(23.44 |
) |
||||||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
0.74 |
|
$ |
6.35 |
|
$ |
— |
|
|
$ |
2.49 |
|
|||||||
AISC, Before By-product Credits, per Ounce |
$ |
31.96 |
|
$ |
34.58 |
|
$ |
— |
|
|
$ |
36.26 |
|
|||||||
By-product credits per ounce |
(26.02 |
) |
$ |
(17.79 |
) |
— |
|
|
(23.44 |
) |
||||||||||
AISC, After By-product Credits, per Ounce |
$ |
5.94 |
|
|
16.79 |
|
$ |
— |
|
|
$ |
12.82 |
|
|||||||
In thousands (except per ounce amounts) |
Three Months Ended |
|||||||||||
|
|
Nevada Operations(6) |
Total Gold |
|||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
58,164 |
|
$ |
21,384 |
|
$ |
79,548 |
|
|||
Depreciation, depletion and amortization |
(19,968 |
) |
(6,135 |
) |
(26,103 |
) |
||||||
Treatment costs |
475 |
|
1 |
|
476 |
|
||||||
Change in product inventory |
(3,369 |
) |
(12,389 |
) |
(15,758 |
) |
||||||
Reclamation and other costs |
(210 |
) |
— |
|
(210 |
) |
||||||
Cash Cost, Before By-product Credits (1) |
35,092 |
|
2,861 |
|
37,953 |
|
||||||
Reclamation and other costs |
209 |
|
327 |
|
536 |
|
||||||
Exploration |
1,541 |
|
— |
|
1,541 |
|
||||||
Sustaining capital |
7,208 |
|
29 |
|
7,237 |
|
||||||
AISC, Before By-product Credits (1) |
44,050 |
|
3,217 |
|
47,267 |
|
||||||
By-product credits: |
|
|
|
|||||||||
Silver |
(169 |
) |
(6 |
) |
(175 |
) |
||||||
Total By-product credits |
(169 |
) |
(6 |
) |
(175 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
34,923 |
|
$ |
2,855 |
|
$ |
37,778 |
|
|||
AISC, After By-product Credits |
$ |
43,881 |
|
$ |
3,211 |
|
$ |
47,092 |
|
|||
Divided by gold ounces produced |
30 |
|
3 |
|
33 |
|
||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
1,181 |
|
$ |
1,040 |
|
$ |
1,168 |
|
|||
By-product credits per ounce |
(6 |
) |
(2.18 |
) |
(5 |
) |
||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
1,175 |
|
$ |
1,038 |
|
$ |
1,163 |
|
|||
AISC, Before By-product Credits, per Ounce |
$ |
1,482 |
|
$ |
1,484 |
|
$ |
1,455 |
|
|||
By-product credits per ounce |
(6 |
) |
(2 |
) |
(5 |
) |
||||||
AISC, After By-product Credits, per Ounce |
$ |
1,476 |
|
$ |
1,482 |
|
$ |
1,450 |
|
|||
In thousands (except per ounce amounts) |
Three Months Ended |
||||||||||||
|
Total Silver |
Total Gold |
Total |
||||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
78,784 |
|
$ |
79,548 |
|
$ |
158,332 |
|
||||
Depreciation, depletion and amortization |
(19,687 |
) |
|
(26,103 |
) |
(45,790 |
) |
||||||
Treatment costs |
11,406 |
|
|
476 |
|
11,882 |
|
||||||
Change in product inventory |
(190 |
) |
|
(15,758 |
) |
(15,948 |
) |
||||||
Reclamation and other costs |
(1,067 |
) |
|
(210 |
) |
(1,277 |
) |
||||||
Cash Cost, Before By-product Credits (1) |
69,246 |
|
|
37,953 |
|
107,199 |
|
||||||
Reclamation and other costs |
1,112 |
|
|
536 |
|
1,648 |
|
||||||
Exploration |
2,946 |
|
|
1,541 |
|
4,487 |
|
||||||
Sustaining capital |
14,634 |
|
|
7,237 |
|
21,871 |
|
||||||
General and administrative |
8,874 |
|
|
— |
|
8,874 |
|
||||||
AISC, Before By-product Credits (1) |
96,812 |
|
|
47,267 |
|
144,079 |
|
||||||
By-product credits: |
|
|
|
||||||||||
Zinc |
(29,906 |
) |
|
— |
|
(29,906 |
) |
||||||
Gold |
(14,864 |
) |
|
— |
|
(14,864 |
) |
||||||
Lead |
(17,828 |
) |
|
— |
|
(17,828 |
) |
||||||
Silver |
|
|
(175 |
) |
(175 |
) |
|||||||
Total By-product credits |
(62,598 |
) |
|
(175 |
) |
(62,773 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
6,648 |
|
$ |
37,778 |
|
$ |
44,426 |
|
||||
AISC, After By-product Credits |
$ |
34,214 |
|
$ |
47,092 |
|
$ |
81,306 |
|
||||
Divided by ounces produced |
2,669 |
|
|
33 |
|
|
|||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
25.93 |
|
$ |
1,168 |
|
|
||||||
By-product credits per ounce |
(23.44 |
) |
|
(5 |
) |
|
|||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
2.49 |
|
$ |
1,163 |
|
|
||||||
AISC, Before By-product Credits, per Ounce |
$ |
36.26 |
|
$ |
1,455 |
|
|
||||||
By-product credits per ounce |
(23.44 |
) |
|
(5 |
) |
|
|||||||
AISC, After By-product Credits, per Ounce |
$ |
12.82 |
|
$ |
1,450 |
|
|
||||||
In thousands (except per ounce amounts) |
Three Months Ended |
||||||||||||||||||
|
|
Lucky Friday(2) |
San Sebastian |
Corporate(4) |
Total Silver |
||||||||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
48,105 |
|
$ |
21,500 |
|
$ |
5,960 |
|
|
$ |
75,565 |
|
||||||
Depreciation, depletion and amortization |
(11,735 |
) |
(2,956 |
) |
(781 |
) |
|
(15,472 |
) |
||||||||||
Treatment costs |
22,675 |
|
4,038 |
|
81 |
|
|
26,794 |
|
||||||||||
Change in product inventory |
2,899 |
|
11 |
|
826 |
|
|
3,736 |
|
||||||||||
Reclamation and other costs |
(891 |
) |
— |
|
(392 |
) |
|
(1,283 |
) |
||||||||||
Exclusion of |
— |
|
(22,593 |
) |
|
|
(22,593 |
) |
|||||||||||
Cash Cost, Before By-product Credits (1) |
61,053 |
|
— |
|
5,694 |
|
|
66,747 |
|
||||||||||
Reclamation and other costs |
788 |
|
— |
|
114 |
|
|
902 |
|
||||||||||
Exploration |
370 |
|
— |
|
— |
|
429 |
799 |
|
||||||||||
Sustaining capital |
8,265 |
|
— |
|
244 |
|
38 |
|
8,547 |
|
|||||||||
General and administrative |
|
|
|
10,345 |
|
10,345 |
|
||||||||||||
AISC, Before By-product Credits (2) |
70,476 |
|
— |
|
6,052 |
|
|
87,340 |
|
||||||||||
By-product credits: |
|
|
|
|
|
||||||||||||||
Zinc |
(23,772 |
) |
— |
|
— |
|
|
(23,772 |
) |
||||||||||
Gold |
(21,226 |
) |
— |
|
(3,686 |
) |
|
(24,912 |
) |
||||||||||
Lead |
(8,149 |
) |
— |
|
— |
|
|
(8,149 |
) |
||||||||||
Total By-product credits |
(53,147 |
) |
— |
|
(3,686 |
) |
|
(56,833 |
) |
||||||||||
Cash Cost, After By-product Credits |
$ |
7,906 |
|
$ |
— |
|
$ |
2,008 |
|
|
$ |
9,914 |
|
||||||
AISC, After By-product Credits |
$ |
17,329 |
|
$ |
— |
|
$ |
2,366 |
|
|
$ |
30,507 |
|
||||||
Divided by ounces produced |
2,634 |
|
|
267 |
|
|
2,901 |
|
|||||||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
23.18 |
|
$ |
— |
|
$ |
21.33 |
|
|
$ |
23.00 |
|
||||||
By-product credits per ounce |
(20.18 |
) |
— |
|
(13.81 |
) |
|
(19.59 |
) |
||||||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
3.00 |
|
$ |
— |
|
$ |
7.52 |
|
|
$ |
3.41 |
|
||||||
AISC, Before By-product Credits, per Ounce |
$ |
26.76 |
|
$ |
— |
|
$ |
22.68 |
|
|
$ |
30.11 |
|
||||||
By-product credits per ounce |
(20.18 |
) |
— |
|
(13.81 |
) |
|
(19.59 |
) |
||||||||||
AISC, After By-product Credits, per Ounce |
$ |
6.58 |
|
$ |
— |
|
$ |
8.87 |
|
|
$ |
10.52 |
|
||||||
In thousands (except per ounce amounts) |
Three Months Ended |
|||||||||||
|
|
Nevada Operations |
Total Gold |
|||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
51,573 |
|
$ |
13,877 |
|
$ |
65,450 |
|
|||
Depreciation, depletion and amortization |
(15,223 |
) |
(7,295 |
) |
(22,518 |
) |
||||||
Treatment costs |
562 |
|
— |
|
562 |
|
||||||
Change in product inventory |
543 |
|
6,920 |
|
7,463 |
|
||||||
Reclamation and other costs |
(449 |
) |
(324 |
) |
(773 |
) |
||||||
Cash Cost, Before By-product Credits (1) |
37,006 |
|
— |
|
37,006 |
|
||||||
Reclamation and other costs |
97 |
|
— |
|
97 |
|
||||||
Exploration |
335 |
|
— |
|
335 |
|
||||||
Sustaining capital |
11,629 |
|
— |
|
11,629 |
|
||||||
AISC, Before By-product Credits (1) |
49,067 |
|
— |
|
49,067 |
|
||||||
By-product credits: |
|
|
|
|||||||||
Silver |
(93 |
) |
— |
|
(93 |
) |
||||||
Total By-product credits |
(93 |
) |
— |
|
(93 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
36,913 |
|
$ |
— |
|
$ |
36,913 |
|
|||
AISC, After By-product Credits |
$ |
48,974 |
|
$ |
— |
|
$ |
48,974 |
|
|||
Divided by ounces produced |
26 |
|
— |
|
26 |
|
||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
1,402 |
|
$ |
— |
|
$ |
1,402 |
|
|||
By-product credits per ounce |
(4 |
) |
— |
|
(4 |
) |
||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
1,398 |
|
$ |
— |
|
$ |
1,398 |
|
|||
AISC, Before By-product Credits, per Ounce |
$ |
1,859 |
|
$ |
— |
|
$ |
1,859 |
|
|||
By-product credits per ounce |
(4 |
) |
— |
|
(4 |
) |
||||||
AISC, After By-product Credits, per Ounce |
$ |
1,855 |
|
$ |
— |
|
$ |
1,855 |
|
|||
In thousands (except per ounce amounts) |
Three Months Ended |
||||||||||||
|
Total Silver |
Total Gold |
Total |
||||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
75,565 |
|
$ |
65,450 |
|
$ |
141,015 |
|
||||
Depreciation, depletion and amortization |
(15,472 |
) |
|
(22,518 |
) |
(37,990 |
) |
||||||
Treatment costs |
26,794 |
|
|
562 |
|
27,356 |
|
||||||
Change in product inventory |
3,736 |
|
|
7,463 |
|
11,199 |
|
||||||
Reclamation and other costs |
(1,283 |
) |
|
(773 |
) |
(2,056 |
) |
||||||
Exclusion of |
(22,593 |
) |
|
(22,593 |
) |
||||||||
Cash Cost, Before By-product Credits (1) |
66,747 |
|
|
37,006 |
|
116,931 |
|
||||||
Reclamation and other costs |
902 |
|
|
97 |
|
999 |
|
||||||
Sustaining exploration |
799 |
|
|
335 |
|
1,134 |
|
||||||
Sustaining capital |
8,547 |
|
|
11,629 |
|
20,176 |
|
||||||
General and administrative |
10,345 |
|
|
— |
|
10,345 |
|
||||||
AISC, Before By-product Credits (1) |
87,340 |
|
|
49,067 |
|
149,585 |
|
||||||
By-product credits: |
|
|
|
||||||||||
Zinc |
(23,772 |
) |
|
— |
|
(23,772 |
) |
||||||
Gold |
(24,912 |
) |
|
— |
|
(24,912 |
) |
||||||
Lead |
(8,149 |
) |
|
— |
|
(8,149 |
) |
||||||
Silver |
|
|
(93 |
) |
(93 |
) |
|||||||
Total By-product credits |
(56,833 |
) |
|
(93 |
) |
(56,926 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
9,914 |
|
$ |
36,913 |
|
$ |
60,005 |
|
||||
AISC, After By-product Credits |
$ |
30,507 |
|
$ |
48,974 |
|
$ |
92,659 |
|
||||
Divided by ounces produced |
2,901 |
|
|
26 |
|
|
|||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
23.00 |
|
$ |
1,402 |
|
|
||||||
By-product credits per ounce |
(19.59 |
) |
|
(4 |
) |
|
|||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
3.41 |
|
$ |
1,398 |
|
|
||||||
AISC, Before By-product Credits, per Ounce |
$ |
30.11 |
|
$ |
1,859 |
|
|
||||||
By-product credits per ounce |
(19.59 |
) |
|
(4 |
) |
|
|||||||
AISC, After By-product Credits, per Ounce |
$ |
10.52 |
|
$ |
1,855 |
|
|
||||||
In thousands (except per ounce amounts) |
Nine Months Ended |
||||||||||||||||||
|
Greens Creek |
Lucky Friday(2) |
San Sebastian(3) |
Corporate(4) |
Total Silver |
||||||||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
163,861 |
|
$ |
74,287 |
|
$ |
95 |
|
|
$ |
238,243 |
|
||||||
Depreciation, depletion and amortization |
(42,410 |
) |
(20,328 |
) |
— |
|
|
(62,738 |
) |
||||||||||
Treatment costs |
27,444 |
|
13,087 |
|
— |
|
|
40,531 |
|
||||||||||
Change in product inventory |
(156 |
) |
(1,757 |
) |
— |
|
|
(1,913 |
) |
||||||||||
Reclamation and other costs |
(1,777 |
) |
(840 |
) |
(95 |
) |
|
(2,712 |
) |
||||||||||
Cash Cost, Before By-product Credits (1) |
146,962 |
|
64,449 |
|
— |
|
|
211,411 |
|
||||||||||
Reclamation and other costs |
2,543 |
|
792 |
|
— |
|
|
3,335 |
|
||||||||||
Sustaining exploration |
3,895 |
|
— |
|
— |
|
1,359 |
5,254 |
|
||||||||||
Sustaining capital |
17,459 |
|
19,104 |
|
— |
|
— |
|
36,563 |
|
|||||||||
General and administrative |
|
|
|
27,985 |
|
27,985 |
|
||||||||||||
AISC, Before By-product Credits (1) |
170,859 |
|
84,345 |
|
— |
|
|
284,548 |
|
||||||||||
By-product credits: |
|
|
|
|
|
||||||||||||||
Zinc |
(74,571 |
) |
(14,457 |
) |
— |
|
|
(89,028 |
) |
||||||||||
Gold |
(56,299 |
) |
— |
|
— |
|
|
(56,299 |
) |
||||||||||
Lead |
(23,265 |
) |
(30,762 |
) |
— |
|
|
(54,027 |
) |
||||||||||
Total By-product credits |
(154,135 |
) |
(45,219 |
) |
— |
|
|
(199,354 |
) |
||||||||||
Cash Cost, After By-product Credits |
$ |
(7,173 |
) |
$ |
19,230 |
|
$ |
— |
|
|
$ |
12,057 |
|
||||||
AISC, After By-product Credits |
$ |
16,724 |
|
$ |
39,126 |
|
$ |
— |
|
|
$ |
85,194 |
|
||||||
Divided by silver ounces produced |
6,981 |
|
2,609 |
|
— |
|
|
9,590 |
|
||||||||||
Cash Cost, Before By-product Credits, per Silver Ounce |
$ |
21.05 |
|
$ |
24.70 |
|
$ |
— |
|
|
$ |
22.05 |
|
||||||
By-product credits per ounce |
(22.08 |
) |
(17.33 |
) |
— |
|
|
(20.79 |
) |
||||||||||
Cash Cost, After By-product Credits, per Silver Ounce |
$ |
(1.03 |
) |
$ |
7.37 |
|
$ |
— |
|
|
$ |
1.26 |
|
||||||
AISC, Before By-product Credits, per Silver Ounce |
$ |
24.48 |
|
$ |
32.33 |
|
$ |
— |
|
|
$ |
29.67 |
|
||||||
By-product credits per ounce |
(22.08 |
) |
(17.33 |
) |
— |
|
|
(20.79 |
) |
||||||||||
AISC, After By-product Credits, per Silver Ounce |
$ |
2.40 |
|
$ |
15.00 |
|
$ |
— |
|
|
$ |
8.88 |
|
||||||
In thousands (except per ounce amounts) |
Nine Months Ended |
|||||||||||
|
|
Nevada Operations(6) |
Total Gold |
|||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
172,760 |
|
$ |
46,832 |
|
$ |
219,592 |
|
|||
Depreciation, depletion and amortization |
(61,159 |
) |
(15,021 |
) |
(76,180 |
) |
||||||
Treatment costs |
1,723 |
|
1,731 |
|
3,454 |
|
||||||
Change in product inventory |
(2,401 |
) |
(9,951 |
) |
(12,352 |
) |
||||||
Reclamation and other costs |
(632 |
) |
299 |
|
(333 |
) |
||||||
Cash Cost, Before By-product Credits (1) |
110,291 |
|
23,890 |
|
134,181 |
|
||||||
Reclamation and other costs |
632 |
|
681 |
|
1,313 |
|
||||||
Sustaining exploration |
3,551 |
|
— |
|
3,551 |
|
||||||
Sustaining capital |
21,030 |
|
195 |
|
21,225 |
|
||||||
AISC, Before By-product Credits (1) |
135,504 |
|
24,766 |
|
160,270 |
|
||||||
By-product credits: |
|
|
|
|||||||||
Silver |
(656 |
) |
(1,131 |
) |
(1,787 |
) |
||||||
Total By-product credits |
(656 |
) |
(1,131 |
) |
(1,787 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
109,635 |
|
$ |
22,759 |
|
$ |
132,394 |
|
|||
AISC, After By-product Credits |
$ |
134,848 |
|
$ |
23,635 |
|
$ |
158,483 |
|
|||
Divided by gold ounces produced |
97 |
|
20 |
|
117 |
|
||||||
Cash Cost, Before By-product Credits, per Gold Ounce |
$ |
1,134 |
|
$ |
1,180 |
|
$ |
1,142 |
|
|||
By-product credits per ounce |
(7 |
) |
(56 |
) |
(15 |
) |
||||||
Cash Cost, After By-product Credits, per Gold Ounce |
$ |
1,127 |
|
$ |
1,124 |
|
$ |
1,127 |
|
|||
AISC, Before By-product Credits, per Gold Ounce |
$ |
1,394 |
|
$ |
1,223 |
|
$ |
1,364 |
|
|||
By-product credits per ounce |
(7 |
) |
(56 |
) |
(15 |
) |
||||||
AISC, After By-product Credits, per Gold Ounce |
$ |
1,387 |
|
$ |
1,167 |
|
$ |
1,349 |
|
|||
In thousands (except per ounce amounts) |
Nine Months Ended |
||||||||||||
|
Total Silver |
Total Gold |
Total |
||||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
238,243 |
|
$ |
219,592 |
|
$ |
457,835 |
|
||||
Depreciation, depletion and amortization |
(62,738 |
) |
|
(76,180 |
) |
(138,918 |
) |
||||||
Treatment costs |
40,531 |
|
|
3,454 |
|
43,985 |
|
||||||
Change in product inventory |
(1,913 |
) |
|
(12,352 |
) |
(14,265 |
) |
||||||
Reclamation and other costs |
(2,712 |
) |
|
(333 |
) |
(3,045 |
) |
||||||
Cash Cost, Before By-product Credits (1) |
211,411 |
|
|
134,181 |
|
345,592 |
|
||||||
Reclamation and other costs |
3,335 |
|
|
1,313 |
|
4,648 |
|
||||||
Sustaining exploration |
5,254 |
|
|
3,551 |
|
8,805 |
|
||||||
Sustaining capital |
36,563 |
|
|
21,225 |
|
57,788 |
|
||||||
General and administrative |
27,985 |
|
|
— |
|
27,985 |
|
||||||
AISC, Before By-product Credits (1) |
284,548 |
|
|
160,270 |
|
444,818 |
|
||||||
By-product credits: |
|
|
|
||||||||||
Zinc |
(89,028 |
) |
|
— |
|
(89,028 |
) |
||||||
Gold |
(56,299 |
) |
|
— |
|
(56,299 |
) |
||||||
Lead |
(54,027 |
) |
|
— |
|
(54,027 |
) |
||||||
Silver |
|
|
(1,787 |
) |
(1,787 |
) |
|||||||
Total By-product credits |
(199,354 |
) |
|
(1,787 |
) |
(201,141 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
12,057 |
|
$ |
132,394 |
|
$ |
144,451 |
|
||||
AISC, After By-product Credits |
$ |
85,194 |
|
$ |
158,483 |
|
$ |
243,677 |
|
||||
Divided by ounces produced |
9,590 |
|
|
117 |
|
|
|||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
22.05 |
|
$ |
1,142 |
|
|
||||||
By-product credits per ounce |
(20.79 |
) |
|
(15 |
) |
|
|||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
1.26 |
|
$ |
1,127 |
|
|
||||||
AISC, Before By-product Credits, per Ounce |
$ |
29.67 |
|
$ |
1,364 |
|
|
||||||
By-product credits per ounce |
(20.79 |
) |
|
(15 |
) |
|
|||||||
AISC, After By-product Credits, per Ounce |
$ |
8.88 |
|
$ |
1,349 |
|
|
||||||
In thousands (except per ounce amounts) |
Nine Months Ended |
||||||||||||||||||
|
Greens Creek |
Lucky Friday(2) |
San Sebastian |
Corporate(4) |
Total Silver |
||||||||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
153,496 |
|
$ |
35,787 |
|
$ |
18,271 |
|
|
$ |
207,854 |
|
||||||
Depreciation, depletion and amortization |
(37,152 |
) |
(5,152 |
) |
(3,149 |
) |
|
(45,453 |
) |
||||||||||
Treatment costs |
58,517 |
|
7,502 |
|
232 |
|
|
66,251 |
|
||||||||||
Change in product inventory |
1,749 |
|
807 |
|
681 |
|
|
3,237 |
|
||||||||||
Reclamation and other costs |
(478 |
) |
— |
|
(1,050 |
) |
|
(1,528 |
) |
||||||||||
Exclusion of |
— |
|
(38,944 |
) |
|
|
(38,944 |
) |
|||||||||||
Cash Cost, Before By-product Credits (1) |
176,132 |
|
— |
|
14,985 |
|
|
191,417 |
|
||||||||||
Reclamation and other costs |
2,365 |
|
— |
|
342 |
|
|
2,707 |
|
||||||||||
Sustaining exploration |
374 |
|
— |
|
— |
|
1,362 |
1,736 |
|
||||||||||
Sustaining capital |
18,276 |
|
— |
|
299 |
|
38 |
|
18,613 |
|
|||||||||
General and administrative |
|
|
|
26,263 |
|
26,263 |
|
||||||||||||
AISC, Before By-product Credits (1) |
197,147 |
|
— |
|
15,626 |
|
|
240,736 |
|
||||||||||
By-product credits: |
|
|
|
|
|
||||||||||||||
Zinc |
(59,711 |
) |
— |
|
— |
|
|
(59,711 |
) |
||||||||||
Gold |
(57,850 |
) |
— |
|
(10,402 |
) |
|
(68,252 |
) |
||||||||||
Lead |
(22,208 |
) |
— |
|
— |
|
|
(22,208 |
) |
||||||||||
Total By-product credits |
(139,769 |
) |
— |
|
(10,402 |
) |
|
(150,171 |
) |
||||||||||
Cash Cost, After By-product Credits |
$ |
36,363 |
|
$ |
— |
|
$ |
4,583 |
|
|
$ |
41,246 |
|
||||||
AISC, After By-product Credits |
$ |
57,378 |
|
$ |
— |
|
$ |
5,224 |
|
|
$ |
90,565 |
|
||||||
Divided by ounces produced |
8,164 |
|
— |
|
772 |
|
|
8,936 |
|
||||||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
21.57 |
|
$ |
— |
|
$ |
19.41 |
|
|
$ |
21.39 |
|
||||||
By-product credits per ounce |
(17.12 |
) |
— |
|
(13.47 |
) |
|
(16.81 |
) |
||||||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
4.45 |
|
$ |
— |
|
$ |
5.94 |
|
|
$ |
4.58 |
|
||||||
AISC, Before By-product Credits, per Ounce |
$ |
24.15 |
|
$ |
— |
|
$ |
20.23 |
|
|
$ |
26.90 |
|
||||||
By-product credits per ounce |
(17.12 |
) |
— |
|
(13.47 |
) |
|
(16.81 |
) |
||||||||||
AISC, After By-product Credits, per Ounce |
$ |
7.03 |
|
$ |
— |
|
$ |
6.76 |
|
|
$ |
10.09 |
|
||||||
In thousands (except per ounce amounts) |
Nine Months Ended |
|||||||||||
|
|
Nevada Operations |
Total Gold |
|||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
140,893 |
|
$ |
44,348 |
|
$ |
185,241 |
|
|||
Depreciation, depletion and amortization |
(44,314 |
) |
(22,725 |
) |
(67,039 |
) |
||||||
Treatment costs |
1,693 |
|
45 |
|
1,738 |
|
||||||
Change in product inventory |
1,751 |
|
15,869 |
|
17,620 |
|
||||||
Reclamation and other costs |
(637 |
) |
(978 |
) |
(1,615 |
) |
||||||
Cash Cost, Before By-product Credits (1) |
99,386 |
|
23,381 |
|
122,767 |
|
||||||
Reclamation and other costs |
287 |
|
654 |
|
941 |
|
||||||
Sustaining exploration |
1,493 |
|
— |
|
1,493 |
|
||||||
Sustaining capital |
24,413 |
|
1,600 |
|
26,013 |
|
||||||
AISC, Before By-product Credits (1) |
125,579 |
|
25,635 |
|
151,214 |
|
||||||
By-product credits: |
|
|
|
|||||||||
Silver |
(285 |
) |
(635 |
) |
(920 |
) |
||||||
Total By-product credits |
(285 |
) |
(635 |
) |
(920 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
99,101 |
|
$ |
22,746 |
|
$ |
121,847 |
|
|||
AISC, After By-product Credits |
$ |
125,294 |
|
$ |
25,000 |
|
$ |
150,294 |
|
|||
Divided by ounces produced |
84 |
|
32 |
|
116 |
|
||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
1,184 |
|
$ |
736 |
|
$ |
1,061 |
|
|||
By-product credits per ounce |
(3 |
) |
(20 |
) |
(8 |
) |
||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
1,181 |
|
$ |
716 |
|
$ |
1,053 |
|
|||
AISC, Before By-product Credits, per Ounce |
$ |
1,496 |
|
$ |
807 |
|
$ |
1,307 |
|
|||
By-product credits per ounce |
(3 |
) |
(20 |
) |
(8 |
) |
||||||
AISC, After By-product Credits, per Ounce |
$ |
1,493 |
|
$ |
787 |
|
$ |
1,299 |
|
|||
In thousands (except per ounce amounts) |
Nine Months Ended |
||||||||||||
|
Total Silver |
Total Gold |
Total |
||||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
$ |
207,854 |
|
$ |
185,241 |
|
$ |
393,095 |
|
||||
Depreciation, depletion and amortization |
(45,453 |
) |
|
(67,039 |
) |
(112,492 |
) |
||||||
Treatment costs |
66,251 |
|
|
1,738 |
|
67,989 |
|
||||||
Change in product inventory |
3,237 |
|
|
17,620 |
|
20,857 |
|
||||||
Reclamation and other costs |
(1,528 |
) |
|
(1,615 |
) |
(3,143 |
) |
||||||
Exclusion of |
(38,944 |
) |
|
— |
|
(38,944 |
) |
||||||
Cash Cost, Before By-product Credits (1) |
191,417 |
|
|
122,767 |
|
327,362 |
|
||||||
Reclamation and other costs |
2,707 |
|
|
941 |
|
3,648 |
|
||||||
Sustaining exploration |
1,736 |
|
|
1,493 |
|
3,229 |
|
||||||
Sustaining capital |
18,613 |
|
|
26,013 |
|
44,626 |
|
||||||
General and administrative |
26,263 |
|
|
— |
|
26,263 |
|
||||||
AISC, Before By-product Credits (1) |
240,736 |
|
|
151,214 |
|
405,128 |
|
||||||
By-product credits: |
|
|
|
||||||||||
Zinc |
(59,711 |
) |
|
— |
|
(59,711 |
) |
||||||
Gold |
(68,252 |
) |
|
— |
|
(68,252 |
) |
||||||
Lead |
(22,208 |
) |
|
— |
|
(22,208 |
) |
||||||
Silver |
|
|
(920 |
) |
(920 |
) |
|||||||
Total By-product credits |
(150,171 |
) |
|
(920 |
) |
(151,091 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
41,246 |
|
$ |
121,847 |
|
$ |
176,271 |
|
||||
AISC, After By-product Credits |
$ |
90,565 |
|
$ |
150,294 |
|
$ |
254,037 |
|
||||
Divided by ounces produced |
8,936 |
|
|
116 |
|
|
|||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
21.39 |
|
$ |
1,061 |
|
|
||||||
By-product credits per ounce |
(16.81 |
) |
|
(8 |
) |
|
|||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
4.58 |
|
$ |
1,053 |
|
|
||||||
AISC, Before By-product Credits, per Ounce |
$ |
26.90 |
|
$ |
1,307 |
|
|
||||||
By-product credits per ounce |
(16.81 |
) |
|
(8 |
) |
|
|||||||
AISC, After By-product Credits, per Ounce |
$ |
10.09 |
|
$ |
1,299 |
|
|
||||||
In thousands (except per ounce amounts) | Previous Estimate for Twelve Months Ended December 31, 2021 |
|||||||||||
|
|
Operations |
Total Gold |
|||||||||
Total cost of sales |
$ |
212,000 |
|
$ |
41,000 |
|
$ |
253,000 |
|
|||
Depreciation, depletion and amortization |
(87,500 |
) |
(5,600 |
) |
(93,100 |
) |
||||||
Treatment costs |
400 |
|
4,600 |
|
5,000 |
|
||||||
Change in product inventory |
(9,000 |
) |
(11,600 |
) |
(20,600 |
) |
||||||
Reclamation and other costs |
300 |
|
500 |
|
800 |
|
||||||
Cash Cost, Before By-product Credits (1) |
116,200 |
|
28,900 |
|
145,100 |
|
||||||
Reclamation and other costs |
500 |
|
100 |
|
600 |
|
||||||
Exploration |
3,800 |
|
— |
|
3,800 |
|
||||||
Sustaining capital |
31,500 |
|
2,000 |
|
33,500 |
|
||||||
AISC, Before By-product Credits (1) |
152,000 |
|
31,000 |
|
183,000 |
|
||||||
By-product credits: |
|
|
|
|||||||||
Silver |
(600 |
) |
(550 |
) |
(1,150 |
) |
||||||
Total By-product credits |
(600 |
) |
(550 |
) |
(1,150 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
115,600 |
|
$ |
28,350 |
|
$ |
143,950 |
|
|||
AISC, After By-product Credits |
$ |
151,400 |
|
$ |
30,450 |
|
$ |
181,850 |
|
|||
Divided by gold ounces produced |
127 |
|
21 |
|
148 |
|
||||||
Cash Cost, Before By-product Credits, per Gold Ounce |
$ |
919 |
|
$ |
1,376 |
|
$ |
984 |
|
|||
By-product credits per gold ounce |
(5 |
) |
(26 |
) |
(8 |
) |
||||||
Cash Cost, After By-product Credits, per Gold Ounce |
$ |
914 |
|
$ |
1,350 |
|
$ |
976 |
|
|||
AISC, Before By-product Credits, per Gold Ounce |
$ |
1,201 |
|
$ |
1,476 |
|
$ |
1,241 |
|
|||
By-product credits per gold ounce |
(5 |
) |
(26 |
) |
(8 |
) |
||||||
AISC, After By-product Credits, per Gold Ounce |
$ |
1,196 |
|
$ |
1,450 |
|
$ |
1,233 |
|
|||
In thousands (except per ounce amounts) | Previous Estimate for Twelve Months Ended December 31, 2021 |
|||||||||||
|
Total Silver |
Total Gold |
Total |
|||||||||
Total cost of sales |
$ |
303,400 |
|
$ |
253,000 |
|
$ |
556,400 |
|
|||
Depreciation, depletion and amortization |
(81,000 |
) |
(93,100 |
) |
(174,100 |
) |
||||||
Treatment costs |
55,100 |
|
5,000 |
|
60,100 |
|
||||||
Change in product inventory |
4,000 |
|
(20,600 |
) |
(16,600 |
) |
||||||
Reclamation and other costs |
5,500 |
|
800 |
|
6,300 |
|
||||||
Cash Cost, Before By-product Credits (1) |
287,000 |
|
145,100 |
|
432,100 |
|
||||||
Reclamation and other costs |
5,000 |
|
600 |
|
5,600 |
|
||||||
Exploration |
4,000 |
|
3,800 |
|
7,800 |
|
||||||
Sustaining capital |
58,000 |
|
33,500 |
|
91,500 |
|
||||||
General and administrative |
34,500 |
|
— |
|
34,500 |
|
||||||
AISC, Before By-product Credits (1) |
388,500 |
|
183,000 |
|
571,500 |
|
||||||
By-product credits: |
|
|
|
|||||||||
Zinc |
(100,500 |
) |
— |
|
(100,500 |
) |
||||||
Gold |
(70,000 |
) |
— |
|
(70,000 |
) |
||||||
Lead |
(66,900 |
) |
— |
|
(66,900 |
) |
||||||
Silver |
|
(1,150 |
) |
(1,150 |
) |
|||||||
Total By-product credits |
(237,400 |
) |
(1,150 |
) |
(238,550 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
49,600 |
|
$ |
143,950 |
|
$ |
193,550 |
|
|||
AISC, After By-product Credits |
$ |
151,100 |
|
$ |
181,850 |
|
$ |
332,950 |
|
|||
Divided by ounces produced |
13,450 |
|
148 |
|
|
|||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
21.34 |
|
$ |
984 |
|
|
|||||
By-product credits per ounce |
(17.65 |
) |
(8 |
) |
|
|||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
3.69 |
|
$ |
976 |
|
|
|||||
AISC, Before By-product Credits, per Ounce |
$ |
28.88 |
|
$ |
1,241 |
|
|
|||||
By-product credits per ounce |
(17.65 |
) |
(8 |
) |
|
|||||||
AISC, After By-product Credits, per Ounce |
$ |
11.23 |
|
$ |
1,233 |
|
|
|||||
In thousands (except per ounce amounts) | Current Estimate for Twelve Months Ended December 31, 2021 (Unchanged from Previous Estimate) |
||||||||||||||||||
|
Greens Creek |
|
San Sebastian |
Corporate(4) |
Total Silver |
||||||||||||||
Total cost of sales |
$ |
222,000 |
|
$ |
102,500 |
|
$ |
— |
|
$ |
324,500 |
|
|||||||
Depreciation, depletion and amortization |
(59,200 |
) |
(27,400 |
) |
— |
|
|
(86,600 |
) |
||||||||||
Treatment costs |
37,500 |
|
14,500 |
|
— |
|
|
52,000 |
|
||||||||||
Change in product inventory |
(3,700 |
) |
(1,250 |
) |
— |
|
|
(4,950 |
) |
||||||||||
Reclamation and other costs |
1,500 |
|
1,500 |
|
— |
|
|
3,000 |
|
||||||||||
Cash Cost, Before By-product Credits (1) |
198,100 |
|
89,850 |
|
— |
|
|
287,950 |
|
||||||||||
Reclamation and other costs |
3,400 |
|
1,000 |
|
— |
|
|
4,400 |
|
||||||||||
Exploration |
4,300 |
|
— |
|
— |
|
1,732 |
6,032 |
|
||||||||||
Sustaining capital |
35,000 |
|
26,500 |
|
— |
|
|
61,500 |
|
||||||||||
General and administrative |
— |
|
— |
|
— |
|
38,700 |
|
38,700 |
|
|||||||||
AISC, Before By-product Credits (1) |
240,800 |
|
117,350 |
|
— |
|
|
398,582 |
|
||||||||||
By-product credits: |
|
|
|
|
|
||||||||||||||
Zinc |
(98,000 |
) |
(17,000 |
) |
— |
|
|
(115,000 |
) |
||||||||||
Gold |
(75,100 |
) |
— |
|
— |
|
|
(75,100 |
) |
||||||||||
Lead |
(31,000 |
) |
(43,000 |
) |
— |
|
|
(74,000 |
) |
||||||||||
Total By-product credits |
(204,100 |
) |
(60,000 |
) |
— |
|
|
(264,100 |
) |
||||||||||
Cash Cost, After By-product Credits |
$ |
(6,000 |
) |
$ |
29,850 |
|
$ |
— |
|
|
$ |
23,850 |
|
||||||
AISC, After By-product Credits |
$ |
36,700 |
|
$ |
57,350 |
|
$ |
— |
|
|
$ |
134,482 |
|
||||||
Divided by silver ounces produced |
9,850 |
|
3,600 |
|
— |
|
|
13,450 |
|
||||||||||
Cash Cost, Before By-product Credits, per Silver Ounce |
$ |
20.11 |
|
$ |
24.96 |
|
$ |
— |
|
|
$ |
21.41 |
|
||||||
By-product credits per silver ounce |
(20.72 |
) |
(16.67 |
) |
— |
|
|
(19.64 |
) |
||||||||||
Cash Cost, After By-product Credits, per Silver Ounce |
$ |
(0.61 |
) |
$ |
8.29 |
|
$ |
— |
|
|
$ |
1.77 |
|
||||||
AISC, Before By-product Credits, per Silver Ounce |
$ |
24.45 |
|
$ |
32.60 |
|
$ |
— |
|
|
$ |
29.63 |
|
||||||
By-product credits per silver ounce |
(20.72 |
) |
(16.67 |
) |
— |
|
|
(19.64 |
) |
||||||||||
AISC, After By-product Credits, per Silver Ounce |
$ |
3.73 |
|
$ |
15.93 |
|
$ |
— |
|
|
$ |
10.00 |
|
||||||
In thousands (except per ounce amounts) | Current Estimate for Twelve Months Ended December 31, 2021 |
|||||||||||
|
|
Operations |
Total Gold |
|||||||||
Total cost of sales |
$ |
230,400 |
|
$ |
42,600 |
|
$ |
273,000 |
|
|||
Depreciation, depletion and amortization |
(81,500 |
) |
(14,500 |
) |
(96,000 |
) |
||||||
Treatment costs |
500 |
|
5,000 |
|
1,700 |
|
||||||
Change in product inventory |
(8,200 |
) |
(4,650 |
) |
(14,750 |
) |
||||||
Reclamation and other costs |
550 |
|
675 |
|
1,174 |
|
||||||
Cash Cost, Before By-product Credits (1) |
141,700 |
|
29,125 |
|
165,125 |
|
||||||
Reclamation and other costs |
700 |
|
300 |
|
1,275 |
|
||||||
Exploration |
4,400 |
|
— |
|
4,400 |
|
||||||
Sustaining capital |
31,300 |
|
125 |
|
31,485 |
|
||||||
AISC, Before By-product Credits (1) |
178,100 |
|
29,550 |
|
202,285 |
|
||||||
By-product credits: |
|
|
|
|||||||||
Silver |
(840 |
) |
(1,125 |
) |
(2,040 |
) |
||||||
Total By-product credits |
(840 |
) |
(1,125 |
) |
(2,040 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
140,860 |
|
$ |
28,000 |
|
$ |
163,085 |
|
|||
AISC, After By-product Credits |
$ |
177,260 |
|
$ |
28,425 |
|
$ |
200,245 |
|
|||
Divided by gold ounces produced |
133 |
|
21 |
|
153 |
|
||||||
Cash Cost, Before By-product Credits, per Gold Ounce |
$ |
1,069 |
|
$ |
1,421 |
|
$ |
1,076 |
|
|||
By-product credits per gold ounce |
(6 |
) |
(55 |
) |
(13 |
) |
||||||
Cash Cost, After By-product Credits, per Gold Ounce |
$ |
1,063 |
|
$ |
1,366 |
|
$ |
1,066 |
|
|||
AISC, Before By-product Credits, per Gold Ounce |
$ |
1,344 |
|
$ |
1,441 |
|
$ |
1,322 |
|
|||
By-product credits per gold ounce |
(7 |
) |
(55 |
) |
(13 |
) |
||||||
AISC, After By-product Credits, per Gold Ounce |
$ |
1,338 |
|
$ |
1,386 |
|
$ |
1,309 |
|
|||
In thousands (except per ounce amounts) | Current Estimate for Twelve Months Ended December 31, 2021 |
|||||||||||
|
Total Silver |
Total Gold |
Total |
|||||||||
Total cost of sales |
$ |
324,500 |
|
$ |
273,000 |
|
$ |
597,500 |
|
|||
Depreciation, depletion and amortization |
(86,600 |
) |
(96,000 |
) |
(182,600 |
) |
||||||
Treatment costs |
52,000 |
|
1,700 |
|
53,700 |
|
||||||
Change in product inventory |
(4,950 |
) |
(14,750 |
) |
(19,700 |
) |
||||||
Reclamation and other costs |
3,000 |
|
1,175 |
|
4,175 |
|
||||||
Cash Cost, Before By-product Credits (1) |
287,950 |
|
165,125 |
|
453,075 |
|
||||||
Reclamation and other costs |
4,400 |
|
1,275 |
|
5,675 |
|
||||||
Exploration |
6,032 |
|
4,400 |
|
10,432 |
|
||||||
Sustaining capital |
61,500 |
|
31,485 |
|
92,985 |
|
||||||
General and administrative |
38,700 |
|
— |
|
38,700 |
|
||||||
AISC, Before By-product Credits (1) |
398,582 |
|
202,285 |
|
600,867 |
|
||||||
By-product credits: |
|
|
|
|||||||||
Zinc |
(115,000 |
) |
— |
|
(115,000 |
) |
||||||
Gold |
(75,100 |
) |
— |
|
(75,100 |
) |
||||||
Lead |
(74,000 |
) |
— |
|
(74,000 |
) |
||||||
Silver |
|
(2,040 |
) |
(2,040 |
) |
|||||||
Total By-product credits |
(264,100 |
) |
(2,040 |
) |
(266,140 |
) |
||||||
Cash Cost, After By-product Credits |
$ |
23,850 |
|
$ |
163,085 |
|
$ |
186,935 |
|
|||
AISC, After By-product Credits |
$ |
134,482 |
|
$ |
202,285 |
|
$ |
334,727 |
|
|||
Divided by ounces produced |
13,450 |
|
153 |
|
|
|||||||
Cash Cost, Before By-product Credits, per Ounce |
$ |
21.41 |
|
$ |
1,076 |
|
|
|||||
By-product credits per ounce |
(19.64 |
) |
(13 |
) |
|
|||||||
Cash Cost, After By-product Credits, per Ounce |
$ |
1.77 |
|
$ |
1,066 |
|
|
|||||
AISC, Before By-product Credits, per Ounce |
$ |
29.63 |
|
$ |
1,322 |
|
|
|||||
By-product credits per ounce |
(19.64 |
) |
(13 |
) |
|
|||||||
AISC, After By-product Credits, per Ounce |
$ |
10.00 |
|
$ |
1,309 |
|
|
(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 and 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) |
|
The unionized employees at Lucky Friday were on strike from March 2017 until January 2020, and production at Lucky Friday was limited from the start of the strike until the ramp-up was substantially completed in the fourth quarter of 2020. Costs related to ramp-up activities totaling |
|
|
|
(3) |
|
Mining at San Sebastian was completed in the third quarter of 2020, and milling was completed in the fourth quarter of 2020. Suspension-related costs at San Sebastian totaling |
|
|
|
(4) |
|
AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense, exploration and sustaining capital. |
|
|
|
(5) |
|
In late March 2020, the Government of |
|
|
|
(6) |
|
Production was suspended at the |
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 |
Nine Months Ended |
||||||||||||||
|
Sept 30, 2021 |
Sept 30, 2020 |
Sept 30, 2021 |
Sept 30, 2020 |
||||||||||||
Cash provided by operating activities |
$ |
42,742 |
|
$ |
73,439 |
|
$ |
166,982 |
|
$ |
115,892 |
|
||||
Less: Additions to properties, plants equipment and mineral interests |
(26,899 |
) |
(23,693 |
) |
(80,210 |
) |
(54,382 |
) |
||||||||
|
|
|
|
|
||||||||||||
Free cash flow |
$ |
15,843 |
|
$ |
49,746 |
|
$ |
86,772 |
|
$ |
61,510 |
|
Category: Earnings
View source version on businesswire.com: https://www.businesswire.com/news/home/20211104005392/en/
Senior Vice President - CFO and Treasurer
Senior 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 sales for the third quarter of 2021?
How much free cash flow did Hecla Mining generate in Q3 2021?
What was the reason for Hecla Mining's net loss in Q3 2021?
What is the exploration spending for Hecla Mining in the third quarter of 2021?