Hecla Reports Third Quarter 2024 Results
New CEO takes reins, record silver segment revenues, deleveraging continues
THIRD QUARTER HIGHLIGHTS
Operational
- Produced 3.6 million silver ounces and 32,280 ounces of gold.
-
Keno Hill produced 0.6 million ounces of silver, with 2.1 million ounces produced in the first nine months of the year, at an average mill throughput of 314 tons per day (”tpd”). -
Sold 98,792 pounds of payable copper at
Greens Creek . - 2024 guidance for silver production decreased and cost guidance increased, gold production and cost guidance affirmed.
Financial
-
Revenues of
$245.1 million , second highest in Company history, 45% from silver and 32% from gold. -
Net income applicable to common stockholders of
$1.6 million or$0.00 per share; adjusted net income applicable to common stockholders of$19.7 million or$0.03 per share.1 -
Reduced total debt by
$50.6 million ; achieved the second highest quarterly Adjusted EBITDA, improving the net leverage ratio* to 1.8.5 -
Cash provided by operating activities of
$55.0 million ; strong free cash flow generation atGreens Creek andLucky Friday .2Greens Creek generated$54.1 million in cash flow from operations and$46.9 million in free cash flow.2Lucky Friday generated$34.4 million in cash flow from operations and$23.2 million in free cash flow (including$14.8 million in insurance receipts).2
-
Collected the remaining
$14.8 million ofLucky Friday's underground insurance claim of$50 million . -
Consolidated silver total cost of sales of
$132.7 million ; cash cost and all-in sustaining cost ("AISC") per silver ounce (each after by-product credits) of$4.46 and$15.29 , respectively.3,4 -
Declared silver-linked quarterly dividend of
$0.01 per share, reflecting a quarterly realized silver price between$25 and$30 per ounce, for a total cash dividend of$0.01375 per common share.
* Net Leverage ratio is calculated as current debt, long-term debt and finance leases less cash to 12 month trailing adjusted EBITDA.
Exploration
-
At Keno Hill, over 9,800 feet of definition drilling was completed. Drilling continues to intersect high-grade silver mineralization over significant widths and highlights the potential for high-grade silver mineralization in the district. Highlights include:
-
Bermingham Footwall Vein: 63.8 oz/ton silver, 6.7% lead, and 6.4% zinc over 10.2 feet
- Includes: 99.6 oz/ton silver, 10.7% lead, and 9.8% zinc over 6.4 feet
-
Bermingham Footwall Vein: 63.8 oz/ton silver, 6.7% lead, and 6.4% zinc over 10.2 feet
- Flame & Moth Vein 1: 71.6 oz/ton silver, 11.6% lead, and 11.2% zinc over 14.8 feet
-
At
Greens Creek , over 27,000 feet of drilling was completed, focused on resource conversion and extension of mineralization. Highlights include:-
200
South Zone : 74.0 oz/ton silver, 0.03 oz/ton gold, 4.7% zinc, and 2.2% lead over 33.8 feet - Southwest Bench: 51.4 oz/ton silver, 0.52 oz/ton gold, 9.3% zinc, and 4.9% lead over 19.0 feet
-
200
"Hecla produced 3.6 million ounces of silver in the third quarter, bringing year-to-date production to 12.3 million ounces.
Boggs continued, “At
New President and CEO
FINANCIAL OVERVIEW
In the following table and throughout this release, "total cost of sales" is comprised of cost of sales and other direct production costs and depreciation, depletion and amortization, and comparisons are made to the "prior quarter" which refers to the second quarter of 2024.
In Thousands unless stated otherwise |
|
3Q-2024 |
|
|
2Q-2024 |
|
|
1Q-2024 |
|
|
4Q-2023 |
|
|
3Q-2023 |
|
|
2Q-2023 |
|
|
YTD-2024 |
|
|
YTD-2023 |
|
||||||||
FINANCIAL AND PRODUCTION SUMMARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Sales |
|
$ |
245,085 |
|
|
$ |
245,657 |
|
|
$ |
189,528 |
|
|
$ |
160,690 |
|
|
$ |
181,906 |
|
|
$ |
178,131 |
|
|
$ |
680,270 |
|
|
$ |
559,537 |
|
Total cost of sales |
|
$ |
185,799 |
|
|
$ |
194,227 |
|
|
$ |
170,368 |
|
|
$ |
153,825 |
|
|
$ |
148,429 |
|
|
$ |
140,472 |
|
|
$ |
550,394 |
|
|
$ |
453,453 |
|
Gross profit |
|
$ |
59,286 |
|
|
$ |
51,430 |
|
|
$ |
19,160 |
|
|
$ |
6,865 |
|
|
$ |
33,477 |
|
|
$ |
37,659 |
|
|
$ |
129,876 |
|
|
$ |
106,084 |
|
Net income (loss) applicable to common stockholders |
|
$ |
1,623 |
|
|
$ |
27,732 |
|
|
$ |
(5,891 |
) |
|
$ |
(43,073 |
) |
|
$ |
(22,553 |
) |
|
$ |
(15,832 |
) |
|
$ |
23,464 |
|
|
$ |
(41,696 |
) |
Basic income (loss) per common share (in dollars) |
|
$ |
0.00 |
|
|
$ |
0.04 |
|
|
$ |
(0.01 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.03 |
) |
|
$ |
0.04 |
|
|
$ |
(0.07 |
) |
Adjusted EBITDA1 |
|
$ |
88,859 |
|
|
$ |
90,895 |
|
|
$ |
71,597 |
|
|
$ |
32,907 |
|
|
$ |
46,251 |
|
|
$ |
67,740 |
|
|
$ |
251,351 |
|
|
$ |
175,894 |
|
Total Debt |
|
$ |
539,804 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
616,246 |
|
||||||
Net Debt to Adjusted EBITDA1 |
|
|
1.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.8 |
|
|
|
2.2 |
|
|||||
Cash provided by operating activities |
|
$ |
55,009 |
|
|
$ |
78,718 |
|
|
$ |
17,080 |
|
|
$ |
884 |
|
|
$ |
10,235 |
|
|
$ |
23,777 |
|
|
$ |
150,807 |
|
|
$ |
74,615 |
|
Capital Expenditures |
|
$ |
(55,699 |
) |
|
$ |
(50,420 |
) |
|
$ |
(47,589 |
) |
|
$ |
(62,622 |
) |
|
$ |
(55,354 |
) |
|
$ |
(51,468 |
) |
|
$ |
(153,708 |
) |
|
$ |
(161,265 |
) |
Free Cash Flow2 |
|
$ |
(690 |
) |
|
$ |
28,298 |
|
|
$ |
(30,509 |
) |
|
$ |
(61,738 |
) |
|
$ |
(45,119 |
) |
|
$ |
(27,691 |
) |
|
$ |
(2,901 |
) |
|
$ |
(86,650 |
) |
Silver ounces produced |
|
|
3,645,004 |
|
|
|
4,458,484 |
|
|
|
4,192,098 |
|
|
|
2,935,631 |
|
|
|
3,533,704 |
|
|
|
3,832,559 |
|
|
|
12,295,586 |
|
|
|
11,407,232 |
|
Silver payable ounces sold |
|
|
3,729,782 |
|
|
|
3,785,285 |
|
|
|
3,481,884 |
|
|
|
2,847,591 |
|
|
|
3,142,227 |
|
|
|
3,360,694 |
|
|
|
10,996,951 |
|
|
|
10,107,415 |
|
Gold ounces produced |
|
|
32,280 |
|
|
|
37,324 |
|
|
|
36,592 |
|
|
|
37,168 |
|
|
|
39,269 |
|
|
|
35,251 |
|
|
|
106,196 |
|
|
|
114,091 |
|
Gold payable ounces sold |
|
|
31,414 |
|
|
|
35,276 |
|
|
|
32,189 |
|
|
|
33,230 |
|
|
|
36,792 |
|
|
|
31,961 |
|
|
|
98,879 |
|
|
|
108,372 |
|
Cash Costs and AISC, each after by-product credits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Silver cash costs per ounce 3 |
|
$ |
4.46 |
|
|
$ |
2.08 |
|
|
$ |
4.78 |
|
|
$ |
4.94 |
|
|
$ |
3.31 |
|
|
$ |
3.32 |
|
|
$ |
3.71 |
|
|
$ |
2.86 |
|
Silver AISC per ounce 4 |
|
$ |
15.29 |
|
|
$ |
12.54 |
|
|
$ |
13.10 |
|
|
$ |
17.48 |
|
|
$ |
11.39 |
|
|
$ |
11.63 |
|
|
$ |
13.57 |
|
|
$ |
10.52 |
|
Gold cash costs per ounce 3 |
|
$ |
1,754 |
|
|
$ |
1,701 |
|
|
$ |
1,669 |
|
|
$ |
1,702 |
|
|
$ |
1,475 |
|
|
$ |
1,658 |
|
|
$ |
1,707 |
|
|
$ |
1,635 |
|
Gold AISC per ounce 4 |
|
$ |
2,059 |
|
|
$ |
1,825 |
|
|
$ |
1,899 |
|
|
$ |
1,969 |
|
|
$ |
1,695 |
|
|
$ |
2,147 |
|
|
$ |
1,923 |
|
|
$ |
2,075 |
|
Realized Prices |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Silver, $/ounce |
|
$ |
29.43 |
|
|
$ |
29.77 |
|
|
$ |
24.77 |
|
|
$ |
23.47 |
|
|
$ |
23.71 |
|
|
$ |
23.67 |
|
|
$ |
28.07 |
|
|
$ |
23.28 |
|
Gold, $/ounce |
|
$ |
2,522 |
|
|
$ |
2,338 |
|
|
$ |
2,094 |
|
|
$ |
1,998 |
|
|
$ |
1,908 |
|
|
$ |
1,969 |
|
|
$ |
2,317 |
|
|
$ |
1,921 |
|
Lead, $/pound |
|
$ |
0.93 |
|
|
$ |
1.06 |
|
|
$ |
0.97 |
|
|
$ |
1.09 |
|
|
$ |
1.07 |
|
|
$ |
0.99 |
|
|
$ |
0.99 |
|
|
$ |
1.02 |
|
Zinc, $/pound |
|
$ |
1.36 |
|
|
$ |
1.51 |
|
|
$ |
1.10 |
|
|
$ |
1.39 |
|
|
$ |
1.52 |
|
|
$ |
1.13 |
|
|
$ |
1.32 |
|
|
$ |
1.34 |
|
Sales in the third quarter of
Gross profit increased by 15% to
Net income applicable to common stockholders for the quarter was
-
A non-cash write down of
$14.5 million ,$13.9 million related to the remote vein miner. The machine was determined to be obsolete due to the success of the Underhand Closed Bench mining method at Lucky Friday and the decision by the vendor to terminate the program and exit that line of business. -
Ramp-up and suspension costs increased by
$8.1 million to$13.7 million , reflecting the lower mill throughput at Keno Hill due to delays of the DSTF described above. -
Foreign exchange loss of
$3.2 million , compared to a gain of$2.7 million in the prior quarter, due to the appreciation of the Canadian dollar against theU.S. dollar. -
Exploration and pre-development increased by
$3.9 million , due to increased activity over the summer months. -
Income and mining tax provision increased by
$2.4 million to$11.5 million reflecting higher taxable income of our US operations compared to consolidated book income.
The above items were partly offset by:
-
General and administrative costs decreased by
$4.3 million primarily due to costs related to the departure of the former CEO in the prior quarter. -
Interest expense decreased by
$1.6 million reflecting a decrease in the Company's borrowing on its revolving credit facility.
Consolidated silver total cost of sales in the third quarter increased by 8% to
Consolidated gold total cost of sales were
Adjusted EBITDA for the quarter was
Cash provided by operating activities was
Capital investment of
Free cash flow for the quarter was negative
Forward Sales Contracts for Base Metals and Foreign Currency
The Company uses financially settled forward sales contracts to manage exposure to zinc and lead price changes in forecasted concentrate shipments. On
The Company also manages Canadian dollar ("CAD") exposure through forward contracts. On
OPERATIONS OVERVIEW
Dollars are in thousands except cost per ton |
|
3Q-2024 |
|
|
2Q-2024 |
|
|
1Q-2024 |
|
|
4Q-2023 |
|
|
3Q-2023 |
|
|
YTD-2024 |
|
|
YTD-2023 |
|
|||||||
GREENS CREEK |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tons of ore processed |
|
|
212,863 |
|
|
|
225,746 |
|
|
|
232,188 |
|
|
|
220,186 |
|
|
|
228,978 |
|
|
|
670,797 |
|
|
|
694,610 |
|
Total production cost per ton |
|
$ |
222.39 |
|
|
$ |
218.09 |
|
|
$ |
212.92 |
|
|
$ |
223.98 |
|
|
$ |
200.30 |
|
|
$ |
217.66 |
|
|
$ |
197.94 |
|
Ore grade milled - Silver (oz./ton) |
|
|
11.2 |
|
|
|
12.6 |
|
|
|
13.3 |
|
|
|
12.9 |
|
|
|
13.1 |
|
|
|
12.4 |
|
|
|
13.4 |
|
Ore grade milled - Gold (oz./ton) |
|
|
0.08 |
|
|
|
0.09 |
|
|
|
0.09 |
|
|
|
0.09 |
|
|
|
0.09 |
|
|
|
0.09 |
|
|
|
0.09 |
|
Ore grade milled - Lead (%) |
|
|
2.4 |
|
|
|
2.5 |
|
|
|
2.6 |
|
|
|
2.8 |
|
|
|
2.5 |
|
|
|
2.5 |
|
|
|
2.6 |
|
Ore grade milled - Zinc (%) |
|
|
6.6 |
|
|
|
6.2 |
|
|
|
6.3 |
|
|
|
6.5 |
|
|
|
6.5 |
|
|
|
6.4 |
|
|
|
6.3 |
|
Silver produced (oz.) |
|
|
1,857,314 |
|
|
|
2,243,551 |
|
|
|
2,478,594 |
|
|
|
2,260,027 |
|
|
|
2,343,192 |
|
|
|
6,579,459 |
|
|
|
7,471,725 |
|
Gold produced (oz.) |
|
|
11,746 |
|
|
|
14,137 |
|
|
|
14,588 |
|
|
|
14,651 |
|
|
|
15,010 |
|
|
|
40,471 |
|
|
|
46,245 |
|
Lead produced (tons) |
|
|
4,165 |
|
|
|
4,513 |
|
|
|
4,834 |
|
|
|
4,910 |
|
|
|
4,740 |
|
|
|
13,512 |
|
|
|
14,668 |
|
Zinc produced (tons) |
|
|
12,585 |
|
|
|
12,400 |
|
|
|
13,062 |
|
|
|
12,535 |
|
|
|
13,224 |
|
|
|
38,047 |
|
|
|
38,961 |
|
Copper produced (tons) |
|
|
490 |
|
|
|
462 |
|
|
|
495 |
|
|
|
449 |
|
|
|
457 |
|
|
|
1,447 |
|
|
|
1,374 |
|
Sales |
|
|
116,568 |
|
|
|
95,659 |
|
|
$ |
97,310 |
|
|
$ |
93,543 |
|
|
$ |
96,459 |
|
|
$ |
309,537 |
|
|
$ |
290,961 |
|
Total cost of sales |
|
$ |
(73,597 |
) |
|
$ |
(56,786 |
) |
|
$ |
(69,857 |
) |
|
$ |
(70,231 |
) |
|
$ |
(60,322 |
) |
|
$ |
(200,240 |
) |
|
$ |
(189,664 |
) |
Gross profit |
|
$ |
42,971 |
|
|
$ |
38,873 |
|
|
$ |
27,453 |
|
|
$ |
23,312 |
|
|
$ |
36,137 |
|
|
$ |
109,297 |
|
|
$ |
101,297 |
|
Cash flow from operations |
|
$ |
54,076 |
|
|
$ |
43,276 |
|
|
$ |
28,706 |
|
|
$ |
34,576 |
|
|
$ |
36,101 |
|
|
$ |
126,058 |
|
|
$ |
122,749 |
|
Exploration |
|
$ |
4,325 |
|
|
$ |
2,011 |
|
|
$ |
551 |
|
|
$ |
1,324 |
|
|
$ |
4,283 |
|
|
$ |
6,887 |
|
|
$ |
6,491 |
|
Capital additions |
|
$ |
(11,466 |
) |
|
$ |
(11,704 |
) |
|
$ |
(8,827 |
) |
|
$ |
(15,996 |
) |
|
$ |
(12,060 |
) |
|
$ |
(31,997 |
) |
|
$ |
(27,546 |
) |
Free cash flow 2 |
|
$ |
46,935 |
|
|
$ |
33,583 |
|
|
$ |
20,430 |
|
|
$ |
19,904 |
|
|
$ |
28,324 |
|
|
$ |
100,948 |
|
|
$ |
101,694 |
|
Cash cost per ounce, after by-product credits 3 |
|
$ |
0.93 |
|
|
$ |
0.19 |
|
|
$ |
3.45 |
|
|
$ |
4.94 |
|
|
$ |
3.04 |
|
|
$ |
1.62 |
|
|
$ |
1.81 |
|
AISC per ounce, after by-product credits 4 |
|
$ |
7.04 |
|
|
$ |
5.40 |
|
|
$ |
7.16 |
|
|
$ |
12.00 |
|
|
$ |
8.18 |
|
|
$ |
6.53 |
|
|
$ |
5.67 |
|
Sales in the quarter were
Cash flow from operations was
Dollars are in thousands except cost per ton |
|
3Q-2024 |
|
|
2Q-2024 |
|
|
1Q-2024 |
|
|
4Q-2023 |
|
|
3Q-2023 |
|
|
YTD-2024 |
|
|
YTD-2023 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tons of ore processed |
|
|
104,281 |
|
|
|
107,441 |
|
|
|
86,234 |
|
|
|
5,164 |
|
|
|
36,619 |
|
|
|
297,956 |
|
|
|
225,965 |
|
Total production cost per ton |
|
$ |
260.99 |
|
|
$ |
233.99 |
|
|
$ |
233.10 |
|
|
$ |
201.42 |
|
|
$ |
191.81 |
|
|
$ |
243.18 |
|
|
$ |
223.44 |
|
Ore grade milled - Silver (oz./ton) |
|
|
12.1 |
|
|
|
12.9 |
|
|
|
12.9 |
|
|
|
12.7 |
|
|
|
13.6 |
|
|
|
12.6 |
|
|
|
14.0 |
|
Ore grade milled - Lead (%) |
|
|
7.9 |
|
|
|
8.1 |
|
|
|
8.2 |
|
|
|
8.0 |
|
|
|
8.6 |
|
|
|
8.1 |
|
|
|
8.9 |
|
Ore grade milled - Zinc (%) |
|
|
3.9 |
|
|
|
3.6 |
|
|
|
3.9 |
|
|
|
3.5 |
|
|
|
3.5 |
|
|
|
3.8 |
|
|
|
4.1 |
|
Silver produced (oz.) |
|
|
1,184,819 |
|
|
|
1,308,155 |
|
|
|
1,061,065 |
|
|
|
61,575 |
|
|
|
475,414 |
|
|
|
3,554,039 |
|
|
|
3,024,544 |
|
Lead produced (tons) |
|
|
7,662 |
|
|
|
8,229 |
|
|
|
6,689 |
|
|
|
372 |
|
|
|
2,957 |
|
|
|
22,580 |
|
|
|
19,171 |
|
Zinc produced (tons) |
|
|
3,528 |
|
|
|
3,320 |
|
|
|
2,851 |
|
|
|
134 |
|
|
|
1,159 |
|
|
|
9,699 |
|
|
|
7,810 |
|
Sales |
|
$ |
51,072 |
|
|
$ |
59,071 |
|
|
$ |
35,340 |
|
|
$ |
3,117 |
|
|
$ |
21,409 |
|
|
$ |
145,483 |
|
|
$ |
113,167 |
|
Total cost of sales |
|
$ |
(39,286 |
) |
|
$ |
(37,523 |
) |
|
$ |
(27,519 |
) |
|
$ |
(3,117 |
) |
|
$ |
(14,344 |
) |
|
$ |
(104,328 |
) |
|
$ |
(81,068 |
) |
Gross profit |
|
$ |
11,786 |
|
|
$ |
21,548 |
|
|
$ |
7,821 |
|
|
$ |
— |
|
|
$ |
7,065 |
|
|
$ |
41,155 |
|
|
$ |
32,099 |
|
Cash flow from operations |
|
$ |
34,374 |
|
|
$ |
44,546 |
|
|
$ |
27,112 |
|
|
$ |
(7,982 |
) |
|
$ |
515 |
|
|
$ |
106,032 |
|
|
$ |
65,540 |
|
Capital additions |
|
$ |
(11,178 |
) |
|
$ |
(10,818 |
) |
|
$ |
(14,988 |
) |
|
$ |
(18,819 |
) |
|
$ |
(15,494 |
) |
|
$ |
(36,984 |
) |
|
$ |
(46,518 |
) |
Free cash flow 2 |
|
$ |
23,196 |
|
|
$ |
33,728 |
|
|
$ |
12,124 |
|
|
$ |
(26,801 |
) |
|
$ |
(14,979 |
) |
|
$ |
69,048 |
|
|
$ |
19,022 |
|
Cash cost per ounce, after by-product credits 3 |
|
$ |
9.98 |
|
|
$ |
5.32 |
|
|
$ |
8.85 |
|
|
N/A |
|
|
$ |
4.74 |
|
|
$ |
7.86 |
|
|
$ |
5.51 |
|
|
AISC per ounce, after by-product credits 4 |
|
$ |
19.40 |
|
|
$ |
12.74 |
|
|
$ |
17.36 |
|
|
N/A |
|
|
$ |
10.63 |
|
|
$ |
16.26 |
|
|
$ |
12.21 |
|
Sales in the third quarter were
Cash flow from operations was
Capital investment for the quarter was
Dollars are in thousands except cost per ton |
|
3Q-2024 |
|
|
2Q-2024 |
|
|
1Q-2024 |
|
|
4Q-2023 |
|
|
3Q-2023 |
|
|
YTD-2024 |
|
|
YTD-2023 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tons of ore processed |
|
|
24,027 |
|
|
|
36,977 |
|
|
|
25,165 |
|
|
|
19,651 |
|
|
|
24,616 |
|
|
|
86,169 |
|
|
|
36,680 |
|
Ore grade milled - Silver (oz./ton) |
|
|
25.7 |
|
|
|
25.1 |
|
|
|
26.3 |
|
|
|
31.7 |
|
|
|
33.0 |
|
|
|
25.6 |
|
|
|
28.2 |
|
Ore grade milled - Lead (%) |
|
|
3.0 |
|
|
|
2.4 |
|
|
|
2.4 |
|
|
|
2.6 |
|
|
|
2.4 |
|
|
|
2.6 |
|
|
|
2.1 |
|
Ore grade milled - Zinc (%) |
|
|
2.4 |
|
|
|
1.4 |
|
|
|
1.3 |
|
|
|
1.6 |
|
|
|
2.5 |
|
|
|
1.7 |
|
|
|
3.1 |
|
Silver produced (oz.) |
|
|
597,293 |
|
|
|
900,440 |
|
|
|
646,312 |
|
|
|
608,301 |
|
|
|
710,012 |
|
|
|
2,144,045 |
|
|
|
894,276 |
|
Lead produced (tons) |
|
|
670 |
|
|
|
845 |
|
|
|
576 |
|
|
|
481 |
|
|
|
327 |
|
|
|
2,091 |
|
|
|
744 |
|
Zinc produced (tons) |
|
|
492 |
|
|
|
471 |
|
|
|
298 |
|
|
|
396 |
|
|
|
252 |
|
|
|
1,261 |
|
|
|
943 |
|
Sales |
|
$ |
19,809 |
|
|
$ |
28,950 |
|
|
$ |
10,847 |
|
|
$ |
17,936 |
|
|
$ |
16,001 |
|
|
$ |
59,606 |
|
|
$ |
17,582 |
|
Total cost of sales |
|
$ |
(19,809 |
) |
|
$ |
(28,950 |
) |
|
$ |
(10,847 |
) |
|
$ |
(17,936 |
) |
|
$ |
(16,001 |
) |
|
$ |
(59,606 |
) |
|
$ |
(17,582 |
) |
Gross profit |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Cash flow from operations* |
|
$ |
(6,811 |
) |
|
$ |
(465 |
) |
|
$ |
(8,720 |
) |
|
$ |
(1,188 |
) |
|
$ |
(6,200 |
) |
|
$ |
(15,996 |
) |
|
$ |
(25,424 |
) |
Exploration |
|
$ |
2,664 |
|
|
$ |
2,019 |
|
|
$ |
498 |
|
|
$ |
1,548 |
|
|
$ |
1,653 |
|
|
$ |
5,181 |
|
|
$ |
3,129 |
|
Capital additions |
|
$ |
(14,406 |
) |
|
$ |
(14,533 |
) |
|
$ |
(10,346 |
) |
|
$ |
(12,549 |
) |
|
$ |
(11,498 |
) |
|
$ |
(39,285 |
) |
|
$ |
(32,123 |
) |
Free cash flow 2* |
|
$ |
(18,553 |
) |
|
$ |
(12,979 |
) |
|
$ |
(18,568 |
) |
|
$ |
(12,189 |
) |
|
$ |
(16,045 |
) |
|
$ |
(50,100 |
) |
|
$ |
(54,418 |
) |
*Revised for 2Q-2024, 1Q-2024 and 4Q-2023'
Sales during the quarter were
Following the
Dollars are in thousands except cost per ton |
|
3Q-2024 |
|
|
2Q-2024 |
|
|
1Q-2024 |
|
|
4Q-2023 |
|
|
3Q-2023 |
|
|
YTD-2024 |
|
|
YTD-2023 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tons of ore processed - underground |
|
|
101,308 |
|
|
|
118,485 |
|
|
|
123,123 |
|
|
|
104,002 |
|
|
|
112,544 |
|
|
|
342,916 |
|
|
|
316,913 |
|
Tons of ore processed - surface pit |
|
|
268,291 |
|
|
|
248,494 |
|
|
|
258,503 |
|
|
|
251,009 |
|
|
|
231,075 |
|
|
|
775,288 |
|
|
|
774,564 |
|
Tons of ore processed - total |
|
|
369,599 |
|
|
|
366,979 |
|
|
|
381,626 |
|
|
|
355,011 |
|
|
|
343,619 |
|
|
|
1,118,204 |
|
|
|
1,091,477 |
|
Surface tons mined - ore and waste |
|
|
5,603,101 |
|
|
|
4,064,091 |
|
|
|
3,639,297 |
|
|
|
4,639,770 |
|
|
|
3,574,391 |
|
|
|
13,306,489 |
|
|
|
8,172,580 |
|
Total production cost per ton |
|
$ |
97.82 |
|
|
$ |
107.84 |
|
|
$ |
96.53 |
|
|
$ |
108.20 |
|
|
$ |
103.75 |
|
|
$ |
100.67 |
|
|
$ |
103.63 |
|
Ore grade milled - Gold (oz./ton) - underground |
|
|
0.11 |
|
|
|
0.14 |
|
|
|
0.14 |
|
|
|
0.12 |
|
|
|
0.13 |
|
|
|
0.13 |
|
|
|
0.13 |
|
Ore grade milled - Gold (oz./ton) - surface pit |
|
|
0.05 |
|
|
|
0.04 |
|
|
|
0.04 |
|
|
|
0.06 |
|
|
|
0.06 |
|
|
|
0.04 |
|
|
|
0.05 |
|
Ore grade milled - Gold (oz./ton) - combined |
|
|
0.06 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
Gold produced (oz.) - underground |
|
|
9,913 |
|
|
|
13,719 |
|
|
|
13,707 |
|
|
|
11,206 |
|
|
|
12,416 |
|
|
|
37,339 |
|
|
|
34,430 |
|
Gold produced (oz.) - surface pit |
|
|
10,621 |
|
|
|
9,468 |
|
|
|
8,297 |
|
|
|
11,311 |
|
|
|
11,843 |
|
|
|
28,386 |
|
|
|
33,416 |
|
Gold produced (oz.) - total |
|
|
20,534 |
|
|
|
23,187 |
|
|
|
22,004 |
|
|
|
22,517 |
|
|
|
24,259 |
|
|
|
65,725 |
|
|
|
67,846 |
|
Silver produced (oz.) - total |
|
|
5,578 |
|
|
|
6,338 |
|
|
|
6,127 |
|
|
|
5,730 |
|
|
|
5,084 |
|
|
|
18,043 |
|
|
|
16,685 |
|
Sales |
|
$ |
50,308 |
|
|
$ |
58,623 |
|
|
$ |
41,584 |
|
|
$ |
42,822 |
|
|
$ |
46,912 |
|
|
$ |
150,515 |
|
|
$ |
134,856 |
|
Total cost of sales |
|
$ |
(46,280 |
) |
|
$ |
(67,340 |
) |
|
$ |
(58,260 |
) |
|
$ |
(58,945 |
) |
|
$ |
(56,822 |
) |
|
$ |
(171,880 |
) |
|
$ |
(162,396 |
) |
Gross profit (loss) |
|
$ |
4,028 |
|
|
$ |
(8,717 |
) |
|
$ |
(16,676 |
) |
|
$ |
(16,123 |
) |
|
$ |
(9,910 |
) |
|
$ |
(21,365 |
) |
|
$ |
(27,540 |
) |
Cash flow from operations |
|
$ |
15,305 |
|
|
$ |
17,816 |
|
|
$ |
3,186 |
|
|
$ |
3,136 |
|
|
$ |
7,877 |
|
|
$ |
36,307 |
|
|
$ |
(955 |
) |
Exploration |
|
$ |
— |
|
|
$ |
315 |
|
|
$ |
685 |
|
|
$ |
635 |
|
|
$ |
1,482 |
|
|
$ |
1,000 |
|
|
$ |
3,643 |
|
Capital additions |
|
$ |
(18,606 |
) |
|
$ |
(12,376 |
) |
|
$ |
(13,316 |
) |
|
$ |
(15,929 |
) |
|
$ |
(16,225 |
) |
|
$ |
(44,298 |
) |
|
$ |
(54,127 |
) |
Free cash flow 2 |
|
$ |
(3,301 |
) |
|
$ |
5,755 |
|
|
$ |
(9,445 |
) |
|
$ |
(12,158 |
) |
|
$ |
(6,866 |
) |
|
$ |
(6,991 |
) |
|
$ |
(51,439 |
) |
Cash cost per ounce, after by-product credits 3 |
|
$ |
1,754 |
|
|
$ |
1,701 |
|
|
$ |
1,669 |
|
|
$ |
1,702 |
|
|
$ |
1,475 |
|
|
$ |
1,707 |
|
|
$ |
1,635 |
|
AISC per ounce, after by-product credits 4 |
|
$ |
2,059 |
|
|
$ |
1,825 |
|
|
$ |
1,899 |
|
|
$ |
1,969 |
|
|
$ |
1,695 |
|
|
$ |
1,923 |
|
|
$ |
2,075 |
|
Sales were
Cash flow from operations was
EXPLORATION AND PRE-DEVELOPMENT
Exploration and pre-development expenses totaled
Underground drilling during the thirdquarter continued to intersect high-grade silver mineralization over significant widths and highlights the potential for high-grade silver mineralization in the district. Underground definition drilling continued to be focused on extending mineralization and resource conversion in the high-grade
Drilling in the Bermingham Mine Footwall vein has intersected significant silver mineralization over significant width in a portion of the Footwall vein where mineralization was modeled to be low-grade. Results from this drilling will increase the modeled grade in the western portion of the vein over 200 feet of strike length and 100 feet of dip length, and mineralization is open down dip for expansion. Drilling in the Flame and Moth
Three surface drills were also active on the property testing multiple targets including the Bermingham Deep, Bermingham Townsite, Elsa17-Dixie,
Assay highlights include (reported widths are estimates of true width):
-
Footwall Vein: 63.8 oz/ton silver, 6.7% lead, and 6.4% zinc over 10.2 feet
- Includes: 99.6 oz/ton silver, 10.7% lead, and 9.8% zinc over 6.4 feet
-
Footwall Vein: 15.6 oz/ton silver, 3.0% lead, and 0.3% zinc over 27.7 feet
- Includes: 52.1 oz/ton silver, 11.1% lead, and 0.4% zinc over 5.5 feet
- Flame & Moth Vein 1: 71.6 oz/ton silver, 11.6% lead, and 11.2% zinc over 14.8 feet
-
Flame & Moth Vein 1: 50.3 oz/ton silver, 2.1% lead, and 10.7% zinc over 16.1 feet
- Includes: 55.4 oz/ton silver, 2.1% lead, and 11.3% zinc over 13.9 feet
At
Assay highlights include (reported widths are estimates of true width):
- Upper Plate: 22.2 oz/ton silver, 0.02 oz/ton gold, 1.4% zinc, and 0.7% lead over 11.6 feet
-
200
South Zone : 74.0 oz/ton silver, 0.03 oz/ton gold, 4.7% zinc, and 2.2% lead over 33.8 feet - Southwest Bench: 51.4 oz/ton silver, 0.52 oz/ton gold, 9.3% zinc, and 4.9% lead over 19.0 feet
-
West Zone : 30.0 oz/ton silver, 0.45 oz/ton gold, 20.0% zinc, and 7.5% lead over 11.3 feet
Detailed complete drill assay highlights can be found in Table A at the end of the release.
DIVIDENDS
Common Stock
TheBoard of Directors declared a quarterly cash dividend of
Preferred Stock
TheBoard of Directors declared a quarterly cash dividend of
2024 GUIDANCE 6
The Company is revising it's 2024 silver production and cost guidance and affirming its capital guidance. As the Company's new CEO, Mr.
2024 Production Outlook
The Company is lowering silver production guidance for
|
|
Silver Production (Moz) |
Gold Production (Koz) |
Silver Equivalent (Moz) |
Gold Equivalent (Koz) |
||||
|
|
Previous |
Current |
Previous |
Current |
Previous |
Current |
Previous |
Current |
2024 |
|
8.8 - 9.2 |
8.6 - 9.0 |
46 - 51 |
46 - 51 |
21.0 - 21.5 |
19.5 - 20.5 |
235 - 245 |
226 - 236 |
2024 |
|
5.0 - 5.3 |
4.7 - 5.0 |
N/A |
N/A |
9.5 - 10.0 |
8.8 - 9.1 |
110 - 115 |
100 - 105 |
2024 |
|
N/A |
N/A |
80 - 87 |
80 - 87 |
6.9 - 7.5 |
6.9 - 7.5 |
80 - 87 |
80 - 87 |
2024 |
|
2.7 - 3.0 |
2.7 - 3.0 |
N/A |
N/A |
3.0 - 3.5 |
3.0 - 3.5 |
36 - 40 |
36 - 40 |
|
|
|
|
|
|
|
|
|
|
2024 Total |
|
16.5 - 17.5 |
16.0 - 17.0 |
126 - 138 |
126 - 138 |
40.4 - 42.5 |
38.2 - 40.6 |
461 - 487 |
442 - 468 |
*Equivalent ounces include lead and zinc production
2024 Cost Outlook
At
At Keno Hill, guidance for expenditures on production costs, excluding depreciation, are unchanged and are expected to be
|
|
Costs of Sales (million) |
|
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 |
|
|
252 |
265 |
|
|
|
|
|
|
|
|
135 |
140 |
|
|
|
|
|
|
Total Silver |
|
387 |
405 |
|
|
|
|
|
|
|
|
215 |
215 |
|
|
|
|
|
|
2024 Capital and Exploration Guidance
The Company is affirming capital and exploration expense guidance.
(millions) |
|
Total |
Sustaining |
Growth |
2024 Total Capital expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 Exploration |
|
|
|
|
2024 Pre-Development |
|
|
|
|
CONFERENCE CALL AND WEBCAST
A conference call and webcast will be held on
VIRTUAL INVESTOR EVENT
Hecla will be holding a Virtual Investor Event on
Hecla invites shareholders, investors, and other interested parties to schedule a personal, 30-minute virtual meeting (video or telephone) with a member of senior management to discuss Financial, Exploration, Operations, ESG or general matters. Click on the link below to schedule a call (or copy and paste the link into your web browser). You can select a topic once you have entered the meeting calendar. If you are unable to book a time, either due to high demand or for other reasons, please reach out to
One-on-One meeting URL: https://calendly.com/2024-nov-vie
ABOUT HECLA
Founded in 1891,
NOTES
Non-GAAP Financial Measures
Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed by
(1) Adjusted 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) applicable to common stockholders is a measure used by management to evaluate the Company's operating performance but should not be considered an alternative to net income (loss) applicable to common stockholders 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) applicable to common stockholders per common share provides investors with the ability to better evaluate our underlying operating performance.
(2) Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less capital expenditures. Cash provided by operating activities for the
(3) Cash cost, after by-product credits, per silver and gold ounce is a non-GAAP measurement, a reconciliation of 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
(4) All-in sustaining cost (AISC), after by-product credits, is a non-GAAP measurement, a reconciliation of which to total cost of sales, the closest GAAP measurement, can be found in the end of the release. AISC, after by-product credits, includes total cost of sales and other direct production costs, expenses for reclamation at the mine sites and all site sustaining capital costs. AISC, after by-product credits, is calculated net of depreciation, depletion, and amortization and by-product credits. Prior year presentation has been adjusted to conform with current year presentation.
(5) Adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to net 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 loss, 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.
(6) Expectations for 2024 include silver, gold, lead, and zinc production from
Current GAAP measures used in the mining industry, such as total cost of goods sold, do not capture all the expenditures incurred to discover, develop and sustain silver and gold production. Management believes that AISC 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.
Cautionary Statement Regarding Forward Looking Statements, Including 2024 Outlook
This news release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbor created by such sections and other applicable laws, including Canadian securities laws. Words such as “may”, “will”, “should”, “expects”, “intends”, “projects”, “believes”, “estimates”, “targets”, “anticipates” and similar expressions are used to identify these forward-looking statements. Such forward-looking statements may include, without limitation: (i) at current price levels and expected production, the Company anticipates continuing to reduce borrowings on its credit facility; (ii) At Keno Hill, construction of cemented tails batch plant project is expected to 1) be completed in the second quarter of 2025, 2) improve safety and productivity at 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) there being no significant changes to the availability of employees, vendors and equipment; (ix) the Company’s plans for development and production will proceed as expected and will not require revision as a result of risks or uncertainties, whether known, unknown or unanticipated; (x) counterparties performing their obligations under hedging instruments and put option contracts; (xi) sufficient workforce is available and trained to perform assigned tasks; (xii) weather patterns and rain/snowfall within normal seasonal ranges so as not to impact operations; (xiii) relations with interested parties, including First Nations and
In addition, material risks that could cause actual results to differ from forward-looking statements include but are not limited to: (i) gold, silver and other metals price volatility; (ii) operating risks; (iii) currency fluctuations; (iv) increased production costs and variances in ore grade or recovery rates from those assumed in mining plans; (v) community relations; and (vi) litigation, political, regulatory, labor and environmental risks. For a more detailed discussion of such risks and other factors, see the Company's 2023 Form 10-K filed on
Qualified Person (QP)
Condensed Consolidated Statements of Income (Loss) (dollars and shares in thousands, except per share amounts - unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sales |
|
$ |
245,085 |
|
|
$ |
245,657 |
|
|
$ |
680,270 |
|
|
$ |
559,537 |
|
Cost of sales and other direct production costs |
|
|
144,855 |
|
|
|
140,464 |
|
|
|
406,780 |
|
|
|
345,516 |
|
Depreciation, depletion and amortization |
|
|
40,944 |
|
|
|
53,763 |
|
|
|
143,614 |
|
|
|
107,937 |
|
Total cost of sales |
|
|
185,799 |
|
|
|
194,227 |
|
|
|
550,394 |
|
|
|
453,453 |
|
Gross profit |
|
|
59,286 |
|
|
|
51,430 |
|
|
|
129,876 |
|
|
|
106,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
General and administrative |
|
|
10,401 |
|
|
|
14,740 |
|
|
|
36,357 |
|
|
|
30,449 |
|
Exploration and pre-development |
|
|
10,553 |
|
|
|
6,682 |
|
|
|
21,577 |
|
|
|
25,546 |
|
Ramp-up and suspension costs |
|
|
13,679 |
|
|
|
5,538 |
|
|
|
33,740 |
|
|
|
48,684 |
|
Write down of property, plant and equipment |
|
|
14,464 |
|
|
|
— |
|
|
|
14,464 |
|
|
|
— |
|
Provision for closed operations and environmental matters |
|
|
1,542 |
|
|
|
1,153 |
|
|
|
3,681 |
|
|
|
6,411 |
|
Other operating income |
|
|
(13,828 |
) |
|
|
(17,283 |
) |
|
|
(48,082 |
) |
|
|
(2,729 |
) |
|
|
|
36,811 |
|
|
|
10,830 |
|
|
|
61,737 |
|
|
|
108,361 |
|
Income (loss) from operations |
|
|
22,475 |
|
|
|
40,600 |
|
|
|
68,139 |
|
|
|
(2,277 |
) |
Other expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
|
(10,901 |
) |
|
|
(12,505 |
) |
|
|
(36,050 |
) |
|
|
(31,186 |
) |
Fair value adjustments, net |
|
|
3,654 |
|
|
|
5,002 |
|
|
|
6,804 |
|
|
|
(5,774 |
) |
Foreign exchange (loss) gain |
|
|
(3,246 |
) |
|
|
2,673 |
|
|
|
3,409 |
|
|
|
434 |
|
Other income |
|
|
1,229 |
|
|
|
1,180 |
|
|
|
3,921 |
|
|
|
4,425 |
|
|
|
|
(9,264 |
) |
|
|
(3,650 |
) |
|
|
(21,916 |
) |
|
|
(32,101 |
) |
Income (loss) before income and mining taxes |
|
|
13,211 |
|
|
|
36,950 |
|
|
|
46,223 |
|
|
|
(34,378 |
) |
Income and mining tax provision |
|
|
(11,450 |
) |
|
|
(9,080 |
) |
|
|
(22,345 |
) |
|
|
(6,904 |
) |
Net income (loss) |
|
|
1,761 |
|
|
|
27,870 |
|
|
|
23,878 |
|
|
|
(41,282 |
) |
Preferred stock dividends |
|
|
(138 |
) |
|
|
(138 |
) |
|
|
(414 |
) |
|
|
(414 |
) |
Net income (loss) applicable to common stockholders |
|
$ |
1,623 |
|
|
$ |
27,732 |
|
|
$ |
23,464 |
|
|
$ |
(41,696 |
) |
Basic income (loss) per common share after preferred dividends (in cents) |
|
$ |
0.00 |
|
|
$ |
0.04 |
|
|
$ |
0.04 |
|
|
$ |
(0.07 |
) |
Diluted income (loss) per common share after preferred dividends (in cents) |
|
$ |
0.00 |
|
|
$ |
0.04 |
|
|
$ |
0.04 |
|
|
$ |
(0.07 |
) |
Weighted average number of common shares outstanding basic |
|
|
621,921 |
|
|
|
617,106 |
|
|
|
618,419 |
|
|
|
604,028 |
|
Weighted average number of common shares outstanding diluted |
|
|
625,739 |
|
|
|
622,206 |
|
|
|
621,792 |
|
|
|
604,028 |
|
Condensed Consolidated Statements of Cash Flows (dollars in thousands - unaudited) |
||||||||||||||||
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
1,761 |
|
|
$ |
27,870 |
|
|
$ |
23,878 |
|
|
$ |
(41,282 |
) |
Non-cash elements included in net income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation, depletion and amortization |
|
|
44,118 |
|
|
|
53,921 |
|
|
|
149,265 |
|
|
|
111,705 |
|
Inventory adjustments |
|
|
178 |
|
|
|
2,225 |
|
|
|
10,074 |
|
|
|
16,332 |
|
Fair value adjustments, net |
|
|
(3,654 |
) |
|
|
(5,002 |
) |
|
|
(6,804 |
) |
|
|
5,774 |
|
Provision for reclamation and closure costs |
|
|
1,822 |
|
|
|
1,760 |
|
|
|
5,428 |
|
|
|
7,805 |
|
Stock-based compensation |
|
|
2,255 |
|
|
|
2,982 |
|
|
|
6,401 |
|
|
|
5,122 |
|
Deferred income taxes |
|
|
8,573 |
|
|
|
6,104 |
|
|
|
14,261 |
|
|
|
795 |
|
Net foreign exchange (gain) loss |
|
|
3,246 |
|
|
|
(2,673 |
) |
|
|
(3,409 |
) |
|
|
(434 |
) |
Write down of property, plant and equipment |
|
|
14,464 |
|
|
|
— |
|
|
|
14,464 |
|
|
|
— |
|
Other non-cash items, net |
|
|
341 |
|
|
|
(715 |
) |
|
|
145 |
|
|
|
1,624 |
|
Change in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Accounts receivable |
|
|
(7,085 |
) |
|
|
750 |
|
|
|
(24,199 |
) |
|
|
25,020 |
|
Inventories |
|
|
3,498 |
|
|
|
(12,127 |
) |
|
|
(27,375 |
) |
|
|
(24,339 |
) |
Other current and non-current assets |
|
|
(7,989 |
) |
|
|
3,104 |
|
|
|
353 |
|
|
|
(15,045 |
) |
Accounts payable, accrued and other current liabilities |
|
|
(4,690 |
) |
|
|
6,518 |
|
|
|
(6,991 |
) |
|
|
(2,389 |
) |
Accrued payroll and related benefits |
|
|
2,772 |
|
|
|
(1,678 |
) |
|
|
6,592 |
|
|
|
(11,244 |
) |
Accrued taxes |
|
|
2,085 |
|
|
|
(3,101 |
) |
|
|
1,069 |
|
|
|
(1,008 |
) |
Accrued reclamation and closure costs and other non-current liabilities |
|
|
(6,686 |
) |
|
|
(1,220 |
) |
|
|
(12,345 |
) |
|
|
(3,821 |
) |
Net cash provided by operating activities |
|
|
55,009 |
|
|
|
78,718 |
|
|
|
150,807 |
|
|
|
74,615 |
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Additions to property, plant and mine development |
|
|
(55,699 |
) |
|
|
(50,420 |
) |
|
|
(153,708 |
) |
|
|
(161,265 |
) |
Proceeds from disposition of assets |
|
|
199 |
|
|
|
1,227 |
|
|
|
1,473 |
|
|
|
160 |
|
Purchases of investments |
|
|
— |
|
|
|
(73 |
) |
|
|
(73 |
) |
|
|
(1,753 |
) |
Net cash used in investing activities |
|
|
(55,500 |
) |
|
|
(49,266 |
) |
|
|
(152,308 |
) |
|
|
(162,858 |
) |
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Proceeds from sale of common stock, net |
|
|
57,265 |
|
|
|
— |
|
|
|
58,368 |
|
|
|
25,888 |
|
Acquisition of treasury shares |
|
|
— |
|
|
|
— |
|
|
|
(1,197 |
) |
|
|
(2,036 |
) |
Borrowing of debt |
|
|
83,000 |
|
|
|
40,000 |
|
|
|
150,000 |
|
|
|
119,000 |
|
Repayment of debt |
|
|
(132,000 |
) |
|
|
(118,000 |
) |
|
|
(265,000 |
) |
|
|
(39,000 |
) |
Dividends paid to common and preferred stockholders |
|
|
(8,697 |
) |
|
|
(4,000 |
) |
|
|
(16,691 |
) |
|
|
(11,755 |
) |
Repayments of finance leases |
|
|
(2,336 |
) |
|
|
(2,472 |
) |
|
|
(7,841 |
) |
|
|
(7,990 |
) |
Net cash (used in) provided by financing activities |
|
|
(2,768 |
) |
|
|
(84,472 |
) |
|
|
(82,361 |
) |
|
|
84,107 |
|
Effect of exchange rates on cash |
|
|
960 |
|
|
|
(556 |
) |
|
|
(220 |
) |
|
|
77 |
|
Net (decrease) increase in cash, cash equivalents and restricted cash and cash equivalents |
|
|
(2,299 |
) |
|
|
(55,576 |
) |
|
|
(84,082 |
) |
|
|
(4,059 |
) |
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period |
|
|
25,756 |
|
|
|
81,332 |
|
|
|
107,539 |
|
|
|
105,907 |
|
Cash, cash equivalents and restricted cash and cash equivalents at end of period |
|
$ |
23,457 |
|
|
$ |
25,756 |
|
|
$ |
23,457 |
|
|
$ |
101,848 |
|
Condensed Consolidated Balance Sheets (dollars and shares in thousands - unaudited) |
||||||||
|
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
22,273 |
|
|
$ |
106,374 |
|
Accounts receivable |
|
|
56,936 |
|
|
|
33,116 |
|
Inventories |
|
|
104,528 |
|
|
|
93,647 |
|
Other current assets |
|
|
22,230 |
|
|
|
27,125 |
|
Total current assets |
|
|
205,967 |
|
|
|
260,262 |
|
Investments |
|
|
42,019 |
|
|
|
33,724 |
|
Restricted cash and cash equivalents |
|
|
1,184 |
|
|
|
1,165 |
|
Property, plant and mine development, net |
|
|
2,665,342 |
|
|
|
2,666,250 |
|
Operating lease right-of-use assets |
|
|
5,173 |
|
|
|
8,349 |
|
Other non-current assets |
|
|
36,026 |
|
|
|
41,354 |
|
Total assets |
|
$ |
2,955,711 |
|
|
$ |
3,011,104 |
|
|
|
|
|
|
|
|
||
LIABILITIES |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable and other current accrued liabilities |
|
$ |
129,946 |
|
|
$ |
123,643 |
|
Finance leases |
|
|
7,299 |
|
|
|
9,752 |
|
Accrued reclamation and closure costs |
|
|
10,261 |
|
|
|
9,660 |
|
Accrued interest |
|
|
5,192 |
|
|
|
14,405 |
|
Current debt |
|
|
35,874 |
|
|
|
— |
|
Total current liabilities |
|
|
188,572 |
|
|
|
157,460 |
|
Accrued reclamation and closure costs |
|
|
108,329 |
|
|
|
110,797 |
|
Long-term debt including finance leases |
|
|
496,631 |
|
|
|
653,063 |
|
Deferred tax liabilities |
|
|
111,331 |
|
|
|
104,835 |
|
Other non-current liabilities |
|
|
12,566 |
|
|
|
16,845 |
|
Total liabilities |
|
|
917,429 |
|
|
|
1,043,000 |
|
|
|
|
|
|
|
|
||
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Preferred stock |
|
|
39 |
|
|
|
39 |
|
Common stock |
|
|
159,185 |
|
|
|
156,076 |
|
Capital surplus |
|
|
2,413,546 |
|
|
|
2,343,747 |
|
Accumulated deficit |
|
|
(496,674 |
) |
|
|
(503,861 |
) |
Accumulated other comprehensive (loss) income, net |
|
|
(2,883 |
) |
|
|
5,837 |
|
|
|
|
(34,931 |
) |
|
|
(33,734 |
) |
Total stockholders’ equity |
|
|
2,038,282 |
|
|
|
1,968,104 |
|
Total liabilities and stockholders’ equity |
|
$ |
2,955,711 |
|
|
$ |
3,011,104 |
|
Non-GAAP Measures |
(Unaudited) |
Reconciliation of Total Cost of Sales 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 total cost of sales to the non-GAAP measures of (i) Cash Cost, Before By-product Credits, (ii) Cash Cost, After By-product Credits, (iii) AISC, Before By-product Credits and (iv) AISC, After By-product Credits for our operations and for the Company for the three months ended
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. We use AISC, After By-product Credits, per Ounce as a measure of our mines' net cash flow after costs for reclamation and sustaining capital. This is similar to the Cash Cost, After By-product Credits, per Ounce non-GAAP measure we report, but also includes reclamation and sustaining capital costs. Current GAAP measures used in the mining industry, such as cost of goods sold, do not capture all the expenditures incurred to discover, develop and sustain silver and gold production. Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce also allow us to benchmark the performance of each of our 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 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 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.
In addition to the uses described above, Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce provide management and investors an indication of operating cash flow, after consideration of the average price, received from production. We also use these measurements for the comparative monitoring of performance of our mining operations period-to-period from a cash flow perspective.
The Casa Berardi 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, their primary product, and by-product revenues earned from silver, which is a by-product at Casa Berardi. 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 |
|
Three Months Ended |
|
Nine Months Ended |
|
Nine Months Ended |
||||||||||||||||||||||||||||||||
|
|
Greens
|
|
Lucky
|
|
Keno
|
|
Corporate
|
|
Total
|
|
Greens
|
|
Lucky
|
|
Keno
|
|
Corporate
|
|
Total
|
|
Greens
|
|
Lucky
|
|
Keno
|
|
Corporate
|
|
Total
|
|
Greens
|
|
Lucky
|
|
Keno
|
|
Corporate
|
|
Total
|
Total cost of sales |
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
$— |
|
|
Depreciation, depletion and amortization |
|
(13,948) |
|
(10,681) |
|
(4,218) |
|
— |
|
(28,847) |
|
(11,316) |
|
(10,708) |
|
(4,729) |
|
— |
|
(26,753) |
|
(39,707) |
|
(29,300) |
|
(12,549) |
|
— |
|
(81,556) |
|
(38,557) |
|
(23,741) |
|
(2,209) |
|
— |
|
(64,507) |
Treatment costs |
|
5,962 |
|
3,650 |
|
— |
|
— |
|
9,612 |
|
6,069 |
|
2,746 |
|
— |
|
— |
|
8,815 |
|
21,755 |
|
9,619 |
|
- |
|
— |
|
31,374 |
|
31,114 |
|
10,832 |
|
1,146 |
|
— |
|
43,092 |
Change in product inventory |
|
(8,125) |
|
106 |
|
— |
|
— |
|
(8,019) |
|
7,296 |
|
(115) |
|
— |
|
— |
|
7,181 |
|
(3,025) |
|
602 |
|
— |
|
— |
|
(2,423) |
|
(2,479) |
|
(3,313) |
|
— |
|
— |
|
(5,792) |
Reclamation and other costs |
|
(1,825) |
|
(241) |
|
— |
|
— |
|
(2,066) |
|
(882) |
|
(311) |
|
— |
|
— |
|
(1,193) |
|
(3,362) |
|
(654) |
|
— |
|
— |
|
(4,016) |
|
(214) |
|
(826) |
|
— |
|
— |
|
(1,040) |
Exclusion of |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(3,634) |
|
— |
|
— |
|
(3,634) |
|
— |
|
(20) |
|
— |
|
— |
|
(20) |
Exclusion of Keno Hill cash costs (4) |
|
— |
|
— |
|
(15,591) |
|
— |
|
(15,591) |
|
— |
|
— |
|
(24,221) |
|
— |
|
(24,221) |
|
— |
|
— |
|
(47,057) |
|
— |
|
(47,057) |
|
— |
|
— |
|
(16,519) |
|
— |
|
(16,519) |
Cash Cost, Before By-product Credits (1) |
|
55,661 |
|
32,120 |
|
— |
|
— |
|
87,781 |
|
57,953 |
|
29,135 |
|
— |
|
— |
|
87,088 |
|
175,901 |
|
80,961 |
|
— |
|
— |
|
256,862 |
|
179,528 |
|
64,000 |
|
— |
|
— |
|
243,528 |
Reclamation and other costs |
|
786 |
|
303 |
|
— |
|
— |
|
1,089 |
|
785 |
|
183 |
|
— |
|
— |
|
968 |
|
2,356 |
|
708 |
|
— |
|
— |
|
3,064 |
|
2,166 |
|
671 |
|
— |
|
— |
|
2,837 |
Sustaining capital |
|
10,558 |
|
10,862 |
|
— |
|
42 |
|
21,462 |
|
10,911 |
|
9,517 |
|
— |
|
1,035 |
|
21,463 |
|
29,885 |
|
32,430 |
|
— |
|
1,143 |
|
63,458 |
|
26,686 |
|
24,251 |
|
— |
|
831 |
|
51,768 |
Exclusion of |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(5,396) |
|
— |
|
— |
|
(5,396) |
|
— |
|
(4,934) |
|
— |
|
— |
|
(4,934) |
General and administrative |
|
— |
|
— |
|
— |
|
10,401 |
|
10,401 |
|
— |
|
— |
|
— |
|
14,740 |
|
14,740 |
|
— |
|
— |
|
— |
|
36,357 |
|
36,357 |
|
— |
|
— |
|
— |
|
30,449 |
|
30,449 |
AISC, Before By-product Credits (1) |
|
67,005 |
|
43,285 |
|
— |
|
10,443 |
|
120,733 |
|
69,649 |
|
38,835 |
|
— |
|
15,775 |
|
124,259 |
|
208,142 |
|
108,703 |
|
— |
|
37,500 |
|
354,345 |
|
208,380 |
|
83,988 |
|
— |
|
31,280 |
|
323,648 |
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zinc |
|
(22,126) |
|
(7,046) |
|
— |
|
— |
|
(29,172) |
|
(21,873) |
|
(6,706) |
|
— |
|
— |
|
(28,579) |
|
(64,205) |
|
(18,537) |
|
— |
|
— |
|
(82,742) |
|
(64,955) |
|
(14,284) |
|
— |
|
— |
|
(79,239) |
Gold |
|
(25,430) |
|
— |
|
— |
|
— |
|
(25,430) |
|
(28,844) |
|
— |
|
— |
|
— |
|
(28,844) |
|
(80,826) |
|
— |
|
— |
|
— |
|
(80,826) |
|
(79,089) |
|
— |
|
— |
|
— |
|
(79,089) |
Lead |
|
(5,970) |
|
(13,245) |
|
— |
|
— |
|
(19,215) |
|
(6,818) |
|
(15,466) |
|
— |
|
— |
|
(22,284) |
|
(19,769) |
|
(40,432) |
|
— |
|
— |
|
(60,201) |
|
(22,002) |
|
(33,953) |
|
— |
|
— |
|
(55,955) |
Copper |
|
(409) |
|
— |
|
— |
|
— |
|
(409) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(409) |
|
— |
|
— |
|
— |
|
(409) |
|
|
|
|
|
|
|
|
|
|
Exclusion of |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
3,943 |
|
— |
|
— |
|
3,943 |
|
— |
|
676 |
|
— |
|
— |
|
676 |
Total By-product credits |
|
(53,935) |
|
(20,291) |
|
— |
|
— |
|
(74,226) |
|
(57,535) |
|
(22,172) |
|
— |
|
— |
|
(79,707) |
|
(165,209) |
|
(55,026) |
|
— |
|
— |
|
(220,235) |
|
(166,046) |
|
(47,561) |
|
— |
|
— |
|
(213,607) |
Cash Cost, After By-product Credits |
|
|
|
|
|
$— |
|
$— |
|
|
|
|
|
|
|
$— |
|
$— |
|
|
|
|
|
|
|
$— |
|
$— |
|
|
|
|
|
|
|
$— |
|
$— |
|
|
AISC, After By-product Credits |
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
$— |
|
|
|
|
Ounces produced |
|
1,857 |
|
1,185 |
|
|
|
|
|
3,042 |
|
2,244 |
|
1,308 |
|
|
|
|
|
3,552 |
|
6,579 |
|
3,554 |
|
|
|
|
|
10,133 |
|
7,472 |
|
3,025 |
|
|
|
|
|
10,497 |
Exclusion of |
|
— |
|
— |
|
|
|
|
|
— |
|
— |
|
— |
|
|
|
|
|
— |
|
— |
|
(253) |
|
|
|
|
|
(253) |
|
— |
|
(41) |
|
|
|
|
|
(41) |
Divided by ounces produced |
|
1,857 |
|
1,185 |
|
|
|
|
|
3,042 |
|
2,244 |
|
1,308 |
|
|
|
|
|
3,552 |
|
6,579 |
|
3,301 |
|
|
|
|
|
9,880 |
|
7,472 |
|
2,984 |
|
|
|
|
|
10,456 |
Cash Cost, Before By-product Credits, per Silver Ounce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By-product credits per ounce |
|
(29.04) |
|
(17.13) |
|
|
|
|
|
(24.40) |
|
(25.64) |
|
(16.95) |
|
|
|
|
|
(22.44) |
|
(25.11) |
|
(16.67) |
|
|
|
|
|
(22.29) |
|
(22.22) |
|
(15.94) |
|
|
|
|
|
(20.43) |
Cash Cost, After By-product Credits, per Silver Ounce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AISC, Before By-product Credits, per Silver Ounce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By-product credits per ounce |
|
(29.04) |
|
(17.13) |
|
|
|
|
|
(24.40) |
|
(25.64) |
|
(16.95) |
|
|
|
|
|
(22.44) |
|
(25.11) |
|
(16.67) |
|
|
|
|
|
(22.29) |
|
(22.22) |
|
(15.94) |
|
|
|
|
|
(20.43) |
AISC, After By-product Credits, per Silver Ounce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In thousands (except per ounce amounts) |
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Nine Months Ended
|
|
|
Nine Months Ended
|
|
||||||||||||||||||||||||||||||||||||||
|
|
Casa
|
|
|
Other (3) |
|
|
Total
|
|
|
Casa
|
|
|
Other (3) |
|
|
Total
|
|
|
Casa
|
|
|
|
Other (3) |
|
|
Total
|
|
|
Casa
|
|
|
Other (3) |
|
|
Total
|
|
|||||||||||||
Total cost of sales |
|
$ |
46,280 |
|
|
$ |
6,827 |
|
|
$ |
53,107 |
|
|
$ |
67,340 |
|
|
$ |
3,628 |
|
|
$ |
70,968 |
|
|
$ |
171,880 |
|
|
|
$ |
14,340 |
|
|
$ |
186,220 |
|
|
$ |
162,396 |
|
|
$ |
2,743 |
|
|
$ |
165,139 |
|
|
Depreciation, depletion and amortization |
|
|
(12,097 |
) |
|
|
— |
|
|
|
(12,097 |
) |
|
|
(27,010 |
) |
|
|
— |
|
|
|
(27,010 |
) |
|
|
(62,058 |
) |
|
|
|
— |
|
|
|
(62,058 |
) |
|
|
(43,288 |
) |
|
|
(142 |
) |
|
|
(43,430 |
) |
|
Treatment costs |
|
|
36 |
|
|
|
— |
|
|
|
36 |
|
|
|
52 |
|
|
|
— |
|
|
|
52 |
|
|
|
112 |
|
|
|
|
— |
|
|
|
112 |
|
|
|
1,072 |
|
|
|
— |
|
|
|
1,072 |
|
|
Change in product inventory |
|
|
2,176 |
|
|
|
— |
|
|
|
2,176 |
|
|
|
(550 |
) |
|
|
— |
|
|
|
(550 |
) |
|
|
3,365 |
|
|
|
|
— |
|
|
|
3,365 |
|
|
|
(5,345 |
) |
|
|
— |
|
|
|
(5,345 |
) |
|
Reclamation and other costs |
|
|
(207 |
) |
|
|
— |
|
|
|
(207 |
) |
|
|
(206 |
) |
|
|
— |
|
|
|
(206 |
) |
|
|
(622 |
) |
|
|
|
— |
|
|
|
(622 |
) |
|
|
(655 |
) |
|
|
— |
|
|
|
(655 |
) |
|
Exclusion of Other costs (6) |
|
|
— |
|
|
|
(6,827 |
) |
|
|
(6,827 |
) |
|
|
— |
|
|
|
(3,628 |
) |
|
|
(3,628 |
) |
|
|
— |
|
|
|
|
(14,340 |
) |
|
|
(14,340 |
) |
|
|
(2,851 |
) |
|
|
(2,601 |
) |
|
|
(5,452 |
) |
|
Cash Cost, Before By-product Credits (1) |
|
|
36,188 |
|
|
|
— |
|
|
|
36,188 |
|
|
|
39,626 |
|
|
|
— |
|
|
|
39,626 |
|
|
|
112,677 |
|
|
|
|
— |
|
|
|
112,677 |
|
|
|
111,329 |
|
|
|
— |
|
|
|
111,329 |
|
|
Reclamation and other costs |
|
|
207 |
|
|
|
— |
|
|
|
207 |
|
|
|
206 |
|
|
|
|
|
|
206 |
|
|
|
622 |
|
|
— |
|
|
— |
|
|
|
622 |
|
|
|
655 |
|
|
|
— |
|
|
|
655 |
|
|
Sustaining capital |
|
|
6,054 |
|
|
|
— |
|
|
|
6,054 |
|
|
|
2,667 |
|
|
|
— |
|
|
|
2,667 |
|
|
|
13,582 |
|
|
— |
|
|
— |
|
|
|
13,582 |
|
|
|
29,175 |
|
|
|
— |
|
|
|
29,175 |
|
AISC, Before By-product Credits (1) |
|
|
42,449 |
|
|
|
— |
|
|
|
42,449 |
|
|
|
42,499 |
|
|
|
— |
|
|
|
42,499 |
|
|
|
126,881 |
|
|
|
|
— |
|
|
|
126,881 |
|
|
|
141,159 |
|
|
|
— |
|
|
|
141,159 |
|
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Silver |
|
|
(163 |
) |
|
|
— |
|
|
|
(163 |
) |
|
|
(183 |
) |
|
|
— |
|
|
|
(183 |
) |
|
|
(489 |
) |
|
|
|
— |
|
|
|
(489 |
) |
|
|
(390 |
) |
|
|
— |
|
|
|
(390 |
) |
|
Total By-product credits |
|
|
(163 |
) |
|
|
— |
|
|
|
(163 |
) |
|
|
(183 |
) |
|
|
— |
|
|
|
(183 |
) |
|
|
(489 |
) |
|
|
|
— |
|
|
|
(489 |
) |
|
|
(390 |
) |
|
|
— |
|
|
|
(390 |
) |
|
Cash Cost, After By-product Credits |
|
$ |
36,025 |
|
|
$ |
— |
|
|
$ |
36,025 |
|
|
$ |
39,443 |
|
|
$ |
— |
|
|
$ |
39,443 |
|
|
$ |
112,188 |
|
|
|
$ |
— |
|
|
$ |
112,188 |
|
|
$ |
110,939 |
|
|
$ |
— |
|
|
$ |
110,939 |
|
|
AISC, After By-product Credits |
|
$ |
42,286 |
|
|
$ |
— |
|
|
$ |
42,286 |
|
|
$ |
42,316 |
|
|
$ |
— |
|
|
$ |
42,316 |
|
|
$ |
126,392 |
|
|
|
$ |
— |
|
|
$ |
126,392 |
|
|
$ |
140,769 |
|
|
$ |
— |
|
|
$ |
140,769 |
|
|
Divided by gold ounces produced |
|
|
21 |
|
|
|
— |
|
|
|
21 |
|
|
|
23 |
|
|
|
— |
|
|
|
23 |
|
|
|
66 |
|
|
|
|
— |
|
|
|
66 |
|
|
|
68 |
|
|
|
|
|
|
68 |
|
||
Cash Cost, Before By-product Credits, per Gold Ounce |
|
$ |
1,762 |
|
|
$ |
— |
|
|
$ |
1,762 |
|
|
$ |
1,709 |
|
|
$ |
— |
|
|
$ |
1,709 |
|
|
$ |
1,714 |
|
|
|
$ |
— |
|
|
$ |
1,714 |
|
|
$ |
1,641 |
|
|
$ |
— |
|
|
$ |
1,641 |
|
|
By-product credits per ounce |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(7 |
) |
|
|
|
— |
|
|
|
(7 |
) |
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
|
Cash Cost, After By-product Credits, per Gold Ounce |
|
$ |
1,754 |
|
|
$ |
— |
|
|
$ |
1,754 |
|
|
$ |
1,701 |
|
|
$ |
— |
|
|
$ |
1,701 |
|
|
$ |
1,707 |
|
|
|
$ |
— |
|
|
$ |
1,707 |
|
|
$ |
1,635 |
|
|
$ |
— |
|
|
$ |
1,635 |
|
|
AISC, Before By-product Credits, per Gold Ounce |
|
$ |
2,067 |
|
|
$ |
— |
|
|
$ |
2,067 |
|
|
$ |
1,833 |
|
|
$ |
— |
|
|
$ |
1,833 |
|
|
$ |
1,930 |
|
|
|
$ |
— |
|
|
$ |
1,930 |
|
|
$ |
2,081 |
|
|
$ |
— |
|
|
$ |
2,081 |
|
|
By-product credits per ounce |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(7 |
) |
|
|
|
— |
|
|
|
(7 |
) |
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
|
AISC, After By-product Credits, per Gold Ounce |
|
$ |
2,059 |
|
|
$ |
— |
|
|
$ |
2,059 |
|
|
$ |
1,825 |
|
|
$ |
— |
|
|
$ |
1,825 |
|
|
$ |
1,923 |
|
|
|
$ |
— |
|
|
$ |
1,923 |
|
|
$ |
2,075 |
|
|
$ |
— |
|
|
$ |
2,075 |
|
|
In thousands (except per ounce amounts) |
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||||||||||||||||||||
|
|
Total
|
|
|
Total
|
|
|
Total |
|
|
Total
|
|
|
Total
|
|
|
Total |
|
|
Total
|
|
|
Total
|
|
|
Total |
|
|
Total
|
|
|
Total
|
|
|
Total |
|
||||||||||||
Total cost of sales |
|
$ |
132,692 |
|
|
$ |
53,107 |
|
|
$ |
185,799 |
|
|
$ |
123,259 |
|
|
$ |
70,968 |
|
|
$ |
194,227 |
|
|
$ |
364,174 |
|
|
$ |
186,220 |
|
|
$ |
550,394 |
|
|
$ |
288,314 |
|
|
$ |
165,139 |
|
|
$ |
453,453 |
|
Depreciation, depletion and amortization |
|
|
(28,847 |
) |
|
|
(12,097 |
) |
|
|
(40,944 |
) |
|
|
(26,753 |
) |
|
|
(27,010 |
) |
|
|
(53,763 |
) |
|
|
(81,556 |
) |
|
|
(62,058 |
) |
|
|
(143,614 |
) |
|
|
(64,507 |
) |
|
|
(43,430 |
) |
|
|
(107,937 |
) |
Treatment costs |
|
|
9,612 |
|
|
|
36 |
|
|
|
9,648 |
|
|
|
8,815 |
|
|
|
52 |
|
|
|
8,867 |
|
|
|
31,374 |
|
|
|
112 |
|
|
|
31,486 |
|
|
|
43,092 |
|
|
|
1,072 |
|
|
|
44,164 |
|
Change in product inventory |
|
|
(8,019 |
) |
|
|
2,176 |
|
|
|
(5,843 |
) |
|
|
7,181 |
|
|
|
(550 |
) |
|
|
6,631 |
|
|
|
(2,423 |
) |
|
|
3,365 |
|
|
|
942 |
|
|
|
(5,792 |
) |
|
|
(5,345 |
) |
|
|
(11,137 |
) |
Reclamation and other costs |
|
|
(2,066 |
) |
|
|
(207 |
) |
|
|
(2,273 |
) |
|
|
(1,193 |
) |
|
|
(206 |
) |
|
|
(1,399 |
) |
|
|
(4,016 |
) |
|
|
(622 |
) |
|
|
(4,638 |
) |
|
|
(1,040 |
) |
|
|
(655 |
) |
|
|
(1,695 |
) |
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,634 |
) |
|
|
— |
|
|
|
(3,634 |
) |
|
|
(20 |
) |
|
|
— |
|
|
|
(20 |
) |
Exclusion of Keno Hill cash costs (4) |
|
|
(15,591 |
) |
|
|
— |
|
|
|
(15,591 |
) |
|
|
(24,221 |
) |
|
|
— |
|
|
|
(24,221 |
) |
|
|
(47,057 |
) |
|
|
— |
|
|
|
(47,057 |
) |
|
|
(16,519 |
) |
|
|
— |
|
|
|
(16,519 |
) |
Exclusion of Other costs (6) |
|
|
— |
|
|
|
(6,827 |
) |
|
|
(6,827 |
) |
|
|
— |
|
|
|
(3,628 |
) |
|
|
(3,628 |
) |
|
|
— |
|
|
|
(14,340 |
) |
|
|
(14,340 |
) |
|
|
— |
|
|
|
(5,452 |
) |
|
|
(5,452 |
) |
Cash Cost, Before By-product Credits (1) |
|
|
87,781 |
|
|
|
36,188 |
|
|
|
123,969 |
|
|
|
87,088 |
|
|
|
39,626 |
|
|
|
126,714 |
|
|
|
256,862 |
|
|
|
112,677 |
|
|
|
369,539 |
|
|
|
243,528 |
|
|
|
111,329 |
|
|
|
354,857 |
|
Reclamation and other costs |
|
|
1,089 |
|
|
|
207 |
|
|
|
1,296 |
|
|
|
968 |
|
|
|
206 |
|
|
|
1,174 |
|
|
|
3,064 |
|
|
|
622 |
|
|
|
3,686 |
|
|
|
2,837 |
|
|
|
655 |
|
|
|
3,492 |
|
Sustaining capital |
|
|
21,462 |
|
|
|
6,054 |
|
|
|
27,516 |
|
|
|
21,463 |
|
|
|
2,667 |
|
|
|
24,130 |
|
|
|
63,458 |
|
|
|
13,582 |
|
|
|
77,040 |
|
|
|
51,768 |
|
|
|
29,175 |
|
|
|
80,943 |
|
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,396 |
) |
|
|
— |
|
|
|
(5,396 |
) |
|
|
(4,934 |
) |
|
|
— |
|
|
|
(4,934 |
) |
General and administrative |
|
|
10,401 |
|
|
|
— |
|
|
|
10,401 |
|
|
|
14,740 |
|
|
|
— |
|
|
|
14,740 |
|
|
|
36,357 |
|
|
|
— |
|
|
|
36,357 |
|
|
|
30,449 |
|
|
|
— |
|
|
|
30,449 |
|
AISC, Before By-product Credits (1) |
|
|
120,733 |
|
|
|
42,449 |
|
|
|
163,182 |
|
|
|
124,259 |
|
|
|
42,499 |
|
|
|
166,758 |
|
|
|
354,345 |
|
|
|
126,881 |
|
|
|
481,226 |
|
|
|
323,648 |
|
|
|
141,159 |
|
|
|
464,807 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Zinc |
|
|
(29,172 |
) |
|
|
— |
|
|
|
(29,172 |
) |
|
|
(28,579 |
) |
|
|
— |
|
|
|
(28,579 |
) |
|
|
(82,742 |
) |
|
|
— |
|
|
|
(82,742 |
) |
|
|
(79,239 |
) |
|
|
— |
|
|
|
(79,239 |
) |
Gold |
|
|
(25,430 |
) |
|
|
— |
|
|
|
(25,430 |
) |
|
|
(28,844 |
) |
|
|
— |
|
|
|
(28,844 |
) |
|
|
(80,826 |
) |
|
|
— |
|
|
|
(80,826 |
) |
|
|
(79,089 |
) |
|
|
— |
|
|
|
(79,089 |
) |
Lead |
|
|
(19,215 |
) |
|
|
— |
|
|
|
(19,215 |
) |
|
|
(22,284 |
) |
|
|
— |
|
|
|
(22,284 |
) |
|
|
(60,201 |
) |
|
|
— |
|
|
|
(60,201 |
) |
|
|
(55,955 |
) |
|
|
— |
|
|
|
(55,955 |
) |
Silver |
|
|
— |
|
|
|
(163 |
) |
|
|
(163 |
) |
|
|
— |
|
|
|
(183 |
) |
|
|
(183 |
) |
|
|
— |
|
|
|
(489 |
) |
|
|
(489 |
) |
|
|
— |
|
|
|
(390 |
) |
|
|
(390 |
) |
Copper |
|
|
(409 |
) |
|
|
— |
|
|
|
(409 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(409 |
) |
|
|
— |
|
|
|
(409 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,943 |
|
|
|
— |
|
|
|
3,943 |
|
|
|
676 |
|
|
|
— |
|
|
|
676 |
|
Total By-product credits |
|
|
(74,226 |
) |
|
|
(163 |
) |
|
|
(74,389 |
) |
|
|
(79,707 |
) |
|
|
(183 |
) |
|
|
(79,890 |
) |
|
|
(220,235 |
) |
|
|
(489 |
) |
|
|
(220,724 |
) |
|
|
(213,607 |
) |
|
|
(390 |
) |
|
|
(213,997 |
) |
Cash Cost, After By-product Credits |
|
$ |
13,555 |
|
|
$ |
36,025 |
|
|
$ |
49,580 |
|
|
$ |
7,381 |
|
|
$ |
39,443 |
|
|
$ |
46,824 |
|
|
$ |
36,627 |
|
|
$ |
112,188 |
|
|
$ |
148,815 |
|
|
$ |
29,921 |
|
|
$ |
110,939 |
|
|
$ |
140,860 |
|
AISC, After By-product Credits |
|
$ |
46,507 |
|
|
$ |
42,286 |
|
|
$ |
88,793 |
|
|
$ |
44,552 |
|
|
$ |
42,316 |
|
|
$ |
86,868 |
|
|
$ |
134,110 |
|
|
$ |
126,392 |
|
|
$ |
260,502 |
|
|
$ |
110,041 |
|
|
$ |
140,769 |
|
|
$ |
250,810 |
|
Ounces produced |
|
|
3,042 |
|
|
|
21 |
|
|
|
|
|
|
3,552 |
|
|
|
23 |
|
|
|
|
|
|
10,133 |
|
|
|
66 |
|
|
|
|
|
|
10,497 |
|
|
|
68 |
|
|
|
|
||||
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
(253 |
) |
|
|
— |
|
|
|
|
|
|
(41 |
) |
|
|
— |
|
|
|
|
||||
Divided by ounces produced |
|
|
3,042 |
|
|
|
21 |
|
|
|
|
|
|
3,552 |
|
|
|
23 |
|
|
|
|
|
|
9,880 |
|
|
|
66 |
|
|
|
|
|
|
10,456 |
|
|
|
68 |
|
|
|
|
||||
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
28.86 |
|
|
$ |
1,762 |
|
|
|
|
|
$ |
24.52 |
|
|
$ |
1,709 |
|
|
|
|
|
$ |
26.00 |
|
|
$ |
1,714 |
|
|
|
|
|
$ |
23.29 |
|
|
$ |
1,641 |
|
|
|
|
||||
By-product credits per ounce |
|
|
(24.40 |
) |
|
|
(8 |
) |
|
|
|
|
|
(22.44 |
) |
|
|
(8 |
) |
|
|
|
|
|
(22.29 |
) |
|
|
(7 |
) |
|
|
|
|
|
(20.43 |
) |
|
|
(6 |
) |
|
|
|
||||
Cash Cost, After By-product Credits, per Ounce |
|
$ |
4.46 |
|
|
$ |
1,754 |
|
|
|
|
|
$ |
2.08 |
|
|
$ |
1,701 |
|
|
|
|
|
$ |
3.71 |
|
|
$ |
1,707 |
|
|
|
|
|
$ |
2.86 |
|
|
$ |
1,635 |
|
|
|
|
||||
AISC, Before By-product Credits, per Ounce |
|
$ |
39.69 |
|
|
$ |
2,067 |
|
|
|
|
|
$ |
34.98 |
|
|
$ |
1,833 |
|
|
|
|
|
$ |
35.86 |
|
|
$ |
1,930 |
|
|
|
|
|
$ |
30.95 |
|
|
$ |
2,081 |
|
|
|
|
||||
By-product credits per ounce |
|
|
(24.40 |
) |
|
|
(8 |
) |
|
|
|
|
|
(22.44 |
) |
|
|
(8 |
) |
|
|
|
|
|
(22.29 |
) |
|
|
(7 |
) |
|
|
|
|
|
(20.43 |
) |
|
|
(6 |
) |
|
|
|
||||
AISC, After By-product Credits, per Ounce |
|
$ |
15.29 |
|
|
|
2,059 |
|
|
|
|
|
$ |
12.54 |
|
|
|
1,825 |
|
|
|
|
|
$ |
13.57 |
|
|
|
1,923 |
|
|
|
|
|
$ |
10.52 |
|
|
|
2,075 |
|
|
|
|
||||
In thousands (except per ounce amounts) |
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
||||||||||||||||||||||||||||||||||||
|
Greens
|
|
Lucky
|
|
Keno
|
|
Corporate (2) |
|
Total
|
|
Greens
|
|
Lucky
|
|
Keno
|
|
Corporate (2) |
|
Total
|
|
Greens
|
|
Lucky
|
|
Keno
|
|
Corporate (2) |
|
||||||||||||||
Total cost of sales |
$ |
69,857 |
|
$ |
27,519 |
|
$ |
10,847 |
|
$ |
— |
|
$ |
108,223 |
|
$ |
70,231 |
|
$ |
3,117 |
|
$ |
17,936 |
|
$ |
— |
|
$ |
91,284 |
|
$ |
60,322 |
|
$ |
14,344 |
|
$ |
16,001 |
|
$ |
— |
|
Depreciation, depletion and amortization |
|
(14,443 |
) |
|
(7,911 |
) |
|
(3,602 |
) |
|
— |
|
|
(25,956 |
) |
|
(15,438 |
) |
|
(584 |
) |
|
(2,068 |
) |
|
— |
|
|
(18,090 |
) |
|
(11,015 |
) |
|
(4,306 |
) |
|
(1,948 |
) |
|
— |
|
Treatment costs |
|
9,724 |
|
|
3,223 |
|
|
— |
|
|
— |
|
|
12,947 |
|
|
9,873 |
|
|
149 |
|
|
(76 |
) |
|
— |
|
|
9,946 |
|
|
10,369 |
|
|
1,368 |
|
|
1,033 |
|
|
— |
|
Change in product inventory |
|
(2,196 |
) |
|
611 |
|
|
— |
|
|
— |
|
|
(1,585 |
) |
|
(1,787 |
) |
|
(1,851 |
) |
|
— |
|
|
— |
|
|
(3,638 |
) |
|
377 |
|
|
(2,450 |
) |
|
— |
|
|
— |
|
Reclamation and other costs |
|
(655 |
) |
|
(102 |
) |
|
— |
|
|
— |
|
|
(757 |
) |
|
(534 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(534 |
) |
|
(348 |
) |
|
(168 |
) |
|
— |
|
|
— |
|
Exclusion of |
|
— |
|
|
(3,634 |
) |
|
— |
|
|
— |
|
|
(3,634 |
) |
|
— |
|
|
(831 |
) |
|
— |
|
|
— |
|
|
(831 |
) |
|
— |
|
|
(20 |
) |
|
— |
|
|
— |
|
Exclusion of Keno Hill cash costs (4) |
|
— |
|
|
— |
|
|
(7,245 |
) |
|
— |
|
|
(7,245 |
) |
|
— |
|
|
— |
|
|
(15,792 |
) |
|
— |
|
|
(15,792 |
) |
|
— |
|
|
— |
|
|
(15,086 |
) |
|
— |
|
Cash Cost, Before By-product Credits (1) |
|
62,287 |
|
|
19,706 |
|
|
— |
|
|
— |
|
|
81,993 |
|
|
62,345 |
|
|
— |
|
|
— |
|
|
— |
|
|
62,345 |
|
|
59,705 |
|
|
8,768 |
|
|
— |
|
|
— |
|
Reclamation and other costs |
|
785 |
|
|
222 |
|
|
— |
|
|
— |
|
|
1,007 |
|
|
723 |
|
|
— |
|
|
— |
|
|
— |
|
|
723 |
|
|
722 |
|
|
101 |
|
|
— |
|
|
— |
|
Sustaining capital |
|
8,416 |
|
|
12,051 |
|
|
— |
|
|
66 |
|
|
20,533 |
|
|
15,249 |
|
|
14,768 |
|
|
— |
|
|
97 |
|
|
30,114 |
|
|
11,330 |
|
|
7,386 |
|
|
— |
|
|
237 |
|
Exclusion of |
|
— |
|
|
(5,396 |
) |
|
— |
|
|
— |
|
|
(5,396 |
) |
|
— |
|
|
(14,768 |
) |
|
|
|
— |
|
|
(14,768 |
) |
|
— |
|
|
(4,934 |
) |
|
|
|
|
|||
General and administrative |
|
— |
|
|
— |
|
|
— |
|
|
11,216 |
|
|
11,216 |
|
|
— |
|
|
— |
|
|
— |
|
|
12,273 |
|
|
12,273 |
|
|
— |
|
|
— |
|
|
— |
|
|
7,596 |
|
AISC, Before By-product Credits (1) |
|
71,488 |
|
|
26,583 |
|
|
— |
|
|
11,282 |
|
|
109,353 |
|
|
78,317 |
|
|
— |
|
|
— |
|
|
12,370 |
|
|
90,687 |
|
|
71,757 |
|
|
11,321 |
|
|
— |
|
|
7,833 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Zinc |
|
(20,206 |
) |
|
(4,785 |
) |
|
— |
|
|
— |
|
|
(24,991 |
) |
|
(18,499 |
) |
|
(223 |
) |
|
— |
|
|
— |
|
|
(18,722 |
) |
|
(20,027 |
) |
|
(2,019 |
) |
|
— |
|
|
— |
|
Gold |
|
(26,551 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(26,551 |
) |
|
(25,418 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(25,418 |
) |
|
(25,344 |
) |
|
— |
|
|
— |
|
|
— |
|
Lead |
|
(6,980 |
) |
|
(11,720 |
) |
|
— |
|
|
— |
|
|
(18,700 |
) |
|
(7,282 |
) |
|
(667 |
) |
|
— |
|
|
— |
|
|
(7,949 |
) |
|
(7,201 |
) |
|
(5,368 |
) |
|
— |
|
|
— |
|
Exclusion of |
|
|
|
3,943 |
|
|
— |
|
|
— |
|
|
3,943 |
|
|
— |
|
|
890 |
|
|
|
|
|
|
890 |
|
|
— |
|
|
676 |
|
|
|
|
|
|||||
Total By-product credits |
|
(53,737 |
) |
|
(12,562 |
) |
|
— |
|
|
— |
|
|
(66,299 |
) |
|
(51,199 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(51,199 |
) |
|
(52,572 |
) |
|
(6,711 |
) |
|
— |
|
|
— |
|
Cash Cost, After By-product Credits |
$ |
8,550 |
|
$ |
7,144 |
|
$ |
— |
|
$ |
— |
|
$ |
15,694 |
|
$ |
11,146 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
11,146 |
|
$ |
7,133 |
|
$ |
2,057 |
|
$ |
— |
|
$ |
— |
|
AISC, After By-product Credits |
$ |
17,751 |
|
$ |
14,021 |
|
$ |
— |
|
$ |
11,282 |
|
$ |
43,054 |
|
$ |
27,118 |
|
$ |
— |
|
$ |
— |
|
$ |
12,370 |
|
$ |
39,488 |
|
$ |
19,185 |
|
$ |
4,610 |
|
$ |
— |
|
$ |
7,833 |
|
Ounces produced |
|
2,479 |
|
|
1,061 |
|
|
|
|
|
|
3,540 |
|
|
2,260 |
|
|
62 |
|
|
|
|
|
|
2,322 |
|
|
2,343 |
|
|
475 |
|
|
|
|
|
||||||
Exclusion of |
|
— |
|
|
(253 |
) |
|
|
|
|
|
(253 |
) |
|
— |
|
|
(62 |
) |
|
|
|
|
|
(62 |
) |
|
— |
|
|
(41 |
) |
|
|
|
|
||||||
Divided by ounces produced |
|
2,479 |
|
|
808 |
|
|
|
|
|
|
3,287 |
|
|
2,260 |
|
|
— |
|
|
|
|
|
|
2,260 |
|
|
2,343 |
|
|
434 |
|
|
|
|
|
||||||
Cash Cost, Before By-product Credits, per Silver Ounce |
$ |
25.13 |
|
$ |
24.41 |
|
|
|
|
|
$ |
24.95 |
|
$ |
27.59 |
|
N/A |
|
|
|
|
|
$ |
27.59 |
|
$ |
25.48 |
|
$ |
20.20 |
|
|
|
|
|
|||||||
By-product credits per ounce |
|
(21.68 |
) |
|
(15.56 |
) |
|
|
|
|
|
(20.17 |
) |
|
(22.65 |
) |
N/A |
|
|
|
|
|
|
(22.65 |
) |
|
(22.44 |
) |
|
(15.46 |
) |
|
|
|
|
|||||||
Cash Cost, After By-product Credits, per Silver Ounce |
$ |
3.45 |
|
$ |
8.85 |
|
|
|
|
|
$ |
4.78 |
|
$ |
4.94 |
|
N/A |
|
|
|
|
|
$ |
4.94 |
|
$ |
3.04 |
|
$ |
4.74 |
|
|
|
|
|
|||||||
AISC, Before By-product Credits, per Silver Ounce |
$ |
28.84 |
|
$ |
32.92 |
|
|
|
|
|
$ |
33.27 |
|
$ |
34.65 |
|
N/A |
|
|
|
|
|
$ |
40.13 |
|
$ |
30.62 |
|
$ |
26.09 |
|
|
|
|
|
|||||||
By-product credits per ounce |
|
(21.68 |
) |
|
(15.56 |
) |
|
|
|
|
|
(20.17 |
) |
|
(22.65 |
) |
N/A |
|
|
|
|
|
|
(22.65 |
) |
|
(22.44 |
) |
|
(15.46 |
) |
|
|
|
|
|||||||
AISC, After By-product Credits, per Silver Ounce |
$ |
7.16 |
|
$ |
17.36 |
|
|
|
|
|
$ |
13.10 |
|
$ |
12.00 |
|
N/A |
|
|
|
|
|
$ |
17.48 |
|
$ |
8.18 |
|
$ |
10.63 |
|
|
|
|
|
|||||||
In thousands (except per ounce amounts) |
|
Three Months Ended March 31, 2024 |
|
|
Three Months Ended December 31, 2023 |
|
|
Three Months Ended September 30, 2023 |
|
|||||||||||||||||||||||||||
|
|
Casa
|
|
|
Other (3) |
|
|
Total
|
|
|
Casa
|
|
|
Other (3) |
|
|
Total
|
|
|
Casa
|
|
|
Other (3) |
|
|
Total
|
|
|||||||||
Total cost of sales |
|
$ |
58,260 |
|
|
$ |
3,885 |
|
|
$ |
62,145 |
|
|
$ |
58,945 |
|
|
$ |
3,596 |
|
|
$ |
62,541 |
|
|
$ |
56,822 |
|
|
$ |
940 |
|
|
$ |
57,762 |
|
Depreciation, depletion and amortization |
|
|
(22,951 |
) |
|
|
— |
|
|
|
(22,951 |
) |
|
|
(22,749 |
) |
|
|
2 |
|
|
|
(22,747 |
) |
|
|
(18,980 |
) |
|
|
32 |
|
|
|
(18,948 |
) |
Treatment costs |
|
|
24 |
|
|
|
— |
|
|
|
24 |
|
|
|
37 |
|
|
|
— |
|
|
|
37 |
|
|
|
254 |
|
|
|
— |
|
|
|
254 |
|
Change in product inventory |
|
|
1,739 |
|
|
|
— |
|
|
|
1,739 |
|
|
|
2,432 |
|
|
|
— |
|
|
|
2,432 |
|
|
|
(1,977 |
) |
|
|
— |
|
|
|
(1,977 |
) |
Reclamation and other costs |
|
|
(209 |
) |
|
|
— |
|
|
|
(209 |
) |
|
|
(216 |
) |
|
|
— |
|
|
|
(216 |
) |
|
|
(219 |
) |
|
|
— |
|
|
|
(219 |
) |
Exclusion of Other costs (6) |
|
|
— |
|
|
|
(3,885 |
) |
|
|
(3,885 |
) |
|
|
— |
|
|
|
(3,598 |
) |
|
|
(3,598 |
) |
|
|
— |
|
|
|
(972 |
) |
|
|
(972 |
) |
Cash Cost, Before By-product Credits (1) |
|
|
36,863 |
|
|
|
— |
|
|
|
36,863 |
|
|
|
38,449 |
|
|
|
— |
|
|
|
38,449 |
|
|
|
35,900 |
|
|
|
— |
|
|
|
35,900 |
|
Reclamation and other costs |
|
|
209 |
|
|
|
— |
|
|
|
209 |
|
|
|
216 |
|
|
|
— |
|
|
|
216 |
|
|
|
219 |
|
|
|
— |
|
|
|
219 |
|
Sustaining capital |
|
|
4,861 |
|
|
|
— |
|
|
|
4,861 |
|
|
|
5,796 |
|
|
|
— |
|
|
|
5,796 |
|
|
|
5,133 |
|
|
|
— |
|
|
|
5,133 |
|
AISC, Before By-product Credits (1) |
|
|
41,933 |
|
|
|
— |
|
|
|
41,933 |
|
|
|
44,461 |
|
|
|
— |
|
|
|
44,461 |
|
|
|
41,252 |
|
|
|
— |
|
|
|
41,252 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Silver |
|
|
(143 |
) |
|
|
— |
|
|
|
(143 |
) |
|
|
(132 |
) |
|
|
— |
|
|
|
(132 |
) |
|
|
(119 |
) |
|
|
— |
|
|
|
(119 |
) |
Total By-product credits |
|
|
(143 |
) |
|
|
— |
|
|
|
(143 |
) |
|
|
(132 |
) |
|
|
— |
|
|
|
(132 |
) |
|
|
(119 |
) |
|
|
— |
|
|
|
(119 |
) |
Cash Cost, After By-product Credits |
|
$ |
36,720 |
|
|
$ |
— |
|
|
$ |
36,720 |
|
|
$ |
38,317 |
|
|
$ |
— |
|
|
$ |
38,317 |
|
|
$ |
35,781 |
|
|
$ |
— |
|
|
$ |
35,781 |
|
AISC, After By-product Credits |
|
$ |
41,790 |
|
|
$ |
— |
|
|
$ |
41,790 |
|
|
$ |
44,329 |
|
|
$ |
— |
|
|
$ |
44,329 |
|
|
$ |
41,133 |
|
|
$ |
— |
|
|
$ |
41,133 |
|
Divided by gold ounces produced |
|
|
22 |
|
|
|
— |
|
|
|
22 |
|
|
|
23 |
|
|
|
— |
|
|
|
23 |
|
|
|
24 |
|
|
|
— |
|
|
|
24 |
|
Cash Cost, Before By-product Credits, per Gold Ounce |
|
$ |
1,675 |
|
|
$ |
— |
|
|
$ |
1,675 |
|
|
$ |
1,708 |
|
|
$ |
— |
|
|
$ |
1,708 |
|
|
$ |
1,480 |
|
|
$ |
— |
|
|
$ |
1,480 |
|
By-product credits per ounce |
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
|
|
(5 |
) |
|
|
— |
|
|
|
(5 |
) |
Cash Cost, After By-product Credits, per Gold Ounce |
|
$ |
1,669 |
|
|
$ |
— |
|
|
$ |
1,669 |
|
|
$ |
1,702 |
|
|
$ |
— |
|
|
$ |
1,702 |
|
|
$ |
1,475 |
|
|
$ |
— |
|
|
$ |
1,475 |
|
AISC, Before By-product Credits, per Gold Ounce |
|
$ |
1,905 |
|
|
$ |
— |
|
|
$ |
1,905 |
|
|
$ |
1,975 |
|
|
$ |
— |
|
|
$ |
1,975 |
|
|
$ |
1,700 |
|
|
$ |
— |
|
|
$ |
1,700 |
|
By-product credits per ounce |
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
|
|
(5 |
) |
|
|
— |
|
|
|
(5 |
) |
AISC, After By-product Credits, per Gold Ounce |
|
$ |
1,899 |
|
|
$ |
— |
|
|
$ |
1,899 |
|
|
$ |
1,969 |
|
|
$ |
— |
|
|
$ |
1,969 |
|
|
$ |
1,695 |
|
|
$ |
— |
|
|
$ |
1,695 |
|
In thousands (except per ounce amounts) |
|
Three Months Ended March 31, 2024 |
|
|
Three Months Ended December 31, 2023 |
|
|
Three Months Ended September 30, 2023 |
|
|||||||||||||||||||||||||||
|
|
Total Silver |
|
|
Total Gold
|
|
|
Total |
|
|
Total Silver |
|
|
Total Gold
|
|
|
Total |
|
|
Total Silver |
|
|
Total Gold
|
|
|
Total |
|
|||||||||
Total cost of sales |
|
$ |
108,223 |
|
|
$ |
62,145 |
|
|
$ |
170,368 |
|
|
$ |
91,284 |
|
|
$ |
62,541 |
|
|
$ |
153,825 |
|
|
$ |
90,667 |
|
|
$ |
57,762 |
|
|
$ |
148,429 |
|
Depreciation, depletion and amortization |
|
|
(25,956 |
) |
|
|
(22,951 |
) |
|
|
(48,907 |
) |
|
|
(18,090 |
) |
|
|
(22,747 |
) |
|
|
(40,837 |
) |
|
|
(17,269 |
) |
|
|
(18,948 |
) |
|
|
(36,217 |
) |
Treatment costs |
|
|
12,947 |
|
|
|
24 |
|
|
|
12,971 |
|
|
|
9,946 |
|
|
|
37 |
|
|
|
9,983 |
|
|
|
12,770 |
|
|
|
254 |
|
|
|
13,024 |
|
Change in product inventory |
|
|
(1,585 |
) |
|
|
1,739 |
|
|
|
154 |
|
|
|
(3,638 |
) |
|
|
2,432 |
|
|
|
(1,206 |
) |
|
|
(2,073 |
) |
|
|
(1,977 |
) |
|
|
(4,050 |
) |
Reclamation and other costs |
|
|
(757 |
) |
|
|
(209 |
) |
|
|
(966 |
) |
|
|
(534 |
) |
|
|
(216 |
) |
|
|
(750 |
) |
|
|
(516 |
) |
|
|
(219 |
) |
|
|
(735 |
) |
Exclusion of |
|
|
(3,634 |
) |
|
|
— |
|
|
|
(3,634 |
) |
|
|
(831 |
) |
|
|
— |
|
|
|
(831 |
) |
|
|
(20 |
) |
|
|
— |
|
|
|
(20 |
) |
Exclusion of Keno Hill cash costs (4) |
|
|
(7,245 |
) |
|
|
— |
|
|
|
(7,245 |
) |
|
|
(15,792 |
) |
|
|
— |
|
|
|
(15,792 |
) |
|
|
(15,086 |
) |
|
|
— |
|
|
|
(15,086 |
) |
Exclusion of Other costs (6) |
|
|
— |
|
|
|
(3,885 |
) |
|
|
(3,885 |
) |
|
|
— |
|
|
|
(3,598 |
) |
|
|
(3,598 |
) |
|
|
— |
|
|
|
(972 |
) |
|
|
(972 |
) |
Cash Cost, Before By-product Credits (1) |
|
|
81,993 |
|
|
|
36,863 |
|
|
|
118,856 |
|
|
|
62,345 |
|
|
|
38,449 |
|
|
|
100,794 |
|
|
|
68,473 |
|
|
|
35,900 |
|
|
|
104,373 |
|
Reclamation and other costs |
|
|
1,007 |
|
|
|
209 |
|
|
|
1,216 |
|
|
|
723 |
|
|
|
216 |
|
|
|
939 |
|
|
|
823 |
|
|
|
219 |
|
|
|
1,042 |
|
Sustaining capital |
|
|
20,533 |
|
|
|
4,861 |
|
|
|
25,394 |
|
|
|
30,114 |
|
|
|
5,796 |
|
|
|
35,910 |
|
|
|
18,953 |
|
|
|
5,133 |
|
|
|
24,086 |
|
Exclusion of |
|
|
(5,396 |
) |
|
|
— |
|
|
|
(5,396 |
) |
|
|
(14,768 |
) |
|
|
— |
|
|
|
(14,768 |
) |
|
|
(4,934 |
) |
|
|
— |
|
|
|
(4,934 |
) |
General and administrative |
|
|
11,216 |
|
|
|
— |
|
|
|
11,216 |
|
|
|
12,273 |
|
|
|
— |
|
|
|
12,273 |
|
|
|
7,596 |
|
|
|
— |
|
|
|
7,596 |
|
AISC, Before By-product Credits (1) |
|
|
109,353 |
|
|
|
41,933 |
|
|
|
151,286 |
|
|
|
90,687 |
|
|
|
44,461 |
|
|
|
135,148 |
|
|
|
90,911 |
|
|
|
41,252 |
|
|
|
132,163 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Zinc |
|
|
(24,991 |
) |
|
|
— |
|
|
|
(24,991 |
) |
|
|
(18,722 |
) |
|
|
— |
|
|
|
(18,722 |
) |
|
|
(22,046 |
) |
|
|
— |
|
|
|
(22,046 |
) |
Gold |
|
|
(26,551 |
) |
|
|
— |
|
|
|
(26,551 |
) |
|
|
(25,418 |
) |
|
|
— |
|
|
|
(25,418 |
) |
|
|
(25,344 |
) |
|
|
— |
|
|
|
(25,344 |
) |
Lead |
|
|
(18,700 |
) |
|
|
— |
|
|
|
(18,700 |
) |
|
|
(7,949 |
) |
|
|
— |
|
|
|
(7,949 |
) |
|
|
(12,569 |
) |
|
|
— |
|
|
|
(12,569 |
) |
Silver |
|
|
— |
|
|
|
(143 |
) |
|
|
(143 |
) |
|
0 |
|
|
|
(132 |
) |
|
|
(132 |
) |
|
|
— |
|
|
|
(119 |
) |
|
|
(119 |
) |
|
Exclusion of |
|
|
3,943 |
|
|
|
— |
|
|
|
3,943 |
|
|
890 |
|
|
|
— |
|
|
|
890 |
|
|
676 |
|
|
|
— |
|
|
|
676 |
|
||
Total By-product credits |
|
|
(66,299 |
) |
|
|
(143 |
) |
|
|
(66,442 |
) |
|
|
(51,199 |
) |
|
|
(132 |
) |
|
|
(51,331 |
) |
|
|
(59,283 |
) |
|
|
(119 |
) |
|
|
(59,402 |
) |
Cash Cost, After By-product Credits |
|
$ |
15,694 |
|
|
$ |
36,720 |
|
|
$ |
52,414 |
|
|
$ |
11,146 |
|
|
$ |
38,317 |
|
|
$ |
49,463 |
|
|
$ |
9,190 |
|
|
$ |
35,781 |
|
|
$ |
44,971 |
|
AISC, After By-product Credits |
|
$ |
43,054 |
|
|
$ |
41,790 |
|
|
$ |
84,844 |
|
|
$ |
39,488 |
|
|
$ |
44,329 |
|
|
$ |
83,817 |
|
|
$ |
31,628 |
|
|
$ |
41,133 |
|
|
$ |
72,761 |
|
Ounces produced |
|
|
3,540 |
|
|
|
22 |
|
|
|
|
|
|
2,322 |
|
|
|
23 |
|
|
|
|
|
|
2,818 |
|
|
|
24 |
|
|
|
|
|||
Exclusion of |
|
|
(253 |
) |
|
|
— |
|
|
|
|
|
|
(62 |
) |
|
|
— |
|
|
|
|
|
|
(41 |
) |
|
|
— |
|
|
|
|
|||
Divided by ounces produced |
|
|
3,287 |
|
|
|
22 |
|
|
|
|
|
|
2,260 |
|
|
|
23 |
|
|
|
|
|
|
2,777 |
|
|
|
24 |
|
|
|
|
|||
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
24.95 |
|
|
$ |
1,675 |
|
|
|
|
|
$ |
27.59 |
|
|
|
1,708 |
|
|
|
|
|
$ |
24.66 |
|
|
$ |
1,480 |
|
|
|
|
|||
By-product credits per ounce |
|
|
(20.17 |
) |
|
|
(6 |
) |
|
|
|
|
|
(22.65 |
) |
|
|
(6 |
) |
|
|
|
|
|
(21.35 |
) |
|
|
(5 |
) |
|
|
|
|||
Cash Cost, After By-product Credits, per Ounce |
|
$ |
4.78 |
|
|
$ |
1,669 |
|
|
|
|
|
$ |
4.94 |
|
|
$ |
1,702 |
|
|
|
|
|
$ |
3.31 |
|
|
$ |
1,475 |
|
|
|
|
|||
AISC, Before By-product Credits, per Ounce |
|
$ |
33.27 |
|
|
$ |
1,905 |
|
|
|
|
|
$ |
40.13 |
|
|
$ |
1,975 |
|
|
|
|
|
$ |
32.74 |
|
|
$ |
1,700 |
|
|
|
|
|||
By-product credits per ounce |
|
|
(20.17 |
) |
|
|
(6 |
) |
|
|
|
|
|
(22.65 |
) |
|
|
(6 |
) |
|
|
|
|
|
(21.35 |
) |
|
|
(5 |
) |
|
|
|
|||
AISC, After By-product Credits, per Ounce |
|
$ |
13.10 |
|
|
$ |
1,899 |
|
|
|
|
|
$ |
17.48 |
|
|
$ |
1,969 |
|
|
|
|
|
$ |
11.39 |
|
|
$ |
1,695 |
|
|
|
|
(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 operation. AISC, Before By-product Credits also includes reclamation and sustaining capital costs. |
|
|
(2) |
AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense and sustaining capital. |
|
|
(3) |
Other includes $6.8 million, $3.6 million, $3.9 million, $3.6 million, and $0.9 million of total cost of sales for the three months ended September 30, 2024, June 30, 2024, March 31, 2024, December 31, 2023, and September 30, 2023 respectively, and $14.3 million and $2.7 million for the nine months ended September 30, 2024 and 2023, related to the Company's environmental remediation services business and |
|
|
(4) |
|
|
|
(5) |
|
|
|
(6) |
During the nine months ended September 30, 2023, the Company completed the necessary studies to conclude usage of the F-160 pit as a tailings storage facility after mining is complete. As a result, a portion of the mining costs have been excluded from Cash Cost, Before By-product Credits and AISC, Before By-product Credits. |
2024 Guidance, Previous and Current Estimates: Reconciliation of Cost of Sales to Non-GAAP Measures
In thousands (except per ounce amounts) |
|
Previous estimate for Twelve Months Ended December 31, 2024 |
|
|||||||||||||||||||||||||||
|
|
Greens Creek |
|
|
|
|
|
Corporate(3) |
|
|
|
Total Silver |
|
|
|
|
|
|
|
Total Gold |
|
|||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
|
$ |
252,000 |
|
|
$ |
134,000 |
|
|
|
|
|
|
$ |
386,000 |
|
|
|
$ |
214,000 |
|
|
|
$ |
214,000 |
|
||||
Depreciation, depletion and amortization |
|
|
(44,000 |
) |
|
|
(38,000 |
) |
|
|
|
|
|
|
(82,000 |
) |
|
|
|
(67,000 |
) |
|
|
|
(67,000 |
) |
||||
Treatment costs |
|
|
28,000 |
|
|
|
11,000 |
|
|
|
|
|
|
|
39,000 |
|
|
|
|
0 |
|
|
|
|
0 |
|
||||
Change in product inventory |
|
|
— |
|
|
|
(2,000 |
) |
|
|
|
|
|
|
(2,000 |
) |
|
|
|
— |
|
|
|
|
— |
|
||||
Reclamation and other costs |
|
|
0 |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
||||
Cash Cost, Before By-product Credits (1) |
|
|
236,000 |
|
|
|
105,000 |
|
|
|
|
|
|
|
341,000 |
|
|
— |
|
|
147,000 |
|
|
— |
|
|
147,000 |
|
||
Reclamation and other costs |
|
|
3,000 |
|
|
|
1,000 |
|
|
|
|
|
|
|
4,000 |
|
|
|
|
1,000 |
|
|
|
|
1,000 |
|
||||
Sustaining capital |
|
|
51,000 |
|
|
|
44,000 |
|
|
|
1,101 |
|
|
|
|
96,101 |
|
|
|
|
16,000 |
|
|
|
|
16,000 |
|
|||
General and administrative |
|
|
- |
|
|
|
- |
|
|
|
50,463 |
|
|
|
|
50,463 |
|
|
|
|
— |
|
|
|
|
— |
|
|||
AISC, Before By-product Credits (1) |
|
|
290,000 |
|
|
|
150,000 |
|
|
|
51,564 |
|
|
— |
|
|
491,564 |
|
|
— |
|
|
164,000 |
|
|
— |
|
|
164,000 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Zinc |
|
|
(89,000 |
) |
|
|
(26,000 |
) |
|
|
|
|
|
|
(115,000 |
) |
|
|
|
— |
|
|
|
|
— |
|
||||
Gold |
|
|
(98,000 |
) |
|
|
— |
|
|
|
|
|
|
|
(98,000 |
) |
|
|
|
— |
|
|
|
|
— |
|
||||
Lead |
|
|
(28,000 |
) |
|
|
(56,000 |
) |
|
|
|
|
|
|
(84,000 |
) |
|
|
|
— |
|
|
|
|
— |
|
||||
Silver |
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
— |
|
|
|
|
(600 |
) |
|
|
|
(600 |
) |
||||
Total By-product credits |
|
|
(215,000 |
) |
|
|
(82,000 |
) |
|
|
— |
|
|
|
|
(297,000 |
) |
|
|
|
(600 |
) |
|
|
|
(600 |
) |
|||
Cash Cost, After By-product Credits |
|
$ |
21,000 |
|
|
$ |
23,000 |
|
|
$ |
— |
|
|
|
$ |
44,000 |
|
|
|
$ |
146,400 |
|
|
|
$ |
146,400 |
|
|||
AISC, After By-product Credits |
|
$ |
75,000 |
|
|
$ |
68,000 |
|
|
$ |
51,564 |
|
|
|
$ |
194,564 |
|
|
|
$ |
163,400 |
|
|
|
$ |
163,400 |
|
|||
Divided by ounces produced |
|
|
9,000 |
|
|
|
5,150 |
|
|
|
|
|
|
|
14,150 |
|
|
|
|
83.5 |
|
|
|
|
83.5 |
|
||||
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
26.22 |
|
|
$ |
20.39 |
|
|
|
|
|
|
$ |
24.10 |
|
|
|
$ |
1,760 |
|
|
|
$ |
1,760 |
|
||||
By-product credits per ounce |
|
|
(23.89 |
) |
|
|
(15.92 |
) |
|
|
|
|
|
|
(20.99 |
) |
|
|
|
(7 |
) |
|
|
|
(7 |
) |
||||
Cash Cost, After By-product Credits, per Ounce |
|
$ |
2.33 |
|
|
$ |
4.47 |
|
|
|
|
|
|
$ |
3.11 |
|
|
|
$ |
1,753 |
|
|
|
$ |
1,753 |
|
||||
AISC, Before By-product Credits, per Ounce |
|
$ |
32.22 |
|
|
$ |
29.13 |
|
|
|
|
|
|
$ |
34.74 |
|
|
|
$ |
1,964 |
|
|
|
$ |
1,964 |
|
||||
By-product credits per ounce |
|
|
(23.89 |
) |
|
|
(15.92 |
) |
|
|
|
|
|
|
(20.99 |
) |
|
|
|
(7 |
) |
|
|
|
(7 |
) |
||||
AISC, After By-product Credits, per Ounce |
|
$ |
8.33 |
|
|
$ |
13.21 |
|
|
|
|
|
|
$ |
13.75 |
|
|
|
$ |
1,957 |
|
|
|
$ |
1,957 |
|
||||
In thousands (except per ounce amounts) |
|
Current estimate for Twelve Months Ended December 31, 2024 |
|
|||||||||||||||||||||||||||
|
|
Greens Creek |
|
|
|
|
|
Corporate(3) |
|
|
|
Total Silver |
|
|
|
|
|
|
|
Total Gold |
|
|||||||||
Total cost of sales |
|
$ |
265,000 |
|
|
$ |
140,000 |
|
|
|
|
|
|
$ |
405,000 |
|
|
|
$ |
215,000 |
|
|
|
$ |
215,000 |
|
||||
Depreciation, depletion and amortization |
|
|
(54,000 |
) |
|
|
(39,000 |
) |
|
|
|
|
|
|
(93,000 |
) |
|
|
|
(71,500 |
) |
|
|
|
(71,500 |
) |
||||
Treatment costs |
|
|
28,000 |
|
|
|
11,000 |
|
|
|
|
|
|
|
39,000 |
|
|
|
|
0 |
|
|
|
|
0 |
|
||||
Change in product inventory |
|
|
— |
|
|
|
(2,000 |
) |
|
|
|
|
|
|
(2,000 |
) |
|
|
|
2,000 |
|
|
|
|
2,000 |
|
||||
Reclamation and other costs |
|
|
(7,500 |
) |
|
|
— |
|
|
|
|
|
|
|
(7,500 |
) |
|
|
|
— |
|
|
|
|
— |
|
||||
Cash Cost, Before By-product Credits (1) |
|
|
231,500 |
|
|
|
110,000 |
|
|
|
|
|
|
|
341,500 |
|
|
— |
|
|
145,500 |
|
|
— |
|
|
145,500 |
|
||
Reclamation and other costs |
|
|
3,000 |
|
|
|
1,000 |
|
|
|
|
|
|
|
4,000 |
|
|
|
|
1,000 |
|
|
|
|
1,000 |
|
||||
Sustaining capital |
|
|
50,000 |
|
|
|
40,000 |
|
|
|
1,143 |
|
|
|
|
91,143 |
|
|
|
|
18,500 |
|
|
|
|
18,500 |
|
|||
General and administrative |
|
|
- |
|
|
|
- |
|
|
|
48,346 |
|
|
|
|
48,346 |
|
|
|
|
— |
|
|
|
|
— |
|
|||
AISC, Before By-product Credits (1) |
|
|
284,500 |
|
|
|
151,000 |
|
|
|
49,489 |
|
|
— |
|
|
484,989 |
|
|
— |
|
|
165,000 |
|
|
— |
|
|
165,000 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Zinc |
|
|
(86,000 |
) |
|
|
(25,000 |
) |
|
|
|
|
|
|
(111,000 |
) |
|
|
|
— |
|
|
|
|
— |
|
||||
Gold |
|
|
(103,000 |
) |
|
|
— |
|
|
|
|
|
|
|
(103,000 |
) |
|
|
|
— |
|
|
|
|
— |
|
||||
Lead |
|
|
(27,000 |
) |
|
|
(53,500 |
) |
|
|
|
|
|
|
(80,500 |
) |
|
|
|
— |
|
|
|
|
— |
|
||||
Copper |
|
|
(500 |
) |
|
|
— |
|
|
|
|
|
|
|
(500 |
) |
|
|
|
— |
|
|
|
|
— |
|
||||
Silver |
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
— |
|
|
|
|
(600 |
) |
|
|
|
(600 |
) |
||||
Total By-product credits |
|
|
(216,500 |
) |
|
|
(78,500 |
) |
|
|
— |
|
|
|
|
(295,000 |
) |
|
|
|
(600 |
) |
|
|
|
(600 |
) |
|||
Cash Cost, After By-product Credits |
|
$ |
15,000 |
|
|
$ |
31,500 |
|
|
$ |
— |
|
|
|
$ |
46,500 |
|
|
|
$ |
144,900 |
|
|
|
$ |
144,900 |
|
|||
AISC, After By-product Credits |
|
$ |
68,000 |
|
|
$ |
72,500 |
|
|
$ |
49,489 |
|
|
|
$ |
189,989 |
|
|
|
$ |
164,400 |
|
|
|
$ |
164,400 |
|
|||
Divided by ounces produced |
|
|
8,800 |
|
|
|
4,850 |
|
|
|
|
|
|
|
13,650 |
|
|
|
|
85.5 |
|
|
|
|
85.5 |
|
||||
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
26.31 |
|
|
$ |
22.68 |
|
|
|
|
|
|
$ |
25.02 |
|
|
|
$ |
1,702 |
|
|
|
$ |
1,702 |
|
||||
By-product credits per ounce |
|
|
(24.60 |
) |
|
|
(16.19 |
) |
|
|
|
|
|
|
(21.61 |
) |
|
|
|
(7 |
) |
|
|
|
(7 |
) |
||||
Cash Cost, After By-product Credits, per Ounce |
|
$ |
1.71 |
|
|
$ |
6.49 |
|
|
|
|
|
|
$ |
3.41 |
|
|
|
$ |
1,695 |
|
|
|
$ |
1,695 |
|
||||
AISC, Before By-product Credits, per Ounce |
|
$ |
32.33 |
|
|
$ |
31.13 |
|
|
|
|
|
|
$ |
35.53 |
|
|
|
$ |
1,930 |
|
|
|
$ |
1,930 |
|
||||
By-product credits per ounce |
|
|
(24.60 |
) |
|
|
(16.19 |
) |
|
|
|
|
|
|
(21.61 |
) |
|
|
|
(7 |
) |
|
|
|
(7 |
) |
||||
AISC, After By-product Credits, per Ounce |
|
$ |
7.73 |
|
|
$ |
14.95 |
|
|
|
|
|
|
$ |
13.91 |
|
|
|
$ |
1,923 |
|
|
|
$ |
1,923 |
|
Reconciliation of Net Income (Loss) (GAAP) and Debt (GAAP) to Adjusted EBITDA (non-GAAP) and Net Debt (non-GAAP)
This release refers to the non-GAAP measures of adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA"), which is a measure of our operating performance, and net debt to adjusted EBITDA for the last 12 months (or "LTM adjusted EBITDA"), which is a measure of our ability to service our debt. Adjusted EBITDA is calculated as net income (loss) before the following items: interest expense, income and mining taxes, depreciation, depletion, and amortization expense, ramp-up and suspension costs, gains and losses on disposition of assets, foreign exchange gains and losses, write down of property, plant and equipment, fair value adjustments, net, interest and other income, provisions for environmental matters, stock-based compensation, provisional price gains and losses, monetization of zinc and lead hedges and inventory adjustments. Net debt is calculated as total debt, which consists of the liability balances for our Senior Notes, capital leases, and other notes payable, less the total of our cash and cash equivalents and short-term investments. Management believes that, when presented in conjunction with comparable GAAP measures, adjusted EBITDA and net debt to LTM adjusted EBITDA are useful to investors in evaluating our operating performance and ability to meet our debt obligations. The following table reconciles net income (loss) and debt to adjusted EBITDA and net debt:
Dollars are in thousands |
|
3Q-2024 |
|
|
2Q-2024 |
|
|
1Q-2024 |
|
|
4Q-2023 |
|
|
3Q-2023 |
|
|
LTM
|
|
|
FY 2023 |
|
|||||||
Net income (loss) |
|
$ |
1,761 |
|
|
$ |
27,870 |
|
|
$ |
(5,753 |
) |
|
$ |
(42,935 |
) |
|
$ |
(22,415 |
) |
|
$ |
(19,057 |
) |
|
$ |
(84,217 |
) |
Interest expense |
|
|
10,901 |
|
|
|
12,505 |
|
|
|
12,644 |
|
|
|
12,133 |
|
|
|
10,710 |
|
|
|
48,183 |
|
|
$ |
43,319 |
|
Income and mining tax expense (benefit) |
|
|
11,450 |
|
|
|
9,080 |
|
|
|
1,815 |
|
|
|
(5,682 |
) |
|
|
(1,500 |
) |
|
|
16,663 |
|
|
$ |
1,222 |
|
Depreciation, depletion and amortization |
|
|
44,118 |
|
|
|
53,921 |
|
|
|
51,226 |
|
|
|
51,967 |
|
|
|
37,095 |
|
|
|
201,232 |
|
|
$ |
163,672 |
|
Ramp-up and suspension costs |
|
|
11,295 |
|
|
|
4,272 |
|
|
|
10,926 |
|
|
|
23,814 |
|
|
|
21,025 |
|
|
|
50,307 |
|
|
$ |
72,498 |
|
(Gain) loss on disposition of assets |
|
|
(31 |
) |
|
|
(1,196 |
) |
|
|
69 |
|
|
|
1,043 |
|
|
|
(119 |
) |
|
|
(115 |
) |
|
$ |
849 |
|
Foreign exchange loss (gain) |
|
|
3,246 |
|
|
|
(2,673 |
) |
|
|
(3,982 |
) |
|
|
4,244 |
|
|
|
(4,176 |
) |
|
|
835 |
|
|
$ |
3,810 |
|
Write down of property, plant and equipment |
|
|
14,464 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,464 |
|
|
$ |
— |
|
Fair value adjustments, net |
|
|
(3,654 |
) |
|
|
(5,002 |
) |
|
|
1,852 |
|
|
|
(8,699 |
) |
|
|
6,397 |
|
|
|
(15,503 |
) |
|
$ |
(2,925 |
) |
Provisional price gains |
|
|
(5,080 |
) |
|
|
(10,937 |
) |
|
|
(3,533 |
) |
|
|
(5,930 |
) |
|
|
(8,064 |
) |
|
|
(25,480 |
) |
|
$ |
(18,230 |
) |
Provision for closed operations and environmental matters |
|
|
1,542 |
|
|
|
1,153 |
|
|
|
986 |
|
|
|
1,164 |
|
|
|
2,256 |
|
|
|
4,845 |
|
|
$ |
7,575 |
|
Stock-based compensation |
|
|
2,255 |
|
|
|
2,982 |
|
|
|
1,164 |
|
|
|
1,476 |
|
|
|
2,434 |
|
|
|
7,877 |
|
|
$ |
6,598 |
|
Inventory adjustments |
|
|
178 |
|
|
|
2,225 |
|
|
|
7,671 |
|
|
|
4,487 |
|
|
|
8,814 |
|
|
|
14,561 |
|
|
$ |
20,819 |
|
Monetization of zinc hedges |
|
|
(2,356 |
) |
|
|
(2,125 |
) |
|
|
(1,977 |
) |
|
|
(3,753 |
) |
|
|
(5,582 |
) |
|
|
(10,211 |
) |
|
$ |
(4,447 |
) |
Other |
|
|
(1,230 |
) |
|
|
(1,180 |
) |
|
|
(1,511 |
) |
|
|
(422 |
) |
|
|
(624 |
) |
|
|
(4,343 |
) |
|
$ |
(1,744 |
) |
Adjusted EBITDA |
|
$ |
88,859 |
|
|
$ |
90,895 |
|
|
$ |
71,597 |
|
|
$ |
32,907 |
|
|
$ |
46,251 |
|
|
$ |
284,258 |
|
|
$ |
208,799 |
|
Total debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
539,804 |
|
|
$ |
662,815 |
|
|||||
Less: Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,273 |
|
|
|
106,374 |
|
|||||
Net debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
517,531 |
|
|
$ |
556,441 |
|
|||||
Net debt/LTM adjusted EBITDA (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.8 |
|
|
|
2.7 |
|
Reconciliation of Net Income (Loss) Applicable to Common Stockholders (GAAP) to Adjusted Net Income (Loss) Applicable to Common Shareholders (non-GAAP)
This release refers to a non-GAAP measure of adjusted net income (loss) applicable to common stockholders and adjusted net income (loss) per share, which are indicators of our performance. They exclude certain impacts which are of a nature which we believe are not reflective of our underlying performance. Management believes that adjusted net income (loss) per common share provides investors with the ability to better evaluate our underlying operating performance.
Dollars are in thousands |
|
3Q-2024 |
|
|
2Q-2024 |
|
|
1Q-2024 |
|
|
4Q-2023 |
|
|
3Q-2023 |
|
|
|
YTD-2024 |
|
|
YTD-2023 |
|
|||||||
Net income (loss) applicable to common stockholders |
|
$ |
1,623 |
|
|
$ |
27,732 |
|
|
$ |
(5,891 |
) |
|
$ |
(43,073 |
) |
|
$ |
(22,553 |
) |
|
|
$ |
23,464 |
|
|
$ |
(41,696 |
) |
Adjusted for items below: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Fair value adjustments, net |
|
|
(3,654 |
) |
|
|
(5,002 |
) |
|
|
1,852 |
|
|
|
(8,699 |
) |
|
|
6,397 |
|
|
|
|
(6,804 |
) |
|
|
5,774 |
|
Provisional pricing gains |
|
|
(5,080 |
) |
|
|
(10,937 |
) |
|
|
(3,533 |
) |
|
|
(5,930 |
) |
|
|
(8,064 |
) |
|
|
|
(19,550 |
) |
|
|
(12,300 |
) |
Environmental accruals |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
200 |
|
|
|
763 |
|
|
|
|
— |
|
|
|
2,752 |
|
Write down of property, plant and equipment |
|
|
14,464 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
14,464 |
|
|
|
— |
|
Foreign exchange loss (gain) |
|
|
3,246 |
|
|
|
(2,673 |
) |
|
|
(3,982 |
) |
|
|
4,244 |
|
|
|
(4,176 |
) |
|
|
|
(3,409 |
) |
|
|
(434 |
) |
Ramp-up and suspension costs |
|
|
11,295 |
|
|
|
4,272 |
|
|
|
10,926 |
|
|
|
23,814 |
|
|
|
21,025 |
|
|
|
|
26,493 |
|
|
|
48,684 |
|
(Gain) loss on disposition of assets |
|
|
(31 |
) |
|
|
(1,196 |
) |
|
|
69 |
|
|
|
1,043 |
|
|
|
(119 |
) |
|
|
|
(1,158 |
) |
|
|
(194 |
) |
Inventory adjustments |
|
|
178 |
|
|
|
2,225 |
|
|
|
7,671 |
|
|
|
4,487 |
|
|
|
8,814 |
|
|
|
|
10,074 |
|
|
|
16,332 |
|
Monetization of zinc hedges |
|
|
(2,356 |
) |
|
|
(2,125 |
) |
|
|
(1,977 |
) |
|
|
(3,753 |
) |
|
|
(5,582 |
) |
|
|
|
(6,458 |
) |
|
|
(694 |
) |
Adjusted income (loss) applicable to common stockholders |
|
$ |
19,685 |
|
|
$ |
12,296 |
|
|
$ |
5,135 |
|
|
$ |
(27,667 |
) |
|
$ |
(3,495 |
) |
|
|
$ |
37,116 |
|
|
$ |
18,224 |
|
Weighted average shares - basic |
|
|
621,921 |
|
|
|
617,106 |
|
|
|
616,199 |
|
|
|
610,547 |
|
|
|
607,896 |
|
|
|
|
618,419 |
|
|
|
604,028 |
|
Weighted average shares - diluted |
|
|
625,739 |
|
|
|
622,206 |
|
|
|
616,199 |
|
|
|
610,547 |
|
|
|
607,896 |
|
|
|
|
621,792 |
|
|
|
604,028 |
|
Basic adjusted net income (loss) per common stock (in cents) |
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.01 |
|
|
|
(0.04 |
) |
|
|
(0.01 |
) |
|
|
|
0.06 |
|
|
|
0.03 |
|
Diluted adjusted net income (loss) per common stock (in cents) |
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.01 |
|
|
|
(0.04 |
) |
|
|
(0.01 |
) |
|
|
|
0.06 |
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 property, plant and mine development. 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 |
|
||||||||||
|
|
September 30, 2024 |
|
|
June 30, 2024 |
|
|
September 30, 2024 |
|
|
September 30, 2023 |
|
||||
Cash provided by operating activities |
|
$ |
55,009 |
|
|
$ |
78,718 |
|
|
$ |
150,807 |
|
|
$ |
74,615 |
|
Less: Additions to property, plant and mine development |
|
$ |
(55,699 |
) |
|
$ |
(50,420 |
) |
|
$ |
(153,708 |
) |
|
$ |
(161,265 |
) |
Free cash flow |
|
$ |
(690 |
) |
|
$ |
28,298 |
|
|
$ |
(2,901 |
) |
|
$ |
(86,650 |
) |
Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less additions to property, plant and mine development. Cash provided by operating activities for our silver operations, the Greens Creek and
Dollars are in thousands |
|
Total Silver Operations |
|
|
Nine Months Ended
|
|
|
Years Ended
|
|
|||||||||||||||
|
|
|
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
||||||
Cash provided by operating activities |
|
$ |
1,082,821 |
|
|
$ |
232,090 |
|
|
$ |
214,883 |
|
|
$ |
188,434 |
|
|
$ |
271,309 |
|
|
$ |
176,105 |
|
Exploration |
|
$ |
25,213 |
|
|
$ |
6,887 |
|
|
$ |
7,815 |
|
|
$ |
5,920 |
|
|
$ |
4,591 |
|
|
$ |
- |
|
Less: Additions to property, plant and mine development |
|
$ |
(364,979 |
) |
|
$ |
(68,981 |
) |
|
$ |
(108,879 |
) |
|
$ |
(87,890 |
) |
|
$ |
(53,768 |
) |
|
$ |
(45,461 |
) |
Free cash flow |
|
$ |
743,055 |
|
|
$ |
169,996 |
|
|
$ |
113,819 |
|
|
$ |
106,464 |
|
|
$ |
222,132 |
|
|
$ |
130,644 |
|
Table A |
Assay Results – Q3 2024 |
|
Zone |
Drillhole Number |
Drillhole Azm/Dip |
Sample From (feet) |
Sample To (feet) |
True Width (feet) |
Silver (oz/ton) |
Gold (oz/ton) |
Lead (%) |
Zinc (%) |
Depth From Surface (feet) |
Underground |
|
BMUG24-141 |
148/-20 |
159.6 |
164.0 |
2.2 |
57.3 |
0.01 |
0.3 |
1.0 |
1017 |
|
Including |
159.6 |
161.7 |
1.1 |
113.5 |
0.02 |
0.0 |
1.6 |
1017 |
||
|
BMUG24-143 |
140/-22 |
202.3 |
208.3 |
3.4 |
24.3 |
0.00 |
0.1 |
0.0 |
1037 |
|
|
Including |
204.9 |
208.3 |
1.9 |
42.3 |
0.00 |
0.2 |
0.3 |
1037 |
||
|
BMUG24-134 |
148/-15 |
363.3 |
370.7 |
5.7 |
36.9 |
0.01 |
8.4 |
6.1 |
1076 |
|
|
BMUG24-137 |
127/-11 |
302.9 |
321.6 |
15.5 |
25.9 |
0.01 |
2.4 |
3.0 |
1030 |
|
|
Including |
309.4 |
319.3 |
8.2 |
46.2 |
0.01 |
4.4 |
5.0 |
1030 |
||
|
BMUG24-138 |
153/-21 |
420.7 |
435.1 |
10.2 |
63.8 |
0.01 |
6.7 |
6.4 |
1132 |
|
|
Including |
420.7 |
429.8 |
6.4 |
99.6 |
0.01 |
10.7 |
9.8 |
1132 |
||
|
BMUG24-141 |
148/-20 |
392.6 |
407.1 |
10.6 |
18.0 |
0.00 |
0.9 |
0.1 |
1119 |
|
|
Including |
405.8 |
407.1 |
0.9 |
120.2 |
0.02 |
2.4 |
0.4 |
1119 |
||
|
BMUG24-142 |
140/-18 |
333.9 |
363.9 |
23.0 |
5.8 |
0.00 |
1.6 |
0.3 |
1076 |
|
|
Including |
335.8 |
337.5 |
1.3 |
29.3 |
0.00 |
17.3 |
0.1 |
1076 |
||
|
BMUG24-143 |
140/-22 |
421.3 |
456.9 |
27.7 |
15.6 |
0.01 |
3.0 |
0.3 |
1135 |
|
|
Including |
447.8 |
454.9 |
5.5 |
52.1 |
0.01 |
11.1 |
0.4 |
1135 |
||
|
BMUG24-144 |
134/-15 |
329.7 |
341.2 |
8.7 |
27.3 |
0.00 |
5.4 |
1.1 |
1066 |
|
|
Including |
334.6 |
341.2 |
5.0 |
43.5 |
0.00 |
9.6 |
1.2 |
1066 |
||
|
BMUG24-146 |
125/-21 |
382.7 |
399.3 |
10.8 |
22.9 |
0.00 |
3.9 |
1.1 |
1132 |
|
|
Including |
395.3 |
396.4 |
0.7 |
260.2 |
0.02 |
40.0 |
8.4 |
1132 |
||
Flame & Moth, Vein 1 |
FMUG24-051 |
255/5 |
252.7 |
257.9 |
3.6 |
10.5 |
0.00 |
1.3 |
3.6 |
341 |
|
Flame & Moth, Vein 1 |
FMUG24-052 |
255/15 |
297.7 |
301.7 |
3.0 |
28.2 |
0.02 |
1.3 |
2.2 |
276 |
|
Flame & Moth, Vein 1 |
FMUG24-054 |
240/-41 |
214.2 |
236.2 |
17.1 |
38.1 |
0.02 |
4.9 |
8.4 |
545 |
|
Flame & Moth, Vein 1 |
FMUG24-055 |
254/-57 |
207.3 |
225.4 |
14.8 |
71.6 |
0.01 |
11.6 |
11.2 |
577 |
|
Flame & Moth, Vein 1 |
FMUG24-056 |
234/-54 |
244.1 |
289.2 |
31.3 |
38.1 |
0.01 |
2.3 |
10.8 |
627 |
|
Flame & Moth, Vein 1 |
FMUG24-057 |
225/-44 |
278.3 |
322.8 |
26.1 |
19.1 |
0.02 |
1.2 |
12.6 |
614 |
|
Flame & Moth, Vein 1 |
Including |
286.5 |
290.4 |
2.2 |
33.5 |
0.02 |
2.0 |
11.3 |
614 |
||
Flame & Moth, Vein 1 |
Including |
306.9 |
322.8 |
9.4 |
23.2 |
0.02 |
0.9 |
7.7 |
614 |
||
Flame & Moth, Vein 1 |
FMUG24-058 |
261/11 |
244.8 |
251.6 |
5.8 |
23.3 |
0.00 |
2.2 |
2.7 |
318 |
|
Flame & Moth, Vein 1 |
Including |
244.8 |
245.6 |
0.7 |
124.2 |
0.02 |
8.6 |
13.0 |
318 |
||
Flame & Moth, Vein 1 |
FMUG24-059 |
300/-65 |
200.0 |
220.1 |
16.1 |
50.3 |
0.01 |
2.1 |
10.7 |
600 |
|
Flame & Moth, Vein 1 |
Including |
200.8 |
218.2 |
13.9 |
55.4 |
0.02 |
2.1 |
11.3 |
600 |
||
Flame & Moth, Vein 1 |
FMUG24-060 |
270/-66 |
213.8 |
232.3 |
14.3 |
37.7 |
0.02 |
2.9 |
12.3 |
607 |
|
Flame & Moth, Vein 1 |
Including |
215.9 |
227.9 |
9.3 |
51.8 |
0.02 |
2.8 |
15.2 |
607 |
||
Flame & Moth, Vein 1 |
FMUG24-061 |
245/-15 |
250.3 |
252.6 |
1.9 |
14.1 |
0.00 |
0.7 |
0.9 |
443 |
|
Flame & Moth, Vein 1 |
FMUG24-062 |
230/-35 |
247.7 |
276.2 |
19.8 |
30.3 |
0.01 |
5.5 |
13.2 |
548 |
|
Surface |
|
K-24-0884 |
308/-70 |
884.3 |
891.3 |
4.8 |
0.1 |
0.06 |
0.0 |
0.1 |
757 |
|
K-24-0885 |
328/-75 |
713.9 |
716.3 |
1.8 |
3.8 |
0.00 |
0.0 |
0.0 |
656 |
|
|
K-24-0886 |
322/-64 |
583.0 |
583.4 |
0.3 |
4.5 |
0.00 |
0.9 |
1.5 |
502 |
|
|
K-24-0891 |
303/-75 |
759.9 |
762.1 |
1.0 |
0.6 |
0.00 |
0.0 |
0.0 |
728 |
|
|
K-24-0884 |
308/-70 |
991.1 |
994.3 |
1.7 |
11.9 |
0.00 |
0.5 |
0.4 |
845 |
|
Bermingham Deep, |
K-24-0888 |
308/-58 |
1808.3 |
1820.9 |
7.4 |
0.0 |
0.00 |
0.0 |
0.0 |
1478 |
|
Bermingham Deep, Main Vein |
K-24-0899 |
324/-69 |
1937.2 |
1965.9 |
25.6 |
1.5 |
0.00 |
0.3 |
0.7 |
1720 |
|
Bermingham Deep, Footwall Vein |
K-24-0899 |
324/-69 |
2248.0 |
2262.0 |
9.2 |
2.1 |
0.00 |
0.4 |
0.0 |
1991 |
|
|
K-24-0886 |
322/-64 |
614.1 |
617.5 |
2.7 |
28.4 |
0.01 |
0.7 |
0.3 |
528 |
|
|
Including |
614.1 |
615.0 |
0.6 |
112.6 |
0.04 |
2.6 |
0.0 |
528 |
||
|
K-24-0889 |
303/-75 |
728.3 |
730.1 |
1.2 |
0.1 |
0.01 |
0.0 |
0.0 |
686 |
|
|
K-24-0880 |
288/-71 |
1291.1 |
1291.7 |
0.5 |
1.7 |
0.02 |
0.0 |
0.0 |
1133 |
|
|
K-24-0881 |
284/-51 |
928.4 |
929.4 |
0.7 |
6.3 |
0.00 |
0.2 |
0.2 |
664 |
|
|
K-24-0880 |
288/-71 |
1368.1 |
1377.3 |
7.1 |
0.0 |
0.00 |
0.0 |
0.0 |
1201 |
|
|
K-24-0877 |
306/-72 |
1195.9 |
1200.2 |
3.9 |
26.4 |
0.02 |
2.3 |
0.3 |
1003 |
|
Elsa 17, Unknown Structure |
K-24-0894 |
354/-53 |
480.2 |
482.3 |
2.1 |
48.0 |
0.00 |
0.0 |
0.0 |
336 |
|
Elsa 17, |
K-24-0894 |
354/-53 |
751.2 |
756.0 |
4.0 |
0.2 |
0.00 |
0.0 |
0.0 |
508 |
|
Elsa 17, |
K-24-0895 |
0/-74 |
893.8 |
896.4 |
1.7 |
6.1 |
0.00 |
0.2 |
0.2 |
801 |
|
Elsa 17, |
K-24-0896 |
1/-74 |
677.0 |
678.0 |
0.8 |
0.2 |
0.00 |
0.0 |
0.0 |
395 |
|
Elsa 17, |
K-24-0898 |
257/-47 |
741.9 |
743.3 |
0.8 |
0.4 |
0.00 |
0.0 |
0.0 |
649 |
Greens Creek ( |
Zone |
Drillhole
|
Drillhole Azm/Dip |
Sample From (feet) |
Sample To (feet) |
True Width (feet) |
Silver (oz/ton) |
Gold (oz/ton) |
Zinc
|
Lead
|
Depth From Surface (feet) |
Underground |
NWW |
GC6391 |
63/-78 |
293.0 |
295.9 |
2.9 |
6.7 |
0.08 |
12.6 |
2.9 |
-578 |
NWW |
GC6391 |
63/-78 |
308.9 |
310.5 |
1.6 |
20.0 |
0.03 |
16.3 |
4.0 |
-578 |
|
200 South |
GC6401 |
262/-82 |
0.0 |
4.5 |
4.4 |
8.7 |
0.01 |
7.3 |
3.8 |
-1359 |
|
200 South |
GC6401 |
262/-82 |
36.6 |
40.8 |
4.1 |
6.9 |
0.04 |
7.0 |
3.5 |
-1389 |
|
200 South |
GC6401 |
262/-82 |
50.5 |
53.7 |
3.2 |
16.7 |
0.03 |
9.2 |
3.6 |
-1409 |
|
200 South |
GC6401 |
262/-82 |
110.6 |
123.9 |
13.1 |
8.3 |
0.03 |
2.8 |
1.7 |
-1499 |
|
200 South |
GC6441 |
63/55 |
100.9 |
105.5 |
4.1 |
4.7 |
0.03 |
14.8 |
7.8 |
-1169 |
|
200 South |
GC6441 |
63/55 |
110.2 |
111.2 |
0.9 |
6.0 |
0.01 |
8.7 |
10.5 |
-1169 |
|
200 South |
GC6442 |
243/87 |
5.3 |
11.1 |
5.0 |
5.5 |
0.01 |
9.7 |
4.5 |
-1209 |
|
200 South |
GC6442 |
243/87 |
36.0 |
56.0 |
17.4 |
7.2 |
0.00 |
6.9 |
3.4 |
-1238 |
|
200 South |
GC6444 |
243/-47 |
365.0 |
418.0 |
23.6 |
20.6 |
0.02 |
0.7 |
0.3 |
-1522 |
|
200 South |
GC6448 |
243/-8 |
74.5 |
76.5 |
1.6 |
21.8 |
0.02 |
11.1 |
5.9 |
-1297 |
|
200 South |
GC6449 |
254/-12 |
69.5 |
77.2 |
7.3 |
10.5 |
0.02 |
5.3 |
3.1 |
-1300 |
|
200 South |
GC6451 |
256/-46 |
311.0 |
356.7 |
28.1 |
22.0 |
0.02 |
2.0 |
1.1 |
-1507 |
|
200 South |
GC6452 |
232/-68 |
772.0 |
782.0 |
9.4 |
50.5 |
0.09 |
1.1 |
0.5 |
-2849 |
|
200 South |
GC6452 |
232/-68 |
807.7 |
809.5 |
1.7 |
22.7 |
0.29 |
0.3 |
0.1 |
-2059 |
|
200 South |
GC6452 |
232/-68 |
814.0 |
818.4 |
4.1 |
10.8 |
0.13 |
0.4 |
0.2 |
-2069 |
|
200 South |
GC6453 |
232/-65 |
22.7 |
37.0 |
14.1 |
7.2 |
0.29 |
26.2 |
7.3 |
-749 |
|
200 South |
GC6453 |
232/-65 |
60.7 |
62.8 |
2.1 |
4.6 |
0.06 |
32.7 |
2.3 |
-784 |
|
200 South |
GC6453 |
232/-65 |
94.0 |
105.6 |
11.4 |
1.1 |
0.01 |
20.6 |
3.4 |
-859 |
|
200 South |
GC6453 |
232/-65 |
650.7 |
677.6 |
20.6 |
10.1 |
0.10 |
9.4 |
3.6 |
-1269 |
|
200 South |
GC6454 |
243/-32 |
348.0 |
395.0 |
33.8 |
74.0 |
0.03 |
4.7 |
2.2 |
-1551 |
|
200 South |
GC6457 |
243/-54 |
421.1 |
422.3 |
0.4 |
21.1 |
0.01 |
1.4 |
0.7 |
-1624 |
|
200 South |
GC6461 |
128/-81 |
383.3 |
384.9 |
1.5 |
14.0 |
0.02 |
7.5 |
3.6 |
-1069 |
|
200 South |
GC6461 |
128/-81 |
443.0 |
453.0 |
8.7 |
16.2 |
0.11 |
5.8 |
3.1 |
-1059 |
|
200 South |
GC6465 |
223/-67 |
772.0 |
787.0 |
10.6 |
22.4 |
0.05 |
0.6 |
0.3 |
-2016 |
|
200 South |
GC6467 |
267/-78 |
695.0 |
696.0 |
0.6 |
21.8 |
0.02 |
9.8 |
6.4 |
-1977 |
|
200 South |
GC6467 |
267/-78 |
711.5 |
719.0 |
4.8 |
29.0 |
0.02 |
7.2 |
4.7 |
-1992 |
|
200 South |
GC6471 |
237/-85 |
862.9 |
865.9 |
2.9 |
2.3 |
0.00 |
12.6 |
5.7 |
-2159 |
|
200 South |
GC6473 |
237/-73 |
615.0 |
616.4 |
1.4 |
1.8 |
0.01 |
13.8 |
8.9 |
-1881 |
|
9A |
GC6455 |
71/-52 |
21.5 |
27.5 |
5.7 |
9.4 |
0.01 |
18.0 |
8.9 |
32 |
|
9A |
GC6455 |
71/-52 |
46.0 |
47.0 |
1.0 |
5.4 |
0.02 |
10.6 |
5.4 |
32 |
|
9A |
GC6458 |
75/-33 |
13.0 |
27.4 |
14.2 |
8.1 |
0.13 |
6.4 |
2.8 |
18 |
|
9A |
GC6466 |
34/-39 |
124.7 |
129.4 |
4.6 |
5.2 |
0.02 |
13.2 |
5.9 |
-70 |
|
9A |
GC6468 |
63/-31 |
121.5 |
122.7 |
1.2 |
12.4 |
0.09 |
19.8 |
5.5 |
-52 |
|
9A |
GC6469 |
63/-66 |
164.0 |
176.9 |
12.7 |
6.3 |
0.10 |
12.8 |
4.3 |
-139 |
|
9A |
GC6469 |
63/-66 |
185.5 |
187.0 |
1.5 |
5.9 |
0.29 |
0.9 |
0.4 |
-159 |
|
9A |
GC6470 |
105/-72 |
198.5 |
228.6 |
30.1 |
7.4 |
0.13 |
10.3 |
3.8 |
-189 |
|
SWB |
GC6407 |
255/14 |
165.3 |
168.0 |
2.0 |
23.2 |
0.03 |
13.1 |
6.9 |
50 |
|
SWB |
GC6407 |
255/14 |
199.8 |
203.0 |
2.4 |
9.3 |
0.11 |
7.3 |
3.9 |
50 |
|
SWB |
GC6407 |
255/14 |
218.8 |
223.7 |
3.6 |
5.5 |
0.02 |
11.7 |
4.7 |
50 |
|
SWB |
GC6407 |
255/14 |
233.3 |
235.2 |
1.4 |
26.5 |
0.12 |
6.5 |
3.3 |
50 |
|
SWB |
GC6407 |
255/14 |
335.3 |
338.0 |
2.5 |
5.9 |
0.02 |
13.1 |
6.2 |
76 |
|
SWB |
GC6410 |
125/-58 |
123.0 |
126.0 |
2.5 |
11.4 |
0.03 |
4.7 |
2.0 |
-122 |
|
SWB |
GC6412 |
68/-86 |
63.0 |
73.0 |
10.0 |
19.2 |
0.03 |
9.4 |
5.4 |
-79 |
|
SWB |
GC6413 |
244/18 |
201.0 |
203.2 |
2.2 |
14.9 |
0.03 |
6.2 |
3.6 |
51 |
|
SWB |
GC6416 |
140/-61 |
88.0 |
90.2 |
2.2 |
40.9 |
0.06 |
21.5 |
17.1 |
-101 |
|
SWB |
GC6440 |
308/-75 |
325.0 |
344.7 |
19.0 |
51.4 |
0.52 |
9.3 |
4.9 |
-1001 |
|
SWB |
GC6440 |
308/-75 |
383.7 |
390.0 |
6.1 |
20.0 |
0.18 |
2.0 |
3.5 |
-1060 |
|
SWB |
GC6445 |
292/-69 |
457.5 |
462.7 |
4.5 |
11.3 |
0.17 |
9.6 |
4.1 |
-1108 |
|
SWB |
GC6450 |
282/-72 |
339.5 |
347.0 |
6.3 |
45.6 |
0.72 |
10.5 |
5.1 |
-1009 |
|
SWB |
GC6450 |
282/-72 |
458.0 |
465.3 |
5.2 |
16.1 |
0.03 |
12.1 |
6.5 |
-1118 |
|
SWB |
GC6450 |
282/-72 |
501.3 |
508.8 |
5.3 |
13.4 |
0.24 |
8.8 |
4.1 |
-1166 |
|
Gallagher |
GC6478 |
268/-81 |
19.5 |
29.7 |
9.9 |
6.8 |
0.08 |
2.2 |
1.0 |
-756 |
|
Gallagher |
GC6478 |
268/-81 |
70.3 |
73.0 |
2.7 |
51.4 |
0.32 |
9.3 |
3.7 |
-805 |
|
West |
GC6385 |
92/-8 |
266.0 |
292.0 |
25.6 |
12.0 |
0.14 |
6.9 |
2.8 |
-419 |
|
West |
GC6472 |
66/-13 |
17.0 |
22.2 |
5.2 |
15.5 |
0.46 |
35.7 |
9.9 |
-494 |
|
West |
GC6472 |
66/-13 |
61.8 |
72.7 |
10.7 |
5.6 |
0.16 |
13.1 |
2.3 |
-499 |
|
West |
GC6472 |
66/-13 |
335.0 |
338.5 |
3.4 |
5.2 |
0.05 |
20.2 |
4.8 |
-569 |
|
West |
GC6472 |
66/-13 |
347.0 |
349.6 |
2.6 |
15.5 |
0.04 |
14.9 |
4.9 |
-569 |
|
West |
GC6476 |
88/48 |
1.0 |
4.2 |
2.9 |
2.1 |
0.29 |
14.2 |
2.0 |
-475 |
|
West |
GC6476 |
88/48 |
14.0 |
18.2 |
3.9 |
18.7 |
0.23 |
2.4 |
0.8 |
-463 |
|
West |
GC6476 |
88/48 |
39.0 |
51.3 |
11.3 |
30.0 |
0.45 |
20.0 |
7.5 |
-442 |
|
West |
GC6490 |
64/-14 |
624.2 |
631.0 |
4.1 |
49.7 |
0.77 |
9.2 |
4.8 |
-115 |
|
West |
GC6492 |
64/-18 |
609.0 |
613.3 |
4.2 |
18.3 |
0.62 |
1.4 |
0.4 |
-157 |
|
West |
GC6499 |
59/-12 |
513.0 |
515.0 |
2.0 |
3.1 |
0.11 |
12.5 |
6.1 |
-69 |
|
West |
GC6499 |
59.4/-12 |
670.0 |
678.0 |
8.0 |
16.1 |
0.19 |
5.9 |
2.8 |
-69 |
|
SURFACE |
Upper Plate |
PS0480 |
230/-62 |
299.6 |
304.4 |
3.7 |
6.2 |
0.01 |
10.4 |
4.5 |
376 |
Upper Plate |
PS0480 |
230/-62 |
313.5 |
320.1 |
6.1 |
12.3 |
0.02 |
4.4 |
2.0 |
376 |
|
Upper Plate |
PS0481 |
211/-77 |
265.3 |
272.8 |
5.9 |
8.0 |
0.03 |
6.4 |
2.8 |
374 |
|
Upper Plate |
PS0484 |
83/48 |
406.4 |
409.2 |
2.1 |
15.6 |
0.02 |
3.4 |
1.4 |
304 |
|
Upper Plate |
PS0484 |
83/48 |
421.7 |
438.7 |
11.6 |
22.2 |
0.02 |
1.4 |
0.7 |
288 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241106097385/en/
For further information, please contact:
Vice President - Investor Relations and Treasurer
Communications Coordinator
800-HECLA91 (800-432-5291)
Investor Relations
Email: hmc-info@hecla.com
Website: http://www.hecla.com
Source: