Coeur Mining, Inc.
For the period ended May 13, 2025. Filed Apr 2, 2025.
View on SEC.govAbout this filing
What shareholders are asked to vote on at a company's meeting. It is where to find what directors and top executives are paid, and who owns the most shares.
May 13, 2025 · Filed Apr 2, 2025
Contents
Appendix A – Certain Additional Information
Reconciliation of Non-U.S. GAAP Information
Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed by generally accepted accounting principles (“GAAP”). These measures should not be considered in isolation or as a substitute for performance measures prepared in accordance with GAAP.
Adjusted EBITDA Reconciliation
| ($ thousands) | 2024 | 2023 | 2022 |
|---|---|---|---|
| Net income (loss) | $58,900 | ($103,612) | ($78,107) |
| Interest expense, net of capitalized interest | $51,276 | 29,099 | 23,861 |
| Income tax provision (benefit) | $67,450 | 35,156 | 14,658 |
| Amortization | $124,974 | 99,822 | 111,626 |
| EBITDA | $302,600 | $60,465 | $72,038 |
| Fair value adjustments, net | — | (3,384) | 66,668 |
| Foreign exchange (gain) loss | ($4,753) | 459 | 850 |
| (Gain) loss on sale of assets and securities | $4,250 | 25,197 | (64,429) |
| RMC bankruptcy distribution | ($1,294) | (1,516) | (1,651) |
| (Gain) loss on debt extinguishment | ($417) | (3,437) | — |
| Asset retirement obligation accretion | $16,778 | 16,405 | 14,232 |
| Inventory adjustments and write-downs | $8,042 | 43,188 | 49,085 |
| Other adjustments | $5,429 | 4,925 | 2,161 |
| Adjusted EBITDA | $339,152 | $142,302 | $138,954 |
| 106 | Coeur Mining 2025 Proxy Statement |
Gold CAS / oz and Silver CAS / oz
| In thousands (except metal sales and per ounce amounts) | Palmarejo | Rochester | Kensington | Wharf | Silvertip | Total |
|---|---|---|---|---|---|---|
| Costs applicable to sales, including amortization (U.S. GAAP) | $240,473 | $195,904 | $185,958 | $104,853 | $3,235 | $730,387 |
| Amortization | (44,979) | (41,293) | (28,201) | (6,487) | (3,235) | (124,195) |
| Reported costs applicable to sales | $195,458 | $154,611 | $157,757 | $98,366 | — | $606,192 |
| Inventory adjustments | (1,365) | (2,746) | (361) | (126) | — | (4,598) |
| By-product credit | — | — | (72) | (6,405) | — | (6,333) |
| Adjusted costs applicable to sales | $194,093 | $151,865 | $157,468 | $91,835 | — | $595,261 |
| Metal Sales | ||||||
| Gold ounces | 108,783 | 38,345 | 95,361 | 98,327 | — | 340,816 |
| Silver ounces | 6,796,715 | 4,389,378 | — | 232,728 | — | 11,418,821 |
| Revenue Split | ||||||
| Gold | 50% | 42% | 100% | 100% | — | |
| Silver | 50% | 58% | — | — | — | |
| Adjusted costs applicable to sales | ||||||
| Gold ($/oz) | $892 | $1,663 | $1,651 | $934 | — | $1,203 |
| Silver ($/oz) | $14.28 | $20.07 | — | $16.55 | ||
| Coeur Mining 2025 Proxy Statement | 107 |
|---|
| In thousands (except metal sales and per ounce amounts) | Palmarejo | Rochester | Kensington | Wharf | Silvertip | Total |
|---|---|---|---|---|---|---|
| Costs applicable to sales, including amortization (U.S. GAAP) | $230,018 | $197,663 | $178,564 | $121,351 | $4,018 | $731,614 |
| Amortization | (35,709) | (26,392) | (25,905) | (6,694) | (4,018) | (98,718) |
| Reported costs applicable to sales | $194,309 | $171,271 | $152,659 | $114,657 | — | $632,896 |
| Inventory adjustments | (933) | (17,305) | (988) | (653) | (19,879) | |
| By-product credit | — | — | (468) | (6,439) | (6,907) | |
| Adjusted costs applicable to sales | $193,376 | $153,966 | $151,203 | $107,565 | — | $606,110 |
| Metal Sales | ||||||
| Gold ounces | 99,043 | 38,449 | 84,671 | 93,348 | — | 315,511 |
| Silver ounces | 6,534,469 | 3,339,780 | — | 266,156 | — | 10,140,405 |
| Revenue Split | ||||||
| Gold | 52% | 50% | 100% | 100% | — | — |
| Silver | 48% | 50% | — | — | ||
| Adjusted costs applicable to sales | ||||||
| Gold ($/oz) | $957 | $1,922 | $1,786 | $1,152 | — | $1,355 |
| Silver ($/oz) | $15.09 | $23.97 | — | $18.10 | ||
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.