Hecla Reports First Quarter 2025 Results
Record revenues and Adjusted EBITDA,
FIRST QUARTER HIGHLIGHTS
Financial Achievements:
-
Generated record sales of
$261.3 million , an increase of 5% over the prior quarter. -
Reported net income applicable to common stockholders of
$28.7 million , or$0.05 per share. -
Achieved record Adjusted EBITDA of
$90.8 million during the quarter,$357.1 million during the last 12 months resulting in an improved net leverage ratio* of 1.5x compared to 1.6x in the prior quarter.5 -
Consolidated silver total cost of sales of
$129.6 million ; cash cost and all-in sustaining cost ("AISC") per silver ounce (each after by-product credits) of$1.29 and$11.91 , respectively.3,4 -
Keno Hill posted its first profitable quarter under Hecla ownership, delivering$1.0 million of gross profit, helped by the elevated silver price. The mine continues to advance work to achieve commercial production status. -
Gold total cost of sales of
$50.7 million ; cash cost and all-in sustaining cost ("AISC") per gold ounce of$2,195 and$2,303 , respectively.3,4
Operational Performance:
- Produced 4.1 million ounces of silver and 34,232 ounces of gold.
- Established a new quarterly milling record at Lucky Friday of 108,745 tons, beating the prior record set in the fourth quarter 2024.
-
Increased
Keno Hill production to 772,430 ounces of silver, growing 23% over the fourth quarter of 2024.
Exploration:
-
Extended Greens Creek mineralization 400 feet down plunge to the south in the 200South Zone . - Confirmed and expanded mineralization at Keno Hill in the Bermingham Deposit through continued drilling.
-
Initiated surface exploration programs at Midas in
Nevada andGreens Creek , with drilling set to begin in May.
*Net leverage ratio is calculated as current debt, long-term debt and finance leases less cash divided by trailing twelve-month adjusted EBITDA.
STRATEGIC PRIORITIES FOR 2025
- Strengthen the balance sheet in 2025, targeting highest risk-adjusted return projects and increasing free cash flow generation.
-
Advance
Keno Hill's permitting and invest in critical infrastructure to attain sustained profitability. -
Optimize operating portfolio through continued strategic review of
Casa Berardi to maximize value. - Identify opportunities in our extensive exploration portfolio to create shareholder value.
- Implement standardized enterprise systems and advanced analytics to improve mine planning and cost management, driving sustained profitability and efficient capital allocation.
"This quarter demonstrates the strength and growth potential of our business, with record sales of
Krcmarov continued, "Our operational excellence continues to shine through, with
FINANCIAL AND OPERATIONAL 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; "prior quarter" refers to the fourth quarter of 2024.
In Thousands unless stated otherwise |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
1Q-2024 |
|
FY-2024 |
||||||||||||
Financial Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Sales |
|
$ |
261,339 |
|
|
$ |
249,655 |
|
|
$ |
245,085 |
|
|
$ |
245,657 |
|
|
$ |
189,528 |
|
|
$ |
929,925 |
|
Total cost of sales |
|
$ |
187,335 |
|
|
$ |
181,321 |
|
|
$ |
185,799 |
|
|
$ |
194,227 |
|
|
$ |
170,368 |
|
|
$ |
731,715 |
|
Gross profit |
|
$ |
74,004 |
|
|
$ |
68,334 |
|
|
$ |
59,286 |
|
|
$ |
51,430 |
|
|
$ |
19,160 |
|
|
$ |
198,210 |
|
Net income (loss) applicable to common stockholders |
|
$ |
28,734 |
|
|
$ |
11,786 |
|
|
$ |
1,623 |
|
|
$ |
27,732 |
|
|
$ |
(5,891 |
) |
|
$ |
35,250 |
|
Basic income (loss) per common share (in dollars) |
|
$ |
0.05 |
|
|
$ |
0.02 |
|
|
$ |
0.00 |
|
|
$ |
0.04 |
|
|
$ |
(0.01 |
) |
|
$ |
0.06 |
|
Adjusted EBITDA1 |
|
$ |
90,788 |
|
|
$ |
86,558 |
|
|
$ |
88,859 |
|
|
$ |
90,895 |
|
|
$ |
71,597 |
|
|
$ |
337,909 |
|
Total Debt |
|
$ |
568,653 |
|
|
|
|
|
|
|
|
|
|
$ |
550,713 |
|
||||||||
Net Debt to Adjusted EBITDA1 |
|
|
1.5 |
|
|
|
|
|
|
|
|
|
|
|
1.6 |
|
||||||||
Cash provided by operating activities |
|
$ |
35,738 |
|
|
$ |
67,470 |
|
|
$ |
55,009 |
|
|
$ |
78,718 |
|
|
$ |
17,080 |
|
|
$ |
218,277 |
|
|
|
$ |
(54,095 |
) |
|
$ |
(60,784 |
) |
|
$ |
(55,699 |
) |
|
$ |
(50,420 |
) |
|
$ |
(47,589 |
) |
|
$ |
(214,492 |
) |
Free Cash Flow2 |
|
$ |
(18,357 |
) |
|
$ |
6,686 |
|
|
$ |
(690 |
) |
|
$ |
28,298 |
|
|
$ |
(30,509 |
) |
|
$ |
3,785 |
|
Production Summary |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Silver ounces produced |
|
|
4,112,394 |
|
|
|
3,874,344 |
|
|
|
3,645,004 |
|
|
|
4,458,484 |
|
|
|
4,192,098 |
|
|
|
16,169,930 |
|
Silver payable ounces sold |
|
|
3,517,970 |
|
|
|
3,488,207 |
|
|
|
3,729,782 |
|
|
|
3,785,285 |
|
|
|
3,481,884 |
|
|
|
14,485,158 |
|
Gold ounces produced |
|
|
34,232 |
|
|
|
35,727 |
|
|
|
32,280 |
|
|
|
37,324 |
|
|
|
36,592 |
|
|
|
141,923 |
|
Gold payable ounces sold |
|
|
29,655 |
|
|
|
33,563 |
|
|
|
31,414 |
|
|
|
35,276 |
|
|
|
32,189 |
|
|
|
132,442 |
|
Cash Costs and AISC, each after by-product credits |
||||||||||||||||||||||||
Silver cash costs per ounce 3 |
|
$ |
1.29 |
|
|
$ |
(0.27 |
) |
|
$ |
4.46 |
|
|
$ |
2.08 |
|
|
$ |
4.78 |
|
|
$ |
2.72 |
|
Silver AISC per ounce 4 |
|
$ |
11.91 |
|
|
$ |
11.51 |
|
|
$ |
15.29 |
|
|
$ |
12.54 |
|
|
$ |
13.10 |
|
|
$ |
13.06 |
|
Gold cash costs per ounce 3 |
|
$ |
2,195 |
|
|
$ |
1,936 |
|
|
$ |
1,754 |
|
|
$ |
1,701 |
|
|
$ |
1,669 |
|
|
$ |
1,762 |
|
Gold AISC per ounce 4 |
|
$ |
2,303 |
|
|
$ |
2,203 |
|
|
$ |
2,059 |
|
|
$ |
1,825 |
|
|
$ |
1,899 |
|
|
$ |
1,990 |
|
Realized Prices |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Silver, $/ounce |
|
$ |
33.59 |
|
|
$ |
30.19 |
|
|
$ |
29.43 |
|
|
$ |
29.77 |
|
|
$ |
24.77 |
|
|
$ |
28.58 |
|
Gold, $/ounce |
|
$ |
2,940 |
|
|
$ |
2,656 |
|
|
$ |
2,522 |
|
|
$ |
2,338 |
|
|
$ |
2,094 |
|
|
$ |
2,403 |
|
Lead, $/pound |
|
$ |
0.92 |
|
|
$ |
0.94 |
|
|
$ |
0.93 |
|
|
$ |
1.06 |
|
|
$ |
0.97 |
|
|
$ |
0.97 |
|
Zinc, $/pound |
|
$ |
1.29 |
|
|
$ |
1.53 |
|
|
$ |
1.36 |
|
|
$ |
1.51 |
|
|
$ |
1.10 |
|
|
$ |
1.37 |
|
Sales increased to
Gross profit was
Net income applicable to common stockholders was
-
Positive fair value adjustments, net of
$3.6 million , due to an increase in the fair value of our marketable securities portfolio. -
Ramp-up and suspension costs decreased by
$6.3 million , reflecting the impact of Keno Hill generating gross profit during the quarter and not contributing any costs to ramp-up and suspension costs in the first quarter.
Partly offset by:
-
An increase in income and mining tax provision of
$8.1 million , reflecting higher taxable income realized by our US tax group while unable to recognize losses inCanada . -
An increase in general and administrative costs of
$3.0 million reflecting a combination of headcount additions and higher incentive compensation accruals. -
A foreign exchange loss of
$0.4 million versus a gain of$4.1 million , reflecting the impact of theU.S. dollar depreciation compared to the Canadian dollar.
Consolidated silver total cost of sales was
Cash costs and AISC per silver ounce, each after by-product credits, were
Gold total cost of sales for
Cash costs and AISC per gold ounce, each after by-product credits, were
Adjusted EBITDA was
Cash provided by operating activities was
Capital investment was
Free cash flow was negative
Hedging Update: Forward Sales Contracts for Base Metals and Foreign Currency
The Company uses financially settled forward sales contracts to manage exposures to zinc and lead price changes in forecasted concentrate shipments. On
The Company also manages Canadian dollar ("CAD") exposure through forward contracts. At
OPERATIONS OVERVIEW
|
||||||||||||||||||||||||
Dollars are in thousands except cost per ton |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
1Q-2024 |
|
FY-2024 |
||||||||||||
GREENS CREEK |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Tons of ore processed |
|
|
212,899 |
|
|
|
224,521 |
|
|
|
212,863 |
|
|
|
225,746 |
|
|
|
232,188 |
|
|
|
895,318 |
|
Total production cost per ton |
|
$ |
240.00 |
|
|
$ |
211.64 |
|
|
$ |
222.39 |
|
|
$ |
218.09 |
|
|
$ |
212.92 |
|
|
$ |
216.15 |
|
Ore grade milled - Silver (oz./ton) |
|
|
11.75 |
|
|
|
10.72 |
|
|
|
11.22 |
|
|
|
12.60 |
|
|
|
13.30 |
|
|
|
11.99 |
|
Ore grade milled - Gold (oz./ton) |
|
|
0.09 |
|
|
|
0.09 |
|
|
|
0.08 |
|
|
|
0.09 |
|
|
|
0.09 |
|
|
|
0.09 |
|
Ore grade milled - Lead (%) |
|
|
2.58 |
|
|
|
2.61 |
|
|
|
2.44 |
|
|
|
2.50 |
|
|
|
2.60 |
|
|
|
2.52 |
|
Ore grade milled - Zinc (%) |
|
|
6.77 |
|
|
|
6.59 |
|
|
|
6.60 |
|
|
|
6.20 |
|
|
|
6.30 |
|
|
|
6.41 |
|
Ore grade milled - Copper (%) |
|
|
0.25 |
|
|
|
0.25 |
|
|
|
0.31 |
|
|
|
0.27 |
|
|
|
0.28 |
|
|
|
0.27 |
|
Silver produced (oz.) |
|
|
2,002,560 |
|
|
|
1,901,418 |
|
|
|
1,857,314 |
|
|
|
2,243,551 |
|
|
|
2,478,594 |
|
|
|
8,480,877 |
|
Gold produced (oz.) |
|
|
13,759 |
|
|
|
14,804 |
|
|
|
11,746 |
|
|
|
14,137 |
|
|
|
14,588 |
|
|
|
55,275 |
|
Lead produced (tons) |
|
|
4,496 |
|
|
|
4,808 |
|
|
|
4,165 |
|
|
|
4,513 |
|
|
|
4,834 |
|
|
|
18,320 |
|
Zinc produced (tons) |
|
|
12,835 |
|
|
|
13,241 |
|
|
|
12,585 |
|
|
|
12,400 |
|
|
|
13,062 |
|
|
|
51,288 |
|
Copper produced (tons) |
|
|
411 |
|
|
|
427 |
|
|
|
490 |
|
|
|
462 |
|
|
|
495 |
|
|
|
1,874 |
|
Financial Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Sales |
|
$ |
118,143 |
|
|
$ |
112,037 |
|
|
$ |
116,568 |
|
|
$ |
95,659 |
|
|
$ |
97,310 |
|
|
$ |
421,574 |
|
Total cost of sales |
|
$ |
(69,638 |
) |
|
$ |
(67,887 |
) |
|
$ |
(73,597 |
) |
|
$ |
(56,786 |
) |
|
$ |
(69,857 |
) |
|
$ |
(268,127 |
) |
Gross profit |
|
$ |
48,505 |
|
|
$ |
44,150 |
|
|
$ |
42,971 |
|
|
$ |
38,873 |
|
|
$ |
27,453 |
|
|
$ |
153,447 |
|
Cash flow from operations |
|
$ |
43,858 |
|
|
$ |
60,442 |
|
|
$ |
54,076 |
|
|
$ |
43,276 |
|
|
$ |
28,706 |
|
|
$ |
186,500 |
|
Exploration |
|
$ |
343 |
|
|
$ |
1,129 |
|
|
$ |
4,325 |
|
|
$ |
2,011 |
|
|
$ |
551 |
|
|
$ |
8,016 |
|
Capital additions |
|
$ |
(10,759 |
) |
|
$ |
(15,798 |
) |
|
$ |
(11,466 |
) |
|
$ |
(11,704 |
) |
|
$ |
(8,827 |
) |
|
$ |
(47,795 |
) |
Free cash flow 2 |
|
$ |
33,442 |
|
|
$ |
45,773 |
|
|
$ |
46,935 |
|
|
$ |
33,583 |
|
|
$ |
20,430 |
|
|
$ |
146,721 |
|
Cash Costs and AISC, each after by-product credits |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash cost per ounce, after by-product credits 3 |
|
$ |
(4.08 |
) |
|
$ |
(5.86 |
) |
|
$ |
0.93 |
|
|
$ |
0.19 |
|
|
$ |
3.45 |
|
|
$ |
(0.05 |
) |
AISC per ounce, after by-product credits 4 |
|
$ |
(0.03 |
) |
|
$ |
2.62 |
|
|
$ |
7.04 |
|
|
$ |
5.40 |
|
|
$ |
7.16 |
|
|
$ |
5.65 |
|
Operational Review
The silver grade milled averaged higher month-over-month throughout the quarter, averaging nearly 13 ounce per ton ("opt") in March. Backfill and development activities also continued to improve throughout the quarter.
First Quarter Financial Review
Sales were
Total cost of sales was
Cash flow from operations was
Free cash flow was
Outlook Revised
Production guidance for 2025 at
Please refer to guidance section of the release for production, cost, and capital guidance for 2025.
|
||||||||||||||||||||||||
Dollars are in thousands except cost per ton |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
1Q-2024 |
|
FY-2024 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Tons of ore processed |
|
|
108,745 |
|
|
|
108,585 |
|
|
|
104,281 |
|
|
|
107,441 |
|
|
|
86,234 |
|
|
|
406,541 |
|
Total production cost per ton |
|
$ |
258.59 |
|
|
$ |
250.71 |
|
|
$ |
260.99 |
|
|
$ |
233.99 |
|
|
$ |
233.10 |
|
|
$ |
245.19 |
|
Ore grade milled - Silver (oz./ton) |
|
|
13.0 |
|
|
|
13.0 |
|
|
|
12.1 |
|
|
|
12.9 |
|
|
|
12.9 |
|
|
|
12.7 |
|
Ore grade milled - Lead (%) |
|
|
8.2 |
|
|
|
8.5 |
|
|
|
7.9 |
|
|
|
8.1 |
|
|
|
8.2 |
|
|
|
8.2 |
|
Ore grade milled - Zinc (%) |
|
|
4.0 |
|
|
|
4.2 |
|
|
|
3.9 |
|
|
|
3.6 |
|
|
|
3.9 |
|
|
|
3.9 |
|
Silver produced (oz.) |
|
|
1,332,252 |
|
|
|
1,336,910 |
|
|
|
1,184,819 |
|
|
|
1,308,155 |
|
|
|
1,061,065 |
|
|
|
4,890,949 |
|
Lead produced (tons) |
|
|
8,480 |
|
|
|
8,685 |
|
|
|
7,662 |
|
|
|
8,229 |
|
|
|
6,689 |
|
|
|
31,265 |
|
Zinc produced (tons) |
|
|
3,681 |
|
|
|
3,814 |
|
|
|
3,528 |
|
|
|
3,320 |
|
|
|
2,851 |
|
|
|
13,513 |
|
Financial Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Sales |
|
$ |
63,194 |
|
|
$ |
57,671 |
|
|
$ |
51,072 |
|
|
$ |
59,071 |
|
|
$ |
35,340 |
|
|
$ |
203,154 |
|
Total cost of sales |
|
$ |
(44,049 |
) |
|
$ |
(40,157 |
) |
|
$ |
(39,286 |
) |
|
$ |
(37,523 |
) |
|
$ |
(27,519 |
) |
|
$ |
(144,485 |
) |
Gross profit |
|
$ |
19,145 |
|
|
$ |
17,514 |
|
|
$ |
11,786 |
|
|
$ |
21,548 |
|
|
$ |
7,821 |
|
|
$ |
58,669 |
|
Cash flow from operations |
|
$ |
23,805 |
|
|
$ |
25,329 |
|
|
$ |
34,374 |
|
|
$ |
44,546 |
|
|
$ |
27,112 |
|
|
$ |
131,361 |
|
Capital additions |
|
$ |
(15,446 |
) |
|
$ |
(12,608 |
) |
|
$ |
(11,178 |
) |
|
$ |
(10,818 |
) |
|
$ |
(14,988 |
) |
|
|
(49,592 |
) |
Free cash flow 2 |
|
$ |
8,359 |
|
|
$ |
12,721 |
|
|
$ |
23,196 |
|
|
$ |
33,728 |
|
|
$ |
12,124 |
|
|
$ |
81,769 |
|
Cash Costs and AISC, each after by-product credits |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash cost per ounce, after by-product credits 3 |
|
$ |
9.37 |
|
|
$ |
7.68 |
|
|
$ |
9.98 |
|
|
$ |
5.32 |
|
|
$ |
8.85 |
|
|
$ |
7.80 |
|
AISC per ounce, after by-product credits 4 |
|
$ |
20.08 |
|
|
$ |
17.12 |
|
|
$ |
19.40 |
|
|
$ |
12.74 |
|
|
$ |
17.36 |
|
|
$ |
16.50 |
|
Operational Review
First Quarter Financial Review
Sales were
Total cost of sales was
Cash flow from operations was
Outlook Revised
There is no change to the 2025 production guidance for
Please refer to guidance section of the release for production, cost, and capital guidance for 2025.
|
||||||||||||||||||||||||
Dollars are in thousands except cost per ton |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
1Q-2024 |
|
FY-2024 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Tons of ore processed |
|
|
27,411 |
|
|
|
23,123 |
|
|
|
24,027 |
|
|
|
36,977 |
|
|
|
25,165 |
|
|
|
109,292 |
|
Ore grade milled - Silver (oz./ton) |
|
|
29.0 |
|
|
|
29.6 |
|
|
|
25.7 |
|
|
|
25.1 |
|
|
|
26.3 |
|
|
|
26.2 |
|
Ore grade milled - Lead (%) |
|
|
4.0 |
|
|
|
3.9 |
|
|
|
3.0 |
|
|
|
2.4 |
|
|
|
2.4 |
|
|
|
2.8 |
|
Ore grade milled - Zinc (%) |
|
|
1.9 |
|
|
|
1.3 |
|
|
|
2.4 |
|
|
|
1.4 |
|
|
|
1.3 |
|
|
|
1.6 |
|
Silver produced (oz.) |
|
|
772,430 |
|
|
|
629,828 |
|
|
|
597,293 |
|
|
|
900,440 |
|
|
|
646,312 |
|
|
|
2,773,873 |
|
Lead produced (tons) |
|
|
1,031 |
|
|
|
839 |
|
|
|
670 |
|
|
|
845 |
|
|
|
576 |
|
|
|
2,930 |
|
Zinc produced (tons) |
|
|
419 |
|
|
|
246 |
|
|
|
492 |
|
|
|
471 |
|
|
|
298 |
|
|
|
1,507 |
|
Financial Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Sales |
|
$ |
16,909 |
|
|
$ |
15,356 |
|
|
$ |
19,809 |
|
|
$ |
28,950 |
|
|
|
10,847 |
|
|
$ |
74,962 |
|
Total cost of sales |
|
$ |
(15,871 |
) |
|
$ |
(15,356 |
) |
|
$ |
(19,809 |
) |
|
$ |
(28,950 |
) |
|
|
(10,847 |
) |
|
$ |
(74,962 |
) |
Gross profit |
|
$ |
1,038 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Cash flow from operations |
|
$ |
(9,661 |
) |
|
$ |
(1,752 |
) |
|
$ |
(6,811 |
) |
|
$ |
(465 |
) |
|
$ |
(8,720 |
) |
|
$ |
(17,748 |
) |
Exploration |
|
$ |
1,692 |
|
|
$ |
2,605 |
|
|
$ |
2,664 |
|
|
$ |
2,019 |
|
|
$ |
498 |
|
|
$ |
7,786 |
|
Capital additions |
|
$ |
(10,436 |
) |
|
$ |
(15,584 |
) |
|
$ |
(14,406 |
) |
|
$ |
(14,533 |
) |
|
$ |
(10,346 |
) |
|
$ |
(54,869 |
) |
Free cash flow 2 |
|
$ |
(18,405 |
) |
|
$ |
(14,731 |
) |
|
$ |
(18,553 |
) |
|
$ |
(12,979 |
) |
|
$ |
(18,568 |
) |
|
$ |
(64,831 |
) |
Operational Review
Mill throughput during the quarter was impacted by power curtailments by
First Quarter Financial Review
Sales were
Cash flow from operations was negative
Outlook
Power curtailment by YEC at Keno Hill has improved in 2025, with the previously reported eight days of operational stoppage remaining unchanged through quarter end. Further disruptions are not expected during warmer weather months, during which time it is expected YEC's generating demand is lower. The Company estimates the power curtailments during planned August YEC maintenance downtime could lower production by approximately 90,000 ounces of silver in the third quarter, which was previously known and factored into our initial 2025 guidance released in February.
Please refer to (i) the discussion of commercial production at Keno Hill in the Company's Form 10-Q filed with the
|
||||||||||||||||||||||||
Dollars are in thousands except cost per ton |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
1Q-2024 |
|
FY-2024 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Tons of ore processed - underground |
|
|
111,972 |
|
|
|
113,068 |
|
|
|
101,308 |
|
|
|
118,485 |
|
|
|
123,123 |
|
|
|
455,984 |
|
Tons of ore processed - surface pit |
|
|
279,196 |
|
|
|
292,148 |
|
|
|
268,291 |
|
|
|
248,494 |
|
|
|
258,503 |
|
|
|
1,067,436 |
|
Tons of ore processed - total |
|
|
391,168 |
|
|
|
405,216 |
|
|
|
369,599 |
|
|
|
366,979 |
|
|
|
381,626 |
|
|
|
1,523,420 |
|
Surface tons mined - ore and waste |
|
|
5,376,620 |
|
|
|
6,708,708 |
|
|
|
5,603,101 |
|
|
|
4,064,091 |
|
|
|
3,639,297 |
|
|
|
20,015,197 |
|
Total production cost per ton |
|
$ |
115.19 |
|
|
$ |
100.34 |
|
|
$ |
97.82 |
|
|
$ |
107.84 |
|
|
$ |
96.53 |
|
|
$ |
100.58 |
|
Ore grade milled - Gold (oz./ton) - underground |
|
|
0.11 |
|
|
|
0.12 |
|
|
|
0.11 |
|
|
|
0.14 |
|
|
|
0.14 |
|
|
|
0.13 |
|
Ore grade milled - Gold (oz./ton) - surface pit |
|
|
0.04 |
|
|
|
0.04 |
|
|
|
0.05 |
|
|
|
0.04 |
|
|
|
0.04 |
|
|
|
0.04 |
|
Ore grade milled - Gold (oz./ton) - combined |
|
|
0.06 |
|
|
|
0.06 |
|
|
|
0.06 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
Gold produced (oz.) - underground |
|
|
9,414 |
|
|
|
11,034 |
|
|
|
9,913 |
|
|
|
13,719 |
|
|
|
13,707 |
|
|
|
48,373 |
|
Gold produced (oz.) - surface pit |
|
|
11,059 |
|
|
|
9,889 |
|
|
|
10,621 |
|
|
|
9,468 |
|
|
|
8,297 |
|
|
|
38,275 |
|
Gold produced (oz.) - total |
|
|
20,473 |
|
|
|
20,923 |
|
|
|
20,534 |
|
|
|
23,187 |
|
|
|
22,004 |
|
|
|
86,648 |
|
Silver produced (oz.) - total |
|
|
5,152 |
|
|
|
6,188 |
|
|
|
5,578 |
|
|
|
6,338 |
|
|
|
6,127 |
|
|
|
24,231 |
|
Financial Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Sales |
|
$ |
56,005 |
|
|
$ |
59,164 |
|
|
$ |
50,308 |
|
|
$ |
58,623 |
|
|
$ |
41,584 |
|
|
$ |
209,679 |
|
Total cost of sales |
|
$ |
(50,682 |
) |
|
$ |
(51,734 |
) |
|
$ |
(46,280 |
) |
|
$ |
(67,340 |
) |
|
$ |
(58,260 |
) |
|
$ |
(223,614 |
) |
Gross profit (loss) |
|
$ |
5,323 |
|
|
$ |
7,430 |
|
|
$ |
4,028 |
|
|
$ |
(8,717 |
) |
|
$ |
(16,676 |
) |
|
$ |
(13,935 |
) |
Cash flow from operations |
|
$ |
9,900 |
|
|
$ |
12,356 |
|
|
$ |
15,305 |
|
|
$ |
17,816 |
|
|
$ |
3,186 |
|
|
$ |
48,663 |
|
Exploration |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
315 |
|
|
$ |
685 |
|
|
$ |
1,000 |
|
Capital additions |
|
$ |
(16,257 |
) |
|
$ |
(16,406 |
) |
|
$ |
(18,606 |
) |
|
$ |
(12,376 |
) |
|
$ |
(13,316 |
) |
|
$ |
(60,704 |
) |
Free cash flow 2 |
|
$ |
(6,357 |
) |
|
$ |
(4,050 |
) |
|
$ |
(3,301 |
) |
|
$ |
5,755 |
|
|
$ |
(9,445 |
) |
|
$ |
(11,041 |
) |
Cash Costs and AISC, each after by-product credits |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash cost per ounce, after by-product credits 3 |
|
$ |
2,195 |
|
|
$ |
1,936 |
|
|
$ |
1,754 |
|
|
$ |
1,701 |
|
|
$ |
1,669 |
|
|
$ |
1,762 |
|
AISC per ounce, after by-product credits 4 |
|
$ |
2,303 |
|
|
$ |
2,203 |
|
|
$ |
2,059 |
|
|
$ |
1,825 |
|
|
$ |
1,899 |
|
|
$ |
1,990 |
|
Operational Review
First Quarter Financial Review
Sales were
Total cost of sales was
Cash flow from operations was
Outlook
Currently there is no change to the Casa Berardi production guidance of 76.0-82.0koz of gold production in 2025.
Given the expected hiatus in future production and the uncertainty surrounding permitting and timing of construction of the new open pits, the Company continues to consider strategic alternatives for
Please refer to guidance section of the release for production, cost, and capital guidance for 2025.
EXPLORATION AND PRE-DEVELOPMENT
Exploration and pre-development expenses totaled
Increased exploration spend is anticipated in the second and third quarters as exploration ramps-up during the warmer months. At
At
Exploration activities at Midas in
Selected drill intercepts for the two operations are shown below.
200
- 24.0 oz/ton silver, 0.03 oz/ton gold, 19.8% zinc and 11.6% lead over 2.2 feet
- 278.0 opt silver, 0.16 oz/ton gold, 0.6% zinc and 0.1% lead over 2.8 feet
-
Bear Vein : 63.8 oz/ton silver, 0.1% zinc, and 5.1% lead over 12.1 feet- Includes: 174.5 oz/ton silver, 0.1% zinc, and 13.8% lead over 4.0 feet
-
Footwall Vein: 53.8 oz/ton silver, 1.1% zinc. and 8.7% lead over 15.3 feet
- Includes: 78.6 oz/ton silver, 1.7% zinc, and 11.9% lead over 9.4 feet
- Main Vein: 31.1 oz/ton silver, 0.3% zinc, and 1.0% lead over 5.6 feet
Detailed drill assay highlights can be found in Table A at the end of the release.
Project Permitting Update
The project is a large silver and copper deposit located 50 miles from the Company’s
DIVIDENDS
Pursuant to the dividend policy, theBoard of Directors declared a quarterly cash dividend of
Preferred Stock
TheBoard of Directors declared a quarterly cash dividend of
2025 GUIDANCE 6
In the tables below the Company provides production, cost, and capital guidance on a consolidated basis and by mine, as well as projected consolidated exploration and pre-development expenditures. There are no changes to production and capital investment guidance, but there are changes to cost (total cost of sales, cash costs, and/or AISC) guidance for
2025 Production Outlook Reiterated
Consolidated silver production is expected to be 15.5-17.0 million ounces.
-
Greens Creek's silver production is expected to be 8.1-8.8 million ounces. -
Lucky Friday's silver production is expected to be 4.7-5.1 million ounces. -
Keno Hill's silver production is expected to be 2.7-3.1 million ounces.
Consolidated gold production is expected to be 120-130 koz.
-
Casa Berardi is expected to produce 76.0-82.0 koz. -
Greens Creek is expected to produce 44.0-48.0 koz.
|
|
Silver Production (Moz) |
|
Gold Production (Koz) |
|
Silver Equivalent (Moz) |
|
Gold Equivalent (Koz) |
|
|
8.1 - 8.8 |
|
44.0 - 48.0 |
|
18.0 - 19.5 |
|
200.0 - 210.0 |
|
|
4.7 - 5.1 |
|
N/A |
|
8.0 - 8.5 |
|
90.0 - 95.0 |
|
|
N/A |
|
76.0 - 82.0 |
|
6.5 - 7.5 |
|
76.0 - 82.0 |
|
|
2.7 - 3.1 |
|
N/A |
|
3.0 - 3.5 |
|
30.0 - 40.0 |
2025 Total |
|
15.5 - 17.0 |
|
120.0 - 130.0 |
|
35.5 - 39.0 |
|
396.0 - 427.0 |
* Equivalent ounces include Lead and Zinc production |
||||||||
2025 Cost Guidance Revised
Total silver cash cost guidance per silver ounce (after by-product credits) is unchanged at
-
At
Greens Creek , guidance for total costs of sales (includes depreciation) remains unchanged at$289 million , while cash cost per silver ounce (after by-product credits) is lowered to$0.25-$0.75 from$2.00-$2.50 , and guidance for AISC per silver ounce (after by-product credits) is lowered to$6.50-7.25 from$8.75-$9.50 , primarily tied to higher by-product credits.3,4 -
At Lucky Friday, guidance for cost of sales is revised up to
$165 million from$135 million (includes depreciation), with the change about equally split between cash and non-cash items. Cash cost per silver ounce (after by-product credits) guidance is revised up to$7.00-$7.50 from$4.25-$4.75 and guidance for AISC per silver ounce (after by-product credits) is revised up to$20.00-$21.50 from$16.50-$18.00 .3,4 The primary drivers of the cash cost and AISC guidance increase at Lucky Friday are higher labor and burden costs, insurance costs, higher than budgeted profit sharing expense, higher costs associated with contractor use intensity, and higher costs than budgeted for some consumables.
|
|
Total costs of Sales (million) |
|
|
Cash cost, after by-product credits, per silver/gold ounce3 |
|
AISC, after by-product credits, per produced silver/gold ounce4 |
|
|
|
|
289.0 |
|
|
|
|
|
|
|
|
165.0 |
|
|
|
|
|
Total Silver |
|
|
454.0 |
|
|
|
|
|
|
|
|
180.0 |
|
|
|
|
|
2025 Capital and Exploration Guidance Reiterated
Consolidated capital investment remains unchanged and is expected to be
-
Greens Creek's capital investment budget is primarily attributable to engineering and construction related to the expansion of its tailings facility, which is expected to increase tailings capacity to 2040. -
Lucky Friday's capital investment is heavily tied to underground development and a surface cooling project, which is critical to increase the designed cooling capacity at the mine over its reserve mine-life of seventeen years. - Expected capital spend at Keno Hill comprises mine development and mine infrastructure projects, including a paste backfill plant, tailings facility, and water treatment plant.
-
Casa Berardi's expected growth capital spend includes tailings construction costs.
Exploration and pre-development expenditures remain unchanged and are expected to be
(millions) |
|
Total |
Sustaining |
Growth |
2025 Total Capital expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 Exploration & Pre-Development |
|
|
|
|
CONFERENCE CALL AND WEBCAST
A conference call and webcast will be held on
ABOUT HECLA
Founded in 1891,
NOTES
Non-GAAP Financial Measures
Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed by
(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 2025 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 2025 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) Capital investment at
Cautionary Statements to Investors on Reserves and Resources
This news release uses the terms “mineral resources”, “measured mineral resources”, “indicated mineral resources” and “inferred mineral resources.” Mineral resources that are not mineral reserves do not have demonstrated economic viability. You should not assume that all or any part of measured or indicated mineral resources will ever be converted into mineral reserves. Further, inferred mineral resources have a great amount of uncertainty as to their existence and as to whether they can be mined legally or economically, and an inferred mineral resource may not be considered when assessing the economic viability of a mining project, and may not be converted to a mineral reserve. We report reserves and resources under the SEC’s mining disclosure rules (“S-K 1300”) and Canada’s National Instrument 43-101 – Standards of Disclosure for Mineral Projects (“NI 43-101”) because we are a “reporting issuer” under Canadian securities laws. Unless otherwise indicated, all resource and reserve estimates contained in this press release have been prepared in accordance with S-K 1300 as well as NI 43-101.
Qualified Person (QP)
Consolidated Statements of Operations (dollars and shares in thousands, except per share amounts - unaudited) |
||||||||
|
|
Three Months Ended |
||||||
|
|
|
|
|
||||
Sales |
|
$ |
261,339 |
|
|
$ |
249,655 |
|
Cost of sales and other direct production costs |
|
|
148,950 |
|
|
|
141,465 |
|
Depreciation, depletion and amortization |
|
|
38,385 |
|
|
|
39,856 |
|
Total cost of sales |
|
|
187,335 |
|
|
|
181,321 |
|
Gross profit |
|
|
74,004 |
|
|
|
68,334 |
|
|
|
|
|
|
||||
Other operating expenses: |
|
|
|
|
||||
General and administrative |
|
|
11,999 |
|
|
|
9,048 |
|
Exploration and pre-development |
|
|
4,501 |
|
|
|
5,744 |
|
Ramp-up and suspension costs |
|
|
3,306 |
|
|
|
9,567 |
|
Write down of property, plant and equipment |
|
|
— |
|
|
|
110 |
|
Provision for closed operations and environmental matters |
|
|
790 |
|
|
|
3,162 |
|
Other operating expense |
|
|
1,053 |
|
|
|
2,566 |
|
|
|
|
21,649 |
|
|
|
30,197 |
|
Income from operations |
|
|
52,355 |
|
|
|
38,137 |
|
Other expense: |
|
|
|
|
||||
Interest expense |
|
|
(11,551 |
) |
|
|
(13,784 |
) |
Fair value adjustments, net |
|
|
3,627 |
|
|
|
(9,008 |
) |
Foreign exchange (loss) gain |
|
|
(356 |
) |
|
|
4,143 |
|
Other income |
|
|
942 |
|
|
|
505 |
|
|
|
|
(7,338 |
) |
|
|
(18,144 |
) |
Income (loss) before income and mining taxes |
|
|
45,017 |
|
|
|
19,993 |
|
Income and mining tax provision |
|
|
(16,145 |
) |
|
|
(8,069 |
) |
Net income (loss) |
|
|
28,872 |
|
|
|
11,924 |
|
Preferred stock dividends |
|
|
(138 |
) |
|
|
(138 |
) |
Net income (loss) applicable to common stockholders |
|
$ |
28,734 |
|
|
$ |
11,786 |
|
Basic income (loss) per common share after preferred dividends |
|
$ |
0.05 |
|
|
$ |
0.02 |
|
Diluted income (loss) per common share after preferred dividends |
|
$ |
0.05 |
|
|
$ |
0.02 |
|
Weighted average number of common shares outstanding basic |
|
|
632,047 |
|
|
|
628,025 |
|
Weighted average number of common shares outstanding diluted |
|
|
634,708 |
|
|
|
631,442 |
|
Consolidated Statements of Cash Flows (dollars in thousands - unaudited) |
||||||||
|
|
Three Months Ended |
||||||
|
|
|
|
|
||||
OPERATING ACTIVITIES |
|
|
|
|
||||
Net income (loss) |
|
$ |
28,872 |
|
|
$ |
11,924 |
|
Non-cash elements included in net income (loss): |
|
|
|
|
||||
Depreciation, depletion and amortization |
|
|
39,172 |
|
|
|
41,206 |
|
Inventory adjustments |
|
|
1,558 |
|
|
|
1,633 |
|
Fair value adjustments, net |
|
|
(3,627 |
) |
|
|
9,008 |
|
Provision for reclamation and closure costs |
|
|
1,908 |
|
|
|
3,942 |
|
Stock-based compensation |
|
|
1,936 |
|
|
|
2,258 |
|
Deferred income taxes |
|
|
13,221 |
|
|
|
5,427 |
|
Net foreign exchange (gain) loss |
|
|
356 |
|
|
|
(4,143 |
) |
Write down of property, plant and equipment |
|
|
— |
|
|
|
110 |
|
Other non-cash items, net |
|
|
507 |
|
|
|
1,561 |
|
Change in assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
|
(29,314 |
) |
|
|
7,040 |
|
Inventories |
|
|
(11,763 |
) |
|
|
(5,460 |
) |
Other current and non-current assets |
|
|
9,578 |
|
|
|
(12,870 |
) |
Accounts payable, accrued and other current liabilities |
|
|
(15,917 |
) |
|
|
4,165 |
|
Accrued payroll and related benefits |
|
|
(168 |
) |
|
|
147 |
|
Accrued taxes |
|
|
2,769 |
|
|
|
1,748 |
|
Accrued reclamation and closure costs and other non-current liabilities |
|
|
(3,350 |
) |
|
|
(226 |
) |
Net cash provided by operating activities |
|
|
35,738 |
|
|
|
67,470 |
|
INVESTING ACTIVITIES |
|
|
|
|
||||
Additions to properties, plants, equipment and mineral interests |
|
|
(54,095 |
) |
|
|
(60,784 |
) |
Proceeds from disposition of assets |
|
|
55 |
|
|
|
221 |
|
Net cash used in investing activities |
|
|
(54,040 |
) |
|
|
(60,563 |
) |
FINANCING ACTIVITIES |
|
|
|
|
||||
Proceeds from issuance of stock, net of related costs |
|
|
— |
|
|
|
— |
|
Acquisition of treasury shares |
|
|
— |
|
|
|
— |
|
Borrowings of debt |
|
|
107,000 |
|
|
|
129,000 |
|
Repayments of debt |
|
|
(87,000 |
) |
|
|
(119,000 |
) |
Dividends paid to common and preferred stockholders |
|
|
(2,511 |
) |
|
|
(8,640 |
) |
Repayments of finance leases and other |
|
|
(2,287 |
) |
|
|
(2,823 |
) |
Net cash (used in) provided by financing activities |
|
|
15,202 |
|
|
|
(1,463 |
) |
Effect of exchange rates on cash |
|
|
(100 |
) |
|
|
(856 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents |
|
|
(3,200 |
) |
|
|
4,588 |
|
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period |
|
|
28,045 |
|
|
|
23,457 |
|
Cash, cash equivalents and restricted cash and cash equivalents at end of period |
|
$ |
24,845 |
|
|
$ |
28,045 |
|
Consolidated Balance Sheets (dollars and shares in thousands - unaudited) |
||||||||
|
|
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
23,668 |
|
|
$ |
26,868 |
|
Accounts receivable |
|
|
80,069 |
|
|
|
49,053 |
|
Inventories |
|
|
117,377 |
|
|
|
104,936 |
|
Other current assets |
|
|
25,199 |
|
|
|
33,295 |
|
Total current assets |
|
|
246,313 |
|
|
|
214,152 |
|
Investments |
|
|
37,518 |
|
|
|
33,897 |
|
Restricted cash and cash equivalents |
|
|
1,177 |
|
|
|
1,177 |
|
Properties, plants, equipment and mine development, net |
|
|
2,700,896 |
|
|
|
2,694,119 |
|
Operating lease right-of-use assets |
|
|
9,387 |
|
|
|
7,544 |
|
Other non-current assets |
|
|
28,266 |
|
|
|
30,171 |
|
Total assets |
|
|
3,023,557 |
|
|
$ |
2,981,060 |
|
|
|
|
|
|
||||
LIABILITIES |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable and other current accrued liabilities |
|
$ |
114,933 |
|
|
$ |
127,988 |
|
Current debt |
|
|
33,612 |
|
|
|
33,617 |
|
Finance leases |
|
|
7,904 |
|
|
|
8,169 |
|
Accrued reclamation and closure costs |
|
|
11,113 |
|
|
|
13,748 |
|
Accrued interest |
|
|
5,161 |
|
|
|
14,316 |
|
Total current liabilities |
|
|
172,723 |
|
|
|
197,838 |
|
Accrued reclamation and closure costs |
|
|
115,024 |
|
|
|
111,162 |
|
Long-term debt including finance leases |
|
|
527,137 |
|
|
|
508,927 |
|
Deferred tax liabilities |
|
|
124,382 |
|
|
|
110,266 |
|
Other non-current liabilities |
|
|
10,324 |
|
|
|
13,353 |
|
Total liabilities |
|
|
949,590 |
|
|
|
941,546 |
|
|
|
|
|
|
||||
STOCKHOLDERS’ EQUITY |
|
|
|
|
||||
Preferred stock |
|
|
39 |
|
|
|
39 |
|
Common stock |
|
|
160,228 |
|
|
|
160,052 |
|
Capital surplus |
|
|
2,423,631 |
|
|
|
2,418,149 |
|
Accumulated deficit |
|
|
(467,168 |
) |
|
|
(493,529 |
) |
Accumulated other comprehensive loss, net |
|
|
(7,832 |
) |
|
|
(10,266 |
) |
|
|
|
(34,931 |
) |
|
|
(34,931 |
) |
Total stockholders’ equity |
|
|
2,073,967 |
|
|
|
2,039,514 |
|
Total liabilities and stockholders’ equity |
|
$ |
3,023,557 |
|
|
$ |
2,981,060 |
|
Common shares outstanding |
|
|
641,255 |
|
|
|
640,548 |
|
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 |
|
Twelve Months Ended |
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
Corporate (2) |
|
Total Silver |
|
|
|
|
|
|
|
Corporate (2) |
|
Total Silver |
|
|
|
|
|
|
|
Corporate (2) |
|
Total Silver |
|||||||||||||||||||||||||||||
Total cost of sales |
|
$ |
69,638 |
|
|
$ |
44,049 |
|
|
$ |
15,871 |
|
|
$ |
— |
|
$ |
129,558 |
|
|
$ |
67,887 |
|
|
$ |
40,157 |
|
|
$ |
15,356 |
|
|
$ |
— |
|
$ |
123,400 |
|
|
$ |
268,127 |
|
|
$ |
144,485 |
|
|
$ |
74,962 |
|
|
$ |
— |
|
$ |
487,574 |
|
Depreciation, depletion and amortization |
|
|
(13,589 |
) |
|
|
(13,425 |
) |
|
|
(2,802 |
) |
|
|
— |
|
|
(29,816 |
) |
|
|
(13,743 |
) |
|
|
(11,749 |
) |
|
|
(3,587 |
) |
|
|
— |
|
|
(29,079 |
) |
|
|
(53,450 |
) |
|
|
(41,049 |
) |
|
|
(16,136 |
) |
|
|
— |
|
|
(110,635 |
) |
Treatment costs |
|
|
2,143 |
|
|
|
3,963 |
|
|
|
— |
|
|
|
— |
|
|
6,106 |
|
|
|
4,511 |
|
|
|
4,837 |
|
|
|
— |
|
|
|
— |
|
|
9,348 |
|
|
|
26,266 |
|
|
|
14,456 |
|
|
|
— |
|
|
|
— |
|
|
40,722 |
|
Change in product inventory |
|
|
(901 |
) |
|
|
(839 |
) |
|
|
— |
|
|
|
— |
|
|
(1,740 |
) |
|
|
(2,833 |
) |
|
|
1,488 |
|
|
|
— |
|
|
|
— |
|
|
(1,345 |
) |
|
|
(5,858 |
) |
|
|
2,090 |
|
|
|
— |
|
|
|
— |
|
|
(3,768 |
) |
Reclamation and other costs |
|
|
(307 |
) |
|
|
(273 |
) |
|
|
— |
|
|
|
— |
|
|
(580 |
) |
|
|
(1,119 |
) |
|
|
(2,152 |
) |
|
|
— |
|
|
|
— |
|
|
(3,271 |
) |
|
|
(4,481 |
) |
|
|
(2,806 |
) |
|
|
— |
|
|
|
— |
|
|
(7,287 |
) |
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(3,634 |
) |
|
|
— |
|
|
|
— |
|
|
(3,634 |
) |
Exclusion of Keno Hill cash costs (6) |
|
|
— |
|
|
|
— |
|
|
|
(13,069 |
) |
|
|
— |
|
|
(13,069 |
) |
|
|
— |
|
|
|
— |
|
|
|
(11,769 |
) |
|
|
— |
|
|
(11,769 |
) |
|
|
— |
|
|
|
— |
|
|
|
(58,826 |
) |
|
|
— |
|
|
(58,826 |
) |
Cash Cost, Before By-product Credits (1) |
|
|
56,984 |
|
|
|
33,475 |
|
|
|
— |
|
|
|
— |
|
|
90,459 |
|
|
|
54,703 |
|
|
|
32,581 |
|
|
|
— |
|
|
|
— |
|
|
87,284 |
|
|
|
230,604 |
|
|
|
113,542 |
|
|
|
— |
|
|
|
— |
|
|
344,146 |
|
Reclamation and other costs |
|
|
757 |
|
|
|
195 |
|
|
|
— |
|
|
|
— |
|
|
952 |
|
|
|
785 |
|
|
|
183 |
|
|
|
— |
|
|
|
— |
|
|
968 |
|
|
|
3,141 |
|
|
|
891 |
|
|
|
— |
|
|
|
— |
|
|
4,032 |
|
Sustaining capital |
|
|
7,368 |
|
|
|
14,070 |
|
|
|
— |
|
|
|
1,025 |
|
|
22,463 |
|
|
|
15,329 |
|
|
|
12,434 |
|
|
|
— |
|
|
|
389 |
|
|
28,152 |
|
|
|
45,214 |
|
|
|
44,864 |
|
|
|
— |
|
|
|
1,532 |
|
|
91,610 |
|
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(5,396 |
) |
|
|
— |
|
|
|
— |
|
|
(5,396 |
) |
General and administrative |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,999 |
|
|
11,999 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9,048 |
|
|
9,048 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
45,405 |
|
|
45,405 |
|
AISC, Before By-product Credits (1) |
|
|
65,109 |
|
|
|
47,740 |
|
|
|
— |
|
|
|
13,024 |
|
|
125,873 |
|
|
|
70,817 |
|
|
|
45,198 |
|
|
|
— |
|
|
|
9,437 |
|
|
125,452 |
|
|
|
278,959 |
|
|
|
153,901 |
|
|
|
— |
|
|
|
46,937 |
|
|
479,797 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Zinc |
|
|
(23,374 |
) |
|
|
(6,950 |
) |
|
|
— |
|
|
|
— |
|
|
(30,324 |
) |
|
|
(24,883 |
) |
|
|
(7,707 |
) |
|
|
— |
|
|
|
— |
|
|
(32,590 |
) |
|
|
(89,088 |
) |
|
|
(26,244 |
) |
|
|
— |
|
|
|
— |
|
|
(115,332 |
) |
Gold |
|
|
(34,977 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(34,977 |
) |
|
|
(34,363 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(34,363 |
) |
|
|
(115,189 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(115,189 |
) |
Lead |
|
|
(6,091 |
) |
|
|
(14,043 |
) |
|
|
— |
|
|
|
— |
|
|
(20,134 |
) |
|
|
(6,605 |
) |
|
|
(14,610 |
) |
|
|
— |
|
|
|
— |
|
|
(21,215 |
) |
|
|
(26,374 |
) |
|
|
(55,042 |
) |
|
|
— |
|
|
|
— |
|
|
(81,416 |
) |
Copper |
|
|
(729 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(729 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
(409 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(409 |
) |
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
3,943 |
|
|
|
— |
|
|
|
— |
|
|
3,943 |
|
Total By-product credits |
|
|
(65,171 |
) |
|
|
(20,993 |
) |
|
|
— |
|
|
|
— |
|
|
(86,164 |
) |
|
|
(65,851 |
) |
|
|
(22,317 |
) |
|
|
— |
|
|
|
— |
|
|
(88,168 |
) |
|
|
(231,060 |
) |
|
|
(77,343 |
) |
|
|
— |
|
|
|
— |
|
|
(308,403 |
) |
Cash Cost, After By-product Credits |
|
$ |
(8,187 |
) |
|
$ |
12,482 |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
4,295 |
|
|
$ |
(11,148 |
) |
|
$ |
10,264 |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
(884 |
) |
|
$ |
(456 |
) |
|
$ |
36,199 |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
35,743 |
|
AISC, After By-product Credits |
|
$ |
(62 |
) |
|
$ |
26,747 |
|
|
$ |
— |
|
|
$ |
13,024 |
|
$ |
39,709 |
|
|
$ |
4,966 |
|
|
$ |
22,881 |
|
|
$ |
— |
|
|
$ |
9,437 |
|
$ |
37,284 |
|
|
$ |
47,899 |
|
|
$ |
76,558 |
|
|
$ |
— |
|
|
$ |
46,937 |
|
$ |
171,394 |
|
Ounces produced |
|
|
2,003 |
|
|
|
1,332 |
|
|
|
|
|
|
|
3,335 |
|
|
|
1,902 |
|
|
|
1,337 |
|
|
|
|
|
|
|
3,239 |
|
|
|
8,481 |
|
|
|
4,891 |
|
|
|
|
|
|
|
13,372 |
|
|||||||||
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
(253 |
) |
|
|
|
|
|
|
(253 |
) |
|||||||||
Divided by ounces produced |
|
|
2,003 |
|
|
|
1,332 |
|
|
|
|
|
|
|
3,335 |
|
|
|
1,902 |
|
|
|
1,337 |
|
|
|
|
|
|
|
3,239 |
|
|
|
8,481 |
|
|
|
4,638 |
|
|
|
|
|
|
|
13,119 |
|
|||||||||
Cash Cost, Before By-product Credits, per Silver Ounce |
|
$ |
28.46 |
|
|
$ |
25.13 |
|
|
|
|
|
|
$ |
27.13 |
|
|
$ |
28.76 |
|
|
$ |
24.37 |
|
|
|
|
|
|
$ |
26.95 |
|
|
$ |
27.19 |
|
|
$ |
24.48 |
|
|
|
|
|
|
$ |
26.23 |
|
|||||||||
By-product credits per ounce |
|
|
(32.54 |
) |
|
|
(15.76 |
) |
|
|
|
|
|
|
(25.84 |
) |
|
|
(34.62 |
) |
|
|
(16.69 |
) |
|
|
|
|
|
|
(27.22 |
) |
|
|
(27.24 |
) |
|
|
(16.68 |
) |
|
|
|
|
|
|
(23.51 |
) |
|||||||||
Cash Cost, After By-product Credits, per Silver Ounce |
|
$ |
(4.08 |
) |
|
$ |
9.37 |
|
|
|
|
|
|
$ |
1.29 |
|
|
$ |
(5.86 |
) |
|
$ |
7.68 |
|
|
|
|
|
|
$ |
(0.27 |
) |
|
$ |
(0.05 |
) |
|
$ |
7.80 |
|
|
|
|
|
|
$ |
2.72 |
|
|||||||||
AISC, Before By-product Credits, per Silver Ounce |
|
$ |
32.51 |
|
|
$ |
35.84 |
|
|
|
|
|
|
$ |
37.75 |
|
|
$ |
37.24 |
|
|
$ |
33.81 |
|
|
|
|
|
|
$ |
38.73 |
|
|
$ |
32.89 |
|
|
$ |
33.18 |
|
|
|
|
|
|
$ |
36.57 |
|
|||||||||
By-product credits per ounce |
|
|
(32.54 |
) |
|
|
(15.76 |
) |
|
|
|
|
|
|
(25.84 |
) |
|
|
(34.62 |
) |
|
|
(16.69 |
) |
|
|
|
|
|
|
(27.22 |
) |
|
|
(27.24 |
) |
|
|
(16.68 |
) |
|
|
|
|
|
|
(23.51 |
) |
|||||||||
AISC, After By-product Credits, per Silver Ounce |
|
$ |
(0.03 |
) |
|
$ |
20.08 |
|
|
|
|
|
|
$ |
11.91 |
|
|
$ |
2.62 |
|
|
$ |
17.12 |
|
|
|
|
|
|
$ |
11.51 |
|
|
$ |
5.65 |
|
|
$ |
16.50 |
|
|
|
|
|
|
$ |
13.06 |
|
|||||||||
In thousands (except per ounce amounts) |
|
Three Months Ended |
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||||||||||||||
|
|
|
|
Other (4) |
|
Total Gold and Other |
|
|
|
Other (4) |
|
Total Gold and Other |
|
|
|
Other (4) |
|
Total Gold and Other |
||||||||||||||||||
Total cost of sales |
|
$ |
50,682 |
|
|
$ |
7,095 |
|
|
$ |
57,777 |
|
|
$ |
51,734 |
|
|
$ |
6,187 |
|
|
$ |
57,921 |
|
|
$ |
223,614 |
|
|
$ |
20,527 |
|
|
$ |
244,141 |
|
Depreciation, depletion and amortization |
|
|
(8,569 |
) |
|
|
— |
|
|
|
(8,569 |
) |
|
|
(10,777 |
) |
|
|
— |
|
|
|
(10,777 |
) |
|
|
(72,835 |
) |
|
|
— |
|
|
|
(72,835 |
) |
Treatment costs |
|
|
45 |
|
|
|
— |
|
|
|
45 |
|
|
|
41 |
|
|
|
— |
|
|
|
41 |
|
|
|
153 |
|
|
|
— |
|
|
|
153 |
|
Change in product inventory |
|
|
3,258 |
|
|
|
— |
|
|
|
3,258 |
|
|
|
(96 |
) |
|
|
— |
|
|
|
(96 |
) |
|
|
3,269 |
|
|
|
— |
|
|
|
3,269 |
|
Reclamation and other costs |
|
|
(312 |
) |
|
|
— |
|
|
|
(312 |
) |
|
|
(201 |
) |
|
|
— |
|
|
|
(201 |
) |
|
|
(823 |
) |
|
|
— |
|
|
|
(823 |
) |
Exclusion of Other costs |
|
|
— |
|
|
|
(7,095 |
) |
|
|
(7,095 |
) |
|
|
— |
|
|
|
(6,187 |
) |
|
|
(6,187 |
) |
|
|
— |
|
|
|
(20,527 |
) |
|
|
(20,527 |
) |
Cash Cost, Before By-product Credits (1) |
|
|
45,104 |
|
|
|
— |
|
|
|
45,104 |
|
|
|
40,701 |
|
|
|
— |
|
|
|
40,701 |
|
|
|
153,378 |
|
|
|
— |
|
|
|
153,378 |
|
Reclamation and other costs |
|
|
312 |
|
|
|
— |
|
|
|
312 |
|
|
|
201 |
|
|
|
— |
|
|
|
201 |
|
|
|
823 |
|
|
|
— |
|
|
|
823 |
|
Sustaining capital |
|
|
1,894 |
|
|
|
— |
|
|
|
1,894 |
|
|
|
5,381 |
|
|
|
— |
|
|
|
5,381 |
|
|
|
18,963 |
|
|
|
— |
|
|
|
18,963 |
|
AISC, Before By-product Credits (1) |
|
|
47,310 |
|
|
|
— |
|
|
|
47,310 |
|
|
|
46,283 |
|
|
|
— |
|
|
|
46,283 |
|
|
|
173,164 |
|
|
|
— |
|
|
|
173,164 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Silver |
|
|
(165 |
) |
|
|
— |
|
|
|
(165 |
) |
|
|
(194 |
) |
|
|
— |
|
|
|
(194 |
) |
|
|
(683 |
) |
|
|
— |
|
|
|
(683 |
) |
Total By-product credits |
|
|
(165 |
) |
|
|
— |
|
|
|
(165 |
) |
|
|
(194 |
) |
|
|
— |
|
|
|
(194 |
) |
|
|
(683 |
) |
|
|
— |
|
|
|
(683 |
) |
Cash Cost, After By-product Credits |
|
$ |
44,939 |
|
|
$ |
— |
|
|
$ |
44,939 |
|
|
$ |
40,507 |
|
|
$ |
— |
|
|
$ |
40,507 |
|
|
$ |
152,695 |
|
|
$ |
— |
|
|
$ |
152,695 |
|
AISC, After By-product Credits |
|
$ |
47,145 |
|
|
$ |
— |
|
|
$ |
47,145 |
|
|
$ |
46,089 |
|
|
$ |
— |
|
|
$ |
46,089 |
|
|
$ |
172,481 |
|
|
$ |
— |
|
|
$ |
172,481 |
|
Divided by gold ounces produced |
|
|
20 |
|
|
|
— |
|
|
|
20 |
|
|
|
21 |
|
|
|
— |
|
|
|
21 |
|
|
|
87 |
|
|
|
— |
|
|
|
87 |
|
Cash Cost, Before By-product Credits, per Gold Ounce |
|
|
2,203 |
|
|
$ |
— |
|
|
$ |
2,203 |
|
|
$ |
1,945 |
|
|
$ |
— |
|
|
$ |
1,945 |
|
|
$ |
1,770 |
|
|
$ |
— |
|
|
$ |
1,770 |
|
By-product credits per ounce |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(9 |
) |
|
|
— |
|
|
|
(9 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
Cash Cost, After By-product Credits, per Gold Ounce |
|
$ |
2,195 |
|
|
$ |
— |
|
|
$ |
2,195 |
|
|
$ |
1,936 |
|
|
$ |
— |
|
|
$ |
1,936 |
|
|
$ |
1,762 |
|
|
$ |
— |
|
|
$ |
1,762 |
|
AISC, Before By-product Credits, per Gold Ounce |
|
$ |
2,311 |
|
|
$ |
— |
|
|
$ |
2,311 |
|
|
$ |
2,212 |
|
|
$ |
— |
|
|
$ |
2,212 |
|
|
$ |
1,998 |
|
|
$ |
— |
|
|
$ |
1,998 |
|
By-product credits per ounce |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(9 |
) |
|
|
— |
|
|
|
(9 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
AISC, After By-product Credits, per Gold Ounce |
|
$ |
2,303 |
|
|
$ |
— |
|
|
$ |
2,303 |
|
|
$ |
2,203 |
|
|
$ |
— |
|
|
$ |
2,203 |
|
|
$ |
1,990 |
|
|
$ |
— |
|
|
$ |
1,990 |
|
In thousands (except per ounce amounts) |
|
Three Months Ended |
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||||||||||||||
|
|
Total Silver |
|
Total Gold and Other |
|
Total |
|
Total Silver |
|
Total Gold and Other |
|
Total |
|
Total Silver |
|
Total Gold and Other |
|
Total |
||||||||||||||||||
Total cost of sales |
|
$ |
129,558 |
|
|
$ |
57,777 |
|
|
$ |
187,335 |
|
|
$ |
123,400 |
|
|
$ |
57,921 |
|
|
$ |
181,321 |
|
|
$ |
487,574 |
|
|
$ |
244,141 |
|
|
$ |
731,715 |
|
Depreciation, depletion and amortization |
|
|
(29,816 |
) |
|
|
(8,569 |
) |
|
|
(38,385 |
) |
|
|
(29,079 |
) |
|
|
(10,777 |
) |
|
|
(39,856 |
) |
|
|
(110,635 |
) |
|
|
(72,835 |
) |
|
|
(183,470 |
) |
Treatment costs |
|
|
6,106 |
|
|
|
45 |
|
|
|
6,151 |
|
|
|
9,348 |
|
|
|
41 |
|
|
|
9,389 |
|
|
|
40,722 |
|
|
|
153 |
|
|
|
40,875 |
|
Change in product inventory |
|
|
(1,740 |
) |
|
|
3,258 |
|
|
|
1,518 |
|
|
|
(1,345 |
) |
|
|
(96 |
) |
|
|
(1,441 |
) |
|
|
(3,768 |
) |
|
|
3,269 |
|
|
|
(499 |
) |
Reclamation and other costs |
|
|
(580 |
) |
|
|
(312 |
) |
|
|
(892 |
) |
|
|
(3,271 |
) |
|
|
(201 |
) |
|
|
(3,472 |
) |
|
|
(7,287 |
) |
|
|
(823 |
) |
|
|
(8,110 |
) |
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,634 |
) |
|
|
— |
|
|
|
(3,634 |
) |
Exclusion of Keno Hill cash costs (6) |
|
|
(13,069 |
) |
|
|
— |
|
|
|
(13,069 |
) |
|
|
(11,769 |
) |
|
|
— |
|
|
|
(11,769 |
) |
|
|
(58,826 |
) |
|
|
— |
|
|
|
(58,826 |
) |
Exclusion of Other costs |
|
|
— |
|
|
|
(7,095 |
) |
|
|
(7,095 |
) |
|
|
— |
|
|
|
(6,187 |
) |
|
|
(6,187 |
) |
|
|
— |
|
|
|
(20,527 |
) |
|
|
(20,527 |
) |
Cash Cost, Before By-product Credits (1) |
|
|
90,459 |
|
|
|
45,104 |
|
|
|
135,563 |
|
|
|
87,284 |
|
|
|
40,701 |
|
|
|
127,985 |
|
|
|
344,146 |
|
|
|
153,378 |
|
|
|
497,524 |
|
Reclamation and other costs |
|
|
952 |
|
|
|
312 |
|
|
|
1,264 |
|
|
|
968 |
|
|
|
201 |
|
|
|
1,169 |
|
|
|
4,032 |
|
|
|
823 |
|
|
|
4,855 |
|
Sustaining capital |
|
|
22,463 |
|
|
|
1,894 |
|
|
|
24,357 |
|
|
|
28,152 |
|
|
|
5,381 |
|
|
|
33,533 |
|
|
|
91,610 |
|
|
|
18,963 |
|
|
|
110,573 |
|
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,396 |
) |
|
|
— |
|
|
|
(5,396 |
) |
General and administrative |
|
|
11,999 |
|
|
|
— |
|
|
|
11,999 |
|
|
|
9,048 |
|
|
|
— |
|
|
|
9,048 |
|
|
|
45,405 |
|
|
|
— |
|
|
|
45,405 |
|
AISC, Before By-product Credits (1) |
|
|
125,873 |
|
|
|
47,310 |
|
|
|
173,183 |
|
|
|
125,452 |
|
|
|
46,283 |
|
|
|
171,735 |
|
|
|
479,797 |
|
|
|
173,164 |
|
|
|
652,961 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Zinc |
|
|
(30,324 |
) |
|
|
— |
|
|
|
(30,324 |
) |
|
|
(32,590 |
) |
|
|
— |
|
|
|
(32,590 |
) |
|
|
(115,332 |
) |
|
|
— |
|
|
|
(115,332 |
) |
Gold |
|
|
(34,977 |
) |
|
|
— |
|
|
|
(34,977 |
) |
|
|
(34,363 |
) |
|
|
— |
|
|
|
(34,363 |
) |
|
|
(115,189 |
) |
|
|
— |
|
|
|
(115,189 |
) |
Lead |
|
|
(20,134 |
) |
|
|
— |
|
|
|
(20,134 |
) |
|
|
(21,215 |
) |
|
|
— |
|
|
|
(21,215 |
) |
|
|
(81,416 |
) |
|
|
— |
|
|
|
(81,416 |
) |
Silver |
|
|
— |
|
|
|
(165 |
) |
|
|
(165 |
) |
|
|
— |
|
|
|
(194 |
) |
|
|
(194 |
) |
|
|
— |
|
|
|
(683 |
) |
|
|
(683 |
) |
Copper |
|
|
(729 |
) |
|
|
— |
|
|
|
(729 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(409 |
) |
|
|
— |
|
|
|
(409 |
) |
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,943 |
|
|
|
— |
|
|
|
3,943 |
|
Total By-product credits |
|
|
(86,164 |
) |
|
|
(165 |
) |
|
|
(86,329 |
) |
|
|
(88,168 |
) |
|
|
(194 |
) |
|
|
(88,362 |
) |
|
|
(308,403 |
) |
|
|
(683 |
) |
|
|
(309,086 |
) |
Cash Cost, After By-product Credits |
|
$ |
4,295 |
|
|
$ |
44,939 |
|
|
$ |
49,234 |
|
|
$ |
(884 |
) |
|
$ |
40,507 |
|
|
$ |
39,623 |
|
|
$ |
35,743 |
|
|
$ |
152,695 |
|
|
$ |
188,438 |
|
AISC, After By-product Credits |
|
$ |
39,709 |
|
|
$ |
47,145 |
|
|
$ |
86,854 |
|
|
$ |
37,284 |
|
|
$ |
46,089 |
|
|
$ |
83,373 |
|
|
$ |
171,394 |
|
|
$ |
172,481 |
|
|
$ |
343,875 |
|
Ounces produced |
|
|
3,335 |
|
|
|
20 |
|
|
|
|
|
3,239 |
|
|
|
21 |
|
|
|
|
|
13,372 |
|
|
|
87 |
|
|
|
||||||
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
(253 |
) |
|
|
— |
|
|
|
||||||
Divided by ounces produced |
|
|
3,335 |
|
|
|
20 |
|
|
|
|
|
3,239 |
|
|
|
21 |
|
|
|
|
|
13,119 |
|
|
|
87 |
|
|
|
||||||
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
27.13 |
|
|
$ |
2,203 |
|
|
|
|
$ |
26.95 |
|
|
$ |
1,945 |
|
|
|
|
$ |
26.23 |
|
|
$ |
1,770 |
|
|
|
||||||
By-product credits per ounce |
|
|
(25.84 |
) |
|
|
(8 |
) |
|
|
|
|
(27.22 |
) |
|
|
(9 |
) |
|
|
|
|
(23.51 |
) |
|
|
(8 |
) |
|
|
||||||
Cash Cost, After By-product Credits, per Ounce |
|
$ |
1.29 |
|
|
$ |
2,195 |
|
|
|
|
$ |
(0.27 |
) |
|
$ |
1,936 |
|
|
|
|
$ |
2.72 |
|
|
$ |
1,762 |
|
|
|
||||||
AISC, Before By-product Credits, per Ounce |
|
$ |
37.75 |
|
|
$ |
2,311 |
|
|
|
|
$ |
38.73 |
|
|
$ |
2,212 |
|
|
|
|
$ |
36.57 |
|
|
$ |
1,998 |
|
|
|
||||||
By-product credits per ounce |
|
|
(25.84 |
) |
|
|
(8 |
) |
|
|
|
|
(27.22 |
) |
|
|
(9 |
) |
|
|
|
|
(23.51 |
) |
|
|
(8 |
) |
|
|
||||||
AISC, After By-product Credits, per Ounce |
|
$ |
11.91 |
|
|
|
2,303 |
|
|
|
|
$ |
11.51 |
|
|
|
2,203 |
|
|
|
|
$ |
13.06 |
|
|
|
1,990 |
|
|
|
||||||
In thousands (except per ounce amounts) |
Three Months Ended |
Three Months Ended |
Three Months Ended |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
Corporate (2) |
Total Silver |
|
|
|
Corporate (2) |
Total Silver |
|
|
|
Corporate (2) |
Total Silver |
|||||||||||||||||||||||||||||||||||||||||
Total cost of sales |
$ |
73,597 |
|
$ |
39,286 |
|
$ |
19,809 |
|
$ |
— |
$ |
132,692 |
|
$ |
56,786 |
|
$ |
37,523 |
|
$ |
28,950 |
|
$ |
— |
$ |
123,259 |
|
$ |
69,857 |
|
$ |
27,519 |
|
$ |
10,847 |
|
$ |
— |
$ |
108,223 |
|||||||||||||||
Depreciation, depletion and amortization |
|
(13,948 |
) |
|
(10,681 |
) |
|
(4,218 |
) |
|
— |
|
(28,847 |
) |
|
(11,316 |
) |
|
(10,708 |
) |
|
(4,729 |
) |
|
— |
|
(26,753 |
) |
|
(14,443 |
) |
|
(7,911 |
) |
|
(3,602 |
) |
|
— |
|
(25,956) |
|||||||||||||||
Treatment costs |
|
5,962 |
|
|
3,650 |
|
|
— |
|
|
— |
|
9,612 |
|
|
6,069 |
|
|
2,746 |
|
|
— |
|
|
— |
|
8,815 |
|
|
9,724 |
|
|
3,223 |
|
|
— |
|
|
— |
|
12,947 |
|||||||||||||||
Change in product inventory |
|
(8,125 |
) |
|
106 |
|
|
— |
|
|
— |
|
(8,019 |
) |
|
7,296 |
|
|
(115 |
) |
|
— |
|
|
— |
|
7,181 |
|
|
(2,196 |
) |
|
611 |
|
|
— |
|
|
— |
|
(1,585) |
|||||||||||||||
Reclamation and other costs |
|
(1,825 |
) |
|
(241 |
) |
|
— |
|
|
— |
|
(2,066 |
) |
|
(882 |
) |
|
(311 |
) |
|
— |
|
|
— |
|
(1,193 |
) |
|
(655 |
) |
|
(102 |
) |
|
— |
|
|
— |
|
(757) |
|||||||||||||||
Exclusion of |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
(3,634 |
) |
|
— |
|
|
— |
|
(3,634) |
|||||||||||||||
Exclusion of Keno Hill cash costs (4) |
|
— |
|
|
— |
|
|
(15,591 |
) |
|
— |
|
(15,591 |
) |
|
— |
|
|
— |
|
|
(24,221 |
) |
|
— |
|
(24,221 |
) |
|
— |
|
|
— |
|
|
(7,245 |
) |
|
— |
|
(7,245) |
|||||||||||||||
Cash Cost, Before By-product Credits (1) |
|
55,661 |
|
|
32,120 |
|
|
— |
|
|
— |
|
87,781 |
|
|
57,953 |
|
|
29,135 |
|
|
— |
|
|
— |
|
87,088 |
|
|
62,287 |
|
|
19,706 |
|
|
— |
|
|
— |
|
81,993 |
|||||||||||||||
Reclamation and other costs |
|
786 |
|
|
303 |
|
|
— |
|
|
— |
|
1,089 |
|
|
785 |
|
|
183 |
|
|
— |
|
|
— |
|
968 |
|
|
785 |
|
|
222 |
|
|
— |
|
|
— |
|
1,007 |
|||||||||||||||
Sustaining capital |
|
10,558 |
|
|
10,862 |
|
|
— |
|
|
42 |
|
21,462 |
|
|
10,911 |
|
|
9,517 |
|
|
— |
|
|
1,035 |
|
21,463 |
|
|
8,416 |
|
|
12,051 |
|
|
— |
|
|
66 |
|
20,533 |
|||||||||||||||
Exclusion of |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
(5,396 |
) |
|
— |
|
|
— |
|
(5,396) |
|||||||||||||||
General and administrative |
|
— |
|
|
— |
|
|
— |
|
|
10,401 |
|
10,401 |
|
|
— |
|
|
— |
|
|
— |
|
|
14,740 |
|
14,740 |
|
|
— |
|
|
— |
|
|
— |
|
|
11,216 |
|
11,216 |
|||||||||||||||
AISC, Before By-product Credits (1) |
|
67,005 |
|
|
43,285 |
|
|
— |
|
|
10,443 |
|
120,733 |
|
|
69,649 |
|
|
38,835 |
|
|
— |
|
|
15,775 |
|
124,259 |
|
|
71,488 |
|
|
26,583 |
|
|
— |
|
|
11,282 |
|
109,353 |
|||||||||||||||
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
Zinc |
|
(22,126 |
) |
|
(7,046 |
) |
|
— |
|
|
— |
|
(29,172 |
) |
|
(21,873 |
) |
|
(6,706 |
) |
|
— |
|
|
— |
|
(28,579 |
) |
|
(20,206 |
) |
|
(4,785 |
) |
|
— |
|
|
— |
|
(24,991) |
|||||||||||||||
Gold |
|
(25,430 |
) |
|
— |
|
|
— |
|
|
— |
|
(25,430 |
) |
|
(28,844 |
) |
|
— |
|
|
— |
|
|
— |
|
(28,844 |
) |
|
(26,551 |
) |
|
— |
|
|
— |
|
|
— |
|
(26,551) |
|||||||||||||||
Lead |
|
(5,970 |
) |
|
(13,245 |
) |
|
— |
|
|
— |
|
(19,215 |
) |
|
(6,818 |
) |
|
(15,466 |
) |
|
— |
|
|
— |
|
(22,284 |
) |
|
(6,980 |
) |
|
(11,720 |
) |
|
— |
|
|
— |
|
(18,700) |
|||||||||||||||
Copper |
|
(409 |
) |
|
— |
|
|
— |
|
|
— |
|
(409 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|||||||||||||||
Exclusion of |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
3,943 |
|
|
— |
|
|
— |
|
3,943 |
|||||||||||||||
Total By-product credits |
|
(53,935 |
) |
|
(20,291 |
) |
|
— |
|
|
— |
|
(74,226 |
) |
|
(57,535 |
) |
|
(22,172 |
) |
|
— |
|
|
— |
|
(79,707 |
) |
|
(53,737 |
) |
|
(12,562 |
) |
|
— |
|
|
— |
|
(66,299) |
|||||||||||||||
Cash Cost, After By-product Credits |
$ |
1,726 |
|
$ |
11,829 |
|
$ |
— |
|
$ |
— |
$ |
13,555 |
|
$ |
418 |
|
$ |
6,963 |
|
$ |
— |
|
$ |
— |
$ |
7,381 |
|
$ |
8,550 |
|
$ |
7,144 |
|
$ |
— |
|
$ |
— |
$ |
15,694 |
|||||||||||||||
AISC, After By-product Credits |
$ |
13,070 |
|
$ |
22,994 |
|
$ |
— |
|
$ |
10,443 |
$ |
46,507 |
|
$ |
12,114 |
|
$ |
16,663 |
|
$ |
— |
|
$ |
15,775 |
$ |
44,552 |
|
$ |
17,751 |
|
$ |
14,021 |
|
$ |
— |
|
$ |
11,282 |
$ |
43,054 |
|||||||||||||||
Ounces produced |
|
1,857 |
|
|
1,185 |
|
|
|
|
3,042 |
|
|
2,244 |
|
|
1,308 |
|
|
|
|
3,552 |
|
|
2,479 |
|
|
1,061 |
|
|
|
|
3,540 |
||||||||||||||||||||||||
Exclusion of |
|
— |
|
|
— |
|
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
— |
|
|
— |
|
|
(253 |
) |
|
|
|
(253) |
||||||||||||||||||||||||
Divided by ounces produced |
|
1,857 |
|
|
1,185 |
|
|
|
|
3,042 |
|
|
2,244 |
|
|
1,308 |
|
|
|
|
3,552 |
|
|
2,479 |
|
|
808 |
|
|
|
|
3,287 |
||||||||||||||||||||||||
Cash Cost, Before By-product Credits, per Silver Ounce |
$ |
29.97 |
|
$ |
27.11 |
|
|
|
$ |
28.86 |
|
$ |
25.83 |
|
$ |
22.27 |
|
|
|
$ |
24.52 |
|
$ |
25.13 |
|
$ |
24.41 |
|
|
|
$ |
24.95 |
||||||||||||||||||||||||
By-product credits per ounce |
|
(29.04 |
) |
|
(17.13 |
) |
|
|
|
(24.40 |
) |
|
(25.64 |
) |
|
(16.95 |
) |
|
|
|
(22.44 |
) |
|
(21.68 |
) |
|
(15.56 |
) |
|
|
|
(20.17) |
||||||||||||||||||||||||
Cash Cost, After By-product Credits, per Silver Ounce |
$ |
0.93 |
|
$ |
9.98 |
|
|
|
$ |
4.46 |
|
$ |
0.19 |
|
$ |
5.32 |
|
|
|
$ |
2.08 |
|
$ |
3.45 |
|
$ |
8.85 |
|
|
|
$ |
4.78 |
||||||||||||||||||||||||
AISC, Before By-product Credits, per Silver Ounce |
$ |
36.08 |
|
$ |
36.53 |
|
|
|
$ |
39.69 |
|
$ |
31.04 |
|
$ |
29.69 |
|
|
|
$ |
34.99 |
|
$ |
28.84 |
|
$ |
32.92 |
|
|
|
$ |
33.27 |
||||||||||||||||||||||||
By-product credits per ounce |
|
(29.04 |
) |
|
(17.13 |
) |
|
|
|
(24.40 |
) |
|
(25.64 |
) |
|
(16.95 |
) |
|
|
|
(22.44 |
) |
|
(21.68 |
) |
|
(15.56 |
) |
|
|
|
(20.17) |
||||||||||||||||||||||||
AISC, After By-product Credits, per Silver Ounce |
$ |
7.04 |
|
$ |
19.40 |
|
|
|
$ |
15.29 |
|
$ |
5.40 |
|
$ |
12.74 |
|
|
|
$ |
12.54 |
|
$ |
7.16 |
|
$ |
17.36 |
|
|
|
$ |
13.10 |
||||||||||||||||||||||||
In thousands (except per ounce amounts) |
|
Three Months Ended September 30, 2024 (5) |
|
Three Months Ended June 30, 2024 (5) |
|
Three Months Ended March 31, 2024 (5) |
||||||||||||||||||||||||||||||
|
|
|
|
Other (4) |
|
Total Gold and Other |
|
|
|
Other (4) |
|
Total Gold and Other |
|
|
|
Other (4) |
|
Total Gold and Other |
||||||||||||||||||
Total cost of sales |
|
$ |
46,280 |
|
|
$ |
6,827 |
|
|
$ |
53,107 |
|
|
$ |
67,340 |
|
|
$ |
3,628 |
|
|
$ |
70,968 |
|
|
$ |
58,260 |
|
|
$ |
3,885 |
|
|
$ |
62,145 |
|
Depreciation, depletion and amortization |
|
|
(12,097 |
) |
|
|
— |
|
|
|
(12,097 |
) |
|
|
(27,010 |
) |
|
|
— |
|
|
|
(27,010 |
) |
|
|
(22,951 |
) |
|
|
— |
|
|
|
(22,951 |
) |
Treatment costs |
|
|
36 |
|
|
|
— |
|
|
|
36 |
|
|
|
52 |
|
|
|
— |
|
|
|
52 |
|
|
|
24 |
|
|
|
— |
|
|
|
24 |
|
Change in product inventory |
|
|
2,176 |
|
|
|
— |
|
|
|
2,176 |
|
|
|
(550 |
) |
|
|
— |
|
|
|
(550 |
) |
|
|
1,739 |
|
|
|
— |
|
|
|
1,739 |
|
Reclamation and other costs |
|
|
(207 |
) |
|
|
— |
|
|
|
(207 |
) |
|
|
(206 |
) |
|
|
— |
|
|
|
(206 |
) |
|
|
(209 |
) |
|
|
— |
|
|
|
(209 |
) |
Exclusion of |
|
|
— |
|
|
|
(6,827 |
) |
|
|
(6,827 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Exclusion of |
|
|
— |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
(3,628 |
) |
|
|
(3,628 |
) |
|
|
— |
|
|
|
(3,885 |
) |
|
|
(3,885 |
) |
||
Cash Cost, Before By-product Credits (1) |
|
|
36,188 |
|
|
|
— |
|
|
|
36,188 |
|
|
|
39,626 |
|
|
|
— |
|
|
|
39,626 |
|
|
|
36,863 |
|
|
|
— |
|
|
|
36,863 |
|
Reclamation and other costs |
|
|
207 |
|
|
|
— |
|
|
|
207 |
|
|
|
206 |
|
|
|
|
|
206 |
|
|
|
209 |
|
|
|
— |
|
|
|
209 |
|
||
Sustaining capital |
|
|
6,054 |
|
|
|
— |
|
|
|
6,054 |
|
|
|
2,667 |
|
|
|
— |
|
|
|
2,667 |
|
|
|
4,861 |
|
|
|
— |
|
|
|
4,861 |
|
AISC, Before By-product Credits (1) |
|
|
42,449 |
|
|
|
— |
|
|
|
42,449 |
|
|
|
42,499 |
|
|
|
— |
|
|
|
42,499 |
|
|
|
41,933 |
|
|
|
— |
|
|
|
41,933 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Silver |
|
|
(163 |
) |
|
|
— |
|
|
|
(163 |
) |
|
|
(183 |
) |
|
|
— |
|
|
|
(183 |
) |
|
|
(143 |
) |
|
|
— |
|
|
|
(143 |
) |
Total By-product credits |
|
|
(163 |
) |
|
|
— |
|
|
|
(163 |
) |
|
|
(183 |
) |
|
|
— |
|
|
|
(183 |
) |
|
|
(143 |
) |
|
|
— |
|
|
|
(143 |
) |
Cash Cost, After By-product Credits |
|
$ |
36,025 |
|
|
$ |
— |
|
|
$ |
36,025 |
|
|
$ |
39,443 |
|
|
$ |
— |
|
|
$ |
39,443 |
|
|
$ |
36,720 |
|
|
$ |
— |
|
|
$ |
36,720 |
|
AISC, After By-product Credits |
|
$ |
42,286 |
|
|
$ |
— |
|
|
$ |
42,286 |
|
|
$ |
42,316 |
|
|
$ |
— |
|
|
$ |
42,316 |
|
|
$ |
41,790 |
|
|
$ |
— |
|
|
$ |
41,790 |
|
Divided by gold ounces produced |
|
|
21 |
|
|
|
— |
|
|
|
21 |
|
|
|
23 |
|
|
|
— |
|
|
|
23 |
|
|
|
22 |
|
|
|
— |
|
|
|
22 |
|
Cash Cost, Before By-product Credits, per Gold Ounce |
|
$ |
1,762 |
|
|
$ |
— |
|
|
$ |
1,762 |
|
|
$ |
1,709 |
|
|
$ |
— |
|
|
$ |
1,709 |
|
|
$ |
1,675 |
|
|
$ |
— |
|
|
$ |
1,675 |
|
By-product credits per ounce |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
Cash Cost, After By-product Credits, per Gold Ounce |
|
$ |
1,754 |
|
|
$ |
— |
|
|
$ |
1,754 |
|
|
$ |
1,701 |
|
|
$ |
— |
|
|
$ |
1,701 |
|
|
$ |
1,669 |
|
|
$ |
— |
|
|
$ |
1,669 |
|
AISC, Before By-product Credits, per Gold Ounce |
|
$ |
2,067 |
|
|
$ |
— |
|
|
$ |
2,067 |
|
|
$ |
1,833 |
|
|
$ |
— |
|
|
$ |
1,833 |
|
|
$ |
1,905 |
|
|
$ |
— |
|
|
$ |
1,905 |
|
By-product credits per ounce |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(6 |
) |
|
|
— |
|
|
|
(6 |
) |
AISC, After By-product Credits, per Gold Ounce |
|
$ |
2,059 |
|
|
$ |
— |
|
|
$ |
2,059 |
|
|
$ |
1,825 |
|
|
$ |
— |
|
|
$ |
1,825 |
|
|
$ |
1,899 |
|
|
$ |
— |
|
|
$ |
1,899 |
|
In thousands (except per ounce amounts) |
|
Three Months Ended September 30, 2024 (5) |
|
Three Months Ended June 30, 2024 (5) |
|
Three Months Ended March 31, 2024 (5) |
||||||||||||||||||||||||||||||
|
|
Total Silver |
|
Total Gold and Other |
|
Total |
|
Total Silver |
|
Total Gold and Other |
|
Total |
|
Total Silver |
|
Total Gold and Other |
|
Total |
||||||||||||||||||
Total cost of sales |
|
$ |
132,692 |
|
|
$ |
53,107 |
|
|
$ |
185,799 |
|
|
$ |
123,259 |
|
|
$ |
70,968 |
|
|
$ |
194,227 |
|
|
$ |
108,223 |
|
|
$ |
62,145 |
|
|
$ |
170,368 |
|
Depreciation, depletion and amortization |
|
|
(28,847 |
) |
|
|
(12,097 |
) |
|
|
(40,944 |
) |
|
$ |
(26,753 |
) |
|
|
(27,010 |
) |
|
|
(53,763 |
) |
|
|
(25,956 |
) |
|
|
(22,951 |
) |
|
|
(48,907 |
) |
Treatment costs |
|
|
9,612 |
|
|
|
36 |
|
|
|
9,648 |
|
|
$ |
8,815 |
|
|
|
52 |
|
|
|
8,867 |
|
|
|
12,947 |
|
|
|
24 |
|
|
|
12,971 |
|
Change in product inventory |
|
|
(8,019 |
) |
|
|
2,176 |
|
|
|
(5,843 |
) |
|
$ |
7,181 |
|
|
|
(550 |
) |
|
|
6,631 |
|
|
|
(1,585 |
) |
|
|
1,739 |
|
|
|
154 |
|
Reclamation and other costs |
|
|
(2,066 |
) |
|
|
(207 |
) |
|
|
(2,273 |
) |
|
$ |
(1,193 |
) |
|
|
(206 |
) |
|
|
(1,399 |
) |
|
|
(757 |
) |
|
|
(209 |
) |
|
|
(966 |
) |
Exclusion of Keno Hill cash cost |
|
|
(15,591 |
) |
|
|
— |
|
|
|
(15,591 |
) |
|
|
(24,221 |
) |
|
|
|
|
(24,221 |
) |
|
|
(7,245 |
) |
|
|
— |
|
|
|
(7,245 |
) |
||
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,634 |
) |
|
|
— |
|
|
|
(3,634 |
) |
Exclusion of |
|
|
— |
|
|
|
(6,827 |
) |
|
|
(6,827 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,628 |
) |
|
|
(3,628 |
) |
|
|
— |
|
|
|
(3,885 |
) |
|
|
(3,885 |
) |
Cash Cost, Before By-product Credits (1) |
|
|
87,781 |
|
|
|
36,188 |
|
|
|
123,969 |
|
|
|
87,088 |
|
|
|
39,626 |
|
|
|
126,714 |
|
|
|
81,993 |
|
|
|
36,863 |
|
|
|
118,856 |
|
Reclamation and other costs |
|
|
1,089 |
|
|
|
207 |
|
|
|
1,296 |
|
|
|
968 |
|
|
|
206 |
|
|
|
1,174 |
|
|
|
1,007 |
|
|
|
209 |
|
|
|
1,216 |
|
Sustaining capital |
|
|
21,462 |
|
|
|
6,054 |
|
|
|
27,516 |
|
|
|
21,463 |
|
|
|
2,667 |
|
|
|
24,130 |
|
|
|
20,533 |
|
|
|
4,861 |
|
|
|
25,394 |
|
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,396 |
) |
|
|
— |
|
|
|
(5,396 |
) |
General and administrative |
|
|
10,401 |
|
|
|
— |
|
|
|
10,401 |
|
|
|
14,740 |
|
|
|
— |
|
|
|
14,740 |
|
|
|
11,216 |
|
|
|
— |
|
|
|
11,216 |
|
AISC, Before By-product Credits (1) |
|
|
120,733 |
|
|
|
42,449 |
|
|
|
163,182 |
|
|
|
124,259 |
|
|
|
42,499 |
|
|
|
166,758 |
|
|
|
109,353 |
|
|
|
41,933 |
|
|
|
151,286 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Zinc |
|
|
(29,172 |
) |
|
|
— |
|
|
|
(29,172 |
) |
|
|
(28,579 |
) |
|
|
— |
|
|
|
(28,579 |
) |
|
|
(24,991 |
) |
|
|
— |
|
|
|
(24,991 |
) |
Gold |
|
|
(25,430 |
) |
|
|
— |
|
|
|
(25,430 |
) |
|
|
(28,844 |
) |
|
|
— |
|
|
|
(28,844 |
) |
|
|
(26,551 |
) |
|
|
— |
|
|
|
(26,551 |
) |
Lead |
|
|
(19,215 |
) |
|
|
— |
|
|
|
(19,215 |
) |
|
|
(22,284 |
) |
|
|
— |
|
|
|
(22,284 |
) |
|
|
(18,700 |
) |
|
|
— |
|
|
|
(18,700 |
) |
Copper |
|
|
(409 |
) |
|
|
— |
|
|
|
(409 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Silver |
|
|
— |
|
|
|
(163 |
) |
|
|
(163 |
) |
|
|
— |
|
|
|
(183 |
) |
|
|
(183 |
) |
|
|
— |
|
|
|
(143 |
) |
|
|
(143 |
) |
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,943 |
|
|
|
— |
|
|
|
3,943 |
|
Total By-product credits |
|
|
(74,226 |
) |
|
|
(163 |
) |
|
|
(74,389 |
) |
|
|
(79,707 |
) |
|
|
(183 |
) |
|
|
(79,890 |
) |
|
|
(66,299 |
) |
|
|
(143 |
) |
|
|
(66,442 |
) |
Cash Cost, After By-product Credits |
|
$ |
13,555 |
|
|
$ |
36,025 |
|
|
$ |
49,580 |
|
|
$ |
7,381 |
|
|
$ |
39,443 |
|
|
$ |
46,824 |
|
|
$ |
15,694 |
|
|
$ |
36,720 |
|
|
$ |
52,414 |
|
AISC, After By-product Credits |
|
$ |
46,507 |
|
|
$ |
42,286 |
|
|
$ |
88,793 |
|
|
$ |
44,552 |
|
|
$ |
42,316 |
|
|
$ |
86,868 |
|
|
$ |
43,054 |
|
|
$ |
41,790 |
|
|
$ |
84,844 |
|
Divided by ounces produced |
|
|
3,042 |
|
|
|
21 |
|
|
|
|
|
3,552 |
|
|
|
23 |
|
|
|
|
|
3,287 |
|
|
|
22 |
|
|
|
||||||
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
28.86 |
|
|
$ |
1,762 |
|
|
|
|
$ |
24.52 |
|
|
|
1,709 |
|
|
|
|
$ |
24.95 |
|
|
$ |
1,675 |
|
|
|
||||||
By-product credits per ounce |
|
|
(24.40 |
) |
|
|
(8 |
) |
|
|
|
|
(22.44 |
) |
|
|
(8 |
) |
|
|
|
|
(20.17 |
) |
|
|
(6 |
) |
|
|
||||||
Cash Cost, After By-product Credits, per Ounce |
|
$ |
4.46 |
|
|
$ |
1,754 |
|
|
|
|
$ |
2.08 |
|
|
$ |
1,701 |
|
|
|
|
$ |
4.78 |
|
|
$ |
1,669 |
|
|
|
||||||
AISC, Before By-product Credits, per Ounce |
|
$ |
39.69 |
|
|
$ |
2,067 |
|
|
|
|
$ |
34.98 |
|
|
$ |
1,833 |
|
|
|
|
$ |
33.27 |
|
|
$ |
1,905 |
|
|
|
||||||
By-product credits per ounce |
|
|
(24.40 |
) |
|
|
(8 |
) |
|
|
|
|
(22.44 |
) |
|
|
(8 |
) |
|
|
|
|
(20.17 |
) |
|
|
(6 |
) |
|
|
||||||
AISC, After By-product Credits, per Ounce |
|
$ |
15.29 |
|
|
$ |
2,059 |
|
|
|
|
$ |
12.54 |
|
|
$ |
1,825 |
|
|
|
|
$ |
13.10 |
|
|
$ |
1,899 |
|
|
|
(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) |
During the three months ended March 31, 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. |
|
(4) |
Other includes $20.5 million of sales and total cost of sales for the year ended December 31, 2024 and $5.3 million of sales and total cost of sales for the year ended December 31, 2023, related to the environmental services business acquired as part of the Alexco acquisition. |
|
(5) |
Prior year presentation has been adjusted to conform with current year presentation to eliminate exploration costs from the calculation of AISC, Before By-product Credits as exploration is an activity directed at the Corporate level to find new mineral reserve and resource deposits, and therefore we believe it is inappropriate to include exploration costs in the calculation of AISC, Before By-product Credits for a specific mining operation. |
|
(6) |
|
|
(7) |
|
|
(8) |
|
|
2025 Guidance, Previous and Current Estimates: Reconciliation of Cost of Sales to Non-GAAP Measures |
|||||||||||||||
In thousands (except per ounce amounts) |
|
Estimate for Twelve Months Ended December 31, 2025 |
|||||||||||||
|
|
Greens Creek |
|
|
|
Corporate(3) |
|
Total Silver |
|||||||
Total cost of sales |
|
$ |
289,000 |
|
|
$ |
165,000 |
|
|
$ |
— |
|
$ |
454,000 |
|
Depreciation, depletion and amortization |
|
|
(60,000 |
) |
|
|
(53,000 |
) |
|
|
— |
|
|
(113,000 |
) |
Treatment costs |
|
|
11,500 |
|
|
|
10,000 |
|
|
|
— |
|
|
21,500 |
|
Change in product inventory |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
Other costs |
|
|
0 |
|
|
|
1,000 |
|
|
|
— |
|
|
1,000 |
|
Cash Cost, Before By-product Credits (1) |
|
|
240,500 |
|
|
|
123,000 |
|
|
|
— |
|
|
363,500 |
|
Reclamation and other costs |
|
|
3,000 |
|
|
|
1,000 |
|
|
|
— |
|
|
4,000 |
|
Sustaining capital |
|
|
52,500 |
|
|
|
65,000 |
|
|
|
5,600 |
|
|
123,100 |
|
General and administrative |
|
|
— |
|
|
|
— |
|
|
|
52,400 |
|
|
52,400 |
|
AISC, Before By-product Credits (1) |
|
|
296,000 |
|
|
|
189,000 |
|
|
|
58,000 |
|
|
543,000 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|||||||
Zinc |
|
|
(96,000 |
) |
|
|
(31,500 |
) |
|
|
— |
|
|
(127,500 |
) |
Gold |
|
|
(118,000 |
) |
|
|
— |
|
|
|
— |
|
|
(118,000 |
) |
Lead |
|
|
(24,000 |
) |
|
|
(56,500 |
) |
|
|
— |
|
|
(80,500 |
) |
Total By-product credits |
|
|
(238,000 |
) |
|
|
(88,000 |
) |
|
|
— |
|
|
(326,000 |
) |
Cash Cost, After By-product Credits |
|
$ |
2,500 |
|
|
$ |
35,000 |
|
|
$ |
— |
|
$ |
37,500 |
|
AISC, After By-product Credits |
|
$ |
58,000 |
|
|
$ |
101,000 |
|
|
$ |
58,000 |
|
$ |
217,000 |
|
Divided by silver ounces produced |
|
|
8,450 |
|
|
|
4,900 |
|
|
|
|
|
13,350 |
|
|
Cash Cost, Before By-product Credits, per Silver Ounce |
|
$ |
28.46 |
|
|
$ |
25.10 |
|
|
|
|
$ |
27.23 |
|
|
By-product credits per silver ounce |
|
|
(28.17 |
) |
|
|
(17.96 |
) |
|
|
|
|
(24.42 |
) |
|
Cash Cost, After By-product Credits, per Silver Ounce |
|
$ |
0.30 |
|
|
$ |
7.14 |
|
|
|
|
$ |
2.81 |
|
|
AISC, Before By-product Credits, per Silver Ounce |
|
$ |
35.03 |
|
|
$ |
38.57 |
|
|
|
|
$ |
40.67 |
|
|
By-product credits per silver ounce |
|
|
(28.17 |
) |
|
|
(17.96 |
) |
|
|
|
|
(24.42 |
) |
|
AISC, After By-product Credits, per Silver Ounce |
|
$ |
6.86 |
|
|
$ |
20.61 |
|
|
|
|
$ |
16.25 |
|
(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. |
|
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 |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
1Q-2024 |
|
LTM
|
|
FY 2024 |
||||||||||||||
Net income (loss) |
|
$ |
28,872 |
|
|
$ |
11,924 |
|
|
$ |
1,761 |
|
|
$ |
27,870 |
|
|
$ |
(5,753 |
) |
|
$ |
70,427 |
|
|
$ |
35,802 |
|
Interest expense |
|
|
11,551 |
|
|
|
13,784 |
|
|
|
10,901 |
|
|
|
12,505 |
|
|
|
12,644 |
|
|
|
48,741 |
|
|
|
49,834 |
|
Income and mining tax provision |
|
|
16,145 |
|
|
|
8,069 |
|
|
|
11,450 |
|
|
|
9,080 |
|
|
|
1,815 |
|
|
|
44,744 |
|
|
|
30,414 |
|
Depreciation, depletion and amortization |
|
|
39,172 |
|
|
|
41,206 |
|
|
|
44,118 |
|
|
|
53,921 |
|
|
|
51,226 |
|
|
|
178,417 |
|
|
|
190,471 |
|
Ramp-up and suspension costs |
|
|
2,135 |
|
|
|
7,492 |
|
|
|
11,295 |
|
|
|
4,272 |
|
|
|
10,926 |
|
|
|
25,194 |
|
|
|
33,985 |
|
Loss (gain) on disposition of properties, plants, equipment, and mineral interests |
|
|
211 |
|
|
|
(86 |
) |
|
|
(31 |
) |
|
|
(1,196 |
) |
|
|
69 |
|
|
|
(1,102 |
) |
|
|
(1,244 |
) |
Foreign exchange loss (gain) |
|
|
356 |
|
|
|
(4,143 |
) |
|
|
3,246 |
|
|
|
(2,673 |
) |
|
|
(3,982 |
) |
|
|
(3,214 |
) |
|
|
(7,552 |
) |
Write down of property, plant and equipment |
|
|
— |
|
|
|
110 |
|
|
|
14,464 |
|
|
|
— |
|
|
|
— |
|
|
|
14,574 |
|
|
|
14,574 |
|
Fair value adjustments, net |
|
|
(3,627 |
) |
|
|
9,008 |
|
|
|
(3,654 |
) |
|
|
(5,002 |
) |
|
|
1,852 |
|
|
|
(3,275 |
) |
|
|
2,204 |
|
Provisional price gains |
|
|
(6,916 |
) |
|
|
(3,330 |
) |
|
|
(5,080 |
) |
|
|
(10,937 |
) |
|
|
(3,533 |
) |
|
|
(26,263 |
) |
|
|
(22,880 |
) |
Provision for closed operations and environmental matters |
|
|
790 |
|
|
|
3,162 |
|
|
|
1,542 |
|
|
|
1,153 |
|
|
|
986 |
|
|
|
6,647 |
|
|
|
6,843 |
|
Stock-based compensation |
|
|
1,936 |
|
|
|
2,258 |
|
|
|
2,255 |
|
|
|
2,982 |
|
|
|
1,164 |
|
|
|
9,431 |
|
|
|
8,659 |
|
Inventory adjustments |
|
|
1,558 |
|
|
|
1,633 |
|
|
|
178 |
|
|
|
2,225 |
|
|
|
7,671 |
|
|
|
5,594 |
|
|
|
11,707 |
|
Monetization of zinc and lead hedges |
|
|
(454 |
) |
|
|
(4,025 |
) |
|
|
(2,356 |
) |
|
|
(2,125 |
) |
|
|
(1,977 |
) |
|
|
(8,960 |
) |
|
|
(10,483 |
) |
Other income |
|
|
(941 |
) |
|
|
(504 |
) |
|
|
(1,230 |
) |
|
|
(1,180 |
) |
|
|
(1,511 |
) |
|
|
(3,855 |
) |
|
|
(4,425 |
) |
Adjusted EBITDA |
|
$ |
90,788 |
|
|
$ |
86,558 |
|
|
$ |
88,859 |
|
|
$ |
90,895 |
|
|
$ |
71,597 |
|
|
$ |
357,100 |
|
|
$ |
337,909 |
|
Total debt |
|
|
|
|
|
|
|
|
|
|
|
$ |
568,653 |
|
|
$ |
550,713 |
|
||||||||||
Less: Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
23,668 |
|
|
|
26,868 |
|
||||||||||
Net debt |
|
|
|
|
|
|
|
|
|
|
|
$ |
544,985 |
|
|
$ |
523,845 |
|
||||||||||
Net debt/LTM adjusted EBITDA (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
1.5 |
|
|
|
1.6 |
|
||||||||||
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 |
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
1Q-2024 |
|
|
FY-2024 |
|||||||||||
Net income (loss) applicable to common stockholders |
$ |
28,734 |
|
|
$ |
11,786 |
|
|
$ |
1,623 |
|
|
$ |
27,732 |
|
|
$ |
(5,891 |
) |
|
$ |
35,250 |
|
Adjusted for items below: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Fair value adjustments, net |
|
(3,627 |
) |
|
|
9,008 |
|
|
|
(3,654 |
) |
|
|
(5,002 |
) |
|
|
1,852 |
|
|
|
2,204 |
|
Provisional pricing gains |
|
(6,916 |
) |
|
|
(3,330 |
) |
|
|
(5,080 |
) |
|
|
(10,937 |
) |
|
|
(3,533 |
) |
|
|
(22,880 |
) |
Environmental accruals |
|
— |
|
|
|
1,881 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,881 |
|
Write down of property, plant and equipment |
|
— |
|
|
|
110 |
|
|
|
14,464 |
|
|
|
— |
|
|
|
— |
|
|
|
14,574 |
|
Foreign exchange loss (gain) |
|
356 |
|
|
|
(4,143 |
) |
|
|
3,246 |
|
|
|
(2,673 |
) |
|
|
(3,982 |
) |
|
|
(7,552 |
) |
Ramp-up and suspension costs |
|
3,306 |
|
|
|
9,567 |
|
|
|
13,679 |
|
|
|
5,538 |
|
|
|
14,523 |
|
|
|
43,307 |
|
(Gain) loss on disposition of properties, plants, equipment and mineral interests |
|
211 |
|
|
|
(86 |
) |
|
|
(31 |
) |
|
|
(1,196 |
) |
|
|
69 |
|
|
|
(1,244 |
) |
Inventory adjustments |
|
1,558 |
|
|
|
1,633 |
|
|
|
178 |
|
|
|
2,225 |
|
|
|
7,671 |
|
|
|
11,707 |
|
Monetization of zinc hedges |
|
(454 |
) |
|
|
(4,025 |
) |
|
|
(2,356 |
) |
|
|
(2,125 |
) |
|
|
(1,977 |
) |
|
|
(10,483 |
) |
Other |
|
54 |
|
|
|
664 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
664 |
|
Adjusted net income applicable to common stockholders |
$ |
23,222 |
|
|
$ |
23,065 |
|
|
$ |
22,069 |
|
|
$ |
13,562 |
|
|
$ |
8,732 |
|
|
$ |
67,428 |
|
Weighted average shares - basic |
|
632,047 |
|
|
|
628,025 |
|
|
|
621,921 |
|
|
|
617,106 |
|
|
|
616,199 |
|
|
|
620,848 |
|
Weighted average shares - diluted |
|
634,708 |
|
|
|
631,442 |
|
|
|
625,739 |
|
|
|
622,206 |
|
|
|
616,199 |
|
|
|
622,535 |
|
Basic adjusted net income per common stock (in cents) |
|
0.04 |
|
|
|
0.04 |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.01 |
|
|
|
0.11 |
|
Diluted adjusted net income per common stock (in cents) |
|
0.04 |
|
|
|
0.04 |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.01 |
|
|
|
0.11 |
|
Reconciliation of Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP)
This release refers to a non-GAAP measure of free cash flow, calculated as cash provided by operating activities, less additions to properties, plants, equipment and mineral interests. Management believes that, when presented in conjunction with comparable GAAP measures, free cash flow is useful to investors in evaluating our operating performance. The following table reconciles cash provided by operating activities to free cash flow:
Dollars are in thousands |
|
Three Months Ended |
||||||
|
|
March 31, 2025 |
|
December 31, 2024 |
||||
Cash provided by operating activities |
|
$ |
35,738 |
|
|
$ |
67,470 |
|
Less: Additions to properties, plants equipment and mineral interests |
|
$ |
(54,095 |
) |
|
$ |
(60,784 |
) |
Free cash flow |
|
$ |
(18,357 |
) |
|
$ |
6,686 |
|
Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less additions to properties, plants and equipment. Cash provided by operating activities for our silver operations, the Greens Creek and
Dollars are in thousands |
|
Total Silver Operations |
|
Three Months Ended March 31, |
|
Years Ended
|
||||||||||||||||||
|
|
|
|
2025 |
|
2024 |
|
2023 |
|
2022 |
|
2021 |
||||||||||||
Cash provided by operating activities |
|
$ |
1,060,150 |
|
|
$ |
67,663 |
|
|
$ |
317,861 |
|
|
$ |
214,883 |
|
|
$ |
188,434 |
|
|
$ |
271,309 |
|
Exploration |
|
$ |
26,685 |
|
|
$ |
343 |
|
|
$ |
8,016 |
|
|
$ |
7,815 |
|
|
$ |
5,920 |
|
|
$ |
4,591 |
|
Less: Additions to properties, plants equipment and mineral interests |
|
$ |
(374,129 |
) |
|
$ |
(26,205 |
) |
|
$ |
(97,387 |
) |
|
$ |
(108,879 |
) |
|
$ |
(87,890 |
) |
|
$ |
(53,768 |
) |
Free cash flow |
|
$ |
712,706 |
|
|
$ |
41,801 |
|
|
$ |
228,490 |
|
|
$ |
113,819 |
|
|
$ |
106,464 |
|
|
$ |
222,132 |
|
Table A Assay Results – Q1 2025 |
|||||||||||
|
|||||||||||
|
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 Drilling |
|
BMUG25-164 |
125/-19 |
385.9 |
393.2 |
5.4 |
35.6 |
0.00 |
5.7 |
0.1 |
1171 |
|
Including |
385.9 |
387.7 |
1.4 |
126.0 |
0.02 |
15.4 |
0.1 |
1171 |
||
|
BMUG24-162 |
134/-13 |
402.9 |
413.9 |
8.1 |
4.3 |
0.00 |
2.0 |
0.4 |
1138 |
|
|
BMUG25-165 |
140/-24 |
473.4 |
480.0 |
4.1 |
6.5 |
0.00 |
1.2 |
0.4 |
1243 |
|
|
Including |
473.4 |
474.2 |
0.5 |
33.1 |
0.01 |
3.2 |
3.1 |
1243 |
||
|
BMUG25-170 |
170/-12 |
355.8 |
361.5 |
3.2 |
71.2 |
0.01 |
14.7 |
0.3 |
1184 |
|
|
Including |
355.8 |
358.0 |
1.2 |
180.1 |
0.02 |
37.6 |
0.6 |
1184 |
||
|
BMUG25-171 |
162/-16 |
329.7 |
352.5 |
12.1 |
63.8 |
0.01 |
5.1 |
0.1 |
1194 |
|
|
Including |
332.0 |
339.6 |
4.0 |
174.5 |
0.02 |
13.8 |
0.1 |
1194 |
||
|
BMUG25-172 |
149/-12 |
250.7 |
252.0 |
0.5 |
21.9 |
0.00 |
0.0 |
0.0 |
1148 |
|
|
BMUG24-162 |
134/-13 |
478.7 |
480.6 |
1.7 |
25.6 |
0.00 |
4.4 |
2.2 |
1148 |
|
|
Including |
480.0 |
480.6 |
0.6 |
66.8 |
0.00 |
11.1 |
5.9 |
1148 |
||
|
BMUG24-163 |
141/-17 |
479.7 |
499.3 |
15.3 |
53.8 |
0.01 |
8.7 |
1.1 |
1191 |
|
|
Including |
487.2 |
499.3 |
9.4 |
78.6 |
0.01 |
11.9 |
1.7 |
1191 |
||
|
BMUG25-164 |
125/-19 |
495.7 |
501.7 |
5.2 |
17.3 |
0.00 |
1.2 |
2.3 |
1214 |
|
|
Including |
495.7 |
497.9 |
1.8 |
45.9 |
0.01 |
2.6 |
5.8 |
1214 |
||
|
BMUG25-165 |
140/-24 |
534.8 |
545.0 |
6.8 |
3.4 |
0.00 |
0.2 |
0.5 |
1273 |
|
|
BMUG25-166 |
153/-26 |
577.6 |
582.9 |
3.4 |
94.8 |
0.00 |
2.5 |
0.0 |
1319 |
|
|
Including |
577.6 |
579.8 |
1.4 |
220.2 |
0.00 |
5.9 |
0.2 |
1319 |
||
|
BMUG25-166 |
153/-26 |
592.8 |
601.4 |
5.5 |
34.5 |
0.00 |
0.8 |
0.2 |
1325 |
|
|
Including |
594.3 |
595.0 |
0.5 |
363.2 |
0.00 |
3.2 |
0.3 |
1325 |
||
|
BMUG25-171 |
162/-16 |
460.9 |
462.8 |
1.4 |
42.9 |
0.00 |
15.6 |
0.9 |
1237 |
|
|
BMUG25-172 |
149/-12 |
386.0 |
399.9 |
11.6 |
29.7 |
0.01 |
0.7 |
3.8 |
1191 |
|
|
Including |
389.6 |
392.1 |
2.0 |
117.0 |
0.03 |
22.0 |
14.8 |
1191 |
||
|
BMUG25-173 |
128/-10 |
369.7 |
375.7 |
5.4 |
4.8 |
0.00 |
0.5 |
2.6 |
1165 |
|
|
Including |
372.6 |
374.0 |
1.2 |
13.5 |
0.00 |
0.0 |
7.1 |
1165 |
||
|
BMUG24-162 |
134/-13 |
661.8 |
670.9 |
5.6 |
31.1 |
0.01 |
1.0 |
0.3 |
1201 |
|
|
Including |
662.8 |
665.6 |
1.7 |
80.5 |
0.01 |
1.1 |
0.0 |
1201 |
||
|
BMUG25-164 |
125/-19 |
756.2 |
764.8 |
5.6 |
9.2 |
0.00 |
1.2 |
1.4 |
1329 |
|
|
Including |
761.2 |
763.1 |
1.2 |
29.7 |
0.01 |
4.0 |
1.9 |
1329 |
||
|
BMUG25-172 |
149/-12 |
600.4 |
618.8 |
10.5 |
10.8 |
0.00 |
1.3 |
6.2 |
1247 |
|
|
Including |
602.7 |
603.8 |
0.7 |
52.2 |
0.01 |
0.5 |
0.6 |
1247 |
||
Surface Exploration |
Elsa 17-Dixie - |
K-24-0921 |
321/-74 |
718.2 |
720.2 |
1.4 |
0.1 |
0.00 |
0.0 |
0.0 |
666 |
Elsa 17-Dixie - |
K-24-0923 |
284/-52 |
752.0 |
767.7 |
14.2 |
0.1 |
0.00 |
0.0 |
0.1 |
495 |
|
Bermingham Deep - |
K-24-0919 |
293/-67.5 |
1034.8 |
1039.6 |
4.3 |
1.1 |
0.00 |
0.6 |
1.2 |
965 |
|
Hector |
K-24-0920 |
332/-66 |
1742.8 |
1747.7 |
4.0 |
1.8 |
0.00 |
0.0 |
0.0 |
1587 |
|
Inca - |
K-24-0916 |
262/-56 |
361.2 |
369.8 |
6.0 |
2.4 |
0.00 |
0.1 |
3.0 |
354 |
|
Inca - Inca Vein |
K-24-0916 |
262/-56 |
508.9 |
511.0 |
1.9 |
0.0 |
0.01 |
0.0 |
0.1 |
501 |
|
Inca - Inca Vein |
K-24-0922 |
271/-55 |
670.3 |
676.5 |
5.5 |
3.9 |
0.00 |
0.3 |
0.0 |
640 |
|
Inca - Inca Vein |
K-24-0925 |
267/-58 |
1083.5 |
1088.4 |
4.3 |
2.9 |
0.06 |
0.1 |
1.1 |
1027 |
|
Inca - Inca Vein |
K-24-0927 |
308/-60 |
1632.6 |
1643.9 |
10.1 |
0.3 |
0.01 |
0.0 |
0.0 |
1614 |
|
Inca - Inca Vein |
K-24-0928 |
337/-57 |
1045.4 |
1064.0 |
14.8 |
0.1 |
0.00 |
0.0 |
0.2 |
1010 |
|
Inca - |
K-24-0927 |
308/-60 |
1919.0 |
1939.5 |
18.4 |
0.0 |
0.13 |
0.0 |
0.1 |
1864 |
|
Inca - Including |
Including |
1935.9 |
1939.5 |
3.3 |
0.1 |
0.48 |
0.0 |
0.0 |
1864 |
Greens Creek ( |
|||||||||||
|
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 |
Underground |
5250 Definition |
GC6539 |
64/-18 |
48.7 |
64.0 |
11.8 |
5.0 |
0.03 |
8.3 |
17.6 |
-14 |
9a Definition |
GC6576 |
56/-10 |
378.8 |
382.3 |
2.5 |
8.9 |
0.03 |
4.2 |
18.8 |
-470 |
|
9a Definition |
GC6575 |
70/38 |
511.2 |
536.5 |
18.5 |
11.1 |
0.03 |
4.9 |
11.6 |
-93 |
|
9a Definition |
GC6575 |
70/38 |
546.3 |
551.6 |
3.9 |
26.3 |
0.02 |
8.1 |
13.8 |
-73 |
|
9a Definition |
GC6575 |
70/38 |
563.8 |
572.3 |
6.2 |
27.4 |
0.03 |
5.8 |
11.5 |
-59 |
|
9a Definition |
GC6574 |
63/-9 |
270.0 |
273.1 |
2.4 |
5.7 |
0.03 |
2.0 |
44.5 |
-448 |
|
East Definition |
GC6614 |
45/-23 |
339.8 |
346.0 |
6.2 |
6.3 |
0.11 |
3.3 |
18.0 |
502 |
|
East Definition |
GC6614 |
45/-23 |
352.0 |
357.0 |
5.0 |
8.0 |
0.11 |
4.0 |
18.6 |
506 |
|
East Definition |
GC6612 |
73/-7 |
397.3 |
400.5 |
3.2 |
56.9 |
0.21 |
2.8 |
17.4 |
588 |
|
East Definition |
GC6609 |
67/-8 |
383.8 |
385.2 |
1.4 |
70.9 |
0.08 |
1.7 |
5.8 |
585 |
|
East Definition |
GC6603 |
62/-5 |
378.7 |
381.7 |
2.8 |
278.0 |
0.16 |
0.1 |
0.6 |
601 |
|
East Definition |
GC6606 |
58/-28 |
325.4 |
327.8 |
2.0 |
6.2 |
0.20 |
4.1 |
18.6 |
489 |
|
East Definition |
GC6599 |
44/-49 |
320.0 |
323.5 |
3.4 |
11.1 |
0.07 |
3.0 |
12.4 |
400 |
|
East Definition |
GC6601 |
52/-29 |
328.0 |
331.0 |
3.0 |
8.3 |
0.24 |
3.1 |
12.1 |
486 |
|
East Definition |
GC6589 |
59/11 |
395.6 |
397.0 |
1.2 |
16.0 |
0.30 |
10.7 |
27.1 |
697 |
|
East Definition |
GC6594 |
58/6 |
371.7 |
378.0 |
5.7 |
14.6 |
0.75 |
8.9 |
23.9 |
665 |
|
East Definition |
GC6584 |
47/-18 |
305.4 |
308.4 |
3.0 |
25.2 |
0.24 |
2.6 |
4.7 |
541 |
|
East Definition |
GC6588 |
51/4 |
364.3 |
366.7 |
2.0 |
9.5 |
0.10 |
5.4 |
12.1 |
645 |
|
East Definition |
GC6586 |
39/-30 |
267.9 |
279.8 |
10.8 |
15.1 |
0.04 |
1.4 |
2.8 |
498 |
|
East Definition |
GC6581 |
32/0 |
365.9 |
367.5 |
1.3 |
41.1 |
0.11 |
4.4 |
7.1 |
622 |
|
Gallagher Definition |
GC6605 |
3/-46 |
103.2 |
106.5 |
2.9 |
11.9 |
0.31 |
3.0 |
6.4 |
-819 |
|
Gallagher Definition |
GC6605 |
3/-46 |
126.4 |
129.5 |
2.7 |
5.6 |
0.24 |
6.4 |
15.5 |
-834 |
|
Gallagher Definition |
GC6582 |
242/-64 |
209.0 |
215.4 |
5.2 |
13.6 |
0.01 |
2.7 |
4.6 |
-929 |
|
Gallagher Definition |
GC6604 |
82/-68 |
153.5 |
159.3 |
4.4 |
56.8 |
0.18 |
3.4 |
7.3 |
-891 |
|
Gallagher Definition |
GC6604 |
82/-68 |
223.8 |
228.8 |
4.9 |
1.8 |
0.02 |
5.5 |
11.3 |
-957 |
|
Gallagher Definition |
GC6598 |
213/-68 |
292.7 |
298.0 |
6.5 |
7.9 |
0.01 |
3.5 |
7.1 |
-1002 |
|
Gallagher Definition |
GC6482 |
295/-27 |
128.3 |
130.8 |
1.3 |
4.6 |
0.13 |
7.2 |
14.1 |
-792 |
|
Gallagher Definition |
GC6482 |
295/-27 |
146.5 |
153.5 |
3.5 |
4.8 |
0.10 |
7.7 |
15.0 |
-801 |
|
Gallager Definition |
GC6482 |
295/-27 |
157.0 |
160.9 |
2.0 |
4.4 |
0.04 |
8.5 |
18.1 |
-804 |
|
200s Exploration |
GC6566B |
175/-62 |
627.8 |
630.0 |
2.2 |
24.0 |
0.03 |
11.6 |
19.8 |
-1881 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250501324223/en/
For further information, please contact:
Vice President - Strategy and Investor Relations
Communications Coordinator
Investor Relations
Email: hmc-info@hecla.com
Website: http://www.hecla.com
Source: