Hecla Reports Second Quarter 2025 Results
Record free cash flow, record revenues and Adjusted EBITDA,
SECOND QUARTER HIGHLIGHTS
______________________________________________
Financial Performance and Capital Execution:
-
Record quarterly revenue:
$304.0 million , representing a 16% increase over prior quarter. -
Strong Profitability: Reported net income applicable to common stockholders of
$57.6 million , or$0.09 per share,$99.7 million during the last 12 months. -
Record Adjusted EBITDA:
$132.5 million during the quarter,$398.7 million during the last 12 months. - Improved Leverage: Net leverage ratio* decreased to 0.7x from 1.5x in prior quarter.5
-
Post quarter update: The Company announced the issuance of a notice of partial redemption of
$212 million of its outstanding$475 million 7.25% Senior Notes due 2028 (the "Notes") funded through At-the-Market ("ATM") proceeds and repayment at maturity of CAD$50M Investissement Quebec Notes ("IQ Notes") funded from free cash flow.
Operational Performance:
-
Improved Cash Generation: Cash generated by operations of
$161.8 million , and record quarterly free cash flow of$103.8 million , with all producing assets contributing. - Increased Production volumes: 4.5 million ounces of silver and 45,895 ounces of gold, an increase of 10% and 34%, respectively, compared to prior quarter.
-
Silver Production costs: Total cost of sales of
$127.1 million , with cash cost per ounce of ($5.46 ) and AISC per ounce of$5.19 (both after by-product credits).3,4 -
Gold Production costs: Total cost of sales of
$50.8 million , with cash cost per ounce of$1,578 and AISC per gold ounce of$1,669 , each after by-product credits.3,4 - Greens Creek Gold Performance: Robust gold production attributable to grade exceeding plan driving positive guidance revision for gold production, and cash cost and AISC per ounce.3,4
-
Casa Berardi Improvement: Unit costs dropped by over
$600 per ounce over the prior quarter as higher production drove unit costs lower and capital spending decreased. -
Lucky Friday Milestone : Established a new quarterly milling record of 114,475 tons, beating the prior record by 5% set in the prior quarter. -
Strong Cost Performance at
Greens Creek andLucky Friday .
*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 - achieving through asset sales, positive free cash flow generation, debt reduction initiatives.
- Target highest risk-adjusted return projects and work to increase free cash flow generation.
-
Advance
Keno Hill's permitting and investing in critical infrastructure to attain sustained profitability. -
Continue strategic review of non-core assets, with sale of Kinskuch property and liquidation of non-core equity holdings, realizing a
$3.2 million gain, as well as progress towards completing the strategic review process onCasa Berardi . - Implement standardized enterprise systems and advanced analytics to improve mine planning and cost management, driving sustained profitability and efficient capital allocation.
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 first quarter of 2025.
In Thousands unless stated otherwise |
|
2Q-2025 |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
YTD-2025 |
YTD-2024 |
|||||||||||||||
Financial Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Sales |
|
$ |
304,027 |
|
|
$ |
261,339 |
|
|
$ |
249,655 |
|
|
$ |
245,085 |
|
|
$ |
245,657 |
|
|
$ |
565,366 |
|
$ |
435,185 |
|
|
Total cost of sales |
|
$ |
184,503 |
|
|
$ |
187,335 |
|
|
$ |
181,321 |
|
|
$ |
185,799 |
|
|
$ |
194,227 |
|
|
$ |
371,838 |
|
$ |
364,595 |
|
|
Gross profit |
|
$ |
119,524 |
|
|
$ |
74,004 |
|
|
$ |
68,334 |
|
|
$ |
59,286 |
|
|
$ |
51,430 |
|
|
$ |
193,528 |
|
$ |
70,590 |
|
|
Net income applicable to common stockholders |
|
$ |
57,567 |
|
|
$ |
28,734 |
|
|
$ |
11,786 |
|
|
$ |
1,623 |
|
|
$ |
27,732 |
|
|
$ |
86,301 |
|
$ |
21,841 |
|
|
Basic income per common share (in dollars) |
|
$ |
0.09 |
|
|
$ |
0.05 |
|
|
$ |
0.02 |
|
|
$ |
0.00 |
|
|
$ |
0.04 |
|
|
$ |
0.14 |
|
$ |
0.04 |
|
|
Adjusted EBITDA5 |
|
$ |
132,463 |
|
|
$ |
90,788 |
|
|
$ |
86,558 |
|
|
$ |
88,859 |
|
|
$ |
90,895 |
|
|
$ |
223,251 |
|
$ |
163,594 |
|
|
Total Debt |
|
$ |
564,722 |
|
|
|
|
|
|
|
|
|
|
|
$ |
590,451 |
|
|||||||||||
Net Debt to Adjusted EBITDA5 |
|
|
0.7 |
|
|
|
|
|
|
|
|
|
|
|
|
2.3 |
|
|||||||||||
Cash provided by operating activities |
|
$ |
161,796 |
|
|
$ |
35,738 |
|
|
$ |
67,470 |
|
|
$ |
55,009 |
|
|
$ |
78,718 |
|
|
$ |
197,534 |
|
$ |
95,798 |
|
|
|
|
$ |
(58,043 |
) |
|
$ |
(54,095 |
) |
|
$ |
(60,784 |
) |
|
$ |
(55,699 |
) |
|
$ |
(50,420 |
) |
|
$ |
(112,138 |
) |
$ |
(98,009 |
) |
|
Free Cash Flow2 |
|
$ |
103,753 |
|
|
$ |
(18,357 |
) |
|
$ |
6,686 |
|
|
$ |
(690 |
) |
|
$ |
28,298 |
|
|
$ |
85,396 |
|
$ |
(2,211 |
) |
|
Production Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Silver ounces produced |
|
|
4,520,510 |
|
|
|
4,112,394 |
|
|
|
3,874,344 |
|
|
|
3,645,004 |
|
|
|
4,458,484 |
|
|
|
8,632,904 |
|
|
8,650,582 |
|
|
Silver payable ounces sold |
|
|
3,522,975 |
|
|
|
3,517,970 |
|
|
|
3,488,207 |
|
|
|
3,729,782 |
|
|
|
3,785,285 |
|
|
|
7,040,945 |
|
|
7,267,169 |
|
|
Gold ounces produced |
|
|
45,895 |
|
|
|
34,232 |
|
|
|
35,727 |
|
|
|
32,280 |
|
|
|
37,324 |
|
|
|
80,127 |
|
|
73,916 |
|
|
Gold payable ounces sold |
|
|
37,333 |
|
|
|
29,655 |
|
|
|
33,563 |
|
|
|
31,414 |
|
|
|
35,276 |
|
|
|
66,988 |
|
|
67,465 |
|
|
Cash Costs and AISC, each after by-product credits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Silver cash costs per ounce 3 |
|
$ |
(5.46 |
) |
|
$ |
1.29 |
|
|
$ |
(0.27 |
) |
|
$ |
4.46 |
|
|
$ |
2.08 |
|
|
$ |
(2.29 |
) |
$ |
3.38 |
|
|
Silver AISC per ounce 4 |
|
$ |
5.19 |
|
|
$ |
11.91 |
|
|
$ |
11.51 |
|
|
$ |
15.29 |
|
|
$ |
12.54 |
|
|
$ |
8.35 |
|
$ |
12.81 |
|
|
Gold cash costs per ounce 3 |
|
$ |
1,578 |
|
|
$ |
2,195 |
|
|
$ |
1,936 |
|
|
$ |
1,754 |
|
|
$ |
1,701 |
|
|
$ |
1,837 |
|
$ |
1,685 |
|
|
Gold AISC per ounce 4 |
|
$ |
1,669 |
|
|
$ |
2,303 |
|
|
$ |
2,203 |
|
|
$ |
2,059 |
|
|
$ |
1,825 |
|
|
$ |
1,935 |
|
$ |
1,861 |
|
|
Realized Prices |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Silver, $/ounce |
|
$ |
34.82 |
|
|
$ |
33.59 |
|
|
$ |
30.19 |
|
|
$ |
29.43 |
|
|
$ |
29.77 |
|
|
$ |
34.20 |
|
$ |
27.37 |
|
|
Gold, $/ounce |
|
$ |
3,314 |
|
|
$ |
2,940 |
|
|
$ |
2,656 |
|
|
$ |
2,522 |
|
|
$ |
2,338 |
|
|
$ |
3,148 |
|
$ |
2,222 |
|
|
Lead, $/pound |
|
$ |
0.92 |
|
|
$ |
0.92 |
|
|
$ |
0.94 |
|
|
$ |
0.93 |
|
|
$ |
1.06 |
|
|
$ |
0.92 |
|
$ |
1.02 |
|
|
Zinc, $/pound |
|
$ |
1.31 |
|
|
$ |
1.29 |
|
|
$ |
1.53 |
|
|
$ |
1.36 |
|
|
$ |
1.51 |
|
|
$ |
1.31 |
|
$ |
1.30 |
|
Sales increased to
Gross profit was
Net income applicable to common stockholders was
- More than a 16% increase in sales due primarily to higher precious metal prices in the quarter.
-
Positive fair value adjustments, net of
$9.6 million due to an increase in the fair value of our marketable securities portfolio and hedges not designated for hedge accounting. -
A gain on sale of property, plant and equipment of
$2.2 million , primarily arising on the sale of the Kinskuch property.
Partly offset by:
-
An increase in income and mining tax provision of
$16.4 million , reflecting an increase in taxes, including Alaska Mining License Tax and Quebec Mining Duties as well as the inability to recognize the tax benefit of the loss from ourKeno Hill operations. -
An increase in exploration and pre-development expense of
$4.3 million reflecting increased exploration activity across our portfolio as activity increased heading into the warmer months of the year. -
An increase in foreign exchange loss of
$3.2 million , reflecting the impact of theU.S. dollar depreciation compared to the Canadian dollar.
Consolidated silver total cost of sales was
Gold total cost of sales for
Gold 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
ATM capital raise
During and post quarter end, the Company utilized its ATM facility to raise capital for a partial redemption of
The Company expects to invest the bulk of the anticipated interest savings generated from this potential near-term debt reduction into strengthening its balance sheet and surfacing value initiatives, including investment in operations, expanded exploration programs, and advancing its project pipeline. These investments are designed to unlock additional value from our asset base and support long-term growth.
The Company's mining operations are demonstrating their ability to produce strong free cash flow at today's robust metal prices. If metal prices continue at these levels, the Company expects future free cash flow generation to be sufficient to meet debt service requirements and support investment in continued value-enhancing activities. In addition, the Company may also look to use proceeds from potential future asset sales to further reduce the amount of outstanding debt. This balanced approach allows us to optimize our capital structure while maintaining operational flexibility and pursue growth opportunities.
This financing strategy reflects our commitment to prudent capital management while positioning the Company to accelerate value creation through both operational excellence and strategic development initiatives.
Financial Instruments for Base and
The Company uses financially settled forward sales contracts to manage exposure to zinc and lead price changes in forecasted concentrate shipments. On
In the second quarter of 2025, the Company also established price protection through the use of zero-cost collars for the Keno Hill mine's forecasted silver production. The Company’s hedging strategy at Keno Hill is focused on risk management during the period of heavy investment and ramp-up of operations to the nameplate capacity of 440 tons per day. Financial instruments covering a total of 1.67 million ounces of silver production over the next three quarters have been entered into to secure a price floor. As of
The Company also manages Canadian dollar ("CAD") exposure through forward contracts. At
Please refer to the discussion of derivative instruments in the Company's Form 10-Q expected to be filed with the
OPERATIONS OVERVIEW
______________________________________________
Dollars are in thousands except cost per ton |
|
2Q-2025 |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
YTD-2025 |
|
YTD-2024 |
||||||||||||||
GREENS CREEK |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Operating Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Tons of ore processed |
|
|
230,221 |
|
|
|
212,899 |
|
|
|
224,521 |
|
|
|
212,863 |
|
|
|
225,746 |
|
|
|
443,120 |
|
|
|
457,934 |
|
Total production cost per ton |
|
$ |
225.71 |
|
|
$ |
240.00 |
|
|
$ |
211.64 |
|
|
$ |
222.39 |
|
|
$ |
218.09 |
|
|
$ |
232.57 |
|
|
$ |
215.46 |
|
Ore grade milled - Silver (oz./ton) |
|
|
13.40 |
|
|
|
11.75 |
|
|
|
10.72 |
|
|
|
11.22 |
|
|
|
12.60 |
|
|
|
12.61 |
|
|
|
13.00 |
|
Ore grade milled - Gold (oz./ton) |
|
|
0.10 |
|
|
|
0.09 |
|
|
|
0.09 |
|
|
|
0.08 |
|
|
|
0.09 |
|
|
|
0.10 |
|
|
|
0.09 |
|
Ore grade milled - Lead (%) |
|
|
2.62 |
|
|
|
2.58 |
|
|
|
2.61 |
|
|
|
2.44 |
|
|
|
2.50 |
|
|
|
2.60 |
|
|
|
2.50 |
|
Ore grade milled - Zinc (%) |
|
|
6.87 |
|
|
|
6.77 |
|
|
|
6.59 |
|
|
|
6.60 |
|
|
|
6.20 |
|
|
|
6.82 |
|
|
|
6.20 |
|
Ore grade milled - Copper (%) |
|
|
0.28 |
|
|
|
0.25 |
|
|
|
0.25 |
|
|
|
0.31 |
|
|
|
0.27 |
|
|
|
0.27 |
|
|
|
0.30 |
|
Silver produced (oz.) |
|
|
2,422,978 |
|
|
|
2,002,560 |
|
|
|
1,901,418 |
|
|
|
1,857,314 |
|
|
|
2,243,551 |
|
|
|
4,425,538 |
|
|
|
4,722,145 |
|
Gold produced (oz.) |
|
|
17,750 |
|
|
|
13,759 |
|
|
|
14,804 |
|
|
|
11,746 |
|
|
|
14,137 |
|
|
|
31,509 |
|
|
|
28,725 |
|
Lead produced (tons) |
|
|
4,931 |
|
|
|
4,496 |
|
|
|
4,808 |
|
|
|
4,165 |
|
|
|
4,513 |
|
|
|
9,427 |
|
|
|
9,347 |
|
Zinc produced (tons) |
|
|
14,024 |
|
|
|
12,835 |
|
|
|
13,241 |
|
|
|
12,585 |
|
|
|
12,400 |
|
|
|
26,859 |
|
|
|
25,462 |
|
Copper produced (tons) |
|
|
499 |
|
|
|
411 |
|
|
|
427 |
|
|
|
490 |
|
|
|
462 |
|
|
|
910 |
|
|
|
957 |
|
Silver concentrate produced (tons) |
|
|
17,985 |
|
|
|
15,541 |
|
|
|
15,775 |
|
|
|
14,706 |
|
|
|
15,196 |
|
|
|
33,526 |
|
|
|
30,771 |
|
Zinc concentrate produced (tons) |
|
|
20,936 |
|
|
|
18,228 |
|
|
|
19,251 |
|
|
|
18,954 |
|
|
|
17,876 |
|
|
|
39,164 |
|
|
|
37,543 |
|
Bulk concentrate produced (tons) |
|
|
8,316 |
|
|
|
7,515 |
|
|
|
8,537 |
|
|
|
5,869 |
|
|
|
7,754 |
|
|
|
15,831 |
|
|
|
15,679 |
|
Silver concentrate sold (tons) |
|
|
13,789 |
|
|
|
15,496 |
|
|
|
16,061 |
|
|
|
17,692 |
|
|
|
12,025 |
|
|
|
29,285 |
|
|
|
27,698 |
|
Zinc concentrate sold (tons) |
|
|
17,987 |
|
|
|
18,384 |
|
|
|
19,464 |
|
|
|
21,957 |
|
|
|
14,807 |
|
|
|
36,371 |
|
|
|
34,370 |
|
Bulk concentrate sold (tons) |
|
|
8,061 |
|
|
|
8,330 |
|
|
|
10,975 |
|
|
|
5,775 |
|
|
|
7,859 |
|
|
|
16,391 |
|
|
|
17,659 |
|
Financial Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Sales |
|
$ |
122,002 |
|
|
$ |
118,143 |
|
|
$ |
112,037 |
|
|
$ |
116,568 |
|
|
$ |
95,659 |
|
|
$ |
240,145 |
|
|
$ |
192,969 |
|
Total cost of sales |
|
$ |
(58,921 |
) |
|
$ |
(69,638 |
) |
|
$ |
(67,887 |
) |
|
$ |
(73,597 |
) |
|
$ |
(56,786 |
) |
|
$ |
(128,559 |
) |
|
$ |
(126,643 |
) |
Gross profit |
|
$ |
63,081 |
|
|
$ |
48,505 |
|
|
$ |
44,150 |
|
|
$ |
42,971 |
|
|
$ |
38,873 |
|
|
$ |
111,586 |
|
|
$ |
66,326 |
|
Cash flow from operations |
|
$ |
75,371 |
|
|
$ |
43,858 |
|
|
$ |
60,442 |
|
|
$ |
54,076 |
|
|
$ |
43,276 |
|
|
$ |
119,229 |
|
|
$ |
71,982 |
|
Exploration |
|
$ |
2,049 |
|
|
$ |
343 |
|
|
$ |
1,129 |
|
|
$ |
4,325 |
|
|
$ |
2,011 |
|
|
$ |
2,393 |
|
|
$ |
2,562 |
|
Capital additions |
|
$ |
(8,397 |
) |
|
$ |
(10,759 |
) |
|
$ |
(15,798 |
) |
|
$ |
(11,466 |
) |
|
$ |
(11,704 |
) |
|
$ |
(19,156 |
) |
|
$ |
(20,531 |
) |
Free cash flow 2 |
|
$ |
69,023 |
|
|
$ |
33,442 |
|
|
$ |
45,773 |
|
|
$ |
46,935 |
|
|
$ |
33,583 |
|
|
$ |
102,466 |
|
|
$ |
54,013 |
|
Cash Costs and AISC, each after by-product credits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Cash cost per ounce, after by-product credits 3 |
|
$ |
(11.91 |
) |
|
$ |
(4.08 |
) |
|
$ |
(5.86 |
) |
|
$ |
0.93 |
|
|
$ |
0.19 |
|
|
$ |
(8.37 |
) |
|
$ |
1.90 |
|
AISC per ounce, after by-product credits 4 |
|
$ |
(8.19 |
) |
|
$ |
(0.03 |
) |
|
$ |
2.62 |
|
|
$ |
7.04 |
|
|
$ |
5.40 |
|
|
$ |
(4.50 |
) |
|
$ |
6.33 |
|
Operational Review
Second Quarter Financial Review
Sales were
Total cost of sales was
Cash flow from operations was
Free cash flow was
Outlook Revised
Silver 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 |
2Q-2025 |
1Q-2025 |
4Q-2024 |
3Q-2024 |
2Q-2024 |
YTD-2025 |
YTD-2024 |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Operating Highlights |
|
|
|
|
|
|
|
|||||||||||||||||||||
Tons of ore processed |
|
114,475 |
|
|
108,745 |
|
|
108,585 |
|
|
104,281 |
|
|
107,441 |
|
|
223,220 |
|
|
193,675 |
|
|||||||
Total production cost per ton |
$ |
241.63 |
|
$ |
258.59 |
|
$ |
250.71 |
|
$ |
260.99 |
|
$ |
233.99 |
|
$ |
249.89 |
|
$ |
233.59 |
|
|||||||
Ore grade milled - Silver (oz./ton) |
|
12.5 |
|
|
13.0 |
|
|
13.0 |
|
|
12.1 |
|
|
12.9 |
|
|
12.7 |
|
|
12.9 |
|
|||||||
Ore grade milled - Lead (%) |
|
8.2 |
|
|
8.2 |
|
|
8.5 |
|
|
7.9 |
|
|
8.1 |
|
|
8.2 |
|
|
8.2 |
|
|||||||
Ore grade milled - Zinc (%) |
|
4.2 |
|
|
4.0 |
|
|
4.2 |
|
|
3.9 |
|
|
3.6 |
|
|
4.1 |
|
|
3.7 |
|
|||||||
Silver produced (oz.) |
|
1,340,877 |
|
|
1,332,252 |
|
|
1,336,910 |
|
|
1,184,819 |
|
|
1,308,155 |
|
|
2,673,129 |
|
|
2,369,220 |
|
|||||||
Lead produced (tons) |
|
8,829 |
|
|
8,480 |
|
|
8,685 |
|
|
7,662 |
|
|
8,229 |
|
|
17,309 |
|
|
14,918 |
|
|||||||
Zinc produced (tons) |
|
3,911 |
|
|
3,681 |
|
|
3,814 |
|
|
3,528 |
|
|
3,320 |
|
|
7,592 |
|
|
6,171 |
|
|||||||
Silver concentrate produced (tons) |
|
13,212 |
|
|
12,934 |
|
|
13,442 |
|
|
11,419 |
|
|
12,163 |
|
|
26,146 |
|
|
22,217 |
|
|||||||
Zinc concentrate produced (tons) |
|
6,940 |
|
|
6,677 |
|
|
6,873 |
|
|
6,311 |
|
|
5,705 |
|
|
13,617 |
|
|
10,778 |
|
|||||||
Silver concentrate sold (tons) |
|
12,992 |
|
|
13,224 |
|
|
13,340 |
|
|
11,403 |
|
|
12,154 |
|
|
26,216 |
|
|
21,860 |
|
|||||||
Zinc concentrate sold (tons) |
|
6,756 |
|
|
7,486 |
|
|
6,107 |
|
|
6,305 |
|
|
6,678 |
|
|
14,242 |
|
|
10,543 |
|
|||||||
Financial Highlights |
|
|
|
|
|
|
|
|||||||||||||||||||||
Sales |
$ |
64,273 |
|
$ |
63,194 |
|
$ |
57,671 |
|
$ |
51,072 |
|
$ |
59,071 |
|
$ |
127,467 |
|
$ |
94,411 |
|
|||||||
Total cost of sales |
$ |
(42,286 |
) |
$ |
(44,049 |
) |
$ |
(40,157 |
) |
$ |
(39,286 |
) |
$ |
(37,523 |
) |
$ |
(86,335 |
) |
$ |
(65,042 |
) |
|||||||
Gross profit |
$ |
21,987 |
|
$ |
19,145 |
|
$ |
17,514 |
|
$ |
11,786 |
|
$ |
21,548 |
|
$ |
41,132 |
|
$ |
29,369 |
|
|||||||
Cash flow from operations |
$ |
20,650 |
|
$ |
23,805 |
|
$ |
25,329 |
|
$ |
34,374 |
|
$ |
44,546 |
|
$ |
44,454 |
|
$ |
71,658 |
|
|||||||
Exploration |
$ |
169 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
169 |
|
$ |
— |
|
|||||||
Capital additions |
$ |
(15,942 |
) |
$ |
(15,446 |
) |
$ |
(12,608 |
) |
$ |
(11,178 |
) |
$ |
(10,818 |
) |
$ |
(31,388 |
) |
|
(25,806 |
) |
|||||||
Free cash flow 2 |
$ |
4,877 |
|
$ |
8,359 |
|
$ |
12,721 |
|
$ |
23,196 |
|
$ |
33,728 |
|
$ |
13,235 |
|
$ |
45,852 |
|
|||||||
Cash Costs and AISC, each after by-product credits |
|
|
|
|
|
|
|
|||||||||||||||||||||
Cash cost per ounce, after by-product credits 3 |
$ |
6.19 |
|
$ |
9.37 |
|
$ |
7.68 |
|
$ |
9.98 |
|
$ |
5.32 |
|
$ |
7.77 |
|
$ |
6.67 |
|
|||||||
AISC per ounce, after by-product credits 4 |
$ |
19.07 |
|
$ |
20.08 |
|
$ |
17.12 |
|
$ |
19.40 |
|
$ |
12.74 |
|
$ |
19.57 |
|
$ |
14.50 |
|
Operational Review
Second Quarter Financial Review
Sales were
Total cost of sales was
Cash flow from operations was
Outlook
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 |
|
2Q-2025 |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
YTD-2025 |
|
YTD-2024 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Operating Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Tons of ore processed |
|
|
26,771 |
|
|
|
27,411 |
|
|
|
23,123 |
|
|
|
24,027 |
|
|
|
36,977 |
|
|
|
54,182 |
|
|
|
62,142 |
|
Ore grade milled - Silver (oz./ton) |
|
|
28.9 |
|
|
|
29.0 |
|
|
|
29.6 |
|
|
|
25.7 |
|
|
|
25.1 |
|
|
|
29.0 |
|
|
|
25.6 |
|
Ore grade milled - Lead (%) |
|
|
3.5 |
|
|
|
4.0 |
|
|
|
3.9 |
|
|
|
3.0 |
|
|
|
2.4 |
|
|
|
3.7 |
|
|
|
2.4 |
|
Ore grade milled - Zinc (%) |
|
|
2.3 |
|
|
|
1.9 |
|
|
|
1.3 |
|
|
|
2.4 |
|
|
|
1.4 |
|
|
|
2.1 |
|
|
|
1.4 |
|
Silver produced (oz.) |
|
|
750,712 |
|
|
|
772,430 |
|
|
|
629,828 |
|
|
|
597,293 |
|
|
|
900,440 |
|
|
|
1,523,142 |
|
|
|
1,546,752 |
|
Lead produced (tons) |
|
|
890 |
|
|
|
1,031 |
|
|
|
839 |
|
|
|
670 |
|
|
|
845 |
|
|
|
1,921 |
|
|
|
1,421 |
|
Zinc produced (tons) |
|
|
544 |
|
|
|
419 |
|
|
|
246 |
|
|
|
492 |
|
|
|
471 |
|
|
|
963 |
|
|
|
769 |
|
Silver concentrate produced (tons) |
|
|
1,688 |
|
|
|
1,765 |
|
|
|
1,397 |
|
|
|
1,240 |
|
|
|
1,714 |
|
|
|
3,453 |
|
|
|
2,774 |
|
Precious metals concentrate produced (tons) |
|
|
907 |
|
|
|
785 |
|
|
|
481 |
|
|
|
866 |
|
|
|
851 |
|
|
|
1,692 |
|
|
|
1,417 |
|
Silver concentrate sold (tons) |
|
|
1,614 |
|
|
|
1,217 |
|
|
|
1,096 |
|
|
|
1,421 |
|
|
|
1,791 |
|
|
|
2,831 |
|
|
|
2,573 |
|
Precious metals concentrate sold (tons) (6) |
|
|
925 |
|
|
|
623 |
|
|
|
431 |
|
|
|
1,156 |
|
|
|
819 |
|
|
|
1,548 |
|
|
|
1,056 |
|
Financial Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Sales |
|
$ |
26,121 |
|
|
$ |
16,909 |
|
|
$ |
15,356 |
|
|
$ |
19,809 |
|
|
|
28,950 |
|
|
$ |
43,030 |
|
|
$ |
39,797 |
|
Total cost of sales |
|
$ |
(25,881 |
) |
|
$ |
(15,871 |
) |
|
$ |
(15,356 |
) |
|
$ |
(19,809 |
) |
|
|
(28,950 |
) |
|
$ |
(41,752 |
) |
|
$ |
(39,797 |
) |
Gross profit |
|
$ |
240 |
|
|
$ |
1,038 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,278 |
|
|
$ |
— |
|
Cash flow from operations |
|
$ |
16,445 |
|
|
$ |
(9,661 |
) |
|
$ |
(1,752 |
) |
|
$ |
(6,811 |
) |
|
$ |
(465 |
) |
|
$ |
6,784 |
|
|
$ |
1,251 |
|
Exploration |
|
$ |
3,344 |
|
|
$ |
1,692 |
|
|
$ |
2,605 |
|
|
$ |
2,664 |
|
|
$ |
2,019 |
|
|
$ |
5,036 |
|
|
$ |
2,517 |
|
Capital additions |
|
$ |
(17,045 |
) |
|
$ |
(10,436 |
) |
|
$ |
(15,584 |
) |
|
$ |
(14,406 |
) |
|
$ |
(14,533 |
) |
|
$ |
(27,481 |
) |
|
$ |
(24,879 |
) |
Free cash flow 2 |
|
$ |
2,744 |
|
|
$ |
(18,405 |
) |
|
$ |
(14,731 |
) |
|
$ |
(18,553 |
) |
|
$ |
(12,979 |
) |
|
$ |
(15,661 |
) |
|
$ |
(21,111 |
) |
Operational Review
Second Quarter Financial Review
Sales were
Cash flow from operations was
Outlook
Power curtailment by
Operational optimization has refined production parameters, establishing 440 tons per day as the target throughput rate versus the previous 550-600 tons per day baseline. This revised target is expected to maintain profitability thresholds under conservative long-range metal price assumptions while preserving expansion optionality beyond 440 tons per day for future value creation.
Current operations run below the 440 tons per day target, with mining capacity as the primary constraint. At its long range plan prices or higher, the Company expects that
The asset's above-average reserve life enables the potential capture of multiple metals market cycles, providing long-term cash flow visibility and market volatility protection. Ongoing exploration programs continue to deliver resource expansion potential, supporting asset life extension and production scaling opportunities.
At current metal prices, 440 tons per day production is expected to generate robust positive free cash flow, supporting accelerated capital payback period potential. Expansion beyond this threshold remains available as a future growth opportunity rather than a minimum return requirement.
Please refer to (i) the discussion of commercial production at Keno Hill in the Company's Form 10-Q expected to be filed with the
Dollars are in thousands except cost per ton |
|
2Q-2025 |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
YTD-2025 |
|
YTD-2024 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Operating Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Tons of ore processed - underground |
|
|
104,631 |
|
|
|
111,972 |
|
|
|
113,068 |
|
|
|
101,308 |
|
|
|
118,485 |
|
|
|
216,603 |
|
|
|
241,608 |
|
Tons of ore processed - surface pit |
|
|
289,025 |
|
|
|
279,196 |
|
|
|
292,148 |
|
|
|
268,291 |
|
|
|
248,494 |
|
|
|
568,221 |
|
|
|
506,997 |
|
Tons of ore processed - total |
|
|
393,656 |
|
|
|
391,168 |
|
|
|
405,216 |
|
|
|
369,599 |
|
|
|
366,979 |
|
|
|
784,824 |
|
|
|
748,605 |
|
Surface tons mined - ore and waste |
|
|
4,809,400 |
|
|
|
5,376,620 |
|
|
|
6,708,708 |
|
|
|
5,603,101 |
|
|
|
4,064,091 |
|
|
|
10,186,020 |
|
|
|
7,703,388 |
|
Total production cost per ton |
|
$ |
113.19 |
|
|
$ |
115.19 |
|
|
$ |
100.34 |
|
|
$ |
97.82 |
|
|
$ |
107.84 |
|
|
$ |
114.19 |
|
|
$ |
102.07 |
|
Ore grade milled - Gold (oz./ton) - underground |
|
|
0.14 |
|
|
|
0.11 |
|
|
|
0.12 |
|
|
|
0.11 |
|
|
|
0.14 |
|
|
|
0.13 |
|
|
|
0.14 |
|
Ore grade milled - Gold (oz./ton) - surface pit |
|
|
0.06 |
|
|
|
0.04 |
|
|
|
0.04 |
|
|
|
0.05 |
|
|
|
0.04 |
|
|
|
0.05 |
|
|
|
0.04 |
|
Ore grade milled - Gold (oz./ton) - combined |
|
|
0.08 |
|
|
|
0.06 |
|
|
|
0.06 |
|
|
|
0.06 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
Gold produced (oz.) - underground |
|
|
12,065 |
|
|
|
9,414 |
|
|
|
11,034 |
|
|
|
9,913 |
|
|
|
13,719 |
|
|
|
21,480 |
|
|
|
27,426 |
|
Gold produced (oz.) - surface pit |
|
|
16,080 |
|
|
|
11,059 |
|
|
|
9,889 |
|
|
|
10,621 |
|
|
|
9,468 |
|
|
|
27,138 |
|
|
|
17,765 |
|
Gold produced (oz.) - total |
|
|
28,145 |
|
|
|
20,473 |
|
|
|
20,923 |
|
|
|
20,534 |
|
|
|
23,187 |
|
|
|
48,618 |
|
|
|
45,191 |
|
Silver produced (oz.) - total |
|
|
5,943 |
|
|
|
5,152 |
|
|
|
6,188 |
|
|
|
5,578 |
|
|
|
6,338 |
|
|
|
11,095 |
|
|
|
12,465 |
|
Gold sold (oz.) |
|
|
25,699 |
|
|
|
19,177 |
|
|
|
22,163 |
|
|
|
20,112 |
|
|
|
24,964 |
|
|
|
44,876 |
|
|
|
44,967 |
|
Financial Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Sales |
|
$ |
85,035 |
|
|
$ |
56,005 |
|
|
$ |
59,164 |
|
|
$ |
50,308 |
|
|
$ |
58,623 |
|
|
$ |
141,040 |
|
|
$ |
100,207 |
|
Total cost of sales |
|
$ |
(50,790 |
) |
|
$ |
(50,682 |
) |
|
$ |
(51,734 |
) |
|
$ |
(46,280 |
) |
|
$ |
(67,340 |
) |
|
$ |
(101,472 |
) |
|
$ |
(125,600 |
) |
Gross profit (loss) |
|
$ |
34,245 |
|
|
$ |
5,323 |
|
|
$ |
7,430 |
|
|
$ |
4,028 |
|
|
$ |
(8,717 |
) |
|
$ |
39,568 |
|
|
$ |
(25,393 |
) |
Cash flow from operations |
|
$ |
47,198 |
|
|
$ |
9,900 |
|
|
$ |
12,356 |
|
|
$ |
15,305 |
|
|
$ |
17,816 |
|
|
$ |
57,094 |
|
|
$ |
21,002 |
|
Exploration |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
315 |
|
|
$ |
— |
|
|
$ |
1,000 |
|
Capital additions |
|
$ |
(15,367 |
) |
|
$ |
(16,257 |
) |
|
$ |
(16,406 |
) |
|
$ |
(18,606 |
) |
|
$ |
(12,376 |
) |
|
$ |
(31,624 |
) |
|
$ |
(25,692 |
) |
Free cash flow 2 |
|
$ |
31,831 |
|
|
$ |
(6,357 |
) |
|
$ |
(4,050 |
) |
|
$ |
(3,301 |
) |
|
$ |
5,755 |
|
|
$ |
25,470 |
|
|
$ |
(3,690 |
) |
Cash Costs and AISC, each after by-product credits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Cash cost per ounce, after by-product credits 3 |
|
$ |
1,578 |
|
|
$ |
2,195 |
|
|
$ |
1,936 |
|
|
$ |
1,754 |
|
|
$ |
1,701 |
|
|
$ |
1,837 |
|
|
$ |
1,685 |
|
AISC per ounce, after by-product credits 4 |
|
$ |
1,669 |
|
|
$ |
2,303 |
|
|
$ |
2,203 |
|
|
$ |
2,059 |
|
|
$ |
1,825 |
|
|
$ |
1,935 |
|
|
$ |
1,861 |
|
Operational Review
Second 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.
As
Please refer to guidance section of this release for production, cost, and capital guidance for 2025.
EXPLORATION AND PRE-DEVELOPMENT
______________________________________________
The Company invested
Exploration
At Midas, exploration drilling is well underway focusing on targets with discovery potential that could potentially support the return of the Midas mine to a production state. To date, 7 of 12 planned drillholes have been completed in the Pogo, Sinter Offset, and
At
At Keno Hill, a wide high-grade intercept, supported by three additional silver-bearing intercepts, have identified new mineralization 500 feet down plunge from existing reserves. These results continue to demonstrate the continuity of the Bermingham mineralizing system and further highlight the significant potential that remains for near-mine exploration.
Selected exploration assay results are shown below.
Greens Creek
- 4.1 oz/ton silver, 0.05 oz/ton gold, 5.8% zinc and 3.1% lead over 3.6 feet
- 11.5 oz/ton silver, 0.02 oz/ton gold, 2.2% zinc and 0.09% lead over 4.6 feet
- Main Vein 2: 40.4 oz/ton silver, 3.8% zinc and 3.1% lead over 12.5 feet
- Footwall Vein: 14.9 oz/ton silver over 2.1 feet
Definition
Definition drilling continues at
At
At Keno Hill, one drill continued to operate underground, further defining and expanding mineralization in the Bermingham veins. High-grade intercepts from this drilling include 41.4 oz/ton silver, 2.8% zinc and 2.4% lead over 9.5 feet, extending mineralization of the Bear Vein in the
Detailed exploration and definition drill assay highlights can be found in Table A at the end of this release.
DIVIDENDS
______________________________________________
Pursuant to the Company's 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 silver production and capital investment guidance, but there are improvements to gold production guidance, cash costs and AISC guidance for
2025 Production Outlook
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 revised up to total 126-137 koz, increasing from the prior 120-130 koz.
-
Casa Berardi is expected to produce 76.0-82.0 koz. -
Greens Creek is now expected to produce 50.0-55.0 koz, up from the prior 44.0-48.0 koz.
|
|
Silver Production (Moz) |
|
Gold Production (Koz) |
|
Silver Equivalent (Moz) |
|
Gold Equivalent (Koz) |
|
|
8.1 - 8.8 |
|
50.0 - 55.0 |
|
18.0 - 19.5 |
|
189.0 - 200.0 |
|
|
4.7 - 5.1 |
|
N/A |
|
8.0 - 8.5 |
|
80.0 - 85.0 |
|
|
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 |
|
126.0 - 137.0 |
|
35.5 - 39.0 |
|
375.0 - 407.0 |
* Equivalent ounces include Lead and Zinc production and are calculated using the metal prices defined below |
Metal Prices and FX rate assumptions. Expectations for 2025 include silver, gold, lead, and zinc production from
2025 Cost Guidance Revised
Total silver cash cost guidance per silver ounce (after by-product credits) is lowered to (
-
At
Greens Creek , guidance for total costs of sales (includes depreciation) remains unchanged at$289 million , while cash cost guidance is lowered to ($6.25 )-($5.00 ) from the prior$0.25-$0.75 (after by-product credits), per silver ounce, and AISC to$0.00-$1.50 from$6.50-$7.25 (after by-product credits), per silver ounce.3,4 -
At Lucky Friday, guidance for total cost of sales (includes depreciation) remains unchanged at
$165 million . Cash cost per silver ounce (after by-product credits) and AISC per silver ounce (after by-product credits) guidance also remains unchanged at$7.00-$7.50 and$20.00-$21.50 respectively.3,4
|
|
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, a new tailings facility 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 cemented tailings plant, tailings storage 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 applicable to common stockholders is a non-GAAP measurement, a reconciliation of which to net income applicable to common stockholders, the most comparable GAAP measure, can be found at the end of the release. Adjusted net income 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 applicable to common stockholders as defined by GAAP. They exclude certain impacts which are of a nature which the Company believes are not reflective of our underlying performance. Management believes that adjusted net income 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 income applicable to common shareholders, 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, 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) Precious metals concentrates include intersegment sales to
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)
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. The Company reports 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 the Company is 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 |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Sales |
|
$ |
304,027 |
|
|
$ |
261,339 |
|
|
$ |
565,366 |
|
|
$ |
435,185 |
|
Cost of sales and other direct production costs |
|
|
147,344 |
|
|
|
148,950 |
|
|
|
296,294 |
|
|
|
261,925 |
|
Depreciation, depletion and amortization |
|
|
37,159 |
|
|
|
38,385 |
|
|
|
75,544 |
|
|
|
102,670 |
|
Total cost of sales |
|
|
184,503 |
|
|
|
187,335 |
|
|
|
371,838 |
|
|
|
364,595 |
|
Gross profit |
|
|
119,524 |
|
|
|
74,004 |
|
|
|
193,528 |
|
|
|
70,590 |
|
|
|
|
|
|
|
|
|
|
||||||||
Other operating expenses: |
|
|
|
|
|
|
|
|
||||||||
General and administrative |
|
|
12,540 |
|
|
|
11,999 |
|
|
|
24,539 |
|
|
|
25,956 |
|
Exploration and pre-development |
|
|
8,809 |
|
|
|
4,501 |
|
|
|
13,310 |
|
|
|
11,024 |
|
Ramp-up and suspension costs |
|
|
4,165 |
|
|
|
3,306 |
|
|
|
7,471 |
|
|
|
20,061 |
|
Provision for closed operations and environmental matters |
|
|
844 |
|
|
|
790 |
|
|
|
1,634 |
|
|
|
2,139 |
|
Other operating (income) expense |
|
|
(590 |
) |
|
|
1,053 |
|
|
|
463 |
|
|
|
(34,254 |
) |
|
|
|
25,768 |
|
|
|
21,649 |
|
|
|
47,417 |
|
|
|
24,926 |
|
Income from operations |
|
|
93,756 |
|
|
|
52,355 |
|
|
|
146,111 |
|
|
|
45,664 |
|
Other expense: |
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
(11,099 |
) |
|
|
(11,551 |
) |
|
|
(22,650 |
) |
|
|
(25,149 |
) |
Fair value adjustments, net |
|
|
9,615 |
|
|
|
3,627 |
|
|
|
13,242 |
|
|
|
3,150 |
|
Foreign exchange (loss) gain |
|
|
(3,517 |
) |
|
|
(356 |
) |
|
|
(3,873 |
) |
|
|
6,655 |
|
Other income |
|
|
1,511 |
|
|
|
942 |
|
|
|
2,453 |
|
|
|
2,692 |
|
|
|
|
(3,490 |
) |
|
|
(7,338 |
) |
|
|
(10,828 |
) |
|
|
(12,652 |
) |
Income before income and mining taxes |
|
|
90,266 |
|
|
|
45,017 |
|
|
|
135,283 |
|
|
|
33,012 |
|
Income and mining tax provision |
|
|
(32,561 |
) |
|
|
(16,145 |
) |
|
|
(48,706 |
) |
|
|
(10,895 |
) |
Net income |
|
|
57,705 |
|
|
|
28,872 |
|
|
|
86,577 |
|
|
|
22,117 |
|
Preferred stock dividends |
|
|
(138 |
) |
|
|
(138 |
) |
|
|
(276 |
) |
|
|
(276 |
) |
Net income applicable to common stockholders |
|
$ |
57,567 |
|
|
$ |
28,734 |
|
|
$ |
86,301 |
|
|
$ |
21,841 |
|
Basic income per common share after preferred dividends |
|
$ |
0.09 |
|
|
$ |
0.05 |
|
|
$ |
0.14 |
|
|
$ |
0.04 |
|
Diluted income per common share after preferred dividends |
|
$ |
0.09 |
|
|
$ |
0.05 |
|
|
$ |
0.14 |
|
|
$ |
0.04 |
|
Weighted average number of common shares outstanding basic |
|
|
636,928 |
|
|
|
632,047 |
|
|
|
634,339 |
|
|
|
616,649 |
|
Weighted average number of common shares outstanding diluted |
|
|
639,739 |
|
|
|
634,708 |
|
|
|
636,991 |
|
|
|
621,936 |
|
Consolidated Statements of Cash Flows (dollars in thousands - unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
||||||||
Net income |
|
$ |
57,705 |
|
|
$ |
28,872 |
|
|
$ |
86,577 |
|
|
$ |
22,117 |
|
Non-cash elements included in net income: |
|
|
|
|
|
|
|
|
||||||||
Depreciation, depletion and amortization |
|
|
37,914 |
|
|
|
39,172 |
|
|
|
77,086 |
|
|
|
105,147 |
|
Inventory adjustments |
|
|
812 |
|
|
|
1,558 |
|
|
|
2,370 |
|
|
|
9,896 |
|
Fair value adjustments, net |
|
|
(9,615 |
) |
|
|
(3,627 |
) |
|
|
(13,242 |
) |
|
|
(3,150 |
) |
Provision for reclamation and closure costs |
|
|
1,907 |
|
|
|
1,908 |
|
|
|
3,815 |
|
|
|
3,606 |
|
Stock-based compensation |
|
|
2,987 |
|
|
|
1,936 |
|
|
|
4,923 |
|
|
|
4,146 |
|
Deferred income taxes |
|
|
26,288 |
|
|
|
13,221 |
|
|
|
39,509 |
|
|
|
5,688 |
|
Net foreign exchange loss (gain) |
|
|
3,517 |
|
|
|
356 |
|
|
|
3,873 |
|
|
|
(6,655 |
) |
Other non-cash items, net |
|
|
(2,051 |
) |
|
|
507 |
|
|
|
(1,544 |
) |
|
|
(196 |
) |
Change in assets and liabilities: |
|
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
|
18,875 |
|
|
|
(29,314 |
) |
|
|
(10,439 |
) |
|
|
(17,114 |
) |
Inventories |
|
|
(9,058 |
) |
|
|
(11,763 |
) |
|
|
(20,821 |
) |
|
|
(30,873 |
) |
Other current and non-current assets |
|
|
3,113 |
|
|
|
9,578 |
|
|
|
12,691 |
|
|
|
8,342 |
|
Accounts payable, accrued and other current liabilities |
|
|
19,736 |
|
|
|
(15,917 |
) |
|
|
3,819 |
|
|
|
(2,301 |
) |
Accrued payroll and related benefits |
|
|
7,991 |
|
|
|
(168 |
) |
|
|
7,823 |
|
|
|
3,820 |
|
Accrued taxes |
|
|
(763 |
) |
|
|
2,769 |
|
|
|
2,006 |
|
|
|
(1,016 |
) |
Accrued reclamation and closure costs and other non-current liabilities |
|
|
2,438 |
|
|
|
(3,350 |
) |
|
|
(912 |
) |
|
|
(5,659 |
) |
Net cash provided by operating activities |
|
|
161,796 |
|
|
|
35,738 |
|
|
|
197,534 |
|
|
|
95,798 |
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
||||||||
Additions to properties, plants, equipment and mineral interests |
|
|
(58,043 |
) |
|
|
(54,095 |
) |
|
|
(112,138 |
) |
|
|
(98,009 |
) |
Proceeds from sale of investments |
|
|
3,696 |
|
|
|
— |
|
|
|
3,696 |
|
|
|
— |
|
Proceeds from disposition of assets |
|
|
73 |
|
|
|
55 |
|
|
|
128 |
|
|
|
1,274 |
|
Purchases of Investments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(73 |
) |
Net cash used in investing activities |
|
|
(54,274 |
) |
|
|
(54,040 |
) |
|
|
(108,314 |
) |
|
|
(96,808 |
) |
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
||||||||
Proceeds from issuance of stock, net of related costs |
|
|
174,132 |
|
|
|
— |
|
|
|
174,132 |
|
|
|
1,103 |
|
Acquisition of treasury shares |
|
|
(885 |
) |
|
|
— |
|
|
|
(885 |
) |
|
|
(1,197 |
) |
Borrowings of debt |
|
|
26,000 |
|
|
|
107,000 |
|
|
|
133,000 |
|
|
|
67,000 |
|
Repayments of debt |
|
|
(30,000 |
) |
|
|
(87,000 |
) |
|
|
(117,000 |
) |
|
|
(133,000 |
) |
Dividends paid to common and preferred stockholders |
|
|
(2,512 |
) |
|
|
(2,511 |
) |
|
|
(5,023 |
) |
|
|
(7,994 |
) |
Repayments of finance leases and other |
|
|
(1,933 |
) |
|
|
(2,287 |
) |
|
|
(4,220 |
) |
|
|
(5,505 |
) |
Net cash provided by (used in) financing activities |
|
|
164,802 |
|
|
|
15,202 |
|
|
|
180,004 |
|
|
|
(79,593 |
) |
Effect of exchange rates on cash |
|
|
579 |
|
|
|
(100 |
) |
|
|
479 |
|
|
|
(1,180 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents |
|
|
272,903 |
|
|
|
(3,200 |
) |
|
|
269,703 |
|
|
|
(81,783 |
) |
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period |
|
|
24,845 |
|
|
|
28,045 |
|
|
|
28,045 |
|
|
|
107,539 |
|
Cash, cash equivalents and restricted cash and cash equivalents at end of period |
|
$ |
297,748 |
|
|
$ |
24,845 |
|
|
$ |
297,748 |
|
|
$ |
25,756 |
|
Consolidated Balance Sheets (dollars and shares in thousands - unaudited) |
||||||||
|
|
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
296,565 |
|
|
$ |
26,868 |
|
Accounts receivable |
|
|
63,389 |
|
|
|
49,053 |
|
Inventories |
|
|
130,847 |
|
|
|
104,936 |
|
Other current assets |
|
|
24,059 |
|
|
|
33,295 |
|
Total current assets |
|
|
514,860 |
|
|
|
214,152 |
|
Investments |
|
|
44,107 |
|
|
|
33,897 |
|
Restricted cash and cash equivalents |
|
|
1,183 |
|
|
|
1,177 |
|
Properties, plants, equipment and mine development, net |
|
|
2,714,439 |
|
|
|
2,694,119 |
|
Operating lease right-of-use assets |
|
|
8,834 |
|
|
|
7,544 |
|
Other non-current assets |
|
|
25,932 |
|
|
|
30,171 |
|
Total assets |
|
|
3,309,355 |
|
|
$ |
2,981,060 |
|
|
|
|
|
|
||||
LIABILITIES |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable and other current accrued liabilities |
|
$ |
126,600 |
|
|
$ |
127,988 |
|
Current debt |
|
|
35,384 |
|
|
|
33,617 |
|
Finance leases |
|
|
7,770 |
|
|
|
8,169 |
|
Accrued reclamation and closure costs |
|
|
8,836 |
|
|
|
13,748 |
|
Accrued interest |
|
|
14,372 |
|
|
|
14,316 |
|
Total current liabilities |
|
|
192,962 |
|
|
|
197,838 |
|
Accrued reclamation and closure costs |
|
|
119,326 |
|
|
|
111,162 |
|
Long-term debt including finance leases |
|
|
521,568 |
|
|
|
508,927 |
|
Deferred tax liabilities |
|
|
155,121 |
|
|
|
110,266 |
|
Other non-current liabilities |
|
|
10,345 |
|
|
|
13,353 |
|
Total liabilities |
|
|
999,322 |
|
|
|
941,546 |
|
|
|
|
|
|
||||
STOCKHOLDERS’ EQUITY |
|
|
|
|
||||
Preferred stock |
|
|
39 |
|
|
|
39 |
|
Common stock |
|
|
167,872 |
|
|
|
160,052 |
|
Capital surplus |
|
|
2,594,492 |
|
|
|
2,418,149 |
|
Accumulated deficit |
|
|
(411,975 |
) |
|
|
(493,529 |
) |
Accumulated other comprehensive loss, net |
|
|
(4,579 |
) |
|
|
(10,266 |
) |
|
|
|
(35,816 |
) |
|
|
(34,931 |
) |
Total stockholders’ equity |
|
|
2,310,033 |
|
|
|
2,039,514 |
|
Total liabilities and stockholders’ equity |
|
$ |
3,309,355 |
|
|
$ |
2,981,060 |
|
Common shares outstanding |
|
|
671,843 |
|
|
|
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 and six 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 the Company utilizes to measure each mine's operating performance. The Company uses 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 the Company reports, 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. The Company also uses 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 |
|
Six Months Ended |
|
Six Months Ended |
||||||||||||||||||||||||||||||||
|
|
Greens Creek |
|
Lucky Friday |
|
Keno Hill (4) |
|
Corporate (2) |
|
Total Silver |
|
Greens Creek |
|
Lucky Friday |
|
Keno Hill (4) |
|
Corporate (2) |
|
Total Silver |
|
Greens Creek |
|
Lucky Friday |
|
Keno Hill (4) |
|
Corporate (2) |
|
Total Silver |
|
Greens Creek |
|
Lucky Friday (5) |
|
Keno Hill (4) |
|
Corporate (2) |
|
Total Silver |
Total cost of sales |
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
$— |
|
|
Depreciation, depletion and amortization |
|
(12,897) |
|
(13,275) |
|
(5,141) |
|
— |
|
(31,313) |
|
(13,589) |
|
(13,425) |
|
(2,802) |
|
— |
|
(29,816) |
|
(26,486) |
|
(26,700) |
|
(7,943) |
|
— |
|
(61,129) |
|
(25,759) |
|
(18,619) |
|
(8,331) |
|
— |
|
(52,709) |
Treatment costs |
|
(1,001) |
|
1,054 |
|
— |
|
— |
|
53 |
|
2,143 |
|
3,963 |
|
— |
|
— |
|
6,106 |
|
1,142 |
|
5,017 |
|
— |
|
— |
|
6,159 |
|
15,793 |
|
5,969 |
|
— |
|
— |
|
21,762 |
Change in product inventory |
|
9,234 |
|
225 |
|
— |
|
— |
|
9,459 |
|
(901) |
|
(839) |
|
— |
|
— |
|
(1,740) |
|
8,333 |
|
(614) |
|
— |
|
— |
|
7,719 |
|
5,100 |
|
496 |
|
— |
|
— |
|
5,596 |
Reclamation and other costs |
|
57 |
|
(160) |
|
— |
|
— |
|
(103) |
|
(307) |
|
(273) |
|
— |
|
— |
|
(580) |
|
(250) |
|
(433) |
|
— |
|
— |
|
(683) |
|
(1,537) |
|
(413) |
|
— |
|
— |
|
(1,950) |
Exclusion of |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|
|
— |
|
— |
|
— |
|
(3,634) |
|
— |
|
— |
|
(3,634) |
Exclusion of Keno Hill cash costs (4) |
|
— |
|
— |
|
(20,740) |
|
— |
|
(20,740) |
|
— |
|
— |
|
(13,069) |
|
— |
|
(13,069) |
|
— |
|
— |
|
(33,809) |
|
— |
|
(33,809) |
|
— |
|
— |
|
(31,466) |
|
— |
|
(31,466) |
Cash Cost, Before By-product Credits (1) |
|
54,314 |
|
30,130 |
|
— |
|
— |
|
84,444 |
|
56,984 |
|
33,475 |
|
— |
|
— |
|
90,459 |
|
111,298 |
|
63,605 |
|
— |
|
— |
|
174,903 |
|
120,240 |
|
48,841 |
|
— |
|
— |
|
169,081 |
Reclamation and other costs |
|
757 |
|
195 |
|
— |
|
— |
|
952 |
|
757 |
|
195 |
|
— |
|
— |
|
952 |
|
1,514 |
— |
390 |
— |
— |
|
— |
|
1,904 |
|
1,570 |
|
405 |
|
— |
|
— |
|
1,975 |
Sustaining capital |
|
8,268 |
|
17,069 |
|
— |
|
1,270 |
|
26,607 |
|
7,368 |
|
14,070 |
|
— |
|
1,025 |
|
22,463 |
|
15,636 |
|
31,139 |
|
— |
|
2,295 |
|
49,070 |
|
19,327 |
|
21,568 |
|
— |
|
1,101 |
|
41,996 |
Exclusion of |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(5,396) |
|
— |
|
— |
|
(5,396) |
General and administrative |
|
— |
|
— |
|
— |
|
12,540 |
|
12,540 |
|
— |
|
— |
|
— |
|
11,999 |
|
11,999 |
|
— |
|
— |
|
— |
|
24,539 |
|
24,539 |
|
— |
|
— |
|
— |
|
25,956 |
|
25,956 |
AISC, Before By-product Credits (1) |
|
63,339 |
|
47,394 |
|
— |
|
13,810 |
|
124,543 |
|
65,109 |
|
47,740 |
|
— |
|
13,024 |
|
125,873 |
|
128,448 |
|
95,134 |
|
— |
|
26,834 |
|
250,416 |
|
141,137 |
|
65,418 |
|
— |
|
27,057 |
|
233,612 |
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zinc |
|
(23,512) |
|
(7,120) |
|
— |
|
— |
|
(30,632) |
|
(23,374) |
|
(6,950) |
|
— |
|
— |
|
(30,324) |
|
(46,886) |
|
(14,070) |
— |
— |
— |
— |
|
(60,956) |
|
(42,079) |
|
(11,491) |
|
— |
|
— |
|
(53,570) |
Gold |
|
(52,194) |
|
— |
|
— |
|
— |
|
(52,194) |
|
(34,977) |
|
— |
|
— |
|
— |
|
(34,977) |
|
(87,171) |
|
— |
|
— |
|
— |
|
(87,171) |
|
(55,395) |
|
— |
|
— |
|
— |
|
(55,395) |
Lead |
|
(6,610) |
|
(14,708) |
|
— |
|
— |
|
(21,318) |
|
(6,091) |
|
(14,043) |
|
— |
|
— |
|
(20,134) |
|
(12,701) |
|
(28,751) |
|
— |
|
— |
|
(41,452) |
|
(13,799) |
|
(27,187) |
|
— |
|
— |
|
(40,986) |
Copper |
|
(871) |
|
— |
|
— |
|
— |
|
(871) |
|
(729) |
|
— |
|
— |
|
— |
|
(729) |
|
(1,600) |
|
— |
|
— |
|
— |
|
(1,600) |
|
— |
|
— |
|
— |
|
— |
|
— |
Exclusion of |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
3,943 |
|
— |
|
— |
|
3,943 |
Total By-product credits |
|
(83,187) |
|
(21,828) |
|
— |
|
— |
|
(105,015) |
|
(65,171) |
|
(20,993) |
|
— |
|
— |
|
(86,164) |
|
(148,358) |
|
(42,821) |
|
— |
|
— |
|
(191,179) |
|
(111,273) |
|
(34,735) |
|
— |
|
— |
|
(146,008) |
Cash Cost, After By-product Credits |
|
|
|
|
|
$— |
|
$— |
|
|
|
|
|
|
|
$— |
|
$— |
|
|
|
|
|
|
|
$— |
|
$— |
|
|
|
|
|
|
|
$— |
|
$— |
|
|
AISC, After By-product Credits |
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
$— |
|
|
|
|
|
|
|
|
|
$— |
|
|
|
|
Ounces produced |
|
2,423 |
|
1,341 |
|
|
|
|
|
3,764 |
|
2,003 |
|
1,332 |
|
|
|
|
|
3,335 |
|
4,426 |
- |
2,673 |
|
|
|
|
|
7,099 |
|
4,722 |
|
2,369 |
|
|
|
|
|
7,091 |
Exclusion of |
|
— |
|
— |
|
|
|
|
|
— |
|
— |
|
— |
|
|
|
|
|
— |
|
— |
|
— |
|
|
|
|
|
— |
|
— |
|
(253) |
|
|
|
|
|
(253) |
Divided by ounces produced |
|
2,423 |
|
1,341 |
|
|
|
|
|
3,764 |
|
2,003 |
|
1,332 |
|
|
|
|
|
3,335 |
|
4,426 |
|
2,673 |
|
|
|
|
|
7,099 |
|
4,722 |
|
2,116 |
|
|
|
|
|
6,838 |
Cash Cost, Before By-product Credits, per Silver Ounce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By-product credits per ounce |
|
(34.33) |
|
(16.28) |
|
|
|
|
|
(27.90) |
|
(32.54) |
|
(15.76) |
|
|
|
|
|
(25.84) |
|
(33.52) |
|
(16.02) |
|
|
|
|
|
(26.93) |
|
(23.56) |
|
(16.41) |
|
|
|
|
|
(21.35) |
Cash Cost, After By-product Credits, per Silver Ounce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AISC, Before By-product Credits, per Silver Ounce (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By-product credits per ounce |
|
(34.33) |
|
(16.28) |
|
|
|
|
|
(27.90) |
|
(32.54) |
|
(15.76) |
|
|
|
|
|
(25.84) |
|
(33.52) |
|
(16.02) |
|
|
|
|
|
(26.93) |
|
(23.56) |
|
(16.41) |
|
|
|
|
|
(21.35) |
AISC, After By-product Credits, per Silver Ounce |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In thousands (except per ounce amounts) |
|
Three Months Ended |
|
Three Months Ended |
|
Six Months Ended |
|
Six Months Ended |
||||||||||||||||||||||||||||||||||||||||
|
|
Casa Berardi |
|
Other (3) |
|
Total Gold and Other |
|
Casa Berardi |
|
Other (3) |
|
Total Gold and Other |
|
Casa Berardi |
|
Other (3) |
|
Total Gold and Other |
|
Casa Berardi |
|
Other (3) |
|
Total Gold and Other |
||||||||||||||||||||||||
Total cost of sales |
|
$ |
50,790 |
|
|
$ |
6,625 |
|
|
$ |
57,415 |
|
|
$ |
50,682 |
|
|
$ |
7,095 |
|
|
$ |
57,777 |
|
|
$ |
101,472 |
|
|
$ |
13,720 |
|
|
$ |
115,192 |
|
|
$ |
125,600 |
|
|
$ |
7,513 |
|
|
$ |
133,113 |
|
Depreciation, depletion and amortization |
|
|
(5,846 |
) |
|
|
— |
|
|
|
(5,846 |
) |
|
|
(8,569 |
) |
|
|
— |
|
|
|
(8,569 |
) |
|
|
(14,415 |
) |
|
|
— |
|
|
|
(14,415 |
) |
|
|
(49,961 |
) |
|
|
— |
|
|
|
(49,961 |
) |
Treatment costs |
|
|
44 |
|
|
|
— |
|
|
|
44 |
|
|
|
45 |
|
|
|
— |
|
|
|
45 |
|
|
|
89 |
|
|
|
— |
|
|
|
89 |
|
|
|
76 |
|
|
|
— |
|
|
|
76 |
|
Change in product inventory |
|
|
(62 |
) |
|
|
— |
|
|
|
(62 |
) |
|
|
3,258 |
|
|
|
— |
|
|
|
3,258 |
|
|
|
3,196 |
|
|
|
— |
|
|
|
3,196 |
|
|
|
1,189 |
|
|
|
— |
|
|
|
1,189 |
|
Reclamation and other costs |
|
|
(324 |
) |
|
|
— |
|
|
|
(324 |
) |
|
|
(312 |
) |
|
|
— |
|
|
|
(312 |
) |
|
|
(636 |
) |
|
|
— |
|
|
|
(636 |
) |
|
|
(415 |
) |
|
|
— |
|
|
|
(415 |
) |
Exclusion of Other costs |
|
|
— |
|
|
|
(6,625 |
) |
|
|
(6,625 |
) |
|
|
— |
|
|
|
(7,095 |
) |
|
|
(7,095 |
) |
|
|
— |
|
|
|
(13,720 |
) |
|
|
(13,720 |
) |
|
|
— |
|
|
|
(7,513 |
) |
|
|
(7,513 |
) |
Cash Cost, Before By-product Credits (1) |
|
|
44,602 |
|
|
|
— |
|
|
|
44,602 |
|
|
|
45,104 |
|
|
|
— |
|
|
|
45,104 |
|
|
|
89,706 |
|
|
|
— |
|
|
|
89,706 |
|
|
|
76,489 |
|
|
|
— |
|
|
|
76,489 |
|
Reclamation and other costs |
|
|
324 |
|
|
|
— |
|
|
|
324 |
|
|
|
312 |
|
|
|
— |
|
|
|
312 |
|
|
|
636 |
|
|
|
— |
|
|
|
636 |
|
|
|
415 |
|
|
|
— |
|
|
|
415 |
|
Sustaining capital |
|
|
2,242 |
|
|
|
— |
|
|
|
2,242 |
|
|
|
1,894 |
|
|
|
— |
|
|
|
1,894 |
|
|
|
4,136 |
|
|
|
— |
|
|
|
4,136 |
|
|
|
7,528 |
|
|
|
— |
|
|
|
7,528 |
|
AISC, Before By-product Credits (1) |
|
|
47,168 |
|
|
|
— |
|
|
|
47,168 |
|
|
|
47,310 |
|
|
|
— |
|
|
|
47,310 |
|
|
|
94,478 |
|
|
|
— |
|
|
|
94,478 |
|
|
|
84,432 |
|
|
|
— |
|
|
|
84,432 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Silver |
|
|
(202 |
) |
|
|
— |
|
|
|
(202 |
) |
|
|
(165 |
) |
|
|
— |
|
|
|
(165 |
) |
|
|
(367 |
) |
|
|
— |
|
|
|
(367 |
) |
|
|
(326 |
) |
|
|
— |
|
|
|
(326 |
) |
Total By-product credits |
|
|
(202 |
) |
|
|
— |
|
|
|
(202 |
) |
|
|
(165 |
) |
|
|
— |
|
|
|
(165 |
) |
|
|
(367 |
) |
|
|
— |
|
|
|
(367 |
) |
|
|
(326 |
) |
|
|
— |
|
|
|
(326 |
) |
Cash Cost, After By-product Credits |
|
$ |
44,400 |
|
|
$ |
— |
|
|
$ |
44,400 |
|
|
$ |
44,939 |
|
|
$ |
— |
|
|
$ |
44,939 |
|
|
$ |
89,339 |
|
|
$ |
— |
|
|
$ |
89,339 |
|
|
$ |
76,163 |
|
|
$ |
— |
|
|
$ |
76,163 |
|
AISC, After By-product Credits |
|
$ |
46,966 |
|
|
$ |
— |
|
|
$ |
46,966 |
|
|
$ |
47,145 |
|
|
$ |
— |
|
|
$ |
47,145 |
|
|
$ |
94,111 |
|
|
$ |
— |
|
|
$ |
94,111 |
|
|
$ |
84,106 |
|
|
$ |
— |
|
|
$ |
84,106 |
|
Divided by gold ounces produced |
|
|
28 |
|
|
|
— |
|
|
|
28 |
|
|
|
20 |
|
|
|
— |
|
|
|
20 |
|
|
|
49 |
|
|
|
— |
|
|
|
49 |
|
|
|
45 |
|
|
|
— |
|
|
|
45 |
|
Cash Cost, Before By-product Credits, per Gold Ounce |
|
|
1,585 |
|
|
$ |
— |
|
|
$ |
1,585 |
|
|
$ |
2,203 |
|
|
$ |
— |
|
|
$ |
2,203 |
|
|
|
1,845 |
|
|
$ |
— |
|
|
$ |
1,845 |
|
|
$ |
1,692 |
|
|
$ |
— |
|
|
$ |
1,692 |
|
By-product credits per ounce |
|
|
(7 |
) |
|
|
— |
|
|
|
(7 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(7 |
) |
|
|
— |
|
|
|
(7 |
) |
Cash Cost, After By-product Credits, per Gold Ounce |
|
$ |
1,578 |
|
|
$ |
— |
|
|
$ |
1,578 |
|
|
$ |
2,195 |
|
|
$ |
— |
|
|
$ |
2,195 |
|
|
$ |
1,837 |
|
|
$ |
— |
|
|
$ |
1,837 |
|
|
$ |
1,685 |
|
|
$ |
— |
|
|
$ |
1,685 |
|
AISC, Before By-product Credits, per Gold Ounce |
|
$ |
1,676 |
|
|
$ |
— |
|
|
$ |
1,676 |
|
|
$ |
2,311 |
|
|
$ |
— |
|
|
$ |
2,311 |
|
|
$ |
1,943 |
|
|
$ |
— |
|
|
$ |
1,943 |
|
|
$ |
1,868 |
|
|
$ |
— |
|
|
$ |
1,868 |
|
By-product credits per ounce |
|
|
(7 |
) |
|
|
— |
|
|
|
(7 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(7 |
) |
|
|
— |
|
|
|
(7 |
) |
AISC, After By-product Credits, per Gold Ounce |
|
$ |
1,669 |
|
|
$ |
— |
|
|
$ |
1,669 |
|
|
$ |
2,303 |
|
|
$ |
— |
|
|
$ |
2,303 |
|
|
$ |
1,935 |
|
|
$ |
— |
|
|
$ |
1,935 |
|
|
$ |
1,861 |
|
|
$ |
— |
|
|
$ |
1,861 |
|
In thousands (except per ounce amounts) |
|
Three Months Ended June 30, 2025 |
|
Three Months Ended March 31, 2025 |
|
Six Months Ended June 30, 2025 |
|
Six Months Ended June 30, 2024 |
||||||||||||||||||||||||||||||||||||||||
|
|
Total Silver |
|
Total Gold and Other |
|
Total |
|
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 |
|
$ |
127,088 |
|
|
$ |
57,415 |
|
|
$ |
184,503 |
|
|
$ |
129,558 |
|
|
$ |
57,777 |
|
|
$ |
187,335 |
|
|
$ |
256,646 |
|
|
$ |
115,192 |
|
|
$ |
371,838 |
|
|
$ |
231,482 |
|
|
$ |
133,113 |
|
|
$ |
364,595 |
|
Depreciation, depletion and amortization |
|
|
(31,313 |
) |
|
|
(5,846 |
) |
|
|
(37,159 |
) |
|
|
(29,816 |
) |
|
|
(8,569 |
) |
|
|
(38,385 |
) |
|
|
(61,129 |
) |
|
|
(14,415 |
) |
|
|
(75,544 |
) |
|
|
(52,709 |
) |
|
|
(49,961 |
) |
|
|
(102,670 |
) |
Treatment costs |
|
|
53 |
|
|
|
44 |
|
|
|
97 |
|
|
|
6,106 |
|
|
|
45 |
|
|
|
6,151 |
|
|
|
6,159 |
|
|
|
89 |
|
|
|
6,248 |
|
|
|
21,762 |
|
|
|
76 |
|
|
|
21,838 |
|
Change in product inventory |
|
|
9,459 |
|
|
|
(62 |
) |
|
|
9,397 |
|
|
|
(1,740 |
) |
|
|
3,258 |
|
|
|
1,518 |
|
|
|
7,719 |
|
|
|
3,196 |
|
|
|
10,915 |
|
|
|
5,596 |
|
|
|
1,189 |
|
|
|
6,785 |
|
Reclamation and other costs |
|
|
(103 |
) |
|
|
(324 |
) |
|
|
(427 |
) |
|
|
(580 |
) |
|
|
(312 |
) |
|
|
(892 |
) |
|
|
(683 |
) |
|
|
(636 |
) |
|
|
(1,319 |
) |
|
|
(1,950 |
) |
|
|
(415 |
) |
|
|
(2,365 |
) |
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,634 |
) |
|
|
— |
|
|
|
(3,634 |
) |
Exclusion of Keno Hill cash costs (4) |
|
|
(20,740 |
) |
|
|
— |
|
|
|
(20,740 |
) |
|
|
(13,069 |
) |
|
|
— |
|
|
|
(13,069 |
) |
|
|
(33,809 |
) |
|
|
— |
|
|
|
(33,809 |
) |
|
|
(31,466 |
) |
|
|
— |
|
|
|
(31,466 |
) |
Exclusion of Other costs |
|
|
— |
|
|
|
(6,625 |
) |
|
|
(6,625 |
) |
|
|
— |
|
|
|
(7,095 |
) |
|
|
(7,095 |
) |
|
|
— |
|
|
|
(13,720 |
) |
|
|
(13,720 |
) |
|
|
— |
|
|
|
(7,513 |
) |
|
|
(7,513 |
) |
Cash Cost, Before By-product Credits (1) |
|
|
84,444 |
|
|
|
44,602 |
|
|
|
129,046 |
|
|
|
90,459 |
|
|
|
45,104 |
|
|
|
135,563 |
|
|
|
174,903 |
|
|
|
89,706 |
|
|
|
264,609 |
|
|
|
169,081 |
|
|
|
76,489 |
|
|
|
245,570 |
|
Reclamation and other costs |
|
|
952 |
|
|
|
324 |
|
|
|
1,276 |
|
|
|
952 |
|
|
|
312 |
|
|
|
1,264 |
|
|
|
1,904 |
|
|
|
636 |
|
|
|
2,540 |
|
|
|
1,975 |
|
|
|
415 |
|
|
|
2,390 |
|
Sustaining capital |
|
|
26,607 |
|
|
|
2,242 |
|
|
|
28,849 |
|
|
|
22,463 |
|
|
|
1,894 |
|
|
|
24,357 |
|
|
|
49,070 |
|
|
|
4,136 |
|
|
|
53,206 |
|
|
|
41,996 |
|
|
|
7,528 |
|
|
|
49,524 |
|
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,396 |
) |
|
|
— |
|
|
|
(5,396 |
) |
General and administrative |
|
|
12,540 |
|
|
|
— |
|
|
|
12,540 |
|
|
|
11,999 |
|
|
|
— |
|
|
|
11,999 |
|
|
|
24,539 |
|
|
|
— |
|
|
|
24,539 |
|
|
|
25,956 |
|
|
|
— |
|
|
|
25,956 |
|
AISC, Before By-product Credits (1) |
|
|
124,543 |
|
|
|
47,168 |
|
|
|
171,711 |
|
|
|
125,873 |
|
|
|
47,310 |
|
|
|
173,183 |
|
|
|
250,416 |
|
|
|
94,478 |
|
|
|
344,894 |
|
|
|
233,612 |
|
|
|
84,432 |
|
|
|
318,044 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Zinc |
|
|
(30,632 |
) |
|
|
— |
|
|
|
(30,632 |
) |
|
|
(30,324 |
) |
|
|
— |
|
|
|
(30,324 |
) |
|
|
(60,956 |
) |
|
|
— |
|
|
|
(60,956 |
) |
|
|
(53,570 |
) |
|
|
— |
|
|
|
(53,570 |
) |
Gold |
|
|
(52,194 |
) |
|
|
— |
|
|
|
(52,194 |
) |
|
|
(34,977 |
) |
|
|
— |
|
|
|
(34,977 |
) |
|
|
(87,171 |
) |
|
|
— |
|
|
|
(87,171 |
) |
|
|
(55,395 |
) |
|
|
— |
|
|
|
(55,395 |
) |
Lead |
|
|
(21,318 |
) |
|
|
— |
|
|
|
(21,318 |
) |
|
|
(20,134 |
) |
|
|
— |
|
|
|
(20,134 |
) |
|
|
(41,452 |
) |
|
|
— |
|
|
|
(41,452 |
) |
|
|
(40,986 |
) |
|
|
— |
|
|
|
(40,986 |
) |
Silver |
|
|
— |
|
|
|
(202 |
) |
|
|
(202 |
) |
|
|
— |
|
|
|
(165 |
) |
|
|
(165 |
) |
|
|
— |
|
|
|
(367 |
) |
|
|
(367 |
) |
|
|
— |
|
|
|
(326 |
) |
|
|
(326 |
) |
Copper |
|
|
(871 |
) |
|
|
— |
|
|
|
(871 |
) |
|
|
(729 |
) |
|
|
— |
|
|
|
(729 |
) |
|
|
(1,600 |
) |
|
|
— |
|
|
|
(1,600 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,943 |
|
|
|
— |
|
|
|
3,943 |
|
Total By-product credits |
|
|
(105,015 |
) |
|
|
(202 |
) |
|
|
(105,217 |
) |
|
|
(86,164 |
) |
|
|
(165 |
) |
|
|
(86,329 |
) |
|
|
(191,179 |
) |
|
|
(367 |
) |
|
|
(191,546 |
) |
|
|
(146,008 |
) |
|
|
(326 |
) |
|
|
(146,334 |
) |
Cash Cost, After By-product Credits |
|
$ |
(20,571 |
) |
|
$ |
44,400 |
|
|
$ |
23,829 |
|
|
$ |
4,295 |
|
|
$ |
44,939 |
|
|
$ |
49,234 |
|
|
$ |
(16,276 |
) |
|
$ |
89,339 |
|
|
$ |
73,063 |
|
|
$ |
23,073 |
|
|
$ |
76,163 |
|
|
$ |
99,236 |
|
AISC, After By-product Credits |
|
$ |
19,528 |
|
|
$ |
46,966 |
|
|
$ |
66,494 |
|
|
$ |
39,709 |
|
|
$ |
47,145 |
|
|
$ |
86,854 |
|
|
$ |
59,237 |
|
|
$ |
94,111 |
|
|
$ |
153,348 |
|
|
$ |
87,604 |
|
|
$ |
84,106 |
|
|
$ |
171,710 |
|
Ounces produced |
|
|
3,764 |
|
|
|
28 |
|
|
|
|
|
3,335 |
|
|
|
20 |
|
|
|
|
|
7,099 |
|
|
|
49 |
|
|
|
|
|
7,091 |
|
|
|
45 |
|
|
|
||||||||
Exclusion of |
|
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
(253 |
) |
|
|
— |
|
|
|
||||||||
Divided by ounces produced |
|
|
3,764 |
|
|
|
28 |
|
|
|
|
|
3,335 |
|
|
|
20 |
|
|
|
|
|
7,099 |
|
|
|
49 |
|
|
|
|
|
6,838 |
|
|
|
45 |
|
|
|
||||||||
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
22.44 |
|
|
$ |
1,585 |
|
|
|
|
$ |
27.13 |
|
|
$ |
2,203 |
|
|
|
|
$ |
24.64 |
|
|
$ |
1,845 |
|
|
|
|
$ |
24.73 |
|
|
$ |
1,692 |
|
|
|
||||||||
By-product credits per ounce |
|
|
(27.90 |
) |
|
|
(7.18 |
) |
|
|
|
|
(25.84 |
) |
|
|
(8 |
) |
|
|
|
|
(26.93 |
) |
|
|
(8 |
) |
|
|
|
|
(21.35 |
) |
|
|
(7 |
) |
|
|
||||||||
Cash Cost, After By-product Credits, per Ounce |
|
$ |
(5.46 |
) |
|
$ |
1,578 |
|
|
|
|
$ |
1.29 |
|
|
$ |
2,195 |
|
|
|
|
$ |
(2.29 |
) |
|
$ |
1,837 |
|
|
|
|
$ |
3.38 |
|
|
$ |
1,685 |
|
|
|
||||||||
AISC, Before By-product Credits, per Ounce (2) |
|
$ |
33.09 |
|
|
$ |
1,676 |
|
|
|
|
$ |
37.75 |
|
|
$ |
2,311 |
|
|
|
|
$ |
35.28 |
|
|
$ |
1,943 |
|
|
|
|
$ |
34.16 |
|
|
$ |
1,868 |
|
|
|
||||||||
By-product credits per ounce |
|
|
(27.90 |
) |
|
|
(7 |
) |
|
|
|
|
(25.84 |
) |
|
|
(8 |
) |
|
|
|
|
(26.93 |
) |
|
|
(8 |
) |
|
|
|
|
(21.35 |
) |
|
|
(7 |
) |
|
|
||||||||
AISC, After By-product Credits, per Ounce |
|
$ |
5.19 |
|
|
|
1,669 |
|
|
|
|
$ |
11.91 |
|
|
|
2,303 |
|
|
|
|
$ |
8.35 |
|
|
|
1,935 |
|
|
|
|
$ |
12.81 |
|
|
|
1,861 |
|
|
|
In thousands (except per ounce amounts) |
Three Months Ended December 31, 2024 |
Three Months Ended September 30, 2024 |
Three Months Ended June 30, 2024 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Greens Creek |
Lucky Friday |
(4) |
Corporate (2) |
Total Silver |
Greens Creek |
Lucky Friday |
(4) |
Corporate (2) |
Total Silver |
Greens Creek |
Lucky Friday |
(4) |
Corporate (2) |
Total Silver |
||||||||||||||||||||||||||||||||||||||||||||
Total cost of sales |
$ |
67,887 |
|
$ |
40,157 |
|
$ |
15,356 |
|
$ |
— |
|
$ |
123,400 |
|
$ |
73,597 |
|
$ |
39,286 |
|
$ |
19,809 |
|
$ |
— |
|
$ |
132,692 |
|
$ |
56,786 |
|
$ |
37,523 |
|
$ |
28,950 |
|
$ |
— |
|
$ |
123,259 |
|
||||||||||||||
Depreciation, depletion and amortization |
|
(13,743 |
) |
|
(11,749 |
) |
|
(3,587 |
) |
$ |
— |
|
|
(29,079 |
) |
|
(13,948 |
) |
|
(10,681 |
) |
|
(4,218 |
) |
|
— |
|
|
(28,847 |
) |
|
(11,316 |
) |
|
(10,708 |
) |
|
(4,729 |
) |
|
— |
|
|
(26,753 |
) |
||||||||||||||
Treatment costs |
|
4,511 |
|
|
4,837 |
|
|
- |
|
$ |
— |
|
|
9,348 |
|
|
5,962 |
|
|
3,650 |
|
|
— |
|
|
— |
|
|
9,612 |
|
|
6,069 |
|
|
2,746 |
|
|
— |
|
|
— |
|
|
8,815 |
|
||||||||||||||
Change in product inventory |
|
(2,833 |
) |
|
1,488 |
|
|
- |
|
$ |
— |
|
|
(1,345 |
) |
|
(8,125 |
) |
|
106 |
|
|
— |
|
|
— |
|
|
(8,019 |
) |
|
7,296 |
|
|
(115 |
) |
|
— |
|
|
— |
|
|
7,181 |
|
||||||||||||||
Reclamation and other costs |
|
(1,119 |
) |
|
(2,152 |
) |
|
- |
|
$ |
— |
|
|
(3,271 |
) |
|
(1,825 |
) |
|
(241 |
) |
|
— |
|
|
— |
|
|
(2,066 |
) |
|
(882 |
) |
|
(311 |
) |
|
— |
|
|
— |
|
|
(1,193 |
) |
||||||||||||||
Exclusion of Keno Hill cash costs (4) |
|
— |
|
|
— |
|
|
(11,769 |
) |
|
— |
|
|
(11,769 |
) |
|
— |
|
|
— |
|
|
(15,591 |
) |
|
— |
|
|
(15,591 |
) |
|
— |
|
|
— |
|
|
(24,221 |
) |
|
— |
|
|
(24,221 |
) |
||||||||||||||
Cash Cost, Before By-product Credits (1) |
|
54,703 |
|
|
32,581 |
|
|
— |
|
|
— |
|
|
87,284 |
|
|
55,661 |
|
|
32,120 |
|
|
— |
|
|
— |
|
|
87,781 |
|
|
57,953 |
|
|
29,135 |
|
|
— |
|
|
— |
|
|
87,088 |
|
||||||||||||||
Reclamation and other costs |
|
785 |
|
|
183 |
|
|
— |
|
|
— |
|
|
968 |
|
|
786 |
|
|
303 |
|
|
— |
|
|
— |
|
|
1,089 |
|
|
785 |
|
|
183 |
|
|
— |
|
|
— |
|
|
968 |
|
||||||||||||||
Sustaining capital |
|
15,329 |
|
|
12,434 |
|
|
— |
|
|
389 |
|
|
28,152 |
|
|
10,558 |
|
|
10,862 |
|
|
— |
|
|
42 |
|
|
21,462 |
|
|
10,911 |
|
|
9,517 |
|
|
— |
|
|
1,035 |
|
|
21,463 |
|
||||||||||||||
General and administrative |
|
— |
|
|
— |
|
|
— |
|
|
9,048 |
|
|
9,048 |
|
|
— |
|
|
— |
|
|
— |
|
|
10,401 |
|
|
10,401 |
|
|
— |
|
|
— |
|
|
— |
|
|
14,740 |
|
|
14,740 |
|
||||||||||||||
AISC, Before By-product Credits (1) |
|
70,817 |
|
|
45,198 |
|
|
— |
|
|
9,437 |
|
|
125,452 |
|
|
67,005 |
|
|
43,285 |
|
|
— |
|
|
10,443 |
|
|
120,733 |
|
|
69,649 |
|
|
38,835 |
|
|
— |
|
|
15,775 |
|
|
124,259 |
|
||||||||||||||
By-product credits: |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||
Zinc |
|
(24,883 |
) |
|
(7,707 |
) |
|
— |
|
|
— |
|
|
(32,590 |
) |
|
(22,126 |
) |
|
(7,046 |
) |
|
— |
|
|
— |
|
|
(29,172 |
) |
|
(21,873 |
) |
|
(6,706 |
) |
|
— |
|
|
— |
|
|
(28,579 |
) |
||||||||||||||
Gold |
|
(34,363 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(34,363 |
) |
|
(25,430 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(25,430 |
) |
|
(28,844 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(28,844 |
) |
||||||||||||||
Lead |
|
(6,605 |
) |
|
(14,610 |
) |
|
— |
|
|
— |
|
|
(21,215 |
) |
|
(5,970 |
) |
|
(13,245 |
) |
|
— |
|
|
— |
|
|
(19,215 |
) |
|
(6,818 |
) |
|
(15,466 |
) |
|
— |
|
|
— |
|
|
(22,284 |
) |
||||||||||||||
Copper |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(409 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(409 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
||||||||||||||
Total By-product credits |
|
(65,851 |
) |
|
(22,317 |
) |
|
— |
|
|
— |
|
|
(88,168 |
) |
|
(53,935 |
) |
|
(20,291 |
) |
|
— |
|
|
— |
|
|
(74,226 |
) |
|
(57,535 |
) |
|
(22,172 |
) |
|
— |
|
|
— |
|
|
(79,707 |
) |
||||||||||||||
Cash Cost, After By-product Credits |
$ |
(11,148 |
) |
$ |
10,264 |
|
$ |
— |
|
$ |
— |
|
$ |
(884 |
) |
$ |
1,726 |
|
$ |
11,829 |
|
$ |
— |
|
$ |
— |
|
$ |
13,555 |
|
$ |
418 |
|
$ |
6,963 |
|
$ |
— |
|
$ |
— |
|
$ |
7,381 |
|
||||||||||||||
AISC, After By-product Credits |
$ |
4,966 |
|
$ |
22,881 |
|
$ |
— |
|
$ |
9,437 |
|
$ |
37,284 |
|
$ |
13,070 |
|
$ |
22,994 |
|
$ |
— |
|
$ |
10,443 |
|
$ |
46,507 |
|
$ |
12,114 |
|
$ |
16,663 |
|
$ |
— |
|
$ |
15,775 |
|
$ |
44,552 |
|
||||||||||||||
Divided by silver ounces produced |
|
1,902 |
|
|
1,337 |
|
|
|
|
|
3,239 |
|
|
1,857 |
|
|
1,185 |
|
|
|
|
|
3,042 |
|
|
2,244 |
|
|
1,308 |
|
|
|
|
|
3,552 |
|
|||||||||||||||||||||||
Cash Cost, Before By-product Credits, per Silver Ounce |
$ |
28.76 |
|
$ |
24.37 |
|
|
|
|
$ |
26.95 |
|
$ |
29.97 |
|
$ |
27.11 |
|
|
|
|
$ |
28.86 |
|
$ |
25.83 |
|
$ |
22.27 |
|
|
|
|
$ |
24.52 |
|
|||||||||||||||||||||||
By-product credits per ounce |
|
(34.62 |
) |
|
(16.69 |
) |
|
|
|
|
(27.22 |
) |
|
(29.04 |
) |
|
(17.13 |
) |
|
|
|
|
(24.40 |
) |
|
(25.64 |
) |
|
(16.95 |
) |
|
|
|
|
(22.44 |
) |
|||||||||||||||||||||||
Cash Cost, After By-product Credits, per Silver Ounce |
$ |
(5.86 |
) |
$ |
7.68 |
|
|
|
|
$ |
(0.27 |
) |
$ |
0.93 |
|
$ |
9.98 |
|
|
|
|
$ |
4.46 |
|
$ |
0.19 |
|
$ |
5.31 |
|
|
|
|
$ |
2.08 |
|
|||||||||||||||||||||||
AISC, Before By-product Credits, per Silver Ounce (2) |
$ |
37.24 |
|
$ |
33.81 |
|
|
|
|
$ |
38.73 |
|
$ |
36.08 |
|
$ |
36.53 |
|
|
|
|
$ |
39.69 |
|
$ |
31.04 |
|
$ |
29.69 |
|
|
|
|
$ |
34.99 |
|
|||||||||||||||||||||||
By-product credits per ounce |
|
(34.62 |
) |
|
(16.69 |
) |
|
|
|
|
(27.22 |
) |
|
(29.04 |
) |
|
(17.13 |
) |
|
|
|
|
(24.40 |
) |
|
(25.64 |
) |
|
(16.95 |
) |
|
|
|
|
(22.44 |
) |
|||||||||||||||||||||||
AISC, After By-product Credits, per Silver Ounce |
$ |
2.62 |
|
$ |
17.12 |
|
|
|
|
$ |
11.51 |
|
$ |
7.04 |
|
$ |
19.41 |
|
|
|
|
$ |
15.29 |
|
$ |
5.40 |
|
$ |
12.74 |
|
|
|
|
$ |
12.54 |
|
In thousands (except per ounce amounts) |
|
Three Months Ended December 31, 2024 |
|
Three Months Ended September 30, 2024 |
|
Three Months Ended June 30, 2024 |
||||||||||||||||||||||||||||||
|
|
Casa Berardi |
|
Other (3) |
|
Total Gold and Other |
|
Casa Berardi |
|
Other (3) |
|
Total Gold and Other |
|
Casa Berardi |
|
Other (3) |
|
Total Gold and Other |
||||||||||||||||||
Total cost of sales |
|
$ |
51,734 |
|
|
$ |
6,187 |
|
|
$ |
57,921 |
|
|
$ |
46,280 |
|
|
$ |
6,827 |
|
|
$ |
53,107 |
|
|
$ |
67,340 |
|
|
$ |
3,628 |
|
|
$ |
70,968 |
|
Depreciation, depletion and amortization |
|
|
(10,777 |
) |
|
|
— |
|
|
|
(10,777 |
) |
|
|
(12,097 |
) |
|
|
— |
|
|
|
(12,097 |
) |
|
|
(27,010 |
) |
|
|
— |
|
|
|
(27,010 |
) |
Treatment costs |
|
|
41 |
|
|
|
— |
|
|
|
41 |
|
|
|
36 |
|
|
|
— |
|
|
|
36 |
|
|
|
52 |
|
|
|
— |
|
|
|
52 |
|
Change in product inventory |
|
|
(96 |
) |
|
|
— |
|
|
|
(96 |
) |
|
|
2,176 |
|
|
|
— |
|
|
|
2,176 |
|
|
|
(550 |
) |
|
|
— |
|
|
|
(550 |
) |
Reclamation and other costs |
|
|
(201 |
) |
|
|
— |
|
|
|
(201 |
) |
|
|
(207 |
) |
|
|
— |
|
|
|
(207 |
) |
|
|
(206 |
) |
|
|
— |
|
|
|
(206 |
) |
Exclusion of Other cash costs |
|
|
— |
|
|
|
(6,187 |
) |
|
|
(6,187 |
) |
|
|
— |
|
|
|
(6,827 |
) |
|
|
(6,827 |
) |
|
|
— |
|
|
|
(3,628 |
) |
|
|
(3,628 |
) |
Cash Cost, Before By-product Credits (1) |
|
|
40,701 |
|
|
|
— |
|
|
|
40,701 |
|
|
|
36,188 |
|
|
|
— |
|
|
|
36,188 |
|
|
|
39,626 |
|
|
|
— |
|
|
|
39,626 |
|
Reclamation and other costs |
|
|
201 |
|
|
|
— |
|
|
|
201 |
|
|
|
207 |
|
|
|
— |
|
|
|
207 |
|
|
|
206 |
|
|
|
|
|
206 |
|
||
Sustaining capital |
|
|
5,381 |
|
|
|
— |
|
|
|
5,381 |
|
|
|
6,054 |
|
|
|
— |
|
|
|
6,054 |
|
|
|
2,667 |
|
|
|
— |
|
|
|
2,667 |
|
AISC, Before By-product Credits (1) |
|
|
46,283 |
|
|
|
— |
|
|
|
46,283 |
|
|
|
42,449 |
|
|
|
— |
|
|
|
42,449 |
|
|
|
42,499 |
|
|
|
— |
|
|
|
42,499 |
|
By-product credits: |
|
|
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Silver |
|
|
(194 |
) |
|
|
— |
|
|
|
(194 |
) |
|
|
(163 |
) |
|
|
— |
|
|
|
(163 |
) |
|
|
(183 |
) |
|
|
— |
|
|
|
(183 |
) |
Total By-product credits |
|
|
(194 |
) |
|
|
— |
|
|
|
(194 |
) |
|
|
(163 |
) |
|
|
— |
|
|
|
(163 |
) |
|
|
(183 |
) |
|
|
— |
|
|
|
(183 |
) |
Cash Cost, After By-product Credits |
|
$ |
40,507 |
|
|
$ |
— |
|
|
$ |
40,507 |
|
|
$ |
36,025 |
|
|
$ |
— |
|
|
$ |
36,025 |
|
|
$ |
39,443 |
|
|
$ |
— |
|
|
$ |
39,443 |
|
AISC, After By-product Credits |
|
$ |
46,089 |
|
|
$ |
— |
|
|
$ |
46,089 |
|
|
$ |
42,286 |
|
|
$ |
— |
|
|
$ |
42,286 |
|
|
$ |
42,316 |
|
|
$ |
— |
|
|
$ |
42,316 |
|
Divided by gold ounces produced |
|
|
21 |
|
|
|
— |
|
|
|
21 |
|
|
|
21 |
|
|
|
— |
|
|
|
21 |
|
|
|
23 |
|
|
|
— |
|
|
|
23 |
|
Cash Cost, Before By-product Credits, per Gold Ounce |
|
$ |
1,945 |
|
|
$ |
— |
|
|
$ |
1,945 |
|
|
$ |
1,762 |
|
|
$ |
— |
|
|
$ |
1,762 |
|
|
$ |
1,709 |
|
|
$ |
— |
|
|
$ |
1,709 |
|
By-product credits per ounce |
|
|
(9 |
) |
|
|
— |
|
|
|
(9 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
Cash Cost, After By-product Credits, per Gold Ounce |
|
$ |
1,936 |
|
|
$ |
— |
|
|
$ |
1,936 |
|
|
$ |
1,754 |
|
|
$ |
— |
|
|
$ |
1,754 |
|
|
$ |
1,701 |
|
|
$ |
— |
|
|
$ |
1,701 |
|
AISC, Before By-product Credits, per Gold Ounce |
|
$ |
2,212 |
|
|
$ |
— |
|
|
$ |
2,212 |
|
|
$ |
2,067 |
|
|
$ |
— |
|
|
$ |
2,067 |
|
|
$ |
1,833 |
|
|
$ |
— |
|
|
$ |
1,833 |
|
By-product credits per ounce |
|
|
(9 |
) |
|
|
— |
|
|
|
(9 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(8 |
) |
|
|
— |
|
|
|
(8 |
) |
AISC, After By-product Credits, per Gold Ounce |
|
$ |
2,203 |
|
|
$ |
— |
|
|
$ |
2,203 |
|
|
$ |
2,059 |
|
|
$ |
— |
|
|
$ |
2,059 |
|
|
$ |
1,825 |
|
|
$ |
— |
|
|
$ |
1,825 |
|
In thousands (except per ounce amounts) |
|
Three Months Ended December 31, 2024 |
|
Three Months Ended September 30, 2024 |
|
Three Months Ended June 30, 2024 |
||||||||||||||||||||||||||||||
|
|
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 |
|
$ |
123,400 |
|
|
$ |
57,921 |
|
|
$ |
181,321 |
|
|
$ |
132,692 |
|
|
$ |
53,107 |
|
|
$ |
185,799 |
|
|
$ |
123,259 |
|
|
$ |
70,968 |
|
|
$ |
194,227 |
|
Depreciation, depletion and amortization |
|
|
(29,079 |
) |
|
|
(10,777 |
) |
|
|
(39,856 |
) |
|
$ |
(28,847 |
) |
|
|
(12,097 |
) |
|
|
(40,944 |
) |
|
|
(26,753 |
) |
|
|
(27,010 |
) |
|
|
(53,763 |
) |
Treatment costs |
|
|
9,348 |
|
|
|
41 |
|
|
|
9,389 |
|
|
$ |
9,612 |
|
|
|
36 |
|
|
|
9,648 |
|
|
|
8,815 |
|
|
|
52 |
|
|
|
8,867 |
|
Change in product inventory |
|
|
(1,345 |
) |
|
|
(96 |
) |
|
|
(1,441 |
) |
|
$ |
(8,019 |
) |
|
|
2,176 |
|
|
|
(5,843 |
) |
|
|
7,181 |
|
|
|
(550 |
) |
|
|
6,631 |
|
Reclamation and other costs |
|
|
(3,271 |
) |
|
|
(201 |
) |
|
|
(3,472 |
) |
|
$ |
(2,066 |
) |
|
|
(207 |
) |
|
|
(2,273 |
) |
|
|
(1,193 |
) |
|
|
(206 |
) |
|
|
(1,399 |
) |
Exclusion of Keno Hill cash cost (4) |
|
|
(11,769 |
) |
|
|
— |
|
|
|
(11,769 |
) |
|
|
(15,591 |
) |
|
|
|
|
(15,591 |
) |
|
|
(24,221 |
) |
|
|
— |
|
|
|
(24,221 |
) |
||
Exclusion of Other costs (3) |
|
|
— |
|
|
|
(6,187 |
) |
|
|
(6,187 |
) |
|
|
— |
|
|
|
(6,827 |
) |
|
|
(6,827 |
) |
|
|
— |
|
|
|
(3,628 |
) |
|
|
(3,628 |
) |
Cash Cost, Before By-product Credits (1) |
|
|
87,284 |
|
|
|
40,701 |
|
|
|
127,985 |
|
|
|
87,781 |
|
|
|
36,188 |
|
|
|
123,969 |
|
|
|
87,088 |
|
|
|
39,626 |
|
|
|
126,714 |
|
Reclamation and other costs |
|
|
968 |
|
|
|
201 |
|
|
|
1,169 |
|
|
|
1,089 |
|
|
|
207 |
|
|
|
1,296 |
|
|
|
968 |
|
|
|
206 |
|
|
|
1,174 |
|
Sustaining capital |
|
|
28,152 |
|
|
|
5,381 |
|
|
|
33,533 |
|
|
|
21,462 |
|
|
|
6,054 |
|
|
|
27,516 |
|
|
|
21,463 |
|
|
|
2,667 |
|
|
|
24,130 |
|
General and administrative |
|
|
9,048 |
|
|
|
— |
|
|
|
9,048 |
|
|
|
10,401 |
|
|
|
— |
|
|
|
10,401 |
|
|
|
14,740 |
|
|
|
— |
|
|
|
14,740 |
|
AISC, Before By-product Credits (1) |
|
|
125,452 |
|
|
|
46,283 |
|
|
|
171,735 |
|
|
|
120,733 |
|
|
|
42,449 |
|
|
|
163,182 |
|
|
|
124,259 |
|
|
|
42,499 |
|
|
|
166,758 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Zinc |
|
|
(32,590 |
) |
|
|
— |
|
|
|
(32,590 |
) |
|
|
(29,172 |
) |
|
|
— |
|
|
|
(29,172 |
) |
|
|
(28,579 |
) |
|
|
— |
|
|
|
(28,579 |
) |
Gold |
|
|
(34,363 |
) |
|
|
— |
|
|
|
(34,363 |
) |
|
|
(25,430 |
) |
|
|
— |
|
|
|
(25,430 |
) |
|
|
(28,844 |
) |
|
|
— |
|
|
|
(28,844 |
) |
Lead |
|
|
(21,215 |
) |
|
|
— |
|
|
|
(21,215 |
) |
|
|
(19,215 |
) |
|
|
— |
|
|
|
(19,215 |
) |
|
|
(22,284 |
) |
|
|
— |
|
|
|
(22,284 |
) |
Copper |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(409 |
) |
|
|
— |
|
|
|
(409 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Silver |
|
|
— |
|
|
|
(194 |
) |
|
|
(194 |
) |
|
|
— |
|
|
|
(163 |
) |
|
|
(163 |
) |
|
|
— |
|
|
|
(183 |
) |
|
|
(183 |
) |
Total By-product credits |
|
|
(88,168 |
) |
|
|
(194 |
) |
|
|
(88,362 |
) |
|
|
(74,226 |
) |
|
|
(163 |
) |
|
|
(74,389 |
) |
|
|
(79,707 |
) |
|
|
(183 |
) |
|
|
(79,890 |
) |
Cash Cost, After By-product Credits |
|
$ |
(884 |
) |
|
$ |
40,507 |
|
|
$ |
39,623 |
|
|
$ |
13,555 |
|
|
$ |
36,025 |
|
|
$ |
49,580 |
|
|
$ |
7,381 |
|
|
$ |
39,443 |
|
|
$ |
46,824 |
|
AISC, After By-product Credits |
|
$ |
37,284 |
|
|
$ |
46,089 |
|
|
$ |
83,373 |
|
|
$ |
46,507 |
|
|
$ |
42,286 |
|
|
$ |
88,793 |
|
|
$ |
44,552 |
|
|
$ |
42,316 |
|
|
$ |
86,868 |
|
Divided by ounces produced |
|
|
3,239 |
|
|
|
21 |
|
|
|
|
|
3,042 |
|
|
|
21 |
|
|
|
|
|
3,552 |
|
|
|
23 |
|
|
|
||||||
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
26.95 |
|
|
$ |
1,945 |
|
|
|
|
$ |
28.86 |
|
|
|
1,762 |
|
|
|
|
$ |
24.52 |
|
|
$ |
1,709 |
|
|
|
||||||
By-product credits per ounce |
|
|
(27.22 |
) |
|
|
(9 |
) |
|
|
|
|
(24.40 |
) |
|
|
(8 |
) |
|
|
|
|
(22.44 |
) |
|
|
(8 |
) |
|
|
||||||
Cash Cost, After By-product Credits, per Ounce |
|
$ |
(0.27 |
) |
|
$ |
1,936 |
|
|
|
|
$ |
4.46 |
|
|
$ |
1,754 |
|
|
|
|
$ |
2.08 |
|
|
$ |
1,701 |
|
|
|
||||||
AISC, Before By-product Credits, per Ounce (2) |
|
$ |
38.73 |
|
|
$ |
2,212 |
|
|
|
|
$ |
39.68 |
|
|
$ |
2,067 |
|
|
|
|
$ |
34.99 |
|
|
$ |
1,833 |
|
|
|
||||||
By-product credits per ounce |
|
|
(27.22 |
) |
|
|
(9 |
) |
|
|
|
|
(24.40 |
) |
|
|
(8 |
) |
|
|
|
|
(22.44 |
) |
|
|
(8 |
) |
|
|
||||||
AISC, After By-product Credits, per Ounce |
|
$ |
11.51 |
|
|
$ |
2,203 |
|
|
|
|
$ |
15.29 |
|
|
$ |
2,059 |
|
|
|
|
$ |
12.54 |
|
|
$ |
1,825 |
|
|
|
(1) |
Includes all direct and indirect operating costs related to the physical activities of producing metals, including mining, processing and other plant costs, third-party refining and marketing expense, on-site general and administrative costs and royalties, before by-product revenues earned from all metals other than the primary metal produced at each operation. AISC, Before By-product Credits also includes reclamation and sustaining capital costs. |
|
|
|
|
(2) |
AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense and sustaining capital. |
|
|
|
|
(3) |
Other includes total cost of sales related to the Company's environmental remediation services business. |
|
|
|
|
(4) |
|
|
|
|
|
(5) |
|
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(2) |
|
Total Silver |
|
|
|
Total Gold |
||||||||||||
Cost of sales and other direct production costs and depreciation, depletion and amortization |
|
$ |
283,000 |
|
|
$ |
168,500 |
|
|
$ |
— |
|
|
$ |
451,500 |
|
|
$ |
180,000 |
|
|
$ |
180,000 |
|
Depreciation, depletion and amortization |
|
|
(57,000 |
) |
|
|
(53,000 |
) |
|
|
— |
|
|
|
(110,000 |
) |
|
|
(46,000 |
) |
|
|
(46,000 |
) |
Treatment costs |
|
|
9,000 |
|
|
|
6,500 |
|
|
|
— |
|
|
|
15,500 |
|
|
|
— |
|
|
|
— |
|
Change in product inventory |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other costs |
|
|
— |
|
|
|
1,000 |
|
|
|
— |
|
|
|
1,000 |
|
|
|
1,200 |
|
|
|
1,200 |
|
Cash Cost, Before By-product Credits (1) |
|
|
235,000 |
|
|
|
123,000 |
|
|
|
— |
|
|
|
358,000 |
|
|
|
135,200 |
|
|
|
135,200 |
|
Reclamation and other costs |
|
|
3,000 |
|
|
|
1,000 |
|
|
|
— |
|
|
|
4,000 |
|
|
|
1,300 |
|
|
|
1,300 |
|
Sustaining capital |
|
|
49,000 |
|
|
|
65,000 |
|
|
|
5,600 |
|
|
|
119,600 |
|
|
|
18,500 |
|
|
|
18,500 |
|
General and administrative |
|
|
— |
|
|
|
— |
|
|
|
52,400 |
|
|
|
52,400 |
|
|
|
— |
|
|
|
— |
|
AISC, Before By-product Credits (2) |
|
|
287,000 |
|
|
|
189,000 |
|
|
|
58,000 |
|
|
|
534,000 |
|
|
|
155,000 |
|
|
|
155,000 |
|
By-product credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Zinc |
|
|
(96,000 |
) |
|
|
(28,500 |
) |
|
|
— |
|
|
|
(124,500 |
) |
|
|
— |
|
|
|
— |
|
Gold |
|
|
(165,375 |
) |
|
|
— |
|
|
|
— |
|
|
|
(165,375 |
) |
|
|
— |
|
|
|
— |
|
Lead |
|
|
(26,000 |
) |
|
|
(57,000 |
) |
|
|
— |
|
|
|
(83,000 |
) |
|
|
— |
|
|
|
— |
|
Copper |
|
|
(3,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
(3,000 |
) |
|
|
— |
|
|
|
— |
|
Silver |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(500 |
) |
|
|
(500 |
) |
Total By-product credits |
|
|
(290,375 |
) |
|
|
(85,500 |
) |
|
|
— |
|
|
|
(375,875 |
) |
|
|
(500 |
) |
|
|
(500 |
) |
Cash Cost, After By-product Credits |
|
$ |
(55,375 |
) |
|
$ |
37,500 |
|
|
$ |
— |
|
|
$ |
(17,875 |
) |
|
$ |
134,700 |
|
|
$ |
134,700 |
|
AISC, After By-product Credits |
|
$ |
(3,375 |
) |
|
$ |
103,500 |
|
|
$ |
58,000 |
|
|
$ |
158,125 |
|
|
$ |
154,500 |
|
|
$ |
154,500 |
|
Divided by ounces produced |
|
|
8,450 |
|
|
|
4,900 |
|
|
|
|
|
|
13,350 |
|
|
|
79 |
|
|
|
79 |
|
|
Cash Cost, Before By-product Credits, per Ounce |
|
$ |
27.81 |
|
|
$ |
25.10 |
|
|
|
|
|
$ |
26.82 |
|
|
$ |
1,711 |
|
|
$ |
1,711 |
|
|
By-product credits per ounce |
|
|
(34.36 |
) |
|
|
(17.45 |
) |
|
|
|
|
|
(28.16 |
) |
|
|
(6 |
) |
|
|
(6 |
) |
|
Cash Cost, After By-product Credits, per Ounce |
|
$ |
(6.56 |
) |
|
$ |
7.65 |
|
|
|
|
|
$ |
(1.34 |
) |
|
$ |
1,705 |
|
|
$ |
1,705 |
|
|
AISC, Before By-product Credits, per Ounce |
|
$ |
33.96 |
|
|
$ |
38.57 |
|
|
|
|
|
$ |
40.00 |
|
|
$ |
1,962 |
|
|
$ |
1,962 |
|
|
By-product credits per ounce |
|
|
(34.36 |
) |
|
|
(17.45 |
) |
|
|
|
|
|
(28.16 |
) |
|
|
(6 |
) |
|
|
(6 |
) |
|
AISC, After By-product Credits, per Ounce |
|
$ |
(0.40 |
) |
|
$ |
21.12 |
|
|
|
|
|
$ |
11.84 |
|
|
$ |
1,956 |
|
|
$ |
1,956 |
|
(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 (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 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 and debt to adjusted EBITDA and net debt:
Dollars are in thousands |
|
2Q-2025 |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
LTM June 30, 2 025 |
|
FY 2024 |
||||||||||||||
Net income |
|
$ |
57,705 |
|
|
$ |
28,872 |
|
|
$ |
11,924 |
|
|
$ |
1,761 |
|
|
$ |
27,870 |
|
|
$ |
100,262 |
|
|
$ |
35,802 |
|
Interest expense |
|
|
11,099 |
|
|
|
11,551 |
|
|
|
13,784 |
|
|
|
10,901 |
|
|
|
12,505 |
|
|
|
47,335 |
|
|
|
49,834 |
|
Income and mining tax provision |
|
|
32,561 |
|
|
|
16,145 |
|
|
|
8,069 |
|
|
|
11,450 |
|
|
|
9,080 |
|
|
|
68,225 |
|
|
|
30,414 |
|
Depreciation, depletion and amortization |
|
|
37,914 |
|
|
|
39,172 |
|
|
|
41,206 |
|
|
|
44,118 |
|
|
|
53,921 |
|
|
|
162,410 |
|
|
|
190,471 |
|
Ramp-up and suspension costs |
|
|
2,421 |
|
|
|
2,135 |
|
|
|
7,492 |
|
|
|
11,295 |
|
|
|
4,272 |
|
|
|
23,343 |
|
|
|
33,985 |
|
(Gain) loss on disposition of properties, plants, equipment, and mineral interests |
|
|
(2,077 |
) |
|
|
211 |
|
|
|
(86 |
) |
|
|
(31 |
) |
|
|
(1,196 |
) |
|
|
(1,983 |
) |
|
|
(1,244 |
) |
Foreign exchange loss (gain) |
|
|
3,517 |
|
|
|
356 |
|
|
|
(4,143 |
) |
|
|
3,246 |
|
|
|
(2,673 |
) |
|
|
2,976 |
|
|
|
(7,552 |
) |
Write down of property, plant and equipment |
|
|
— |
|
|
|
— |
|
|
|
110 |
|
|
|
14,464 |
|
|
|
— |
|
|
|
14,574 |
|
|
|
14,574 |
|
Fair value adjustments, net |
|
|
(9,615 |
) |
|
|
(3,627 |
) |
|
|
9,008 |
|
|
|
(3,654 |
) |
|
|
(5,002 |
) |
|
|
(7,888 |
) |
|
|
2,204 |
|
Provisional price gains |
|
|
(4,150 |
) |
|
|
(6,916 |
) |
|
|
(3,330 |
) |
|
|
(5,080 |
) |
|
|
(10,937 |
) |
|
|
(19,476 |
) |
|
|
(22,880 |
) |
Provision for closed operations and environmental matters |
|
|
844 |
|
|
|
790 |
|
|
|
3,162 |
|
|
|
1,542 |
|
|
|
1,153 |
|
|
|
6,338 |
|
|
|
6,843 |
|
Stock-based compensation |
|
|
2,987 |
|
|
|
1,936 |
|
|
|
2,258 |
|
|
|
2,255 |
|
|
|
2,982 |
|
|
|
9,436 |
|
|
|
8,659 |
|
Inventory adjustments |
|
|
812 |
|
|
|
1,558 |
|
|
|
1,633 |
|
|
|
178 |
|
|
|
2,225 |
|
|
|
4,181 |
|
|
|
11,707 |
|
Monetization of zinc and lead hedges |
|
|
(44 |
) |
|
|
(454 |
) |
|
|
(4,025 |
) |
|
|
(2,356 |
) |
|
|
(2,125 |
) |
|
|
(6,879 |
) |
|
|
(10,483 |
) |
Other income |
|
|
(1,511 |
) |
|
|
(941 |
) |
|
|
(504 |
) |
|
|
(1,230 |
) |
|
|
(1,180 |
) |
|
|
(4,186 |
) |
|
|
(4,425 |
) |
Adjusted EBITDA |
|
$ |
132,463 |
|
|
$ |
90,788 |
|
|
$ |
86,558 |
|
|
$ |
88,859 |
|
|
$ |
90,895 |
|
|
$ |
398,668 |
|
|
$ |
337,909 |
|
Total debt |
|
|
|
|
|
|
|
|
|
|
|
$ |
564,722 |
|
|
$ |
550,713 |
|
||||||||||
Less: Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
296,565 |
|
|
|
26,868 |
|
||||||||||
Net debt |
|
|
|
|
|
|
|
|
|
|
|
$ |
268,157 |
|
|
$ |
523,845 |
|
||||||||||
Net debt/LTM adjusted EBITDA (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
0.7 |
|
|
|
1.6 |
|
Reconciliation of Net Income Applicable to Common Stockholders (GAAP) to Adjusted Net income Applicable to Common Shareholders (non-GAAP)
This release refers to a non-GAAP measure of adjusted net income applicable to common stockholders and adjusted net income 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 |
2Q-2025 |
|
1Q-2025 |
|
4Q-2024 |
|
3Q-2024 |
|
2Q-2024 |
|
YTD-2025 |
|
YTD-2024 |
||||||||||||||
Net income applicable to common stockholders |
$ |
57,567 |
|
|
$ |
28,734 |
|
|
$ |
11,786 |
|
|
$ |
1,623 |
|
|
$ |
27,732 |
|
|
$ |
86,301 |
|
|
$ |
21,841 |
|
Adjusted for items below: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Fair value adjustments, net |
|
(9,615 |
) |
|
|
(3,627 |
) |
|
|
9,008 |
|
|
|
(3,654 |
) |
|
|
(5,002 |
) |
|
|
(13,242 |
) |
|
|
(3,150 |
) |
Provisional pricing gains |
|
(4,150 |
) |
|
|
(6,916 |
) |
|
|
(3,330 |
) |
|
|
(5,080 |
) |
|
|
(10,937 |
) |
|
|
(11,066 |
) |
|
|
(14,470 |
) |
Environmental accruals |
|
— |
|
|
|
— |
|
|
|
1,881 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0 |
|
Write down of property, plant and equipment |
|
— |
|
|
|
— |
|
|
|
110 |
|
|
|
14,464 |
|
|
|
— |
|
|
|
— |
|
|
|
0 |
|
Foreign exchange loss (gain) |
|
3,517 |
|
|
|
356 |
|
|
|
(4,143 |
) |
|
|
3,246 |
|
|
|
(2,673 |
) |
|
|
3,873 |
|
|
|
(6,655 |
) |
Ramp-up and suspension costs |
|
4,165 |
|
|
|
3,306 |
|
|
|
9,567 |
|
|
|
13,679 |
|
|
|
5,538 |
|
|
|
7,471 |
|
|
|
20,061 |
|
(Gain) loss on disposition of properties, plants, equipment and mineral interests |
|
(2,077 |
) |
|
|
211 |
|
|
|
(86 |
) |
|
|
(31 |
) |
|
|
(1,196 |
) |
|
|
(1,866 |
) |
|
|
(1,127 |
) |
Inventory adjustments |
|
812 |
|
|
|
1,558 |
|
|
|
1,633 |
|
|
|
178 |
|
|
|
2,225 |
|
|
|
2,370 |
|
|
|
9,896 |
|
Monetization of zinc hedges |
|
(44 |
) |
|
|
(454 |
) |
|
|
(4,025 |
) |
|
|
(2,356 |
) |
|
|
(2,125 |
) |
|
|
(498 |
) |
|
|
(4,102 |
) |
Other |
|
25 |
|
|
|
54 |
|
|
|
664 |
|
|
|
— |
|
|
|
— |
|
|
|
79 |
|
|
|
— |
|
Adjusted net income applicable to common stockholders |
$ |
50,200 |
|
|
$ |
23,222 |
|
|
$ |
23,065 |
|
|
$ |
22,069 |
|
|
$ |
13,562 |
|
|
$ |
73,422 |
|
|
$ |
22,294 |
|
Weighted average shares - basic |
|
636,928 |
|
|
|
632,047 |
|
|
|
628,025 |
|
|
|
621,921 |
|
|
|
617,106 |
|
|
|
634,339 |
|
|
|
616,649 |
|
Weighted average shares - diluted |
|
639,739 |
|
|
|
634,708 |
|
|
|
631,442 |
|
|
|
625,739 |
|
|
|
622,206 |
|
|
|
636,991 |
|
|
|
621,936 |
|
Basic adjusted net income per common stock (in cents) |
|
0.08 |
|
|
|
0.04 |
|
|
|
0.04 |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.12 |
|
|
|
0.04 |
|
Diluted adjusted net income per common stock (in cents) |
|
0.08 |
|
|
|
0.04 |
|
|
|
0.04 |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.12 |
|
|
|
0.04 |
|
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 |
|
Six Months Ended |
||||||||||||
|
|
June 30, 2025 |
|
March 31, 2025 |
|
June 30, 2025 |
|
June 30, 2024 |
||||||||
Cash provided by operating activities |
|
$ |
161,796 |
|
|
$ |
35,738 |
|
|
$ |
197,534 |
|
|
$ |
95,798 |
|
Less: Additions to properties, plants equipment and mineral interests |
|
$ |
(58,043 |
) |
|
$ |
(54,095 |
) |
|
$ |
(112,138 |
) |
|
$ |
(98,009 |
) |
Free cash flow |
|
$ |
103,753 |
|
|
$ |
(18,357 |
) |
|
$ |
85,396 |
|
|
$ |
(2,211 |
) |
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 |
|
Six Months Ended June 30, |
|
Years Ended December 31, |
||||||||||||||||||
|
|
|
|
2025 |
|
2024 |
|
2023 |
|
2022 |
|
2021 |
||||||||||||
Cash provided by operating activities |
|
$ |
1,156,170 |
|
|
$ |
163,683 |
|
|
$ |
317,861 |
|
|
$ |
214,883 |
|
|
$ |
188,434 |
|
|
$ |
271,309 |
|
Exploration |
|
$ |
28,904 |
|
|
$ |
2,562 |
|
|
$ |
8,016 |
|
|
$ |
7,815 |
|
|
$ |
5,920 |
|
|
$ |
4,591 |
|
Less: Additions to properties, plants equipment and mineral interests |
|
$ |
(398,468 |
) |
|
$ |
(50,544 |
) |
|
$ |
(97,387 |
) |
|
$ |
(108,879 |
) |
|
$ |
(87,890 |
) |
|
$ |
(53,768 |
) |
Free cash flow |
|
$ |
786,606 |
|
|
$ |
115,701 |
|
|
$ |
228,490 |
|
|
$ |
113,819 |
|
|
$ |
106,464 |
|
|
$ |
222,132 |
|
Table A Assay Results - Q2 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 |
Bermingham, |
BMUG25-176 |
147/-28 |
551.9 |
553.7 |
1.3 |
51.3 |
0.01 |
2.6 |
0.2 |
1306 |
Bermingham, |
BMUG25-178 |
140/-22 |
452.8 |
461.6 |
5.8 |
35.5 |
0.00 |
9.1 |
0.1 |
1227 |
|
Bermingham, |
Including |
|
452.8 |
456.7 |
2.6 |
78.0 |
0.01 |
19.2 |
0.0 |
1227 |
|
Bermingham, |
BMUG25-179 |
148/-24 |
495.5 |
502.0 |
3.6 |
2.4 |
0.00 |
1.5 |
0.1 |
1243 |
|
Bermingham, |
BMUG25-182 |
148/-33 |
577.9 |
587.5 |
6.3 |
25.4 |
0.01 |
0.2 |
0.1 |
1342 |
|
Bermingham, |
Including |
|
586.1 |
587.5 |
0.9 |
176.2 |
0.03 |
1.1 |
0.4 |
1342 |
|
Bermingham, |
BMUG25-186 |
112/10 |
142.4 |
152.6 |
9.5 |
41.4 |
0.00 |
2.4 |
2.8 |
925 |
|
Bermingham, |
Including |
|
142.4 |
150.1 |
7.2 |
54.1 |
0.00 |
3.1 |
3.5 |
925 |
|
Bermingham, |
BMUG25-187 |
120/35 |
152.1 |
159.1 |
3.9 |
7.2 |
0.00 |
0.9 |
0.1 |
853 |
|
Bermingham, |
BMUG25-188 |
120/23 |
147.3 |
156.2 |
6.7 |
26.8 |
0.00 |
3.1 |
0.3 |
889 |
|
Bermingham, |
Including |
|
147.3 |
148.5 |
0.9 |
197.5 |
0.01 |
22.8 |
2.1 |
889 |
|
Bermingham, Footwall Vein |
BMUG25-176 |
147/-28 |
581.1 |
587.2 |
4.1 |
14.8 |
0.00 |
2.9 |
0.3 |
1329 |
|
Bermingham, Footwall Vein |
Including |
|
585.6 |
587.2 |
1.1 |
26.9 |
0.00 |
6.2 |
0.1 |
1329 |
|
Bermingham, Footwall Vein |
BMUG25-176 |
147/-28 |
603.3 |
604.3 |
0.7 |
25.2 |
0.00 |
0.4 |
0.0 |
1352 |
|
Bermingham, Footwall Vein |
BMUG25-177 |
140/-30 |
572.8 |
582.3 |
4.8 |
0.9 |
0.00 |
0.2 |
0.1 |
1280 |
|
Bermingham, Footwall Vein |
BMUG25-178 |
140/-22 |
529.4 |
532.7 |
2.4 |
8.5 |
0.00 |
1.3 |
0.6 |
1260 |
|
Bermingham, Footwall Vein |
BMUG25-179 |
148/-24 |
543.8 |
548.9 |
3.5 |
18.0 |
0.00 |
3.1 |
1.9 |
1266 |
|
Bermingham, Footwall Vein |
Including |
|
547.0 |
547.4 |
0.3 |
182.9 |
0.02 |
27.9 |
1.8 |
1266 |
|
Bermingham, Footwall Vein |
BMUG25-181 |
155/-33 |
638.3 |
639.3 |
0.6 |
16.2 |
0.01 |
0.1 |
0.1 |
1385 |
|
Bermingham, Footwall Vein |
BMUG25-182 |
148/-33 |
630.4 |
636.2 |
3.5 |
40.2 |
0.01 |
0.5 |
0.0 |
1368 |
|
Bermingham, Footwall Vein |
Including |
|
634.4 |
636.2 |
1.0 |
100.0 |
0.01 |
0.1 |
0.0 |
1368 |
|
Bermingham, Footwall Vein |
BMUG25-182 |
148/-33 |
643.5 |
645.5 |
1.2 |
13.9 |
0.00 |
4.0 |
0.1 |
1378 |
|
Bermingham, Footwall Vein |
BMUG25-186 |
112/10 |
201.3 |
205.2 |
2.6 |
4.6 |
0.00 |
0.2 |
0.3 |
919 |
|
Bermingham, Bermingham Main Vein |
BMUG25-188 |
120/23 |
211.3 |
223.3 |
7.2 |
4.5 |
0.00 |
0.7 |
0.4 |
863 |
|
Bermingham, Bermingham Main Vein |
Including |
|
219.5 |
221.2 |
1.0 |
26.7 |
0.00 |
4.0 |
1.3 |
863 |
|
Surface Exploration |
Bermingham Deep- Footwall Vein |
K-25-0930 |
289/-76 |
3202.1 |
3208.4 |
5.3 |
0.0 |
0.00 |
0.0 |
0.0 |
2768 |
Bermingham Deep- Footwall Vein |
K-25-0931 |
303/-72 |
2713.5 |
2719.2 |
4.7 |
0.1 |
0.00 |
0.1 |
0.1 |
2219 |
|
Bermingham Deep- Footwall Vein |
K-25-0933 |
289/-72 |
2063.9 |
2067.1 |
2.1 |
14.9 |
0.00 |
0.6 |
0.2 |
1834 |
|
Bermingham Deep- Footwall Vein |
K-25-0933A |
289/-72 |
2145.8 |
2147.8 |
1.3 |
0.7 |
0.00 |
0.1 |
0.0 |
1877 |
|
Bermingham Deep- Main Vein |
K-25-0931 |
303/-72 |
2248.9 |
2252.6 |
3.7 |
3.0 |
0.01 |
0.2 |
0.8 |
1955 |
|
Bermingham Deep- Main Vein |
K-25-0933A |
289/-72 |
1938.2 |
1941.2 |
2.8 |
4.7 |
0.00 |
0.2 |
0.1 |
1785 |
|
Bermingham Deep- Main Vein 2 |
K-25-0930 |
289/-76 |
2421.3 |
2423.1 |
1.7 |
1.0 |
0.00 |
0.4 |
0.0 |
2208 |
|
Bermingham Deep- Main Vein 2 |
K-25-0933 |
289/-72 |
1867.7 |
1881.9 |
12.5 |
40.4 |
0.01 |
3.1 |
3.8 |
1620 |
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
(feet) |
Underground |
9a Definition |
GC6633 |
64/11 |
136.8 |
145.0 |
8.1 |
50.1 |
0.07 |
15.6 |
9.0 |
-148 |
9a Definition |
GC6634 |
65/-35 |
54.0 |
66.6 |
12.5 |
28.9 |
0.21 |
20.4 |
8.8 |
-212 |
|
EAST Definition |
GC6596 |
73/-13 |
336.0 |
337.0 |
1.0 |
3.4 |
0.11 |
13.2 |
2.4 |
561 |
|
EAST Definition |
GC6596 |
73/-13 |
357.0 |
360.0 |
3.0 |
18.0 |
0.09 |
8.5 |
2.3 |
556 |
|
EAST Definition |
GC6607 |
73/-48 |
320.5 |
321.9 |
1.4 |
7.9 |
0.11 |
23.1 |
6.1 |
404 |
|
EAST Definition |
GC6607 |
73/-48 |
329.6 |
330.7 |
1.1 |
17.6 |
0.20 |
21.7 |
7.5 |
397 |
|
EAST Definition |
GC6616 |
45/-28 |
303.0 |
305.5 |
2.4 |
9.3 |
0.08 |
5.3 |
0.4 |
506 |
|
EAST Definition |
GC6616 |
45/-28 |
324.7 |
334.2 |
9.3 |
19.3 |
0.19 |
16.2 |
4.5 |
494 |
|
EAST Definition |
GC6617 |
48/-33 |
300.5 |
305.0 |
4.4 |
8.5 |
0.07 |
11.6 |
2.4 |
484 |
|
EAST Definition |
GC6617 |
48/-33 |
316.5 |
322.0 |
5.5 |
6.5 |
0.13 |
11.0 |
3.2 |
495 |
|
EAST Definition |
GC6619 |
49/-40 |
286.1 |
297.7 |
11.6 |
12.9 |
0.14 |
20.5 |
6.1 |
464 |
|
EAST Definition |
GC6619 |
49/-40 |
321.9 |
324.2 |
2.3 |
6.3 |
0.13 |
21.8 |
4.6 |
441 |
|
EAST Definition |
GC6621 |
53/-47 |
300.3 |
305.4 |
5.1 |
112.7 |
0.53 |
9.6 |
2.2 |
433 |
|
EAST Definition |
GC6621 |
53/-47 |
314.9 |
318.5 |
3.6 |
65.8 |
0.46 |
16.4 |
4.9 |
423 |
|
EAST Definition |
GC6623 |
51/-69 |
353.6 |
354.8 |
1.2 |
11.8 |
0.07 |
17.6 |
7.8 |
322 |
|
EAST Definition |
GC6624 |
71/-71 |
355.8 |
368.3 |
11.1 |
12.0 |
0.08 |
13.8 |
5.8 |
310 |
|
EAST Definition |
GC6626 |
66/-10 |
357.6 |
365.7 |
6.5 |
7.9 |
0.02 |
6.6 |
1.4 |
577 |
|
EAST Definition |
GC6626 |
66/-10 |
391.7 |
402.3 |
10.1 |
56.0 |
0.25 |
8.8 |
3.1 |
569 |
|
EAST Definition |
GC6627 |
66/-3 |
382.9 |
387.5 |
4.6 |
60.5 |
0.12 |
6.3 |
2.3 |
620 |
|
EAST Definition |
GC6627 |
66/-3 |
404.1 |
405.1 |
1.0 |
50.3 |
0.08 |
10.2 |
4.3 |
618 |
|
EAST Definition |
GC6629 |
216/-55 |
398.2 |
400.5 |
2.3 |
7.1 |
0.12 |
26.3 |
6.5 |
322 |
|
EAST Definition |
GC6632 |
64/6 |
429.2 |
439.6 |
9.4 |
16.1 |
0.24 |
20.7 |
7.2 |
676 |
|
EAST Definition |
GC6643 |
88/-69 |
374.0 |
383.0 |
7.1 |
78.4 |
0.35 |
4.9 |
1.8 |
298 |
|
EAST Definition |
GC6646 |
74/12 |
478.3 |
487.0 |
8.6 |
12.8 |
0.15 |
1.9 |
8.6 |
730 |
|
GAL Definition |
GC6615 |
228/-61 |
252.8 |
266.2 |
7.2 |
14.8 |
0.01 |
3.9 |
5.3 |
-952 |
|
GAL Definition |
GC6615 |
228/-61 |
298.0 |
300.0 |
1.9 |
4.9 |
0.01 |
2.9 |
4.9 |
-1002 |
|
GAL Definition |
GC6625 |
326/-43 |
88.5 |
103.3 |
13.8 |
7.1 |
0.10 |
5.1 |
2.6 |
-805 |
|
GAL Definition |
GC6628 |
156/-80 |
124.1 |
126.3 |
2.1 |
16.2 |
0.01 |
22.9 |
8.5 |
-859 |
|
GAL Definition |
GC6630 |
360/-79 |
119.5 |
120.6 |
1.1 |
18.1 |
0.04 |
22.2 |
9.4 |
-853 |
|
200s Exploration |
GC6649 |
219/27 |
676.6 |
686.4 |
4.6 |
11.5 |
0.02 |
0.9 |
2.2 |
-753 |
|
GAL Exploration |
GC6647 |
243/-61 |
639.0 |
642.8 |
3.6 |
4.1 |
0.05 |
3.1 |
5.8 |
-1316 |
|
GAL Exploration |
GC6647 |
243/-61 |
670.0 |
673.0 |
2.8 |
1.3 |
0.01 |
3.8 |
7.4 |
-1343 |
|
GAL Exploration |
GC6647 |
243/-61 |
691.1 |
692.1 |
1.0 |
3.0 |
0.03 |
1.3 |
3.0 |
-1362 |
|
GAL Exploration |
GC6647 |
243/-61 |
700.7 |
701.7 |
1.0 |
1.8 |
0.02 |
1.0 |
2.6 |
-1370 |
|
||||||||
|
Zone |
Drillhole Number |
Drillhole Azm/Dip |
Sample From (feet) |
Sample To (feet) |
True Width (feet) |
Gold (oz/ton) |
Depth From
(feet) |
Underground Definition |
118-06 |
CBP-1391 |
25/-10 |
167.0 |
180.4 |
12.6 |
0.07 |
3,248 |
118-06 |
CBP-1392 |
20/6 |
265.7 |
272.2 |
6.2 |
0.08 |
3,194 |
|
118-06 |
CBP-1392 |
20/6 |
246.0 |
252.6 |
6.2 |
0.18 |
3,194 |
|
118-06 |
CBP-1393 |
14/19 |
240.1 |
253.2 |
10.7 |
0.10 |
3,211 |
|
118-06 |
CBP-1396 |
0/-7 |
158.8 |
163.7 |
4.3 |
0.14 |
3,237 |
|
118-06 |
CBP-1396 |
0/-7 |
168.6 |
182.0 |
11.6 |
0.22 |
3,240 |
|
118-06 |
CBP-1397 |
0/7 |
196.8 |
207.0 |
7.8 |
0.13 |
3,199 |
|
118-06 |
CBP-1397 |
0/7 |
229.6 |
236.2 |
5.9 |
0.14 |
3,216 |
|
118-12 |
CBP-1369 |
208/40 |
68.9 |
81.7 |
11.6 |
0.01 |
2,709 |
|
118-12 |
CBP-1379 |
206/22 |
37.1 |
49.9 |
12.0 |
0.01 |
2,741 |
|
118-12 |
CBP-1381 |
198/-41 |
72.2 |
85.3 |
7.5 |
0.07 |
2,765 |
|
118-12 |
CBP-1383 |
158/40 |
83.0 |
86.3 |
3.3 |
0.03 |
2,704 |
|
118-20 |
CBP-1391 |
25/-10 |
223.0 |
232.9 |
9.2 |
0.06 |
3,262 |
|
118-20 |
CBP-1396 |
0/-7 |
203.7 |
213.5 |
8.5 |
0.07 |
3,246 |
|
118-41 |
CBP-1378 |
336/33 |
692.1 |
698.6 |
4.6 |
0.06 |
2,196 |
|
118-41 |
CBP-1425 |
30/22 |
619.6 |
650.8 |
25.5 |
0.16 |
2,393 |
|
118-41 |
Including |
|
627.8 |
636.0 |
6.7 |
0.33 |
2,394 |
|
118-41 |
CBP-1426 |
22/8 |
577.3 |
590.4 |
12.7 |
0.24 |
2,528 |
|
118-41 |
CBP-1428 |
36/1 |
665.8 |
673.4 |
7.3 |
0.03 |
2,587 |
|
118N |
CBP-1440 |
4/-4 |
603.5 |
613.4 |
9.5 |
0.37 |
2,653 |
|
118N |
CBP-1440 |
4/-4 |
698.6 |
701.9 |
3.2 |
8.67 |
2,671 |
|
Surface Definition |
160-01 |
CBF-160-136 |
35/-64 |
45.9 |
68.9 |
21.6 |
0.07 |
409 |
160-01 |
Including |
|
45.9 |
52.5 |
6.2 |
0.18 |
402 |
|
160-01 |
CBF-160-137 |
351/-54 |
44.6 |
57.4 |
11.1 |
0.05 |
399 |
|
160-01 |
CBF-160-177 |
348/-48 |
141.0 |
164.0 |
22.6 |
0.04 |
468 |
|
160-01 |
CBF-160-177 |
348/-48 |
173.8 |
193.5 |
12.7 |
0.11 |
491 |
|
160-01 |
Including |
|
177.1 |
183.0 |
3.8 |
0.27 |
488 |
|
160-01 |
CBF-160-184 |
353/-62 |
141.0 |
152.8 |
5.9 |
0.03 |
519 |
|
160-03 |
CBF-160-177 |
348/-48 |
508.4 |
531.4 |
21.6 |
0.15 |
729 |
|
160-03 |
Including |
|
518.2 |
531.4 |
12.3 |
0.20 |
732 |
|
160-03 |
CBF-160-183 |
2/-55 |
537.9 |
552.4 |
7.2 |
0.02 |
817 |
|
160-03 |
CBF-160-183 |
2/-55 |
601.2 |
609.1 |
6.8 |
0.00 |
860 |
|
160-03 |
CBF-160-183 |
2/-55 |
925.0 |
934.8 |
9.2 |
0.02 |
1,089 |
|
160-03 |
CBF-160-184 |
353/-62 |
537.9 |
570.7 |
23.2 |
0.09 |
864 |
|
160-03 |
Including |
|
557.6 |
570.7 |
9.3 |
0.18 |
872 |
|
160-03 |
CBF-160-184 |
353/-62 |
726.8 |
767.5 |
35.2 |
0.04 |
1,023 |
|
160-03 |
CBF-160-184 |
353/-62 |
987.3 |
1056.2 |
44.3 |
0.03 |
1,245 |
|
160-04 |
CBF-160-136 |
35/-64 |
356.9 |
371.6 |
11.3 |
0.88 |
674 |
|
160-04 |
Including |
|
367.4 |
371.6 |
3.3 |
2.71 |
679 |
|
160-04 |
CBF-160-136 |
35/-64 |
517.9 |
531.4 |
11.6 |
0.14 |
810 |
|
160-04 |
Including |
|
528.7 |
531.4 |
2.3 |
0.44 |
815 |
|
160-04 |
CBF-160-137 |
351/-54 |
336.2 |
348.0 |
11.1 |
0.71 |
628 |
|
160-04 |
Including |
|
337.8 |
341.1 |
3.1 |
2.42 |
626 |
|
160-04 |
CBF-160-137 |
351/-54 |
354.2 |
373.9 |
13.9 |
0.05 |
645 |
|
160-04 |
CBF-160-137 |
351/-54 |
411.6 |
425.4 |
13.6 |
0.13 |
687 |
|
160-04 |
CBF-160-177 |
348/-48 |
249.3 |
265.7 |
15.4 |
0.06 |
544 |
|
160-04 |
CBF-160-177 |
348/-48 |
310.3 |
321.4 |
7.2 |
0.07 |
586 |
|
160-04 |
CBF-160-177 |
348/-48 |
377.2 |
396.9 |
18.5 |
0.05 |
636 |
|
160-04 |
CBF-160-178 |
13/-64 |
477.6 |
560.9 |
78.3 |
0.09 |
812 |
|
160-04 |
Including |
|
496.9 |
522.5 |
24.0 |
0.18 |
803 |
|
160-04 |
CBF-160-178 |
13/-64 |
573.7 |
598.3 |
21.3 |
0.10 |
868 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250806817629/en/
For further information, please contact:
Vice President - Strategy and Investor Relations
Investor Relations Coordinator
Investor Relations
Email: hmc-info@hecla.com
Website: http://www.hecla.com
Source: