SUPPLEMENTAL GUARANTOR INFORMATION

The following Condensed Consolidating Financial Statements are presented to satisfy disclosure requirements of Rule 3-10 of Regulation S-X resulting from the guarantees by Coeur Alaska, Inc., Coeur Explorations, Inc., Coeur Rochester, Inc., Coeur South America Corp., and Coeur Capital, Inc. (collectively, the “Subsidiary Guarantors”) of the 7.875% Senior Notes due 2021. The following schedules present Condensed Consolidating Financial Statements of (a) Coeur, the parent company; (b) the Subsidiary Guarantors; and (c) certain wholly owned domestic and foreign subsidiaries of the Company (collectively, the “Non-Guarantor Subsidiaries”). Each of the Subsidiary Guarantors is 100% owned by Coeur and the guarantees are full and unconditional. There are no restrictions on the ability of Coeur to obtain funds from its subsidiaries by dividend or loan.

Subsequent to March 31, 2015, Wharf Resources (U.S.A.), Inc. and its subsidiaries became Subsidiary Guarantors of the 7.875% Senior Notes.

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)

THREE MONTHS ENDED MARCH 31, 2015



In thousands	Coeur Mining, Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenue	$	—		$	88,672		$	64,284		$	—		$	152,956
COSTS AND EXPENSES
Costs applicable to sales⁽¹⁾	—			60,811			54,251			—			115,062
Amortization	502			18,567			14,021			—			33,090
General and administrative	8,750			7			77			—			8,834
Exploration	563			2,458			1,245			—			4,266
Pre-development, reclamation, and other	3,388			1,375			2,000			—			6,763
Total costs and expenses	13,203			83,218			71,594			—			168,015
Fair value adjustments, net	(1,046		)	(2,293		)	(1,545		)	—			(4,884		)
Impairment of marketable securities	—			(1,514		)	—			—			(1,514		)
Interest income and other, net	1,280			(57		)	(1,398		)	(822		)	(997		)
Interest expense, net of capitalized interest	(8,855		)	(288		)	(2,444		)	822			(10,765		)
Total other income (expense), net	(8,621		)	(4,152		)	(5,387		)	—			(18,160		)
Loss before income and mining taxes	(21,824		)	1,302			(12,697		)	—			(33,219		)
Income and mining tax (expense) benefit	1,550			(350		)	(1,268		)	—			(68		)
Total loss after income and mining taxes	(20,274		)	952			(13,965		)	—			(33,287		)
Equity income (loss) in consolidated subsidiaries	(13,013		)	809			—			12,204			—
NET INCOME (LOSS)	$	(33,287	)	$	1,761		$	(13,965	)	$	12,204		$	(33,287	)
OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
Unrealized gain (loss) on marketable securities, net of tax	(915		)	(915		)	—			915			(915		)
Reclassification adjustments for impairment of marketable securities	928			928			—			(928		)	928
Other comprehensive income (loss)	13			13			—			(13		)	13
COMPREHENSIVE INCOME (LOSS)	$	(33,274	)	$	1,774		$	(13,965	)	$	12,191		$	(33,274	)

(1) Excludes amortization.

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)

THREE MONTHS ENDED MARCH 31, 2014



In thousands	Coeur Mining, Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenue	$	—		$	60,500		$	99,133		$	—		$	159,633
COSTS AND EXPENSES
Costs applicable to sales⁽¹⁾	—			43,238			63,658			—			106,896
Amortization	377			15,296			24,786			—			40,459
General and administrative	13,052			166			678			—			13,896
Exploration	586			2,421			1,210			—			4,217
Pre-development, reclamation, and other	—			1,536			5,448			—			6,984
Total costs and expenses	14,015			62,657			95,780			—			172,452
OTHER INCOME (EXPENSE), NET							.
Fair value adjustments, net	(526		)	(673		)	(10,237		)	—			(11,436		)
Impairment of marketable securities	—			(2,588		)	—			—			(2,588		)
Interest income and other, net	840			46			(2,211		)	(658		)	(1,983		)
Interest expense, net of capitalized interest	(10,183		)	(26		)	(3,503		)	658			(13,054		)
Total other income (expense), net	(9,869		)	(3,241		)	(15,951		)	—			(29,061		)
Loss before income and mining taxes	(23,884		)	(5,398		)	(12,598		)	—			(41,880		)
Income and mining tax (expense) benefit	(146		)	—			4,835			—			4,689
Total loss after income and mining taxes	(24,030		)	(5,398		)	(7,763		)	—			(37,191		)
Equity income (loss) in consolidated subsidiaries	(13,161		)	178			—			12,983			—
NET INCOME (LOSS)	$	(37,191	)	$	(5,220	)	$	(7,763	)	$	12,983		$	(37,191	)
OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
Unrealized gain (loss) on marketable securities, net of tax	371			467			—			(467		)	371
Reclassification adjustments for impairment of marketable securities	1,587			1,587			—			(1,587		)	1,587
Other comprehensive income (loss)	1,958			2,054			—			(2,054		)	1,958
COMPREHENSIVE INCOME (LOSS)	$	(35,233	)	$	(3,166	)	$	(7,763	)	$	10,929		$	(35,233	)

(1) Excludes amortization.

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

THREE MONTHS ENDED MARCH 31, 2015



In thousands	Coeur Mining, Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
Cash provided by (used in) operating activities	$	(44,918	)	$	29,908		$	(1,166	)	$	12,204		(3,972		)
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures	(12		)	(7,399		)	(10,209		)	—			(17,620		)
Purchase of short term investments and marketable securities	(278		)	—			—			—			(278		)
Sales and maturities of short term investments	—			145			84			—			229
Acquisitions	(103,000		)				982			—			(102,018		)
Other	(1,767		)	—			37			—			(1,730		)
Investments in consolidated subsidiaries	12,221			(810		)	—			(11,411		)	—
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES	(92,836		)	(8,064		)	(9,106		)	(11,411		)	(121,417		)
CASH FLOWS FROM FINANCING ACTIVITIES:
Issuance of notes and bank borrowings	50,000			—			3,500			—			53,500
Payments on long-term debt, capital leases, and associated costs	(6,582		)	(1,818		)	(194		)	—			(8,594		)
Gold production royalty payments	—			—			(10,368		)	—			(10,368		)
Net intercompany financing activity	(1,730		)	(19,628		)	21,358			—			—
Other	(423		)	—			793			(793		)	(423		)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES	41,265			(21,446		)	15,089			(793		)	34,115
NET CHANGE IN CASH AND CASH EQUIVALENTS	(96,489		)	398			4,817			—			(91,274		)
Cash and cash equivalents at beginning of period	210,361			5,781			54,719			—			270,861
Cash and cash equivalents at end of period	$	113,872		$	6,179		$	59,536		$	—		$	179,587

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

THREE MONTHS ENDED MARCH 31, 2014



In thousands	Coeur Mining, Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
Cash provided by (used in) operating activities	$	(37,623	)	$	4,932		$	10,082		$	12,982		$	(9,627	)
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures	(945		)	(5,670		)	(5,321		)	—			(11,936		)
Purchase of short term investments and marketable securities	(45,796		)	(424		)	—			—			(46,220		)
Sales and maturities of short term investments	90			—			—			—			90
Other	—			—			(25		)	—			(25		)
Investments in consolidated subsidiaries	13,160			(178		)	—			(12,982		)	—
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES	(33,491		)	(6,272		)	(5,346		)	(12,982		)	(58,091		)
CASH FLOWS FROM FINANCING ACTIVITIES:
Issuance of notes and bank borrowings	153,000			—			—			—			153,000
Payments on long-term debt, capital leases, and associated costs	(3,196		)	(412		)	(503		)	—			(4,111		)
Gold production royalty payments	—			—			(14,683		)	—			(14,683		)
Net intercompany financing activity	(11,475		)	1,515			9,960			—			—
Other	(246		)	—			—			—			(246		)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES	138,083			1,103			(5,226		)	—			133,960
NET CHANGE IN CASH AND CASH EQUIVALENTS	66,969			(237		)	(490		)	—			66,242
Cash and cash equivalents at beginning of period	137,076			991			68,623			—			206,690
Cash and cash equivalents at end of period	$	204,045		$	754		$	68,133		$	—		$	272,932

CONDENSED CONSOLIDATING BALANCE SHEET

MARCH 31, 2015



In thousands	Coeur Mining, Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
ASSETS
CURRENT ASSETS
Cash and cash equivalents	$	113,872		$	6,179		$	59,536		$	—		$	179,587
Receivables	13			11,443			106,934			—			118,390
Ore on leach pads	—			54,447			12,258			—			66,705
Inventory	—			43,371			71,966			—			115,337
Deferred tax assets	393			—			6,862			—			7,255
Prepaid expenses and other	4,575			4,444			9,610			—			18,629
	118,853			119,884			267,166			—			505,903
NON-CURRENT ASSETS
Property, plant and equipment, net	5,665			102,804			146,423			—			254,892
Mining properties, net	12,004			152,830			408,008			—			572,842
Ore on leach pads	—			34,425			—			—			34,425
Restricted assets	2,665			50			6,324			—			9,039
Equity securities	—			4,488			—			—			4,488
Receivables	—			—			18,933			—			18,933
Deferred tax assets	33,883			—			29,852			—			63,735
Net investment in subsidiaries	219,705			46,425			—			(266,130		)	—
Other	51,638			5,518			6,042			(51,637		)	11,561
TOTAL ASSETS	$	444,413		$	466,424		$	882,748		$	(317,767	)	$	1,475,818

LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable	$	3,419		$	14,526		$	27,442		$	—		$	45,387
Accrued liabilities and other	10,534			8,998			21,036			—			40,568
Debt	49,753			7,539			8,427			—			65,719
Royalty obligations	—			6,455			37,987			—			44,442
Reclamation	—			2,542			2,497			(1,151		)	3,888
Deferred tax liabilities	7,142			848			88			—			8,078
	70,848			40,908			97,477			(1,151		)	208,082
NON-CURRENT LIABILITIES
Debt	426,647			10,924			61,845			(51,637		)	447,779
Royalty obligations	—			10,067			11,152			—			21,219
Reclamation	—			47,743			37,005			1,151			85,899
Deferred tax liabilities	53,201			2,963			65,635			—			121,799
Other long-term liabilities	2,718			455			34,303			—			37,476
Intercompany payable (receivable)	(662,565		)	407,526			255,039			—			—
	(179,999		)	479,678			464,979			(50,486		)	714,172
STOCKHOLDERS’ EQUITY
Common stock	1,033			250			129,093			(129,343		)	1,033
Additional paid-in capital	2,791,216			79,712			1,785,830			(1,865,542		)	2,791,216
Accumulated deficit	(2,235,890		)	(131,329		)	(1,594,631		)	1,725,960			(2,235,890		)
Accumulated other comprehensive income (loss)	(2,795		)	(2,795		)	—			2,795			(2,795		)
	553,564			(54,162		)	320,292			(266,130		)	553,564
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	444,413		$	466,424		$	882,748		$	(317,767	)	$	1,475,818

CONDENSED CONSOLIDATING BALANCE SHEET

DECEMBER 31, 2014



In thousands	Coeur Mining, Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
ASSETS
CURRENT ASSETS
Cash and cash equivalents	$	210,361		$	5,781		$	54,719		$	—		$	270,861
Receivables	87			11,151			105,683			—			116,921
Ore on leach pads	—			48,204			—			—			48,204
Inventory	—			54,983			59,948			—			114,931
Deferred tax assets	393			—			6,971			—			7,364
Prepaid expenses and other	6,349			4,557			4,617			—			15,523
	217,190			124,676			231,938			—			573,804
NON-CURRENT ASSETS
Property, plant and equipment, net	6,155			107,084			114,672			—			227,911
Mining properties, net	12,004			159,124			330,064			—			501,192
Ore on leach pads	—			37,889			—			—			37,889
Restricted assets	897			50			6,090			—			7,037
Equity securities	—			5,982			—			—			5,982
Receivables	—			—			21,686			—			21,686
Deferred tax assets	30,419			—			29,732			—			60,151
Net investment in subsidiaries	128,913			45,615			—			(174,528		)	—
Other	50,813			5,522			4,394			(50,814		)	9,915
TOTAL ASSETS	$	446,391		$	485,942		$	738,576		$	(225,342	)	$	1,445,567

LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable	$	3,414		$	13,391		$	32,247		$	—		$	49,052
Accrued liabilities and other	22,588			11,207			17,718			—			51,513
Debt	5,334			7,476			4,688			—			17,498
Royalty obligations	—			5,747			37,931			—			43,678
Reclamation	—			3,401			1,621			(1,151		)	3,871
Deferred tax liabilities	7,142			848			88			—			8,078
	38,478			42,070			94,293			(1,151		)	173,690
NON-CURRENT LIABILITIES
Debt	427,604			12,806			61,452			(50,814		)	451,048
Royalty obligations	—			9,623			18,028			—			27,651
Reclamation	—			46,792			19,000			1,151			66,943
Deferred tax liabilities	53,201			2,963			54,842			—			111,006
Other long-term liabilities	2,582			469			26,860			—			29,911
Intercompany payable (receivable)	(660,792		)	427,156			233,636			—			—
	(177,405		)	499,809			413,818			(49,663		)	686,559
STOCKHOLDERS’ EQUITY
Common stock	1,034			250			128,299			(128,549		)	1,034
Additional paid-in capital	2,789,695			79,712			1,682,830			(1,762,542		)	2,789,695
Accumulated deficit	(2,202,603		)	(133,091		)	(1,580,664		)	1,713,755			(2,202,603		)
Accumulated other comprehensive income (loss)	(2,808		)	(2,808		)	—			2,808			(2,808		)
	585,318			(55,937		)	230,465			(174,528		)	585,318
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	446,391		$	485,942		$	738,576		$	(225,342	)	$	1,445,567