XML 90 R77.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Information Condensed Consolidated Statements of Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Condensed Financial Statements, Captions [Line Items]        
Impairment of equity securities $ 20 $ 31 $ 20 $ 1,545
Revenue 182,007 166,263 330,394 319,219
Costs applicable to sales [1] 100,465 [2] 119,097 [3] 202,020 [4] 234,160 [5]
Amortization 37,505 38,974 65,470 72,064
General and Administrative Expense 7,400 8,451 15,676 17,286
Exploration Expense, Mining 2,233 3,579 3,963 7,845
Write-downs 0 0 4,446 0
Pre-development, reclamation, and other 4,364 2,267 8,568 9,030
Total costs and expenses 151,967 172,368 300,143 340,385
Gain (loss) on derivative instruments (3,579) 2,754 (12,274) (2,130)
Other, net (1,857) (2,852) (543) (5,362)
Interest expense, net (10,875) (10,734) (21,995) (21,499)
Total other income (expense), net (16,311) (10,832) (34,812) (28,991)
Income (loss) before income and mining taxes 13,729 (16,937) (4,561) (50,157)
Income and mining tax benefit (expense) 768 260 (1,338) 192
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 14,497 (16,677) (5,899) (49,965)
Income (Loss) from Equity Method Investments 0 0 0 0
NET INCOME (LOSS) 14,497 (16,677) (5,899) (49,965)
Unrealized gain (loss) on available for sale securities 2,103 (1,312) 3,146 (2,813)
Other Comprehensive (Income) Loss, Reclassification Adjustment from AOCI for Write-down of Securities, Net of Tax 20 31 20 1,545
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax (314) 904 273 904
Other comprehensive income (loss) 1,809 (377) 3,439 (364)
COMPREHENSIVE INCOME (LOSS) 16,306 (17,054) (2,460) (50,329)
Coeur Mining, Inc.        
Condensed Financial Statements, Captions [Line Items]        
Revenue 0 0 0 0
Costs applicable to sales 0 0 0 0
Amortization 413 496 836 998
General and Administrative Expense 7,096 8,377 15,176 17,127
Exploration Expense, Mining 479 591 1,102 1,154
Write-downs 0   0  
Pre-development, reclamation, and other 934 (838) 1,386 2,550
Total costs and expenses 8,922 8,626 18,500 21,829
Gain (loss) on derivative instruments (53) 1,188 (1,635) 142
Other, net 1,341 611 1,679 1,891
Interest expense, net (10,241) (9,336) (20,496) (18,191)
Total other income (expense), net (8,953) (7,537) (20,452) (16,158)
Income (loss) before income and mining taxes (17,875) (16,163) (38,952) (37,987)
Income and mining tax benefit (expense) (248) 1,945 (457) 3,495
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (18,123) (14,218) (39,409) (34,492)
Income (Loss) from Equity Method Investments 32,620 (2,460) 33,510 (15,473)
NET INCOME (LOSS) 14,497 (16,678) (5,899) (49,965)
Unrealized gain (loss) on available for sale securities 2,103 (1,312) 3,146 (2,813)
Other Comprehensive (Income) Loss, Reclassification Adjustment from AOCI for Write-down of Securities, Net of Tax 20 31 20 1,545
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax (314) 904 273 904
Other comprehensive income (loss) 1,809 (377) 3,439 (364)
COMPREHENSIVE INCOME (LOSS) 16,306 (17,055) (2,460) (50,329)
Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Revenue 106,207 99,635 200,161 188,307
Costs applicable to sales 58,674 68,477 121,038 129,288
Amortization 20,374 21,772 38,233 40,339
General and Administrative Expense 203 7 221 14
Exploration Expense, Mining 1,249 1,008 1,433 3,466
Write-downs 0   0  
Pre-development, reclamation, and other 1,446 1,338 2,862 2,878
Total costs and expenses 81,946 92,602 163,787 175,985
Gain (loss) on derivative instruments (2,686) 1,138 (4,935) (1,155)
Other, net (2,193) (904) 61 (2,457)
Interest expense, net (243) (263) (456) (551)
Total other income (expense), net (5,122) (29) (5,330) (4,163)
Income (loss) before income and mining taxes 19,139 7,004 31,044 8,159
Income and mining tax benefit (expense) (1,595) (1,618) (1,902) (1,282)
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 17,544 5,386 29,142 6,877
Income (Loss) from Equity Method Investments (674) (649) (5,153) 160
NET INCOME (LOSS) 16,870 4,737 23,989 7,037
Unrealized gain (loss) on available for sale securities 2,103 (486) 3,079 (1,982)
Other Comprehensive (Income) Loss, Reclassification Adjustment from AOCI for Write-down of Securities, Net of Tax 20 31 20 1,545
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax (314) 904 (695) 904
Other comprehensive income (loss) 1,809 449 2,404 467
COMPREHENSIVE INCOME (LOSS) 18,679 5,186 26,393 7,504
Non-Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Revenue 75,800 66,628 130,233 130,912
Costs applicable to sales 41,791 50,620 80,982 104,872
Amortization 16,718 16,706 26,401 30,727
General and Administrative Expense 101 67 279 145
Exploration Expense, Mining 505 1,980 1,428 3,225
Write-downs 0   4,446  
Pre-development, reclamation, and other 1,984 1,767 4,320 3,602
Total costs and expenses 61,099 71,140 117,856 142,571
Gain (loss) on derivative instruments (840) 428 (5,704) (1,117)
Other, net 143 (1,614) (110) (3,030)
Interest expense, net (1,539) (2,080) (3,216) (4,523)
Total other income (expense), net (2,236) (3,266) (9,030) (8,670)
Income (loss) before income and mining taxes 12,465 (7,778) 3,347 (20,329)
Income and mining tax benefit (expense) 2,611 (67) 1,021 (2,021)
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 15,076 (7,845) 4,368 (22,350)
Income (Loss) from Equity Method Investments 0 0 0 0
NET INCOME (LOSS) 15,076 (7,845) 4,368 (22,350)
Unrealized gain (loss) on available for sale securities 0 0 0 0
Other Comprehensive (Income) Loss, Reclassification Adjustment from AOCI for Write-down of Securities, Net of Tax 0 0 0 0
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax 0 0 0 0
Other comprehensive income (loss) 0 0 0 0
COMPREHENSIVE INCOME (LOSS) 15,076 (7,845) 4,368 (22,350)
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Revenue 0 0 0 0
Costs applicable to sales 0 0 0 0
Amortization 0 0 0 0
General and Administrative Expense 0 0 0 0
Exploration Expense, Mining 0 0 0 0
Write-downs 0   0  
Pre-development, reclamation, and other 0 0 0 0
Total costs and expenses 0 0 0 0
Gain (loss) on derivative instruments 0 0 0 0
Other, net (1,148) (945) (2,173) (1,766)
Interest expense, net 1,148 945 2,173 1,766
Total other income (expense), net 0 0 0 0
Income (loss) before income and mining taxes 0 0 0 0
Income and mining tax benefit (expense) 0 0 0 0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 0 0 0 0
Income (Loss) from Equity Method Investments (31,946) 3,109 (28,357) 15,313
NET INCOME (LOSS) (31,946) 3,109 (28,357) 15,313
Unrealized gain (loss) on available for sale securities (2,103) 486 (3,079) 1,982
Other Comprehensive (Income) Loss, Reclassification Adjustment from AOCI for Write-down of Securities, Net of Tax (20) (31) (20) (1,545)
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI for Sale of Securities, Net of Tax 314 (904) 695 (904)
Other comprehensive income (loss) (1,809) (449) (2,404) (467)
COMPREHENSIVE INCOME (LOSS) $ (33,755) $ 2,660 $ (30,761) $ 14,846
[1] Excludes amortization.
[2] Segment assets include receivables, prepaids, inventories, property, plant and equipment, and mineral interest
[3] Excludes amortization
[4] Excludes amortization
[5] Excludes amortization