XML 87 R73.htm IDEA: XBRL DOCUMENT v3.19.2
Supplemental Guarantor Information Condensed Consolidated Statements of Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Condensed Financial Statements, Captions [Line Items]            
Revenue $ 162,123   $ 169,987   $ 316,993 $ 333,254
Pre-development, reclamation, and other 4,334   3,620   8,768 7,845
Amortization 43,204   29,459   85,080 60,236
General and administrative 7,750   7,650   17,224 16,454
Fair value adjustments, net (5,296)   (2,462)   3,824 2,192
Other, net 643   544   703 1,057
Interest expense, net of capitalized interest (6,825)   (6,018)   (13,279) (11,983)
Total other income (expense), net (11,478)   (7,936)   (8,752) (8,734)
Total (42,310)   6,647   (75,862) 19,287
Income and mining tax (expense) benefit 5,546   (3,717)   14,204 (15,666)
Income (loss) from continuing operations (36,764)   2,930   (61,658) 3,621
Equity income (loss) in consolidated subsidiaries 0   0   0 0
Income (loss) from discontinued operations 0   0   5,693 550
NET INCOME (LOSS) (36,764) $ (19,201) 2,930 $ 1,241 (55,965) 4,171
Unrealized gain (loss) on debt securities, net of tax 0   (87)   59 (365)
Other comprehensive income (loss) 0 $ 59 (87) $ (278) 59 (365)
COMPREHENSIVE INCOME (LOSS) (36,764)   2,843   (55,906) 3,806
Operating Expenses 192,955   155,404   384,103 305,233
Eliminations            
Condensed Financial Statements, Captions [Line Items]            
Revenue 0   0   0 0
Pre-development, reclamation, and other 0   0   0 0
Amortization 0   0   0 0
General and administrative 0   0   0 0
Fair value adjustments, net 0   0   0 0
Other, net (4,310)   (3,896)   (8,613) (7,615)
Interest expense, net of capitalized interest 4,310   3,896   8,613 7,615
Total other income (expense), net 0   0   0 0
Total 0   0   0 0
Income and mining tax (expense) benefit 0   0   0 0
Income (loss) from continuing operations 0   0   0 0
Equity income (loss) in consolidated subsidiaries 24,049   (14,762)   45,199 (18,718)
Income (loss) from discontinued operations         0 0
NET INCOME (LOSS) 24,049   (14,762)   45,199 (18,718)
Unrealized gain (loss) on debt securities, net of tax     0   0 0
Other comprehensive income (loss) 0          
COMPREHENSIVE INCOME (LOSS) 24,049   (14,762)   45,199 (18,718)
Operating Expenses 0   0   0 0
Coeur Mining, Inc.            
Condensed Financial Statements, Captions [Line Items]            
Revenue 0   0   0 0
Pre-development, reclamation, and other 80   204   240 610
Amortization 219   236   440 482
General and administrative 5,982   7,634   15,456 16,431
Fair value adjustments, net (5,288)   (2,356)   3,832 2,590
Other, net 5,093   4,829   10,091 9,304
Interest expense, net of capitalized interest (5,815)   (5,258)   (11,544) (10,341)
Total other income (expense), net (6,010)   (2,785)   2,379 1,553
Total (12,641)   (11,185)   (14,443) (16,755)
Income and mining tax (expense) benefit (311)   (922)   (2,388) 716
Income (loss) from continuing operations (12,952)   (12,107)   (16,831) (16,039)
Equity income (loss) in consolidated subsidiaries (23,814)   15,036   (44,829) 19,200
Income (loss) from discontinued operations         5,693 1,010
NET INCOME (LOSS) (36,766)   2,929   (55,967) 4,171
Unrealized gain (loss) on debt securities, net of tax     (87)   59 (365)
Other comprehensive income (loss) 0          
COMPREHENSIVE INCOME (LOSS) (36,766)   2,842   (55,908) 3,806
Operating Expenses 6,631   8,400   16,822 18,308
Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Revenue 90,854   99,243   181,553 192,473
Pre-development, reclamation, and other 1,989   1,988   3,932 3,935
Amortization 18,726   14,587   37,171 28,792
General and administrative 570   9   570 12
Fair value adjustments, net (8)   (106)   (8) (398)
Other, net 273   513   438 376
Interest expense, net of capitalized interest (508)   (367)   (900) (720)
Total other income (expense), net (243)   40   (470) (742)
Total (2,050)   1,965   (5,112) 7,768
Income and mining tax (expense) benefit (1,116)   (1,388)   (1,148) (2,508)
Income (loss) from continuing operations (3,166)   577   (6,260) 5,260
Equity income (loss) in consolidated subsidiaries (212)   (28)   (630) (66)
Income (loss) from discontinued operations         0 (284)
NET INCOME (LOSS) (3,378)   549   (6,890) 4,910
Unrealized gain (loss) on debt securities, net of tax     0   0 0
Other comprehensive income (loss) 0          
COMPREHENSIVE INCOME (LOSS) (3,378)   549   (6,890) 4,910
Operating Expenses 92,661   97,318   186,195 183,963
Non-Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Revenue 71,269   70,744   135,440 140,781
Pre-development, reclamation, and other 2,265   1,428   4,596 3,300
Amortization 24,259   14,636   47,469 30,962
General and administrative 1,198   7   1,198 11
Fair value adjustments, net 0   0   0 0
Other, net (413)   (902)   (1,213) (1,008)
Interest expense, net of capitalized interest (4,812)   (4,289)   (9,448) (8,537)
Total other income (expense), net (5,225)   (5,191)   (10,661) (9,545)
Total (27,619)   15,867   (56,307) 28,274
Income and mining tax (expense) benefit 6,973   (1,407)   17,740 (13,874)
Income (loss) from continuing operations (20,646)   14,460   (38,567) 14,400
Equity income (loss) in consolidated subsidiaries (23)   (246)   260 (416)
Income (loss) from discontinued operations         0 (176)
NET INCOME (LOSS) (20,669)   14,214   (38,307) 13,808
Unrealized gain (loss) on debt securities, net of tax     0   0 0
Other comprehensive income (loss) 0          
COMPREHENSIVE INCOME (LOSS) (20,669)   14,214   (38,307) 13,808
Operating Expenses 93,663   49,686   181,086 102,962
Product [Member]            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales [1] 131,948   108,246   263,598 207,586
Product [Member] | Eliminations            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 0   0   0 0 [1]
Product [Member] | Coeur Mining, Inc.            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 0   0   0
Product [Member] | Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 69,291   77,935   141,313 146,180
Product [Member] | Non-Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 62,657   30,311   122,285 61,406
Mineral, Exploration [Member]            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 5,719   6,429   9,433 13,112
Mineral, Exploration [Member] | Eliminations            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 0   0   0 0
Mineral, Exploration [Member] | Coeur Mining, Inc.            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 350   326   686 785
Mineral, Exploration [Member] | Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 2,085   2,799   3,209 5,044
Mineral, Exploration [Member] | Non-Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales $ 3,284   $ 3,304   $ 5,538 $ 7,283
[1] Excludes amortization.