XML 99 R76.htm IDEA: XBRL DOCUMENT v3.19.3
Supplemental Guarantor Information Condensed Consolidated Statements of Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Financial Statements, Captions [Line Items]                
Revenue $ 199,469     $ 148,795     $ 516,462 $ 482,049
Pre-development, reclamation, and other 4,851     8,121     13,619 15,966
Amortization 45,678     31,184     130,758 91,420
General and administrative 9,635     7,729     26,859 24,183
Loss on debt extinguishments (1,282)     0     (1,282) 0
Fair value adjustments, net 4,377     715     8,201 2,907
Other, net (3,634)     (20,903)     (2,931) (19,846)
Interest expense, net of capitalized interest (5,980)     (5,818)     (19,259) (17,801)
Total other income (expense), net (6,519)     (26,006)     (15,271) (34,740)
Total (14,059)     (49,259)     (89,921) (29,972)
Income and mining tax (expense) benefit (218)     (3,785)     13,986 (19,451)
Income (loss) from continuing operations (14,277)     (53,044)     (75,935) (49,423)
Equity income (loss) in consolidated subsidiaries 0     0     0 0
Income (loss) from discontinued operations 0     0     5,693 550
NET INCOME (LOSS) (14,277) $ (36,764) $ (19,201) (53,044) $ 2,930 $ 1,241 (70,242) (48,873)
Unrealized gain (loss) on debt securities, net of tax 0     192     59 (173)
Reclassification adjustments for impairment of equity securities, net of tax 1,132           1,132  
Other comprehensive income (loss) 1,132   $ 59 192 $ (87) $ (278) 1,191 (173)
COMPREHENSIVE INCOME (LOSS) (13,145)     (52,852)     (69,051) (49,046)
Operating Expenses 207,009     172,048     591,112 477,281
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
Loss on debt extinguishments             0  
Fair value adjustments, net 0     0     0 0
Other, net (4,360)     (3,921)     (12,973) (11,536)
Interest expense, net of capitalized interest 4,360     3,921     12,973 11,536
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 11,280     24,343     56,479 5,625
Income (loss) from discontinued operations             0 0
NET INCOME (LOSS) 11,280     24,343     56,479 5,625
Unrealized gain (loss) on debt securities, net of tax 0     0     0 0
Reclassification adjustments for impairment of equity securities, net of tax 0           0  
COMPREHENSIVE INCOME (LOSS) 11,280     24,343     56,479 5,625
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 15     1,302     255 1,912
Amortization 216     232     656 714
General and administrative 8,973     7,682     24,429 24,113
Loss on debt extinguishments             (1,282)  
Fair value adjustments, net 4,378     745     8,210 3,335
Other, net 4,557     (14,194)     14,648 (4,890)
Interest expense, net of capitalized interest (4,729)     (5,445)     (16,273) (15,786)
Total other income (expense), net 2,924     (18,894)     5,303 (17,341)
Total (6,710)     (28,493)     (21,153) (45,248)
Income and mining tax (expense) benefit 3,808     (430)     1,420 286
Income (loss) from continuing operations (2,902)     (28,923)     (19,733) (44,962)
Equity income (loss) in consolidated subsidiaries (11,371)     (24,122)     (56,200) (4,922)
Income (loss) from discontinued operations             5,693 1,010
NET INCOME (LOSS) (14,273)     (53,045)     (70,240) (48,874)
Unrealized gain (loss) on debt securities, net of tax 0     192     59 (173)
Reclassification adjustments for impairment of equity securities, net of tax 1,132           1,132  
COMPREHENSIVE INCOME (LOSS) (13,141)     (52,853)     (69,049) (49,047)
Operating Expenses 9,634     9,599     26,456 27,907
Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Revenue 116,808     89,289     298,361 281,762
Pre-development, reclamation, and other 4,465     5,456     8,397 9,391
Amortization 21,751     15,084     58,922 43,876
General and administrative 208     3     778 15
Loss on debt extinguishments             0  
Fair value adjustments, net (1)     (30)     (9) (428)
Other, net (814)     (189)     (376) 187
Interest expense, net of capitalized interest (838)     (372)     (1,738) (1,092)
Total other income (expense), net (1,653)     (591)     (2,123) (1,333)
Total 4,354     (7,858)     (758) (90)
Income and mining tax (expense) benefit (3,740)     (489)     (4,888) (2,997)
Income (loss) from continuing operations 614     (8,347)     (5,646) (3,087)
Equity income (loss) in consolidated subsidiaries (4)     (47)     (634) (113)
Income (loss) from discontinued operations             0 (284)
NET INCOME (LOSS) 610     (8,394)     (6,280) (3,484)
Unrealized gain (loss) on debt securities, net of tax 0     0     0 0
Reclassification adjustments for impairment of equity securities, net of tax 0           0  
COMPREHENSIVE INCOME (LOSS) 610     (8,394)     (6,280) (3,484)
Operating Expenses 110,801     96,556     296,996 280,519
Non-Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Revenue 82,661     59,506     218,101 200,287
Pre-development, reclamation, and other 371     1,363     4,967 4,663
Amortization 23,711     15,868     71,180 46,830
General and administrative 454     44     1,652 55
Loss on debt extinguishments             0  
Fair value adjustments, net 0     0     0
Other, net (3,017)     (2,599)     (4,230) (3,607)
Interest expense, net of capitalized interest (4,773)     (3,922)     (14,221) (12,459)
Total other income (expense), net (7,790)     (6,521)     (18,451) (16,066)
Total (11,703)     (12,908)     (68,010) 15,366
Income and mining tax (expense) benefit (286)     (2,866)     17,454 (16,740)
Income (loss) from continuing operations (11,989)     (15,774)     (50,556) (1,374)
Equity income (loss) in consolidated subsidiaries 95     (174)     355 (590)
Income (loss) from discontinued operations             0 (176)
NET INCOME (LOSS) (11,894)     (15,948)     (50,201) (2,140)
Unrealized gain (loss) on debt securities, net of tax 0     0     0 0
Reclassification adjustments for impairment of equity securities, net of tax 0           0  
COMPREHENSIVE INCOME (LOSS) (11,894)     (15,948)     (50,201) (2,140)
Operating Expenses 86,574     65,893     267,660 168,855
Product [Member]                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales [1] 140,952     116,857     404,550 324,443
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 0
Product [Member] | Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales 79,367     73,768     220,680 219,948
Product [Member] | Non-Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales 61,585     43,089     183,870 104,495
Mineral, Exploration [Member]                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales 5,893     8,157     15,326 21,269
Loss on debt extinguishments (1,282)              
Mineral, Exploration [Member] | Eliminations                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales 0     0     0 0
Loss on debt extinguishments 0              
Mineral, Exploration [Member] | Coeur Mining, Inc.                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales 430     383     1,116 1,168
Loss on debt extinguishments (1,282)              
Mineral, Exploration [Member] | Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales 5,010     2,245     8,219 7,289
Loss on debt extinguishments 0              
Mineral, Exploration [Member] | Non-Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales 453     $ 5,529     $ 5,991 $ 12,812
Loss on debt extinguishments $ 0              
[1] Excludes amortization.