XML 92 R79.htm IDEA: XBRL DOCUMENT v3.20.2
Supplemental Guarantor Information Condensed Consolidated Statements of Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2020
Jun. 30, 2019
Condensed Financial Statements, Captions [Line Items]            
Revenue $ 154,249   $ 162,123   $ 327,416 $ 316,993
Pre-development, reclamation, and other 18,675   4,334   25,230 8,768
Amortization 27,876   43,204   64,038 85,080
General and administrative 8,616   7,750   17,536 17,224
Operating Expenses 157,037   192,955   333,977 384,103
Operating Income (Loss)         (6,561)  
Loss on debt extinguishments 0          
Fair value adjustments, net 10,067   (5,296)   1,248 3,824
Other, net 121   643   2,002 703
Interest expense, net of capitalized interest (5,765)   (6,825)   (10,893) (13,279)
Total other income (expense), net 4,423   (11,478)   (7,643) (8,752)
Total 1,635   (42,310)   (14,204) (75,862)
Income and mining tax (expense) benefit (2,844)   5,546   1,095 14,204
Income (loss) from continuing operations (1,209)   (36,764)   (13,109) (61,658)
Equity income (loss) in consolidated subsidiaries 0   0   0 0
Income (loss) from discontinued operations 0   0   0 5,693
NET INCOME (LOSS) (1,209) $ (11,900) (36,764) $ (19,201) (13,109) (55,965)
Unrealized gain (loss) on debt securities, net of tax 0   0   0 59
Reclassification adjustments for impairment of equity securities, net of tax (7,776)   0   (7,570) 0
Other comprehensive income (loss) (7,776) $ 206 0 $ 59 (7,570) 59
COMPREHENSIVE INCOME (LOSS) (8,985)   (36,764)   (20,679) (55,906)
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
Operating Expenses 0   0   0 0
Operating Income (Loss)         0  
Loss on debt extinguishments 0          
Fair value adjustments, net 0   0   0 0
Other, net (3,628)   (4,310)   (7,355) (8,613)
Interest expense, net of capitalized interest 3,628   4,310   7,355 8,613
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 4,522   24,049   (1,398) 45,199
Income (loss) from discontinued operations 0   0   0 0
NET INCOME (LOSS) 4,522   24,049   (1,398) 45,199
Unrealized gain (loss) on debt securities, net of tax           0
Reclassification adjustments for impairment of equity securities, net of tax 0       0  
Other comprehensive income (loss) 0   0   0 0
COMPREHENSIVE INCOME (LOSS) 4,522   24,049   (1,398) 45,199
Coeur Mining, Inc.            
Condensed Financial Statements, Captions [Line Items]            
Revenue 0   0   0 0
Pre-development, reclamation, and other 104   80   122 240
Amortization 187   219   402 440
General and administrative 8,612   5,982   17,522 15,456
Operating Expenses 9,333   6,631   18,756 16,822
Operating Income (Loss)         (18,756)  
Loss on debt extinguishments 0          
Fair value adjustments, net 10,067   (5,288)   1,248 3,832
Other, net 3,923   5,093   8,538 10,091
Interest expense, net of capitalized interest (4,670)   (5,815)   (8,775) (11,544)
Total other income (expense), net 9,320   (6,010)   1,011 2,379
Total (13)   (12,641)   (17,745) (14,443)
Income and mining tax (expense) benefit 3,256   (311)   3,038 (2,388)
Income (loss) from continuing operations 3,243   (12,952)   (14,707) (16,831)
Equity income (loss) in consolidated subsidiaries (4,452)   (23,814)   1,598 (44,829)
Income (loss) from discontinued operations 0   0   0 5,693
NET INCOME (LOSS) (1,209)   (36,766)   (13,109) (55,967)
Unrealized gain (loss) on debt securities, net of tax           59
Reclassification adjustments for impairment of equity securities, net of tax (7,776)       (7,570)  
Other comprehensive income (loss) (7,776)   0   (7,570) 59
COMPREHENSIVE INCOME (LOSS) (8,985)   (36,766)   (20,679) (55,908)
Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Revenue 116,280   90,854   213,224 181,553
Pre-development, reclamation, and other 5,358   1,989   7,974 3,932
Amortization 19,188   18,726   36,603 37,171
General and administrative 0   570   2 570
Operating Expenses 103,353   92,661   193,035 186,195
Operating Income (Loss)         20,189  
Loss on debt extinguishments 0          
Fair value adjustments, net 0   (8)   0 (8)
Other, net (89)   273   (98) 438
Interest expense, net of capitalized interest (733)   (508)   (1,469) (900)
Total other income (expense), net (822)   (243)   (1,567) (470)
Total 12,105   (2,050)   18,622 (5,112)
Income and mining tax (expense) benefit (2,175)   (1,116)   (2,693) (1,148)
Income (loss) from continuing operations 9,930   (3,166)   15,929 (6,260)
Equity income (loss) in consolidated subsidiaries (4,018)   (212)   (7,175) (630)
Income (loss) from discontinued operations 0   0   0 0
NET INCOME (LOSS) 5,912   (3,378)   8,754 (6,890)
Unrealized gain (loss) on debt securities, net of tax           0
Reclassification adjustments for impairment of equity securities, net of tax 0       0  
Other comprehensive income (loss) 0   0   0 0
COMPREHENSIVE INCOME (LOSS) 5,912   (3,378)   8,754 (6,890)
Non-Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Revenue 37,969   71,269   114,192 135,440
Pre-development, reclamation, and other 13,213   2,265   17,134 4,596
Amortization 8,501   24,259   27,033 47,469
General and administrative 4   1,198   12 1,198
Operating Expenses 44,351   93,663   122,186 181,086
Operating Income (Loss)         (7,994)  
Loss on debt extinguishments 0          
Fair value adjustments, net 0   0   0 0
Other, net (85)   (413)   917 (1,213)
Interest expense, net of capitalized interest (3,990)   (4,812)   (8,004) (9,448)
Total other income (expense), net (4,075)   (5,225)   (7,087) (10,661)
Total (10,457)   (27,619)   (15,081) (56,307)
Income and mining tax (expense) benefit (3,925)   6,973   750 17,740
Income (loss) from continuing operations (14,382)   (20,646)   (14,331) (38,567)
Equity income (loss) in consolidated subsidiaries 3,948   (23)   6,975 260
Income (loss) from discontinued operations 0   0   0 0
NET INCOME (LOSS) (10,434)   (20,669)   (7,356) (38,307)
Unrealized gain (loss) on debt securities, net of tax           0
Reclassification adjustments for impairment of equity securities, net of tax 0       0  
Other comprehensive income (loss) 0   0   0 0
COMPREHENSIVE INCOME (LOSS) (10,434)   (20,669)   (7,356) (38,307)
Product            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales [1] 90,015   131,948   208,932 263,598
Product | Eliminations            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 0   0   0 0
Product | Coeur Mining, Inc.            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 0   0   0 0
Product | Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 71,190   69,291   136,476 141,313
Product | Non-Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 18,825   62,657   72,456 122,285
Mineral, Exploration            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 11,855   5,719   18,241 9,433
Mineral, Exploration | Eliminations            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 0   0   0 0
Mineral, Exploration | Coeur Mining, Inc.            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 430   350   710 686
Mineral, Exploration | Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales 7,617   2,085   11,980 3,209
Mineral, Exploration | Non-Guarantor Subsidiaries            
Condensed Financial Statements, Captions [Line Items]            
Costs applicable to sales $ 3,808   $ 3,284   $ 5,551 $ 5,538
[1] Excludes amortization.