XML 94 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 9 Months Ended
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2020
Sep. 30, 2019
Condensed Financial Statements, Captions [Line Items]                
Revenue $ 229,728     $ 199,469     $ 557,144 $ 516,462
Pre-development, reclamation, and other 15,031     4,851     40,261 13,619
Amortization 32,216     45,678     96,254 130,758
General and administrative 7,757     9,635     25,293 26,859
Operating Expenses 180,594     207,009     514,571 591,112
Loss on debt extinguishments 0     (1,282)     0 (1,282)
Fair value adjustments, net 2,243     4,377     3,491 8,201
Other, net (6,312)     (3,634)     (4,310) (2,931)
Interest expense, net of capitalized interest (5,096)     (5,980)     (15,989) (19,259)
Total other income (expense), net (9,165)     (6,519)     (16,808) (15,271)
Total 39,969     (14,059)     25,765 (89,921)
Income and mining tax (expense) benefit (13,113)     (218)     (12,018) 13,986
Income (loss) from continuing operations 26,856     (14,277)     13,747 (75,935)
Equity income (loss) in consolidated subsidiaries 0     0     0 0
Income (loss) from discontinued operations 0     0     0 5,693
NET INCOME (LOSS) 26,856 $ (1,209) $ (11,900) (14,277) $ (36,764) $ (19,201) 13,747 (70,242)
Unrealized gain (loss) on debt and equity securities 0     0     0 59
Reclassification adjustments for impairment of equity securities, net of tax (18,606)     1,132     (26,176) 1,132
Other comprehensive income (loss) (18,606) $ (7,776) $ 206 1,132   $ 59 (26,176) 1,191
COMPREHENSIVE INCOME (LOSS) 8,250     (13,145)     (12,429) (69,051)
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
Loss on debt extinguishments 0     0     0 0
Fair value adjustments, net 0     0     0 0
Other, net (3,706)     (4,360)     (11,061) (12,973)
Interest expense, net of capitalized interest 3,706     4,360     11,061 12,973
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 (41,416)     11,280     (42,814) 56,479
Income (loss) from discontinued operations 0           0 0
NET INCOME (LOSS) (41,416)     11,280     (42,814) 56,479
Unrealized gain (loss) on debt and equity securities               0
Reclassification adjustments for impairment of equity securities, net of tax 0     0     0 0
Other comprehensive income (loss) 0           0 0
COMPREHENSIVE INCOME (LOSS) (41,416)     11,280     (42,814) 56,479
Coeur Mining, Inc.                
Condensed Financial Statements, Captions [Line Items]                
Revenue 0     0     0 0
Pre-development, reclamation, and other 1,728     15     1,850 255
Amortization 175     216     577 656
General and administrative 7,754     8,973     25,276 24,429
Operating Expenses 9,945     9,634     28,701 26,456
Loss on debt extinguishments 0     (1,282)     0 (1,282)
Fair value adjustments, net 2,243     4,378     3,491 8,210
Other, net 163     4,557     8,701 14,648
Interest expense, net of capitalized interest (4,145)     (4,729)     (12,920) (16,273)
Total other income (expense), net (1,739)     2,924     (728) 5,303
Total (11,684)     (6,710)     (29,429) (21,153)
Income and mining tax (expense) benefit (2,872)     3,808     166 1,420
Income (loss) from continuing operations (14,556)     (2,902)     (29,263) (19,733)
Equity income (loss) in consolidated subsidiaries 41,410     (11,371)     43,008 (56,200)
Income (loss) from discontinued operations 0           0 5,693
NET INCOME (LOSS) 26,854     (14,273)     13,745 (70,240)
Unrealized gain (loss) on debt and equity securities               59
Reclassification adjustments for impairment of equity securities, net of tax (18,606)     1,132     (26,176) 1,132
Other comprehensive income (loss) (18,606)           (26,176) 1,191
COMPREHENSIVE INCOME (LOSS) 8,248     (13,141)     (12,431) (69,049)
Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Revenue 147,973     116,808     361,197 298,361
Pre-development, reclamation, and other 4,379     4,465     12,353 8,397
Amortization 18,944     21,751     55,547 58,922
General and administrative 1     208     3 778
Operating Expenses 108,478     110,801     301,513 296,996
Loss on debt extinguishments 0     0     0 0
Fair value adjustments, net 0     (1)     0 (9)
Other, net (2,540)     (814)     (2,638) (376)
Interest expense, net of capitalized interest (862)     (838)     (2,331) (1,738)
Total other income (expense), net (3,402)     (1,653)     (4,969) (2,123)
Total 36,093     4,354     54,715 (758)
Income and mining tax (expense) benefit (3,153)     (3,740)     (5,846) (4,888)
Income (loss) from continuing operations 32,940     614     48,869 (5,646)
Equity income (loss) in consolidated subsidiaries (3,046)     (4)     (10,221) (634)
Income (loss) from discontinued operations 0           0 0
NET INCOME (LOSS) 29,894     610     38,648 (6,280)
Unrealized gain (loss) on debt and equity securities               0
Reclassification adjustments for impairment of equity securities, net of tax 0     0     0 0
Other comprehensive income (loss) 0           0 0
COMPREHENSIVE INCOME (LOSS) 29,894     610     38,648 (6,280)
Non-Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Revenue 81,755     82,661     195,947 218,101
Pre-development, reclamation, and other 8,924     371     26,058 4,967
Amortization 13,097     23,711     40,130 71,180
General and administrative 2     454     14 1,652
Operating Expenses 62,171     86,574     184,357 267,660
Loss on debt extinguishments 0     0     0 0
Fair value adjustments, net 0     0     0 0
Other, net (229)     (3,017)     688 (4,230)
Interest expense, net of capitalized interest (3,795)     (4,773)     (11,799) (14,221)
Total other income (expense), net (4,024)     (7,790)     (11,111) (18,451)
Total 15,560     (11,703)     479 (68,010)
Income and mining tax (expense) benefit (7,088)     (286)     (6,338) 17,454
Income (loss) from continuing operations 8,472     (11,989)     (5,859) (50,556)
Equity income (loss) in consolidated subsidiaries 3,052     95     10,027 355
Income (loss) from discontinued operations 0           0 0
NET INCOME (LOSS) 11,524     (11,894)     4,168 (50,201)
Unrealized gain (loss) on debt and equity securities               0
Reclassification adjustments for impairment of equity securities, net of tax 0     0     0 0
Other comprehensive income (loss) 0           0 0
COMPREHENSIVE INCOME (LOSS) 11,524     (11,894)     4,168 (50,201)
Product                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales [1] 112,772     140,952     321,704 404,550
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 78,521     79,367     214,997 220,680
Product | Non-Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales 34,251     61,585     106,707 183,870
Mineral, Exploration                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales 12,818     5,893     31,059 15,326
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 288     430     998 1,116
Mineral, Exploration | Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales 6,633     5,010     18,613 8,219
Mineral, Exploration | Non-Guarantor Subsidiaries                
Condensed Financial Statements, Captions [Line Items]                
Costs applicable to sales $ 5,897     $ 453     $ 11,448 $ 5,991
[1] Excludes amortization.