XML 63 R50.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Reporting (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Financial information relating to reporting segments      
Revenue $ 1,054,006 $ 821,206 $ 785,636
Amortization 124,974 99,822 111,626
Other operating expenses 99,000 [1] 96,241 80,107
Costs and Expenses 889,824 859,921 824,887
Income (loss) from operations 164,182 (38,715) (39,251)
Gain on debt extinguishment 417 3,437 0
Fair value adjustments, net, pretax 0 3,384 (66,668)
Interest expense, net (51,276) (29,099) (23,861)
Other, net 13,027 [2] (7,463) 66,331
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest 126,350 (68,456) (63,449)
Income and mining tax (expense) benefit (67,450) (35,156) (14,658)
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent 58,900 (103,612) (78,107)
Net income (loss) 58,900 (103,612) (78,107)
Assets, Net 2,161,881 [3] 1,943,037 1,669,982
Capital expenditures 183,188 364,617 352,354
Palmarejo [Member]      
Financial information relating to reporting segments      
Amortization 44,979 35,709 35,432
Other operating expenses 8,665 [1] 8,064 4,372
Costs and Expenses 262,332 245,922 228,985
Income (loss) from operations 116,728 67,285 74,449
Gain on debt extinguishment 0 0  
Fair value adjustments, net, pretax 0 0 0
Interest expense, net 324 844 (12)
Other, net 7,074 [2] 4,590 3,204
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest 124,126 72,719 77,641
Income and mining tax (expense) benefit (45,765) (26,016) (28,771)
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent 78,361 46,703 48,870
Assets, Net 316,232 [3] 312,879 295,715
Capital expenditures 30,621 41,766 42,648
Rochester      
Financial information relating to reporting segments      
Amortization 41,293 26,392 22,626
Other operating expenses 12,963 [1] 26,005 7,540
Costs and Expenses 213,937 224,889 199,959
Income (loss) from operations 1,875 (68,867) (70,296)
Gain on debt extinguishment 0 0  
Fair value adjustments, net, pretax 0 0 0
Interest expense, net (5,081) (1,603) (810)
Other, net (363) [2] (293) (306)
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest (3,569) (70,763) (71,412)
Income and mining tax (expense) benefit (1,778) (816) 876
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent (5,347) (71,579) (70,536)
Assets, Net 1,227,745 [3] 1,081,442 809,116
Capital expenditures 72,676 263,401 246,360
Kensington      
Financial information relating to reporting segments      
Amortization 28,201 25,905 39,032
Other operating expenses 9,753 [1] 3,440 1,685
Costs and Expenses 201,205 189,904 203,079
Income (loss) from operations 23,924 (27,426) (586)
Gain on debt extinguishment 0 0  
Fair value adjustments, net, pretax 0 0 0
Interest expense, net (1,681) (1,744) (1,446)
Other, net (312) [2] (311) (206)
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest 21,931 (29,481) (2,238)
Income and mining tax (expense) benefit (576) 0 127
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent 21,355 (29,481) (2,111)
Assets, Net 223,525 [3] 171,602 148,516
Capital expenditures 68,656 53,316 31,456
Wharf      
Financial information relating to reporting segments      
Amortization 6,487 6,694 8,247
Other operating expenses 4,519 [1] 4,157 1,379
Costs and Expenses 115,564 125,508 112,689
Income (loss) from operations 118,441 63,991 37,357
Gain on debt extinguishment 0 0  
Fair value adjustments, net, pretax 0 0 0
Interest expense, net (544) (329) (66)
Other, net (509) [2] (396) (62)
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest 117,388 63,266 37,229
Income and mining tax (expense) benefit (10,679) (7,047) (2,868)
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent 106,709 56,219 34,361
Assets, Net 119,407 [3] 102,245 105,209
Capital expenditures 7,175 2,472 3,138
Silvertip [Member]      
Financial information relating to reporting segments      
Amortization 3,235 4,018 4,912
Other operating expenses 9,923 [1] 17,104 22,322
Costs and Expenses 40,490 33,373 31,862
Income (loss) from operations (40,490) (33,373) (31,862)
Gain on debt extinguishment 0 0  
Fair value adjustments, net, pretax 0 0 0
Interest expense, net (11) (63) (176)
Other, net (43) [2] (129) (354)
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest (40,544) (33,565) (32,392)
Income and mining tax (expense) benefit 0 0 0
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent (40,544) (33,565) (32,392)
Assets, Net 219,613 [3] 215,545 244,151
Capital expenditures 3,597 2,867 24,797
Other Mining Properties [Member]      
Financial information relating to reporting segments      
Amortization 779 1,104 1,377
Other operating expenses 53,177 [1] 37,471 42,809
Costs and Expenses 56,296 40,325 48,313
Income (loss) from operations (56,296) (40,325) (48,313)
Gain on debt extinguishment 417 3,437  
Fair value adjustments, net, pretax 0 3,384 (66,668)
Interest expense, net (44,283) (26,204) (21,351)
Other, net 7,180 [2] (10,924) 64,055
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest (92,982) (70,632) (72,277)
Income and mining tax (expense) benefit (8,652) (1,277) 15,978
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent (101,634) (71,909) (56,299)
Assets, Net 55,359 [3] 59,324 67,275
Capital expenditures 463 795 3,955
Gold [Member]      
Financial information relating to reporting segments      
Revenue 734,861 575,677 572,877
Gold [Member] | Palmarejo [Member]      
Financial information relating to reporting segments      
Revenue 190,520 155,036 157,595
Gold [Member] | Rochester      
Financial information relating to reporting segments      
Revenue 91,541 75,571 64,460
Gold [Member] | Kensington      
Financial information relating to reporting segments      
Revenue 225,200 162,010 201,859
Gold [Member] | Wharf      
Financial information relating to reporting segments      
Revenue 227,600 183,060 148,963
Gold [Member] | Silvertip [Member]      
Financial information relating to reporting segments      
Revenue 0 0 0
Gold [Member] | Other Mining Properties [Member]      
Financial information relating to reporting segments      
Revenue 0 0 0
Product, Silver      
Financial information relating to reporting segments      
Revenue 319,145 245,529 212,759
Product, Silver | Palmarejo [Member]      
Financial information relating to reporting segments      
Revenue 188,540 158,171 145,839
Product, Silver | Rochester      
Financial information relating to reporting segments      
Revenue 124,271 80,451 65,203
Product, Silver | Kensington      
Financial information relating to reporting segments      
Revenue (71) 468 634
Product, Silver | Wharf      
Financial information relating to reporting segments      
Revenue 6,405 6,439 1,083
Product, Silver | Silvertip [Member]      
Financial information relating to reporting segments      
Revenue 0 0 0
Product, Silver | Other Mining Properties [Member]      
Financial information relating to reporting segments      
Revenue 0 0 0
Product, Metal [Member]      
Financial information relating to reporting segments      
Revenue 1,054,006 821,206 785,636
Product, Metal [Member] | Palmarejo [Member]      
Financial information relating to reporting segments      
Revenue 379,060 313,207 303,434
Product, Metal [Member] | Rochester      
Financial information relating to reporting segments      
Revenue 215,812 156,022 129,663
Product, Metal [Member] | Kensington      
Financial information relating to reporting segments      
Revenue 225,129 162,478 202,493
Product, Metal [Member] | Wharf      
Financial information relating to reporting segments      
Revenue 234,005 189,499 150,046
Product, Metal [Member] | Silvertip [Member]      
Financial information relating to reporting segments      
Revenue 0 0 0
Product, Metal [Member] | Other Mining Properties [Member]      
Financial information relating to reporting segments      
Revenue 0 0 0
Product      
Financial information relating to reporting segments      
Costs applicable to sales 606,192 [4] 632,896 [4] 606,530
Product | Palmarejo [Member]      
Financial information relating to reporting segments      
Costs applicable to sales 195,458 [4] 194,309 182,576
Product | Rochester      
Financial information relating to reporting segments      
Costs applicable to sales 154,611 [4] 171,271 165,166
Product | Kensington      
Financial information relating to reporting segments      
Costs applicable to sales 157,757 [4] 152,659 155,725
Product | Wharf      
Financial information relating to reporting segments      
Costs applicable to sales 98,366 [4] 114,657 103,063
Product | Silvertip [Member]      
Financial information relating to reporting segments      
Costs applicable to sales 0 [4] 0 0
Product | Other Mining Properties [Member]      
Financial information relating to reporting segments      
Costs applicable to sales 0 [4] 0 0
Mineral, Exploration      
Financial information relating to reporting segments      
Costs applicable to sales 59,658 30,962 26,624
Mineral, Exploration | Palmarejo [Member]      
Financial information relating to reporting segments      
Costs applicable to sales 13,230 7,840 6,605
Mineral, Exploration | Rochester      
Financial information relating to reporting segments      
Costs applicable to sales 5,070 1,221 4,627
Mineral, Exploration | Kensington      
Financial information relating to reporting segments      
Costs applicable to sales 5,494 7,900 6,637
Mineral, Exploration | Wharf      
Financial information relating to reporting segments      
Costs applicable to sales 6,192 0 0
Mineral, Exploration | Silvertip [Member]      
Financial information relating to reporting segments      
Costs applicable to sales 27,332 12,251 4,628
Mineral, Exploration | Other Mining Properties [Member]      
Financial information relating to reporting segments      
Costs applicable to sales $ 2,340 $ 1,750 $ 4,127
[1] Other operating expenses includes General and administrative and Pre-development, reclamation, and other
[2] See Note 14 -- Additional Comprehensive Income (Loss) Detail for additional detail.
[3] Segment assets include receivables, prepaids, inventories, property, plant and equipment, and mineral interests
[4] Excludes amortization.