XML 58 R45.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisitions - Purchase Price Allocation (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended
Feb. 14, 2025
Mar. 31, 2025
Dec. 31, 2024
Assets:      
Short-term receivables   $ 22,996  
LIABILITIES      
Goodwill   $ 567,045 $ 0
Common stock, shares issued (in shares)   639,060,751 399,235,632
Common Stock | Royalty Settlement [Domain]      
LIABILITIES      
Common stock issued for investment (in shares)   595,000  
SilverCrest      
Business Acquisition [Line Items]      
Common shares issued (value) $ 1,580,000 $ 1,581,983  
Fair value of replacement stock-based compensation awarded(1) [1]   8,566  
Fair value of Coeur payable to SilverCrest repurchased   72,311  
Total purchase price   1,518,238  
Assets:      
Cash and cash equivalents   103,441  
Inventory   153,826  
Prepaid expenses and other   15,213  
Property, plant and equipment and mining properties   1,005,828  
Other   5,596  
Total Assets   1,306,900  
LIABILITIES      
Accounts payable   16,774  
Accrued liabilities and other   24,866  
Debt   846  
Reclamation   8,644  
Deferred tax liabilities [2]   286,225  
Other long-term liabilities   18,354  
Total liabilities   355,709  
Net assets acquired   951,191  
Goodwill   567,047  
Net assets acquired   $ 1,518,238  
Common stock, shares issued (in shares) 239,331,799 239,331,799  
Shares issued (in dollars per share)   $ 6.61  
SilverCrest | Common Stock | SilverCrest Acquisition      
LIABILITIES      
Common stock issued for investment (in shares)   200,000  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period   600,000  
[1] As of March 31, 2025, 0.2 million common shares were issued related to the exercise of 0.6 million replacement options.
[2] Deferred income tax liabilities represent the future tax expense associated with the differences between the preliminary fair value allocated to assets (excluding goodwill) and liabilities and a tax basis increase to the preliminary fair value of the assets acquired in Mexico and the historical carryover tax basis of assets and liabilities in all other jurisdictions. No deferred tax liability is recognized for the basis difference inherent in the preliminary fair value allocated to goodwill.