XML 71 R44.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Information (Tables)
9 Months Ended
Sep. 30, 2013
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Schedule of Condensed Financial Statements

CONDENSED CONSOLIDATING BALANCE SHEET
SEPTEMBER 30, 2013
 
 
Coeur Mining, Inc.

Guarantor Subsidiaries

Non-Guarantor Subsidiaries

Eliminations

Consolidated
ASSETS
 
 
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
131,811

 
$
399

 
$
79,224

 
$

 
$
211,434

Investments
 

 

 

 

 

Receivables
 
353

 
16,517

 
57,547

 

 
74,417

Ore on leach pad
 

 
39,880

 

 

 
39,880

Metal and other inventory
 

 
31,511

 
92,026

 

 
123,537

Deferred tax assets
 

 

 
2,713

 

 
2,713

Restricted assets
 

 

 
2,015

 

 
2,015

Prepaid expenses and other
 
6,682

 
6,036

 
14,060

 

 
26,778

 
 
138,846

 
94,343

 
247,585

 

 
480,774

NON-CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net
 
6,085

 
195,966

 
447,540

 

 
649,591

Mining properties, net
 

 
323,060

 
2,042,939

 

 
2,365,999

Ore on leach pad
 

 
31,966

 

 

 
31,966

Restricted assets
 
18,695

 
60

 
6,159

 

 
24,914

Marketable securities
 
17,616

 

 

 

 
17,616

Receivables
 

 

 
37,191

 

 
37,191

Debt issuance costs, net
 
11,351

 

 

 

 
11,351

Deferred tax assets
 
955

 

 
149

 

 
1,104

Net investment in subsidiaries
 
1,852,147

 

 
1,578,799

 
(3,430,946
)
 

Other
 
53,194

 
12,232

 
320,407

 
(369,422
)
 
16,411

TOTAL ASSETS
 
$
2,098,889

 
$
657,627

 
$
4,680,769

 
$
(3,800,368
)
 
$
3,636,917

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
5,287

 
$
18,755

 
$
39,568

 
$

 
$
63,610

Accrued liabilities and other
 
2,335

 
864

 
6,390

 

 
9,589

Accrued income taxes
 
34

 

 
8,495

 

 
8,529

Accrued payroll and related benefits
 
4,934

 
6,465

 
7,896

 

 
19,295

Accrued interest payable
 
4,012

 
4

 
1,050

 
(1,038
)
 
4,028

Debt and capital leases
 

 
1,784

 
306,734

 
(304,650
)
 
3,868

Royalty obligations
 

 
2,428

 
46,641

 

 
49,069

Reclamation and mine closure
 

 

 
947

 
(504
)
 
443

Deferred tax liabilities
 

 

 
121

 

 
121

 
 
16,602

 
30,300

 
417,842

 
(306,192
)
 
158,552

NON-CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
Debt and capital leases
 
305,334

 
283

 
64,487

 
(63,732
)
 
306,372

Royalty obligations
 

 
21,981

 
68,911

 

 
90,892

Reclamation and mine closure
 

 
43,993

 
11,375

 
504

 
55,872

Deferred tax liabilities
 
113,130

 

 
596,780

 

 
709,910

Other long-term liabilities
 
2,299

 
329

 
20,743

 

 
23,371

Intercompany payable (receivable)
 
(630,424
)
 
412,112

 
218,312

 

 

 
 
(209,661
)
 
478,698

 
980,608


(63,228
)
 
1,186,417

STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
Common stock
 
1,006

 
350

 
122,826

 
(123,176
)
 
1,006

Additional paid-in capital
 
2,756,377

 
107,734

 
3,235,571

 
(3,343,305
)
 
2,756,377

Accumulated deficit
 
(465,191
)
 
40,545

 
(76,078
)
 
35,533

 
(465,191
)
Accumulated other comprehensive loss
 
(244
)
 

 

 

 
(244
)
 
 
2,291,948

 
148,629

 
3,282,319

 
(3,430,948
)
 
2,291,948

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
 
$
2,098,889

 
$
657,627

 
$
4,680,769

 
$
(3,800,368
)
 
$
3,636,917




CONDENSED CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2012
 
 
Coeur Mining, Inc.

Guarantor Subsidiaries

Non-Guarantor Subsidiaries

Eliminations

Consolidated
ASSETS
 
(In thousands, except share data)
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
86,788

 
$
400

 
$
38,252

 
$

 
$
125,440

Investments
 
999

 

 

 

 
999

Receivables
 
8,520

 
7,643

 
46,275

 

 
62,438

Ore on leach pad
 

 
22,991

 

 

 
22,991

Metal and other inventory
 

 
45,906

 
124,764

 

 
170,670

Deferred tax assets
 

 

 
2,458

 

 
2,458

Restricted assets
 

 

 
396

 

 
396

Prepaid expenses and other
 
3,395

 
5,947

 
11,448

 

 
20,790

 
 
99,702

 
82,887

 
223,593

 

 
406,182

NON-CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net
 
4,183

 
208,857

 
470,962

 

 
684,002

Mining properties, net
 

 
301,506

 
1,690,303

 

 
1,991,809

Ore on leach pad
 

 
21,356

 

 

 
21,356

Restricted assets
 
18,922

 
60

 
5,988

 

 
24,970

Marketable securities
 
27,065

 

 

 

 
27,065

Receivables
 

 

 
48,767

 

 
48,767

Debt issuance costs, net
 
3,713

 

 

 

 
3,713

Deferred tax assets
 
955

 

 

 

 
955

Net investment in subsidiaries
 
1,553,434

 

 
1,285,862

 
(2,839,296
)
 

Other
 
39,120

 
12,360

 
318,330

 
(357,228
)
 
12,582

TOTAL ASSETS
 
$
1,747,094

 
$
627,026

 
$
4,043,805

 
$
(3,196,524
)
 
$
3,221,401

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
2,954

 
$
17,211

 
$
37,317

 
$

 
$
57,482

Accrued liabilities and other
 
1,418

 
4,014

 
4,570

 

 
10,002

Accrued income taxes
 
257

 

 
26,851

 

 
27,108

Accrued payroll and related benefits
 
7,477

 
8,158

 
5,671

 

 
21,306

Accrued interest payable
 
463

 
5

 
1,002

 
(992
)
 
478

Debt and capital leases
 
48,081

 
3,013

 
309,539

 
(304,650
)
 
55,983

Royalty obligations
 

 

 
65,104

 

 
65,104

Reclamation and mine closure
 

 

 
1,445

 
(777
)
 
668

Deferred tax liabilities
 

 

 
121

 

 
121

 
 
60,650

 
32,401

 
451,620

 
(306,419
)
 
238,252

NON-CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
Debt and capital leases
 

 
1,675

 
53,367

 
(51,582
)
 
3,460

Royalty obligations
 

 

 
141,879

 

 
141,879

Reclamation and mine closure
 

 
23,149

 
10,744

 
777

 
34,670

Deferred tax liabilities
 
115,425

 

 
462,063

 

 
577,488

Other long-term liabilities
 
955

 
8,086

 
18,331

 

 
27,372

Intercompany payable (receivable)
 
(628,216
)
 
390,480

 
237,736

 

 

 
 
(511,836
)
 
423,390

 
924,120

 
(50,805
)
 
784,869

STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
Common stock
 
903

 
350

 
22,760

 
(23,110
)
 
903

Additional paid-in capital
 
2,601,254

 
107,734

 
2,748,173

 
(2,855,907
)
 
2,601,254

Accumulated deficit
 
(396,156
)
 
63,151

 
(102,868
)
 
39,717

 
(396,156
)
Accumulated other comprehensive loss
 
(7,721
)
 

 

 

 
(7,721
)
 
 
2,198,280

 
171,235

 
2,668,065

 
(2,839,300
)
 
2,198,280

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
 
$
1,747,094

 
$
627,026

 
$
4,043,805

 
$
(3,196,524
)
 
$
3,221,401



CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
THREE MONTHS ENDED SEPTEMBER 30, 2013

 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sales of metal
 
$

 
$
63,187

 
$
137,638

 
$

 
$
200,825

Production costs applicable to sales
 

 
(45,346
)
 
(86,382
)
 

 
(131,728
)
Depreciation, depletion and amortization
 
(244
)
 
(21,054
)
 
(39,576
)
 

 
(60,874
)
Gross profit
 
(244
)
 
(3,213
)
 
11,680

 

 
8,223

COSTS AND EXPENSES
 
 
 
 
 
 
 
 
 
 
General and administrative
 
15,622

 
(143
)
 
761

 

 
16,240

Exploration
 
506

 
2,305

 
494

 

 
3,305

Litigation settlement
 

 

 

 

 

Loss on impairment and other
 

 

 

 

 

Pre-development, care, maintenance and other
 

 
159

 
3,796

 

 
3,955

Total costs and expenses
 
16,128

 
2,321

 
5,051

 

 
23,500

OPERATING INCOME (LOSS)
 
(16,372
)
 
(5,534
)
 
6,629

 

 
(15,277
)
OTHER INCOME AND EXPENSE
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
 
(71
)
 
(5,315
)
 
(15,260
)
 

 
(20,646
)
Other than temporary impairment of marketable securities
 
(870
)
 

 

 

 
(870
)
Interest income and other, net
 
784

 
87

 
(1,912
)
 
(750
)
 
(1,791
)
Interest expense, net of capitalized interest
 
(6,665
)
 
(56
)
 
(3,691
)
 
750

 
(9,662
)
Total other income and expense, net
 
(6,822
)
 
(5,284
)
 
(20,863
)
 

 
(32,969
)
Income (loss) before income taxes
 
(23,194
)
 
(10,818
)
 
(14,234
)
 

 
(48,246
)
Income tax provision
 
5,613

 
(152
)
 
(3,480
)
 

 
1,981

Total income (loss) after taxes
 
(17,581
)
 
(10,970
)
 
(17,714
)
 

 
(46,265
)
Equity income (loss) in consolidated subsidiaries
 
(28,684
)
 

 

 
28,684

 

NET INCOME (LOSS)
 
$
(46,265
)
 
$
(10,970
)
 
$
(17,714
)
 
$
28,684

 
$
(46,265
)



CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
THREE MONTHS ENDED SEPTEMBER 30, 2013

 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
(46,265
)
 
$
(10,970
)
 
$
(17,714
)
 
$
28,684

 
$
(46,265
)
OTHER COMPREHENSIVE INCOME (LOSS) net of tax:
 
 
 
 
 
 
 


 
 
Unrealized gain (loss) on available for sale securities
 
301

 

 

 

 
$
301

Reclassification adjustments for losses included in net income(A)
 
1,006

 

 

 

 
$
1,006

Other comprehensive income
 
1,307

 

 

 

 
1,307

COMPREHENSIVE INCOME (LOSS)
 
$
(44,958
)
 
$
(10,970
)
 
$
(17,714
)
 
$
28,684

 
$
(44,958
)


CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
THREE MONTHS ENDED SEPTEMBER 30, 2012

 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sales of metal
 
$

 
$
72,695

 
$
157,898

 
$

 
$
230,593

Production costs applicable to sales
 

 
(47,896
)
 
(77,071
)
 

 
(124,967
)
Depreciation, depletion and amortization
 
(134
)
 
(13,609
)
 
(39,101
)
 

 
(52,844
)
Gross profit
 
(134
)
 
11,190

 
41,726

 

 
52,782

COSTS AND EXPENSES
 
 
 
 
 
 
 
 
 
 
General and administrative
 
9,097

 
871

 
298

 

 
10,266

Exploration
 
462

 
2,940

 
3,555

 

 
6,957

Loss on impairment and other
 

 

 
1,293

 

 
1,293

Pre-development, care, maintenance and other
 

 
277

 

 

 
277

Total costs and expenses
 
9,559

 
4,088

 
5,146

 

 
18,793

OPERATING INCOME (LOSS)
 
(9,693
)
 
7,102

 
36,580

 

 
33,989

OTHER INCOME AND EXPENSE
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
 
901

 
(4,283
)
 
(34,266
)
 

 
(37,648
)
Other than temporary impairment of marketable securities
 
(605
)
 

 

 

 
(605
)
Interest income and other, net
 
1,133

 
86

 
13,018

 
(968
)
 
13,269

Interest expense, net of capitalized interest
 
(1,097
)
 
(1,840
)
 
(5,382
)
 
968

 
(7,351
)
Total other income and expense, net
 
332

 
(6,037
)
 
(26,630
)
 

 
(32,335
)
Income (loss) before income taxes
 
(9,361
)
 
1,065

 
9,950

 

 
1,654

Income tax provision
 
(465
)
 

 
(17,010
)
 

 
(17,475
)
Total income (loss) after taxes
 
(9,826
)
 
1,065

 
(7,060
)
 

 
(15,821
)
Equity income (loss) in consolidated subsidiaries
 
(5,995
)
 

 

 
5,995

 

NET INCOME (LOSS)
 
$
(15,821
)
 
$
1,065

 
$
(7,060
)
 
$
5,995

 
$
(15,821
)



CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
THREE MONTHS ENDED SEPTEMBER 30, 2012

 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
(15,821
)
 
$
1,065

 
$
(7,060
)
 
$
5,995

 
$
(15,821
)
OTHER COMPREHENSIVE INCOME (LOSS) net of tax:
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss) on available for sale securities
 
6,026

 

 

 

 
6,026

Reclassification adjustments for losses included in net income(A)
 
605

 

 

 

 
605

Other comprehensive income
 
6,631

 

 

 

 
6,631

COMPREHENSIVE INCOME (LOSS)
 
$
(9,190
)
 
$
1,065

 
$
(7,060
)
 
$
5,995

 
$
(9,190
)


CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
NINE MONTHS ENDED SEPTEMBER 30, 2013

 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sales of metal
 
$

 
$
207,689

 
$
369,458

 
$

 
$
577,147

Production costs applicable to sales
 

 
(143,620
)
 
(219,817
)
 

 
(363,437
)
Depreciation, depletion and amortization
 
(694
)
 
(52,213
)
 
(116,056
)
 

 
(168,963
)
Gross profit
 
(694
)
 
11,856

 
33,585

 

 
44,747

COSTS AND EXPENSES
 
 
 
 
 
 
 
 
 
 
General and administrative
 
37,975

 
1,400

 
2,117

 

 
41,492

Exploration
 
1,169

 
5,167

 
10,584

 

 
16,920

Litigation settlement
 

 
32,046

 

 

 
32,046

Loss on impairment and other
 

 

 
205

 

 
205

Pre-development, care, maintenance and other
 

 
857

 
8,557

 

 
9,414

Total costs and expenses
 
39,144

 
39,470

 
21,463

 

 
100,077

OPERATING INCOME (LOSS)
 
(39,838
)
 
(27,614
)
 
12,122

 

 
(55,330
)
OTHER INCOME AND EXPENSE
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
 
(1,593
)
 
5,263

 
60,235

 

 
63,905

Other than temporary impairment of marketable securities
 
(18,097
)
 

 

 

 
(18,097
)
Interest income and other, net
 
2,991

 
562

 
1,404

 
(2,473
)
 
2,484

Interest expense, net of capitalized interest
 
(18,984
)
 
(421
)
 
(13,392
)
 
2,473

 
(30,324
)
Total other income and expense, net
 
(35,683
)
 
5,404

 
48,247

 

 
17,968

Income (loss) before income taxes
 
(75,521
)
 
(22,210
)
 
60,369

 

 
(37,362
)
Income tax provision
 
2,303

 
(397
)
 
(33,579
)
 

 
(31,673
)
Total income (loss) after taxes
 
(73,218
)
 
(22,607
)
 
26,790

 

 
(69,035
)
Equity income (loss) in consolidated subsidiaries
 
4,183

 

 

 
(4,183
)
 

NET INCOME (LOSS)
 
$
(69,035
)
 
$
(22,607
)
 
$
26,790

 
$
(4,183
)
 
$
(69,035
)



CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
NINE MONTHS ENDED SEPTEMBER 30, 2013

 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
(69,035
)
 
$
(22,607
)
 
$
26,790

 
$
(4,183
)
 
$
(69,035
)
OTHER COMPREHENSIVE INCOME (LOSS) net of tax:
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss) on available for sale securities
 
(10,756
)
 

 

 

 
(10,756
)
Reclassification adjustments for losses included in net income(A)
 
18,233

 

 

 

 
18,233

Other comprehensive income
 
7,477

 

 

 

 
7,477

COMPREHENSIVE INCOME (LOSS)
 
$
(61,558
)
 
$
(22,607
)
 
$
26,790

 
$
(4,183
)
 
$
(61,558
)


CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
NINE MONTHS ENDED SEPTEMBER 30, 2012

 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sales of metal
 
$

 
$
157,106

 
$
532,457

 
$

 
$
689,563

Production costs applicable to sales
 

 
(111,409
)
 
(237,935
)
 

 
(349,344
)
Depreciation, depletion and amortization
 
(382
)
 
(33,635
)
 
(132,443
)
 

 
(166,460
)
Gross profit
 
(382
)
 
12,062

 
162,079

 

 
173,759

COSTS AND EXPENSES
 
 
 
 
 
 
 
 
 
 
General and administrative
 
24,133

 
1,637

 
686

 

 
26,456

Exploration
 
1,279

 
5,880

 
12,670

 

 
19,829

Loss on impairment and other
 

 

 
6,106

 

 
6,106

Pre-development, care, maintenance and other
 

 
1,580

 
38

 

 
1,618

Total costs and expenses
 
25,412

 
9,097

 
19,500

 

 
54,009

OPERATING INCOME (LOSS)
 
(25,794
)
 
2,965

 
142,579

 

 
119,750

OTHER INCOME AND EXPENSE
 
 
 
 
 
 
 
 
 
 
Fair value adjustments, net
 
3,696

 
(2,647
)
 
(45,771
)
 

 
(44,722
)
Other than temporary impairment of marketable securities
 
(605
)
 

 

 

 
(605
)
Interest income and other, net
 
4,805

 
870

 
13,214

 
(3,834
)
 
15,055

Interest expense, net of capitalized interest
 
(2,998
)
 
(3,648
)
 
(18,766
)
 
3,834

 
(21,578
)
Total other income and expense, net
 
4,898

 
(5,425
)
 
(51,323
)
 

 
(51,850
)
Income (loss) before income taxes
 
(20,896
)
 
(2,460
)
 
91,256

 

 
67,900

Income tax provision
 
(3,990
)
 

 
(52,783
)
 

 
(56,773
)
Total income (loss) after taxes
 
(24,886
)
 
(2,460
)
 
38,473

 

 
11,127

Equity income (loss) in consolidated subsidiaries
 
36,013

 

 

 
(36,013
)
 

NET INCOME (LOSS)
 
$
11,127

 
$
(2,460
)
 
$
38,473

 
$
(36,013
)
 
$
11,127




CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
NINE MONTHS ENDED SEPTEMBER 30, 2012

 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
11,127

 
$
(2,460
)
 
$
38,473

 
$
(36,013
)
 
$
11,127

OTHER COMPREHENSIVE INCOME (LOSS) net of tax:
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss) on available for sale securities
 
774

 

 

 

 
774

Reclassification adjustments for losses included in net income(A)
 
605

 

 

 

 
605

Other comprehensive income
 
1,379

 

 

 

 
1,379

COMPREHENSIVE INCOME (LOSS)
 
$
12,506

 
$
(2,460
)
 
$
38,473

 
$
(36,013
)
 
$
12,506

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
THREE MONTHS ENDED SEPTEMBER 30, 2013

 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Cash provided by operating activities
 
$
(57,902
)
 
$
(2,282
)
 
$
57,186

 
$
29,802

 
$
26,804

CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Purchase of short term investments and marketable securities
 
(1,307
)
 
(27
)
 
(1,355
)
 

 
(2,689
)
Proceeds from sales and maturities of short term investments
 

 
27

 

 

 
27

Capital expenditures
 
(711
)
 
(17,201
)
 
(14,814
)
 

 
(32,726
)
Other
 
(13
)
 

 
(35
)
 

 
(48
)
Investments in consolidated subsidiaries
 
29,802

 

 

 
(29,802
)
 

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
 
27,771

 
(17,201
)
 
(16,204
)
 
(29,802
)
 
(35,436
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Payments on long-term debt, capital leases, and associated costs
 

 
(665
)
 
(1,159
)
 

 
(1,824
)
Payments on gold production royalty
 

 

 
(12,619
)
 

 
(12,619
)
Share repurchases
 
(14,995
)
 

 

 

 
(14,995
)
Net intercompany borrowings (lending)
 
(9,917
)
 
19,824

 
(9,907
)
 

 

Other
 
(27
)
 

 

 

 
(27
)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
 
(24,939
)
 
19,159

 
(23,685
)
 

 
(29,465
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
 
(55,070
)
 
(324
)
 
17,297

 

 
(38,097
)
Cash and cash equivalents at beginning of period
 
186,881

 
723

 
61,927

 

 
249,531

Cash and cash equivalents at end of period
 
$
131,811

 
$
399

 
$
79,224

 
$

 
$
211,434


CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
THREE MONTHS ENDED SEPTEMBER 30, 2012
 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Cash provided by operating activities
 
$
(6,929
)
 
$
11,912

 
$
75,567

 
$
(815
)
 
$
79,735

CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Purchase of short term investments and marketable securities
 
(4,071
)
 
(22
)
 

 

 
(4,093
)
Proceeds from sales and maturities of short term investments
 
255

 
22

 
60

 

 
337

Capital expenditures
 
(428
)
 
(13,811
)
 
(15,733
)
 

 
(29,972
)
Other
 
524

 

 
(45
)
 

 
479

Investments in consolidated subsidiaries
 
(815
)
 

 

 
815

 

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
 
(4,535
)
 
(13,811
)
 
(15,718
)
 
815

 
(33,249
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Payments on long-term debt, capital leases, and associated costs
 
(3,721
)
 
(73,082
)
 
(3,515
)
 

 
(80,318
)
Payments on gold production royalty
 

 

 
(17,458
)
 

 
(17,458
)
Reductions of (additions to) restricted assets associated with the Kensington Term Facility
 

 
4,645

 

 

 
4,645

Share repurchases
 
(9,971
)
 

 

 

 
(9,971
)
Net intercompany borrowings (lending)
 
(18,609
)
 
70,142

 
(51,533
)
 

 

Other
 
134

 

 

 

 
134

CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
 
(32,167
)
 
1,705

 
(72,506
)
 

 
(102,968
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
 
(43,631
)
 
(194
)
 
(12,657
)
 

 
(56,482
)
Cash and cash equivalents at beginning of period
 
124,906

 
537

 
73,954

 

 
199,397

Cash and cash equivalents at end of period
 
$
81,275

 
$
343

 
$
61,297

 
$

 
$
142,915


CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2013
 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Cash provided by operating activities
 
$
(39,646
)
 
$
18,374

 
$
128,531

 
$
(4,183
)
 
$
103,076

CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Purchase of short term investments and marketable securities
 
(2,906
)
 
(65
)
 
(5,051
)
 

 
(8,022
)
Proceeds from sales and maturities of short term investments
 
2,874

 
65

 
3,432

 

 
6,371

Capital expenditures
 
(1,268
)
 
(37,831
)
 
(33,655
)
 

 
(72,754
)
Acquisition of Orko Silver Corporation
 
(113,214
)
 

 

 

 
(113,214
)
Other
 
(19
)
 
443

 
739

 

 
1,163

Investments in consolidated subsidiaries
 
(7,671
)
 

 
3,488

 
4,183

 

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
 
(122,204
)
 
(37,388
)
 
(31,047
)
 
4,183

 
(186,456
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Proceeds from issuance of notes and bank borrowings
 
300,000

 

 

 

 
300,000

Payments on long-term debt, capital leases, and associated costs
 
(52,565
)
 
(2,621
)
 
(3,835
)
 

 
(59,021
)
Payments on gold production royalty
 

 

 
(43,548
)
 

 
(43,548
)
Share repurchases
 
(27,552
)
 

 

 

 
(27,552
)
Net intercompany borrowings (lending)
 
(12,505
)
 
21,634

 
(9,129
)
 

 

Other
 
(505
)
 

 

 

 
(505
)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
 
206,873

 
19,013

 
(56,512
)
 

 
169,374

NET CHANGE IN CASH AND CASH EQUIVALENTS
 
45,023

 
(1
)
 
40,972

 

 
85,994

Cash and cash equivalents at beginning of period
 
86,788

 
400

 
38,252

 

 
125,440

Cash and cash equivalents at end of period
 
$
131,811

 
$
399

 
$
79,224

 
$

 
$
211,434


CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2012
 
 
Coeur Mining, Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Cash provided by operating activities
 
$
24,589

 
$
2,696

 
$
229,932

 
$
(47,276
)
 
$
209,941

CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Purchase of short term investments and marketable securities
 
(11,914
)
 
(45
)
 

 

 
(11,959
)
Proceeds from sales and maturities of short term investments
 
20,933

 
45

 
60

 

 
21,038

Capital expenditures
 
(987
)
 
(39,598
)
 
(53,272
)
 

 
(93,857
)
Other
 
2,191

 
1

 
(533
)
 

 
1,659

Investments in consolidated subsidiaries
 
(47,276
)
 

 

 
47,276

 

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
 
(37,053
)
 
(39,597
)
 
(53,745
)
 
47,276

 
(83,119
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
Payments on long-term debt, capital leases, and associated costs
 
(4,004
)
 
(79,151
)
 
(11,407
)
 

 
(94,562
)
Payments on gold production royalty
 

 

 
(58,119
)
 

 
(58,119
)
Reductions of (additions to) restricted assets associated with the Kensington Term Facility
 

 
4,645

 

 

 
4,645

Share repurchases
 
(9,971
)
 

 

 

 
(9,971
)
Net intercompany borrowings (lending)
 
22,954

 
111,317

 
(134,271
)
 

 

Other
 
(912
)
 

 

 

 
(912
)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
 
8,067

 
36,811

 
(203,797
)
 

 
(158,919
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
 
(4,397
)
 
(90
)
 
(27,610
)
 

 
(32,097
)
Cash and cash equivalents at beginning of period
 
85,672

 
433

 
88,907

 

 
175,012

Cash and cash equivalents at end of period
 
$
81,275

 
$
343

 
$
61,297

 
$

 
$
142,915