XML 77 R16.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value Measurements
9 Months Ended
Sep. 30, 2015
Fair Value Disclosures [Abstract]  
FAIR VALUE MEASUREMENTS
FAIR VALUE MEASUREMENTS
The following table presents the components of Fair value adjustments, net:
 
 
Three months ended September 30,
 
Nine months ended September 30,
In thousands
 
2015
 
2014
 
2015
 
2014
Palmarejo royalty obligation embedded derivative
 
$
2,983

 
$
8,736

 
$
1,823

 
$
(6,560
)
Rochester net smelter royalty (NSR) royalty obligation
 
1,752

 
4,345

 
596

 
1,835

Silver and gold options
 
1,051

 
3,081

 
1,238

 
213

Foreign exchange contracts
 

 
(57
)
 

 
901

Fair value adjustments, net
 
$
5,786

 
$
16,105

 
$
3,657

 
$
(3,611
)

Accounting standards establish a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1), secondary priority to quoted prices in inactive markets or observable inputs (Level 2), and the lowest priority to unobservable inputs (Level 3).
The following table presents the Company’s financial assets and liabilities measured at fair value on a recurring basis (at least annually) by level within the fair value hierarchy. Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement:
 
Fair Value at September 30, 2015
In thousands
Total
 
Level 1
 
Level 2
 
Level 3  
Assets:
 
 
 
 
 
 
 
Equity securities
$
3,213

 
$
3,124

 
$

 
$
89

Liabilities:
 
 
 
 
 
 
 
Palmarejo royalty obligation embedded derivative
$
9,024

 
$

 
$

 
$
9,024

Rochester NSR royalty obligation
10,940

 

 

 
10,940

Other derivative instruments, net
431

 

 
431

 

 
$
20,395

 
$

 
$
431

 
$
19,964


 
 
Fair Value at December 31, 2014
In thousands
Total
 
Level 1
 
Level 2
 
Level 3  
Assets:
 
 
 
 
 
 
 
Equity securities
$
5,982

 
$
4,603

 
$

 
$
1,379

Silver and gold options
3,882

 

 
3,882

 

 
$
9,864

 
$
4,603

 
$
3,882

 
$
1,379

Liabilities:
 
 
 
 
 
 
 
Palmarejo royalty obligation embedded derivative
$
21,912

 
$

 
$

 
$
21,912

Rochester NSR royalty obligation
15,370

 

 

 
15,370

Silver and gold options
1,039

 

 
1,039

 

Other derivative instruments, net
805

 

 
805

 

 
$
39,126

 
$

 
$
1,844

 
$
37,282


The Company’s investments in equity securities are recorded at fair market value in the financial statements based primarily on quoted market prices. Such instruments are classified within Level 1 of the fair value hierarchy. Quoted market prices are not available for certain equity securities; these securities are valued using pricing models, which require the use of observable and unobservable inputs, and are classified within Level 3 of the fair value hierarchy.
The Company’s silver and gold options and other derivative instruments, net, which relate to concentrate and certain doré sales contracts and foreign exchange contracts, are valued using pricing models, which require inputs that are derived from observable market data, including contractual terms, forward market prices, yield curves, credit spreads, and other unobservable inputs. The model inputs can generally be verified and do not involve significant management judgment. Such instruments are classified within Level 2 of the fair value hierarchy.
The fair values of the Palmarejo royalty obligation embedded derivative and Rochester NSR royalty obligation were estimated based on observable market data including contractual terms, forward silver and gold prices, yield curves, and credit spreads, as well as the Company’s current mine plan which is considered a significant unobservable input. Therefore, the Company has classified these obligations as Level 3 financial liabilities. Based on current mine plans, expected royalty durations of 1.0 years and 2.5 years were used to estimate the fair value of the Palmarejo royalty obligation embedded derivative and Rochester NSR royalty obligation, respectively, at September 30, 2015.
No assets or liabilities were transferred between fair value levels in the nine months ended September 30, 2015.
The following tables present the changes in the fair value of the Company's Level 3 financial assets and liabilities for the three and nine months ended September 30, 2015:
 
Three months ended September 30, 2015
In thousands
Balance at the beginning of the period
 
Revaluation
 
Settlements
 
Balance at the
end of the
period
Assets:
 
 
 
 
 
 
 
Equity securities
$
89

 
$

 
$

 
$
89

Liabilities:
 
 
 
 
 
 
 
Palmarejo royalty obligation embedded derivative
$
15,281

 
$
(2,983
)
 
$
(3,274
)
 
$
9,024

Rochester NSR royalty obligation
13,905

 
(1,752
)
 
(1,213
)
 
10,940


 
Nine months ended September 30, 2015
In thousands
Balance at the beginning of the period
 
Revaluation
 
Settlements
 
Balance at the
end of the
period
Assets:
 
 
 
 
 
 
 
Equity securities
$
1,379

 
$
(904
)
 
$
(386
)
 
$
89

Liabilities:
 
 
 
 
 
 
 
Palmarejo royalty obligation embedded derivative
$
21,912

 
$
(1,823
)
 
$
(11,065
)
 
$
9,024

Rochester NSR royalty obligation
15,370

 
(596
)
 
(3,834
)
 
10,940


The fair value of financial assets and liabilities carried at book value in the financial statements at September 30, 2015 and December 31, 2014 is presented in the following table:
 
September 30, 2015
In thousands
Book Value
 
Fair Value
 
Level 1
 
Level 2
 
Level 3  
Liabilities:
 
 

 
 
 
 
 
 
3.25% Convertible Senior Notes due 2028
$
712

 
$
696

 
$

 
$
696

 
$

7.875% Senior Notes due 2021(1)
426,533

 
260,016

 

 
260,016

 

Term Loan due 2020(2)
94,557

 
99,750

 

 
99,750

 

San Bartolomé Lines of Credit
9,142

 
9,142

 

 
9,142

 

Palmarejo gold production royalty obligation
20,258

 
20,991

 

 

 
20,991


(1) Net of unamortized debt issuance costs and premium received of $6.4 million.
(2) Net of unamortized debt issuance costs of $5.2 million.
 
December 31, 2014
In thousands
Book Value
 
Fair Value
 
Level 1
 
Level 2
 
Level 3  
Liabilities:
 
 
 
 
 
 
 
 
 
3.25% Convertible Senior Notes due 2028
$
5,334

 
$
4,979

 
$

 
$
4,979

 
$

7.875% Senior Notes due 2021(1)
427,603

 
343,305

 

 
343,305

 

San Bartolomé Lines of Credit
14,785

 
14,785

 

 
14,785

 

Palmarejo gold production royalty obligation
34,047

 
38,290

 

 

 
38,290


(1) Net of unamortized debt issuance costs and premium received of $7.3 million.
The fair values of the 3.25% Convertible Senior Notes due 2028 (the "Convertible Notes") and 7.875% Senior Notes due 2021 (the "Senior Notes") outstanding were estimated using quoted market prices. The Term Loan due 2020 (the "Term Loan") was originated by a third party at June 25, 2015 and, as a result, book value is assumed to approximate fair value. The fair value of the San Bartolomé line of credit approximates book value due to the short-term nature of the liability and absence of significant interest rate or credit concerns. The fair value of the Palmarejo gold production royalty obligation is estimated based on observable market data including contractual terms, forward silver and gold prices, yield curves, and credit spreads, as well as the Company’s current mine plan which is considered a significant unobservable input.