XML 39 R106.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Supplemental Guarantor Information Condensed Consolidated Statements of Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]                      
Revenue $ 195,040 $ 199,469 $ 162,123 $ 154,870 $ 143,855 $ 148,795 $ 169,987 $ 163,267 $ 711,502 $ 625,904 $ 709,598
Impairment of Long-Lived Assets Held-for-use                 250,814 0 0
Pre-development, reclamation, and other                 18,421 20,043 18,936
Amortization 48,118 45,678 43,204 41,876 37,053 31,184 29,459 30,777 178,876 128,473 146,549
General and administrative                 34,493 31,345 33,616
Loss on debt extinguishments                 (1,281) 0 (9,342)
Fair value adjustments, net                 16,030 3,638 (864)
Other, net                 (3,193) (24,705) 26,643
Interest expense, net of capitalized interest                 (24,771) (24,364) (16,440)
Total other income (expense), net                 (13,215) (45,431) (3)
Total                 (358,025) (65,735) 39,923
Income and mining tax (expense) benefit                 11,129 16,780 (28,998)
Income (loss) from continuing operations                 (346,896) (48,955) 10,925
Equity income (loss) in consolidated subsidiaries                 0 0 0
Income (loss) from discontinued operations 0 0 0 5,693 0 0 0 550 5,693 550 (12,244)
NET INCOME (LOSS) (270,961) (14,277) (36,764) (19,201) 468 (53,044) 2,930 1,241 (341,203) (48,405) (1,319)
Unrealized gain (loss) on debt securities, net of tax                 59 26 3,227
Reclassification adjustments for impairment of equity securities, net of tax                 (136) 0 0
Reclassification adjustments for impairment of equity securities                 0 0 426
Reclassification adjustments for realized gain (loss) on sale of equity securities, net of tax                 0 0 1,354
Other comprehensive income (loss)                 (77) 26 5,007
COMPREHENSIVE INCOME (LOSS)                 (341,280) (48,379) 3,688
Operating Expenses                 1,056,312 646,208 669,672
Eliminations                      
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 0 0 0
Pre-development, reclamation, and other                 0 0 0
Amortization                 0 0 0
General and administrative                 0 0 0
Loss on debt extinguishments                 0   0
Fair value adjustments, net                 0 0 0
Other, net                 (17,139) (15,457) (7,726)
Interest expense, net of capitalized interest                 17,139 15,457 7,726
Total other income (expense), net                 0 0 0
Total                 0 0 0
Income and mining tax (expense) benefit                 0 0 0
Income (loss) from continuing operations                 0 0 0
Equity income (loss) in consolidated subsidiaries                 324,068 (2,911) (43,928)
Income (loss) from discontinued operations                 0 0 0
NET INCOME (LOSS)                 324,068 (2,911) (43,928)
Unrealized gain (loss) on debt securities, net of tax                 0 0 (915)
Reclassification adjustments for impairment of equity securities, net of tax                 0    
Reclassification adjustments for impairment of equity securities                     (426)
Reclassification adjustments for realized gain (loss) on sale of equity securities, net of tax                     (486)
Other comprehensive income (loss)                     (1,827)
COMPREHENSIVE INCOME (LOSS)                 324,068 (2,911) (45,755)
Operating Expenses                 0 0 0
Coeur Mining, Inc.                      
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 0 0 0
Pre-development, reclamation, and other                 346 1,246 4,705
Amortization                 876 940 1,157
General and administrative                 31,913 30,868 33,379
Loss on debt extinguishments                 (1,281)   (9,342)
Fair value adjustments, net                 16,039 4,056 0
Other, net                 18,993 (403) 21,254
Interest expense, net of capitalized interest                 (20,774) (21,563) (14,657)
Total other income (expense), net                 12,977 (17,910) (2,745)
Total                 (21,650) (52,460) (43,578)
Income and mining tax (expense) benefit                 (1,518) (548) 2,170
Income (loss) from continuing operations                 (23,168) (53,008) (41,408)
Equity income (loss) in consolidated subsidiaries                 (323,728) 3,593 40,089
Income (loss) from discontinued operations                 5,693 1,010 0
NET INCOME (LOSS)                 (341,203) (48,405) (1,319)
Unrealized gain (loss) on debt securities, net of tax                 59 26 3,227
Reclassification adjustments for impairment of equity securities, net of tax                 (136)    
Reclassification adjustments for impairment of equity securities                     426
Reclassification adjustments for realized gain (loss) on sale of equity securities, net of tax                     1,354
Other comprehensive income (loss)                     5,007
COMPREHENSIVE INCOME (LOSS)                 (341,280) (48,379) 3,688
Operating Expenses                 34,627 34,550 40,833
Guarantor Subsidiaries                      
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 414,548 371,248 433,050
Pre-development, reclamation, and other                 11,204 11,351 7,497
Amortization                 81,759 61,489 71,340
General and administrative                 808 398 28
Loss on debt extinguishments                 0   0
Fair value adjustments, net                 (9) (418) (864)
Other, net                 (1,106) 617 2,936
Interest expense, net of capitalized interest                 (2,591) (1,479) (975)
Total other income (expense), net                 (3,706) (1,280) 1,097
Total                 4,355 2,194 48,253
Income and mining tax (expense) benefit                 (3,750) (1,926) (5,758)
Income (loss) from continuing operations                 605 268 42,495
Equity income (loss) in consolidated subsidiaries                 (10,100) (608) (577)
Income (loss) from discontinued operations                 0 (284) 0
NET INCOME (LOSS)                 (9,495) (624) 41,918
Unrealized gain (loss) on debt securities, net of tax                 0 915
Reclassification adjustments for impairment of equity securities, net of tax                 0    
Reclassification adjustments for impairment of equity securities                     426
Reclassification adjustments for realized gain (loss) on sale of equity securities, net of tax                     486
Other comprehensive income (loss)                     1,827
COMPREHENSIVE INCOME (LOSS)                 (9,495) (624) 43,745
Operating Expenses                 406,487 367,774 385,894
Non-Guarantor Subsidiaries                      
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 296,954 254,656 276,548
Pre-development, reclamation, and other                 6,871 7,446 6,734
Amortization                 96,241 66,044 74,052
General and administrative                 1,772 79 209
Loss on debt extinguishments                 0   0
Fair value adjustments, net                 0 0
Other, net                 (3,941) (9,462) 10,179
Interest expense, net of capitalized interest                 (18,545) (16,779) (8,534)
Total other income (expense), net                 (22,486) (26,241) 1,645
Total                 (340,730) (15,469) 35,248
Income and mining tax (expense) benefit                 16,397 19,254 (25,410)
Income (loss) from continuing operations                 (324,333) 3,785 9,838
Equity income (loss) in consolidated subsidiaries                 9,760 (74) 4,416
Income (loss) from discontinued operations                 0 (176) (12,244)
NET INCOME (LOSS)                 (314,573) 3,535 2,010
Unrealized gain (loss) on debt securities, net of tax                 0 0
Reclassification adjustments for impairment of equity securities, net of tax                 0    
Reclassification adjustments for impairment of equity securities                     0
Reclassification adjustments for realized gain (loss) on sale of equity securities, net of tax                     0
Other comprehensive income (loss)                     0
COMPREHENSIVE INCOME (LOSS)                 (314,573) 3,535 2,010
Operating Expenses                 615,198 243,884 242,945
Product                      
Condensed Financial Statements, Captions [Line Items]                      
Costs applicable to sales 146,631 140,952 131,948 131,650 116,507 116,857 108,246 99,340 551,181 [1] 440,950 [1] 440,260 [1]
Product | Eliminations                      
Condensed Financial Statements, Captions [Line Items]                      
Costs applicable to sales                 0 0 [1] 0 [1]
Product | Coeur Mining, Inc.                      
Condensed Financial Statements, Captions [Line Items]                      
Costs applicable to sales                 0 0 0
Product | Guarantor Subsidiaries                      
Condensed Financial Statements, Captions [Line Items]                      
Costs applicable to sales                 300,496 285,242 293,340
Product | Non-Guarantor Subsidiaries                      
Condensed Financial Statements, Captions [Line Items]                      
Costs applicable to sales                 250,685 155,708 146,920
Mineral, Exploration                      
Condensed Financial Statements, Captions [Line Items]                      
Costs applicable to sales $ 7,201 $ 5,893 $ 5,719 $ 3,714 $ 4,128 $ 8,157 $ 6,429 $ 6,683 22,527 25,397 30,311
Impairment of Long-Lived Assets Held-for-use                 250,814    
Mineral, Exploration | Eliminations                      
Condensed Financial Statements, Captions [Line Items]                      
Costs applicable to sales                 0 0 0
Impairment of Long-Lived Assets Held-for-use                 0    
Mineral, Exploration | Coeur Mining, Inc.                      
Condensed Financial Statements, Captions [Line Items]                      
Costs applicable to sales                 1,492 1,496 1,592
Impairment of Long-Lived Assets Held-for-use                 0    
Mineral, Exploration | Guarantor Subsidiaries                      
Condensed Financial Statements, Captions [Line Items]                      
Costs applicable to sales                 12,220 9,294 13,689
Impairment of Long-Lived Assets Held-for-use                 0    
Mineral, Exploration | Non-Guarantor Subsidiaries                      
Condensed Financial Statements, Captions [Line Items]                      
Costs applicable to sales                 8,815 $ 14,607 $ 15,030
Impairment of Long-Lived Assets Held-for-use                 $ 250,814    
[1] Excludes amortization.