Record silver production of 17.2 million ounces and record $646
million of sales in 2016.
COEUR D'ALENE, Idaho--(BUSINESS WIRE)--
Hecla Mining Company (NYSE:HL)
today announced fourth quarter and year end 2016 financial and operating
results.
|
| |
| |
| |
| |
FOURTH QUARTER AND FULL YEAR 2016 HIGHLIGHTS |
| | | | | | | |
|
|
|
| Q4 2016 |
| Q4/16 vs. Q4/15 |
| 2016 |
| 2016 vs. 2015 |
| Net income applicable to common shareholders |
| $20.1 M
|
| $0.05/share
|
| 132% |
| $69.0 M
|
| $0.18/share
|
| 179% |
| Adjusted net income1 |
| $11.2 M
|
| $0.03/share
|
| 34% |
| $60.7 M
|
| $0.16/share
|
| 277% |
| Sales |
| $164.2 M
|
| 42% |
| $646.0 M
|
| 46% |
| Cash provided by operating activities |
| $52.1 M
|
| 90% |
| $225.3 M
|
| 111% |
| Adjusted EBITDA2 |
| $65.1 M
|
| 89% |
| $264.6 M
|
| 127% |
| Net debt/adjusted EBITDA2,5 |
|
|
|
|
|
1.2X
|
| (61)% |
| Free cash flow 3 |
| $7.7 M
|
| 152% |
| $44.5 M
|
| 243% |
| Cash and cash eq. & short term investments |
| $198.9 M
|
| 28% |
| $198.9 M
|
| 28% |
| Silver production |
|
3.98 M oz
|
| 9% |
|
17.2 M oz
|
| 48% |
| Gold production |
|
63.2 K oz
|
| 5% |
|
233.9 K oz
|
| 24% |
| Silver equivalent production4 |
|
12.1 M oz
|
| 108% |
|
46.1 M oz
|
| 123% |
| | | | | | | |
|
- San Sebastian produced 4.3 million ounces of silver and 34,042 ounces
of gold, generating $93.9 million of cash provided by operating
activities with only $1.5 million of capital.
-
East Mine Crown Pillar (EMCP) pit at Casa Berardi fully operational,
increasing mill throughput and gold production.
-
First hardrock mining company to receive independent certification
under CORESafety.
-
Maintained proven and probable silver reserve levels despite record
silver production, lowered exploration budget and $14.50/oz silver
used for calculation, among the lowest in industry.
-
Acquired the Montanore Project, a large silver-copper development
asset in Montana.
-
Estimated 2017 silver equivalent production of 46.5-49.4 million
ounces (or gold equivalent production of 655,000-696,000 ounces),
higher than 2016’s record production.10
“We finished 2016 strongly, with record silver and silver equivalent
production for the year and robust performance at all our mines driving
record sales, strong net income and more than doubling adjusted EBITDA
over last year,” said Phillips S. Baker, Jr., Hecla’s President and CEO.
“And despite using one of the most conservative price assumptions in the
industry, we almost completely replaced the silver reserves that were
mined, a very satisfying achievement considering our record silver
production levels and lowest exploration budget since 2009.”
“Looking to 2017, we estimate our silver equivalent production will be
higher than the record we set in 2016, benefiting from higher metals
prices and strong performance from our mines. We expect the grade at
Greens Creek to revert towards its silver resource grade, and San
Sebastian to generate strong cash flow as we extend the mine life by
beginning underground mining later this year. And while our silver cost
of sales is estimated to increase to $358 million in 2017, our cash
cost, after by-product credits is estimated to be $2.75 per silver
ounce, down from $3.10 in 2016 and our all in sustaining cost (AISC),
after by-product credits, is estimated to be $11.50 per silver ounce,”
Mr. Baker continued.
SILVER AND GOLD RESERVE SUMMARY
Hecla ended the year with proven and probable silver reserves of 172
million ounces, a decrease of 2% over December 31, 2015 levels using a
price assumption of $14.50/oz that is unchanged from last year and is
among the lowest in the industry. Proven and probable gold reserves of
2.0 million ounces decreased by 3% over December 31, 2015 levels using
an assumption of $1,200/oz, a 9% increase from last year’s $1,100/oz
assumption.
Please refer to the reserves and resources table at the end of this
press release, or to the press release entitled “Hecla Reports Silver
Reserves of 172 Million Ounces and Gold Reserves of 2.0 Million Ounces”,
issued on February 22, 2017 for the breakdown between proven and
probable reserve and resource levels as well as a detailed summary of
the Company’s exploration programs.
|
| |
| |
FINANCIAL OVERVIEW |
| | | |
|
| | Fourth Quarter Ended | | Twelve Months Ended |
| HIGHLIGHTS |
| December 31, 2016 |
| December 31, 2015
| | December 31, 2016 |
| December 31, 2015
|
| FINANCIAL DATA |
|
|
|
| |
|
|
|
|
Sales (000)
| | $ | 164,245 | |
|
$
|
115,337
| | | $ | 645,957 | |
|
$
|
443,567
| |
|
Gross profit (000)
| | $ | 43,548 | | |
$
|
11,735
| | | $ | 191,506 | | |
$
|
38,511
| |
|
Income (loss) applicable to common stockholders (000)
| | $ | 20,124 | | |
$
|
(63,101
|
)
| | $ | 68,995 | | |
$
|
(87,520
|
)
|
|
Basic and diluted income (loss) per common share
| | $ | 0.05 | | |
$
|
(0.17
|
)
| | $ | 0.18 | | |
$
|
(0.23
|
)
|
|
Net income (loss) (000)
| | $ | 20,262 | | |
$
|
(62,963
|
)
| | $ | 69,547 | | |
$
|
(86,968
|
)
|
|
Cash provided by operating activities (000)
| | $ | 52,214 | | |
$
|
27,477
| | | $ | 225,328 | | |
$
|
106,445
| |
| | | | | | | | | | | | | | | |
|
Net income applicable to common stockholders for the fourth quarter and
full year of 2016, respectively, was $20.1 million and $69.0 million, or
$0.05 and $0.18 per basic share, respectively, compared to net losses of
$63.1 million and $87.5 million, or $0.17 and $0.23 per basic share,
respectively, for the fourth quarter and full year of 2015. Among items
impacting the results for the 2016 periods compared to 2015 were the
following:
-
Sales for the fourth quarter were 42% higher than the same period of
2015. Full year 2016 sales were 46% higher than 2015, mainly due to a
48% and 24% increase in annual silver and gold production,
respectively, as well as higher silver and gold prices in 2016.
-
Cost of sales and other direct production costs and depreciation,
depletion and amortization (“cost of sales”), for the fourth quarter
and full year 2016, of $120.7 million and $454.5 million,
respectively, were higher than the fourth quarter and full year 2015
by 17%, and 12%, respectively, mainly due to San Sebastian being in
commercial production.
-
Cash cost, after by-product credits, per silver ounce for the fourth
quarter 2016, decreased to $1.64, or 71%, compared to the fourth
quarter of 2015, and for the year decreased to $3.10, or 47%, over the
prior year period, mainly due to the addition of silver production at
San Sebastian and higher silver production at Greens Creek and Lucky
Friday.7
-
Cash cost, after by-product credits, per gold ounce increased to $800,
or 35% for the fourth quarter 2016 over the prior year fourth quarter
period, principally due to the expensing of stripping costs for the
new East Mine Crown Pillar (“EMCP”) pit at Casa Berardi.7,8
-
A $4.8 million foreign exchange gain was recognized in the fourth
quarter of 2016, compared to a $5.0 million foreign exchange gain
recognized in the prior year fourth quarter, due primarily to
strengthening of the Canadian dollar on deferred tax assets.
-
Income tax provisions for the fourth quarters 2016 and 2015, of $4.8
million and $60.5 million, respectively. Annual income tax provisions
for 2016 and 2015 of $27.4 million and $56.3 million, respectively.
The tax provision in 2015 included net increases to the Company’s
valuation allowance of $54 million for the fourth quarter and $67
million for the year.
Cash provided by operating activities of $52.2 million for the fourth
quarter 2016, was $24.7 million higher compared to the fourth quarter of
2015. For the year 2016, $225.3 million in cash was provided by
operating activities, as compared to $106.4 million in 2015. In each
case, the higher cash provided by operating activities resulted from
higher production and metals prices.
Capital expenditures (excluding capitalized interest) at the operations
totaled $39.0 million for the fourth quarter 2016, of which expenditures
were $17.5 million at Casa Berardi, $11.8 million at Greens Creek, $9.3
million at Lucky Friday, and $0.3 million at San Sebastian. Capital
expenditures (excluding capitalized interest) for the year 2016, totaled
$158.0 million at the operations.
General and administrative (G&A) expenditures for the full year 2016,
were $11 million higher than 2015, principally due to an accrual under
the Company’s compensation plans resulting from the strong performance
against annual and long term incentive goals, including cash flow,
production and total shareholder return.
Metals Prices
Average realized silver prices in the fourth quarter and full year 2016
were $16.59 and $17.16 per ounce, 16% and 10% higher than the prior
periods, respectively. Realized prices for gold for the fourth quarter
and full year 2016 were $1,202 and $1,245 per ounce, respectively, 10%
and 8% higher than the prior periods. Realized prices for lead were 2%
higher and zinc 10% higher for the 2016 periods than 2015.
Base Metals Forward Sales Contracts
The following table summarizes the quantities of base metals committed
under financially settled forward contracts for forecasted sales at
December 31, 2016:
|
| |
|
| |
| | Pounds Under Contract (in thousands) | | | Average Price per Pound |
|
|
| Zinc |
| Lead |
|
| Zinc |
| Lead |
| CONTRACTS ON FORECASTED SALES |
|
|
|
|
|
|
|
|
|
|
2017 settlements
| |
35,384
|
|
|
17,637
|
| | |
$
|
1.19
|
|
|
$
|
1.03
|
|
2018 settlements
| |
13,779
|
|
|
5,732
|
| | |
$
|
1.21
|
| |
$
|
1.05
|
|
2019 settlements
| |
—
|
|
|
—
| | | |
$
|
—
|
| |
$
|
—
|
| | | |
| | | | | | | | | | |
The contracts represent 18% of the forecasted payable zinc production
for the three-year period 2017-2019 at an average price of $1.20 per
pound and 10% of the forecasted payable lead production for the
three-year period 2017-2019 at an average price of $1.04 per pound.
OPERATIONS OVERVIEW
Overview
The following table provides a summary of the production, cost of sales,
cash cost, after by-product credits, per silver and gold ounce, and
AISC, after by-product credits, per silver and gold ounce, for the
fourth quarter and twelve months ended December 31, 2016 and 2015 (AISC
for the 2016 periods only)6:
|
| |
| | |
| | |
| |
| |
| |
| |
| Fourth Quarter and Year Ended December 31, 2016 | | | | | | | | | | Greens Creek |
| Lucky Friday |
| Casa Berardi |
| San Sebastian |
|
|
|
| Silver |
|
| Gold |
|
| Silver |
|
| Gold |
|
| Silver |
|
| Gold |
|
| Silver |
|
| Silver |
|
| Gold |
| Production (ounces) | | Q4 | |
3,976,552
| | |
63,150
| | |
2,232,855
| |
|
14,415
| | |
874,019
| | |
41,693
| |
|
9,607
| | |
860,071
| |
|
7,042
|
|
| Year |
|
17,177,317
|
|
|
233,929
|
|
|
9,253,543
|
|
|
53,912
|
|
|
3,596,010
|
|
|
145,975
|
|
|
33,641
|
|
|
4,294,123
|
|
|
34,042
|
| Increase/(decrease) | | Q4 | |
9
|
%
| |
5
|
%
| |
(13
|
)%
| |
(16
|
)%
| |
(11
|
)%
| |
(1
|
)%
| |
8
|
%
| |
N/A
| | |
N/A
|
|
| Year |
|
48
|
%
|
|
24
|
%
|
|
9
|
%
|
|
(11
|
)%
|
|
19
|
%
|
|
14
|
%
|
|
14
|
%
|
|
N/A
|
|
|
N/A
|
| Cost of sales and other direct production costs and depreciation,
depletion and amortization (000) | | Q4 | |
$
|
71,623
| | |
$
|
49,074
| | |
$
|
44,311
| | |
N/A
| | |
$
|
19,514
| | |
$
|
49,074
| | |
N/A
| | |
$
|
7,798
| | |
N/A
|
|
| Year |
|
$
|
298,740
|
|
|
$
|
155,711
|
|
|
$
|
191,297
|
|
|
N/A
|
|
|
$
|
76,210
|
|
|
$
|
155,711
|
|
|
N/A
|
|
|
$
|
31,233
|
|
|
N/A
|
Cash costs, after by-product credits, per silver or gold ounce 7,8 | | Q4 | |
$
|
1.64
| | |
$
|
800
| | |
$
|
1.19
| | |
N/A
| | |
$
|
7.50
| | |
$
|
800
| | |
N/A
| | |
$
|
(3.12
|
)
| |
N/A
|
|
| Year |
|
$
|
3.10
|
|
|
$
|
764
|
|
|
$
|
3.84
|
|
|
N/A
|
|
|
$
|
8.89
|
|
|
$
|
764
|
|
|
N/A
|
|
|
$
|
(3.35
|
)
|
|
N/A
|
| AISC, after byproduct credits6 | | Q4 | |
$
|
11.44
| | |
$
|
1,247
| | |
$
|
7.03
| | |
N/A
| | |
$
|
18.51
| | |
$
|
1,247
| | |
N/A
| | |
$
|
(0.66
|
)
| |
N/A
|
|
| Year |
|
$
|
11.68
|
|
|
$
|
1,244
|
|
|
$
|
9.42
|
|
|
N/A
|
|
|
$
|
20.66
|
|
|
$
|
1,244
|
|
|
N/A
|
|
|
$
|
(1.99
|
)
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fourth Quarter and Year Ended December 31, 2015 | | | | | | | | | | Greens Creek |
| Lucky Friday |
|
| Casa Berardi |
| San Sebastian |
|
|
|
| Silver |
|
| Gold |
|
| Silver |
|
| Gold |
|
| Silver |
|
| Gold |
|
| Silver |
|
| Silver |
|
| Gold |
| Production (ounces) | | Q4 | |
3,644,310
| | |
60,350
| | |
2,568,025
| | |
17,198
| | |
985,698
| | |
42,282
| | |
8,910
| | |
81,677
| | |
870
|
|
| Year |
|
11,591,603
|
|
|
189,327
|
|
|
8,452,153
|
|
|
60,566
|
|
|
3,028,134
|
|
|
127,891
|
|
|
29,639
|
|
|
81,677
|
|
|
870
|
| Cost of sales and other direct production costs and depreciation,
depletion and amortization (000) | | Q4 | |
$
|
64,441
| | |
$
|
39,161
| | |
$
|
48,514
| | |
N/A
| | |
$
|
15,927
| | |
$
|
39,161
| | |
N/A
| | |
0
| | |
N/A
|
|
| Year |
|
$
|
260,498
|
|
|
$
|
144,558
|
|
|
$
|
195,276
|
|
|
N/A
|
|
|
$
|
65,222
|
|
|
$
|
144,558
|
|
|
N/A
|
|
|
0
|
|
|
N/A
|
Cash costs, after by-product credits, per silver or gold ounce 7,8 | | Q4 | |
$
|
5.55
| | |
$
|
591
| | |
$
|
4.18
| | |
N/A
| | |
$
|
9.02
| | |
$
|
591
| | |
N/A
| | |
$
|
6.71
| | |
N/A
|
|
| Year |
|
$
|
5.85
|
|
|
$
|
772
|
|
|
$
|
3.91
|
|
|
N/A
|
|
|
$
|
11.23
|
|
|
$
|
772
|
|
|
N/A
|
|
|
$
|
6.71
|
|
|
N/A
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
The following table provides the production summary on a consolidated
basis for the fourth quarter and twelve months ended December 31, 2016
and 2015:
|
| |
| |
| |
| | | | Fourth Quarter Ended | | Twelve Months Ended |
|
|
|
|
| December 31, 2016 |
| December 31, 2015
|
| December 31, 2016 |
| December 31, 2015
|
| PRODUCTION SUMMARY |
|
|
|
|
|
|
|
|
|
Silver -
| |
Ounces produced
| | 3,976,552 | |
|
3,644,310
| | | 17,177,317 | |
|
11,591,603
|
| |
Payable ounces sold
| | 3,775,003 | | |
2,866,156
| | | 15,997,087 | | |
10,171,896
|
|
Gold -
| |
Ounces produced
| | 63,150 | | |
60,350
| | | 233,929 | | |
189,327
|
| |
Payable ounces sold
| | 60,888 | | |
53,431
| | | 222,105 | | |
178,400
|
|
Lead -
| |
Tons produced
| | 10,632 | | |
11,439
| | | 42,472 | | |
39,965
|
| |
Payable tons sold
| | 9,139 | | |
9,341
| | | 37,519 | | |
33,409
|
|
Zinc -
| |
Tons produced
| | 18,195 | | |
19,036
| | | 68,516 | | |
70,073
|
| |
Payable tons sold
| | 11,854 | | |
13,010
| | | 49,802 | | |
49,831
|
| | | | | | | | | | | | |
|
Greens Creek Mine – Alaska
For the fourth quarter, silver production of 2,232,855 ounces and gold
production of 14,415 ounces, decreased 13.1% and 16.2%, respectively, as
compared to the prior year period. Full year 2016 silver production of
9,253,543 ounces was the highest since Hecla acquired 100% of the mine
in 2008, and increased over the prior full year by 9.5%, while 2016 gold
production of 53,912 ounces decreased by 11.0%. The increase in silver
production resulted from higher grades and higher recovery, while gold
production was lower due to slightly lower ore grades. The mill operated
at an average of 2,226 tons per day (tpd) in the fourth quarter and
2,229 tpd for the full year.
The cost of sales for the fourth quarter and full year 2016 was $44.3
million and $191.3 million, respectively, and the cash cost, after
by-product credits, per silver ounce, for the quarter and full year of
$1.19 and $3.84, respectively, decreased from $4.18 for the fourth
quarter 2015, and from $3.91 for the year 2015.7 The AISC,
after by-product credits, was $7.03 per silver ounce for the fourth
quarter and $9.42 for 2016.6
Lucky Friday Mine - Idaho
Silver production of 874,019 ounces in the fourth quarter 2016 was 11.3%
lower than prior year period due to lower ore throughput. Silver
production of 3,596,010 ounces for the full year 2016 exceeded estimates
and increased 18.8% over 2015, mainly due to higher mill throughput,
grades and recovery in 2016. The mill operated at an average of 844 tpd
in the fourth quarter 2016 and 803 tpd for the full year.
The cost of sales for the fourth quarter and full year 2016 was $19.5
million and $76.2 million, respectively and the cash cost, after
by-product credits, per silver ounce of $7.50 in the fourth quarter
2016, decreased from $9.02 per ounce for the fourth quarter of 2015.7
This decrease was principally due to higher silver production as a
result of mining higher-grade material. The AISC, after by-product
credits, was $18.51 per silver ounce for the fourth quarter and $20.66
for 2016.6
The #4 Shaft Project is now complete and the shaft is operational.
Casa Berardi - Quebec
Gold production of 41,693 ounces during the fourth quarter 2016,
including 5,034 ounces from the EMCP pit, was 1.4% lower than the same
period of 2015 due to lower grade, underground ore throughput and mill
recoveries, while 2016 gold production of 145,975 ounces, including
8,547 ounces from the EMCP pit, was higher than the prior year period by
14.1%. The mill operated at an average of 3,307 tpd in the fourth
quarter 2016 and 2,725 tpd for the year. The Company has received a
permit to increase production to 1,250,000 tonnes (1,378,000 tons) per
year from 1,100,000 tonnes (1,213,000 tons) per year, and with minimal
changes to the plant, has operated on a peak basis above 3,600 metric
tpd (3,968 tpd).
The cost of sales was $49.1 million and $155.7 million, for the fourth
quarter and full year 2016, an increase of 25.3% and 7.7%, respectively.
The cash cost, after by-product credits, per gold ounce of $800, for the
fourth quarter 2016 increased 36% over the prior year period, partly due
to the expensing of stripping costs for the new EMCP pit.7 For
the full year 2016, the cash cost, after by-product credits, per gold
ounce, decreased slightly to $764, from $772 for the prior year period.
The AISC, after by-product credits, was $1,247 per gold ounce for the
fourth quarter and $1,244 for full year 2016.6
San Sebastian - Mexico
Silver production for the fourth quarter 2016 was 860,071 ounces and
4,294,123 ounces for the year. Gold production for the fourth quarter
2016 was 7,042 ounces and 34,042 ounces for the year. The mill operated
at an average of 375 tpd in the fourth quarter 2016 and 391 tpd for the
year.
The cost of sales was $7.8 million and $31.2 million for the fourth
quarter and full year 2016, respectively. The cash cost, after
by-product credits, was $(3.12) per ounce in the fourth full quarter of
production since reopening, and $(3.35) per ounce for the year.7 The
strong cash cost, after by-product credits, performance was due to the
high silver grades and strong gold production which is used as a
by-product credit. The AISC, after by-product credits, was $(0.66) for
the fourth quarter and $(1.99) for 2016.6
The Company is working on a plan to transition from open pit to
underground mining by the end of 2017. The Company has the option to
extend the mill agreement for a third year (2018) and studies are
underway to incorporate recent discoveries of high-grade material into
an underground mine plan.
Pre-development
Pre-development spending was $1.6 million in the fourth quarter and $3.1
million for the full year 2016, principally to advance the permitting at
Rock Creek and Montanore.
|
| |
| |
| |
| |
| 2017 ESTIMATES(10) |
|
|
| 2017 Production Outlook |
| | | | | | | |
|
|
|
| Silver Production (Moz) |
| Gold Production (Koz) |
| Silver Equivalent (Moz) |
| Gold Equivalent (Koz) |
| Greens Creek |
|
7.4-8.0
|
|
54-60
|
|
22.8-23.9
|
|
322-336
|
| Lucky Friday |
|
3.6-4.1
|
|
|
|
8.1-8.6
|
|
114-121
|
| San Sebastian |
|
3.0-3.4
|
|
21-25
|
|
4.5-5.2
|
|
63-73
|
| Casa Berardi |
|
|
|
150-165
|
|
10.7-11.8
|
|
150-165
|
| Total |
|
14.0-15.5
|
|
230-250
|
|
46.5-49.4
|
|
655-696
|
| | | | | | | |
|
|
| |
| |
| |
2017 Cost Outlook |
| | | | | |
|
|
|
| Costs of Sales (million) |
| Cash cost, after by- product credits, per silver/gold
ounce7,8 |
| AISC, after by-product credits, per produced silver/gold
ounce6 |
| Greens Creek |
| $228 |
| $2.50 |
| $9.50 |
| Lucky Friday |
| $94 |
| $6.00 |
| $12.50 |
| San Sebastian |
| $36 |
| $0.00 |
| $2.00 |
| Total Silver |
| $358 |
| $2.75 |
| $11.50 |
| Casa Berardi |
| $170 |
| $800 |
| $1,150 |
| Total Gold |
| $170 |
| $800 |
| $1,150 |
| | | | | |
|
|
| |
2017 Capital and Exploration Outlook | | |
| |
|
| 2017E capital expenditures (excluding capitalized interest) |
| $120-125 million |
| 2017E exploration expenditures (includes corporate development) |
| $20-25 million |
| 2017E pre-development expenditures |
| $5 million |
| |
|
DIVIDENDS
TheBoard of Directors declared a quarterly dividend of $0.0025
per share of common stock, payable on or about March 13, 2017, to
shareholders of record on March 6, 2017. The Company’s realized silver
price was $16.59 in the fourth quarter and therefore did not satisfy the
criteria for a larger dividend under the Company’s dividend policy.
The Board of Directors also declared the regular quarterly dividend of
$0.875 per share on the 157,816 outstanding shares of Series B
Cumulative Convertible Preferred Stock. This represents a total amount
to be paid of approximately $138,000. The cash dividend is payable April
3, 2017, to shareholders of record on March 15, 2017.
BOARD UPDATE
The Board of Directors of Hecla has appointed Catherine “Cassie” J.
Boggs as a Director effective January 1, 2017. Ms. Boggs has been
General Counsel at Resource Capital Funds since January 2011. Prior to
that, she served as Senior Vice President, Corporate Development at
Barrick Gold Corporation from January 2009 to December 2010 and Vice
President from July 2005 to 2008. Ms. Boggs was also an international
partner at the law firm of Baker & McKenzie from July 2001 to July 2005.
She has 35 years of experience as a mining and natural resources lawyer
with experience in domestic and international mining projects.
CONFERENCE CALL AND WEBCAST
A conference call and webcast will be held today, Thursday, February 23,
at 10:00 a.m. Eastern Time to discuss these results. You may join the
conference call by dialing toll-free 1-855-760-8158 or for international
by dialing 1-720-634-2922. The participant passcode is HECLA. Hecla’s
live and archived webcast can be accessed at www.hecla-mining.com
under Investors or via Thomson StreetEvents Network.
ABOUT HECLA
Founded in 1891, Hecla Mining Company (NYSE:HL) is a leading low-cost
U.S. silver producer with operating mines in Alaska, Idaho and Mexico,
and is a growing gold producer with an operating mine in Quebec, Canada.
The Company also has exploration and pre-development properties in seven
world-class silver and gold mining districts in the U.S., Canada and
Mexico, and an exploration office and investments in early-stage silver
exploration projects in Canada.
NOTES
Non-GAAP Financial Measures
Non-GAAP financial measures are intended to provide additional
information only and do not have any standard meaning prescribed by
generally accepted accounting principles (GAAP). These measures should
not be considered in isolation or as a substitute for measures of
performance prepared in accordance with GAAP.
(1) Adjusted net income (loss) applicable to common
stockholders represents a non-GAAP measurement, a reconciliation of
which to net income (loss) applicable to common stockholders, the most
comparable GAAP measure, can be found at the end of the release.
Adjusted net income (loss) is a measure used by management to evaluate
the Company’s operating performance but should not be considered an
alternative to net income (loss), or cash provided by operating
activities as those terms are defined by GAAP, and does not necessarily
indicate whether cash flows will be sufficient to fund cash needs. In
addition, the Company may use it when formulating performance goals and
targets under its incentive program.
(2) Adjusted EBITDA is a non-GAAP measurement, a
reconciliation of which to net income (loss), the most comparable GAAP
measure, can be found at the end of the release. Adjusted EBITDA is a
measure used by management to evaluate the Company’s operating
performance but should not be considered an alternative to net income
(loss), or cash provided by operating activities as those terms are
defined by GAAP, and does not necessarily indicate whether cash flows
will be sufficient to fund cash needs. In addition, the Company may use
it when formulating performance goals and targets under its incentive
program.
(3) Free cash flow is a non-GAAP measurement used by
management to analyze cash flows generated from operations. It is
calculated as cash provided by operating activities (GAAP) less
additions to properties, plants equipment and mineral interests (GAAP).
The Company believes free cash flow is also useful as one of the bases
for comparing the Company’s performance with its competitors. Although
free cash flow and similar measures are frequently used as measures of
cash flows generated from operations by other companies, the Company’s
calculation of free cash flow is not necessarily comparable to such
other similarly titled captions of other companies. Does not include $16
million of insurance proceeds for the Troy Mine reclamation.
(4) Silver or gold equivalent production includes silver,
gold, lead and zinc production from Lucky Friday, Greens Creek, San
Sebastian and Casa Berardi converted using average realized prices for
the quarter or year.
(5) Net debt to adjusted EBITDA is a non-GAAP measurement, a
reconciliation of adjusted EBITDA and net debt to the closest GAAP
measurements of net income (loss) and debt can be found at the end of
the release. It is an important measure for management to measure
relative indebtedness and the ability to service the debt relative to
its peers. It is calculated as total debt outstanding less total cash on
hand divided by adjusted EBITDA.
(6) All in sustaining cost (AISC), after by-product credits,
is a non-GAAP measurement, a reconciliation of which to cost of sales
and other direct production costs and depreciation, depletion and
amortization, the closest GAAP measurement, can be found in the
appendix. AISC, after by-product credits, includes cost of sales and
other direct production costs, expenses for reclamation and exploration,
and sustaining capital costs at the mine sites. AISC, after by-product
credits for our consolidated silver properties also includes corporate
costs for all general and administrative expenses, exploration and
sustaining capital which support the operating properties. AISC, after
by-product credits, is calculated net of depreciation, depletion, and
amortization and by-product credits.
Current GAAP measures used in the mining industry, such as cost of goods
sold, do not capture all the expenditures incurred to discover, develop
and sustain silver and gold production. Management believes that all in
sustaining costs is a non-GAAP measure that provides additional
information to management, investors and analysts to help in the
understanding of the economics of our operations and performance
compared to other producers and in the investor’s visibility by better
defining the total costs associated with production. Similarly, the
statistic is useful in identifying acquisition and investment
opportunities as it provides a common tool for measuring the financial
performance of other mines with varying geologic, metallurgical and
operating characteristics. In addition, the Company may use it when
formulating performance goals and targets under its incentive program.
(7) Cash cost, after by-product credits, per silver and gold
ounce represents a non-GAAP measurement, a reconciliation of which to
cost of sales and other direct production costs and depreciation,
depletion and amortization (sometimes referred to as “cost of sales” in
this release), can be found at the end of the release. It is an
important operating statistic that management utilizes to measure each
mine’s operating performance. It also allows the benchmarking of
performance of each mines versus those of our competitors. As a primary
silver mining company, management also uses the statistic on an
aggregate basis - aggregating the Greens Creek, Lucky Friday and San
Sebastian mines - to compare performance with that of other primary
silver mining companies. With regard to Casa Berardi, management uses
cash cost, after by-product credits, per gold ounce to compare its
performance with other gold mines. Similarly, the statistic is useful in
identifying acquisition and investment opportunities as it provides a
common tool for measuring the financial performance of other mines with
varying geologic, metallurgical and operating characteristics. In
addition, the Company may use it when formulating performance goals and
targets under its incentive program.
(8) Cash cost, after by-product credits, per gold ounce is
only applicable to Casa Berardi production. Gold produced from Greens
Creek is treated as a by-product credit against the silver cash cost.
(9) Silver or gold equivalent production includes silver,
gold, lead and zinc production from Lucky Friday, Greens Creek, San
Sebastian and Casa Berardi converted using the following average market
prices for each period: Au $1,218/oz, Ag $17.18/oz, Zn $1.14/lb, Pb
$0.98/lb for the fourth quarter and Au $1,248/oz, Ag $17.10/oz, Zn
$0.95/lb, Pb $0.85/lb for the year ended December 31, 2016.
(10) Expectations for 2017 includes silver, gold, lead and
zinc production from Lucky Friday, Greens Creek, San Sebastian and Casa
Berardi converted using Au $1,225/oz, Ag $17.25/oz, Zn $1.30/lb, Pb
$1.05/lb. May be rounded.
Cautionary Statement Regarding Forward Looking
Statements, Including 2017 Outlook
This news release contains “forward-looking statements” within the
meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended, which
are intended to be covered by the safe harbor created by such sections
and other applicable laws, including Canadian securities laws. Such
forward-looking statements may include, without limitation: (i)
estimates of future production and sales; (ii) estimates of future costs
including cash cost, after by-product credits per ounce of silver/gold
and AISC, after by-product credits, per ounce of silver/gold; (iii)
estimates for 2017 for silver and gold production, silver equivalent
production, cash cost, after by-product credits, AISC, after by-product
credits, capital expenditures and exploration and pre-development
expenditures (which assumes metal prices of gold at $1,225/oz, Ag
$17.25/oz, Zn $1.30/lb, Pb $1.05; USD/CAD assumed to be $0.78, USD/MXN
assumed to be $0.06; (iv) expectations regarding the development, growth
potential financial performance and exploration potential of the
Company’s projects, including the EMCP pits in Quebec and San Sebastian
operations; (v) the Company’s mineral reserves and resources; estimates
or expectations of future events or results are based upon certain
assumptions, which may prove to be incorrect. Such assumptions, include,
but are not limited to: (i) there being no significant change to current
geotechnical, metallurgical, hydrological and other physical conditions;
(ii) permitting, development, operations and expansion of the Company’s
projects being consistent with current expectations and mine plans;
(iii) political/regulatory developments in any jurisdiction in which the
Company operates being consistent with its current expectations; (iv)
the exchange rate for the Canadian dollar to the U.S. dollar, being
approximately consistent with current levels; (v) certain price
assumptions for gold, silver, lead and zinc; (vi) prices for key
supplies being approximately consistent with current levels; (vii) the
accuracy of our current mineral reserve and mineral resource estimates;
and (viii) the Company’s plans for development and production will
proceed as expected and will not require revision as a result of risks
or uncertainties, whether known, unknown or unanticipated. Where the
Company expresses or implies an expectation or belief as to future
events or results, such expectation or belief is expressed in good faith
and believed to have a reasonable basis. However, such statements are
subject to risks, uncertainties and other factors, which could cause
actual results to differ materially from future results expressed,
projected or implied by the “forward-looking statements.” Such risks
include, but are not limited to gold, silver and other metals price
volatility, operating risks, currency fluctuations, increased production
costs and variances in ore grade or recovery rates from those assumed in
mining plans, community relations, conflict resolution and outcome of
projects or oppositions, litigation, political, regulatory, labor and
environmental risks, and exploration risks and results, including that
mineral resources are not mineral reserves, they do not have
demonstrated economic viability and there is no certainty that they can
be upgraded to mineral reserves through continued exploration. For a
more detailed discussion of such risks and other factors, see the
Company’s 2016 Form 10-K, filed on February 23, 2017, with the
Securities and Exchange Commission (SEC), as well as the Company’s other
SEC filings. The Company does not undertake any obligation to release
publicly revisions to any “forward-looking statement,” including,
without limitation, outlook, to reflect events or circumstances after
the date of this news release, or to reflect the occurrence of
unanticipated events, except as may be required under applicable
securities laws. Investors should not assume that any lack of update to
a previously issued “forward-looking statement” constitutes a
reaffirmation of that statement. Continued reliance on “forward-looking
statements” is at investors’ own risk.
Cautionary Statements to Investors on Reserves and Resources
Reporting requirements in the United States for disclosure of mineral
properties are governed by the SEC and included in the SEC’s Securities
Act Industry Guide 7, entitled “Description of Property by Issuers
Engaged or to be Engaged in Significant Mining Operations” (Guide 7).
However, the Company is also a “reporting issuer” under Canadian
securities laws, which require estimates of mineral resources and
reserves to be prepared in accordance with Canadian National Instrument
43-101 (NI 43-101). NI 43-101 requires all disclosure of estimates of
potential mineral resources and reserves to be disclosed in accordance
with its requirements. Such Canadian information is being included here
to satisfy the Company’s “public disclosure” obligations under
Regulation FD of the SEC and to provide U.S. holders with ready access
to information publicly available in Canada.
Reporting requirements in the United States for disclosure of mineral
properties under Guide 7 and the requirements in Canada under NI 43-101
standards are substantially different. This document contains a summary
of certain estimates of the Company, not only of proven and probable
reserves within the meaning of Guide 7, which requires the preparation
of a “final” or “bankable” feasibility study demonstrating the economic
feasibility of mining and processing the mineralization using the
three-year historical average price for any reserve or cash flow
analysis to designate reserves and that the primary environmental
analysis or report be filed with the appropriate governmental authority,
but also of mineral resource and mineral reserve estimates estimated in
accordance with the definitional standards of the Canadian Institute of
Mining, Metallurgy and Petroleum referred to in NI 43-101. The terms
“measured resources”, “indicated resources,” and “inferred resources”
are Canadian mining terms as defined in accordance with NI 43-101. These
terms are not defined under Guide 7 and are not normally permitted to be
used in reports and registration statements filed with the SEC in the
United States, except where required to be disclosed by foreign law. The
term “resource” does not equate to the term “reserve”. Under Guide 7,
the material described herein as “indicated resources” and “measured
resources” would be characterized as “mineralized material” and is
permitted to be disclosed in tonnage and grade only, not ounces. The
category of “inferred resources” is not recognized by Guide 7. Investors
are cautioned not to assume that any part or all of the mineral deposits
in such categories will ever be converted into proven or probable
reserves. “Resources” have a great amount of uncertainty as to their
existence, and great uncertainty as to their economic and legal
feasibility. It cannot be assumed that all or any part of such a
“resource” will ever be upgraded to a higher category or will ever be
economically extracted. Investors are cautioned not to assume that all
or any part of a “resource” exists or is economically or legally
mineable. Investors are also especially cautioned that the mere fact
that such resources may be referred to in ounces of silver and/or gold,
rather than in tons of mineralization and grades of silver and/or gold
estimated per ton, is not an indication that such material will ever
result in mined ore which is processed into commercial silver or gold.
Qualified Person (QP) Pursuant to Canadian
National Instrument 43-101
Dean McDonald, Ph.D. P.Geo., Senior Vice President - Exploration of
Hecla Mining Company, who serves as a Qualified Person under National
Instrument 43-101, supervised the preparation of the scientific and
technical information concerning Hecla’s mineral projects in this news
release. Information regarding data verification, surveys and
investigations, quality assurance program and quality control measures
and a summary of sample, analytical or testing procedures for the Greens
Creek Mine are contained in a technical report prepared for Hecla and
Aurizon Mines Ltd. titled “Technical Report for the Greens Creek Mine,
Juneau, Alaska, USA” effective date March 28, 2013, and for the Lucky
Friday Mine are contained in a technical report prepared for Hecla
titled “Technical Report on the Lucky Friday Mine Shoshone County,
Idaho, USA” effective date April 2, 2014, for the Casa Berardi Mine are
contained in a technical report prepared for Hecla titled “Technical
Report on the Mineral Resource and Mineral Reserve Estimate for the Casa
Berardi Mine, Northwestern Quebec, Canada” effective date March 31, 2014
(the “Casa Berardi Technical Report”), and for the San Sebastian Mine
are contained in a technical report prepared for Hecla titled “Technical
Report for the San Sebastian Ag-Au Property, Durango, Mexico” effective
date September 8, 2015. Also included in these three technical reports
is a description of the key assumptions, parameters and methods used to
estimate mineral reserves and resources and a general discussion of the
extent to which the estimates may be affected by any known
environmental, permitting, legal, title, taxation, socio-political,
marketing or other relevant factors. Copies of these technical reports
are available under Hecla’s profile on SEDAR at www.sedar.com.
The current Casa Berardi drill program was performed on core sawed in
half and included the insertion of blanks and standards of variable
grade in every 24 core samples. Standards were generally provided by
Analytical Solutions Ltd and prepared in 30 gram bags. Samples were sent
to the Swastika Laboratories in Swastika, Ontario, a registered
accredited laboratory, where they were dried, crushed, and split for
gold analysis. Analysis for gold was completed by fire assay with AA
finish. Gold over-limits were analyzed by fire assay with gravimetric
finish. Data received from the lab were subject to validation using
in-built program triggers to identify outside limit blank or standard
assays that require re-analysis. Over 5% of the original pulps and
rejects are sent for re-assay to ALS Chemex in Val d’Or for quality
control.
Dr. McDonald reviewed and verified information regarding drill sampling,
data verification of all digitally-collected data, drill surveys and
specific gravity determinations relating to the Casa Berardi mine. The
review encompassed quality assurance programs and quality control
measures including analytical or testing practice, chain-of-custody
procedures, sample storage procedures and included independent sample
collection and analysis. This review found the information and
procedures meet industry standards and are adequate for Mineral Resource
and Mineral Reserve estimation and mine planning purposes.
|
| | | |
| | | |
HECLA MINING COMPANY
Condensed Consolidated Statements of Income (Loss)
(dollars and shares in thousands, except per share amounts -
unaudited)
|
| | | | | | | |
|
| |
Fourth Quarter Ended
| |
Twelve Months Ended
|
| | December 31, 2016 |
|
| December 31, 2015
|
| | December 31, 2016 |
|
| December 31, 2015
|
|
|
Sales of products
| | $ | 164,245 |
| |
$
|
115,337
|
| | $ | 645,957 |
| |
$
|
443,567
|
|
|
Cost of sales and other direct production costs
| | 87,648 | | |
72,762
| | | 338,983 | | |
293,567
| |
|
Depreciation, depletion and amortization
| | 33,049 |
| |
30,840
|
| | 115,468 |
| |
111,489
|
|
| | 120,697 |
| |
103,602
|
| | 454,451 |
| |
405,056
|
|
|
Gross profit
| | 43,548 |
| |
11,735
|
| | 191,506 |
| |
38,511
|
|
| | | | | | | | | | | |
|
|
Other operating expenses:
| | | | | | | | | | | | |
|
General and administrative
| | 13,312 | | |
7,724
| | | 45,040 | | |
34,201
| |
|
Exploration
| | 4,549 | | |
2,997
| | | 14,720 | | |
17,745
| |
|
Pre-development
| | 1,662 | | |
379
| | | 3,137 | | |
4,213
| |
|
Research and development
| | 126 | | |
—
| | | 243 | | |
—
| |
|
Other operating expense
| | 735 | | |
1,040
| | | 3,153 | | |
3,177
| |
|
Loss (gain) on disposition of property, plants, equipment and
mineral interests
| | 172 | | |
404
| | | (147 | ) | |
404
| |
|
Acquisition costs
| | 528 | | |
—
| | | 2,695 | | |
2,162
| |
|
Provision for closed operations and reclamation
| | 942 |
| |
1,237
|
| | 5,721 |
| |
12,220
|
|
| | 22,026 |
| |
13,781
|
| | 74,562 |
| |
74,122
|
|
|
Income (loss) from operations
| | 21,522 |
| |
(2,046
|
)
| | 116,944 |
| |
(35,611
|
)
|
|
Other income (expense):
| | | | | | | | | | | | |
|
Gain on derivative contracts
| | 4,423 | | |
—
| | | 4,423 | | |
8,252
| |
|
Loss on sale of investments
| | — | | |
(44
|
)
| | — | | |
(44
|
)
|
|
Unrealized loss on investments
| | (665 | ) | |
(107
|
)
| | (177 | ) | |
(3,333
|
)
|
|
Net foreign exchange gain (loss)
| | 4,787 | | |
5,033
| | | (2,926 | ) | |
24,551
| |
|
Interest and other income
| | 161 | | |
743
| | | 507 | | |
916
| |
|
Interest expense
| | (5,141 | ) | |
(6,039
|
)
| | (21,796 | ) | |
(25,389
|
)
|
| | 3,565 |
| |
(414
|
)
| | (19,969 | ) | |
4,953
|
|
|
Income (loss) before income taxes
| | 25,087 | | |
(2,460
|
)
| | 96,975 | | |
(30,658
|
)
|
|
Income tax (provision) benefit
| | (4,825 | ) | |
(60,503
|
)
| | (27,428 | ) | |
(56,310
|
)
|
|
Net income (loss)
| | 20,262 | | |
(62,963
|
)
| | 69,547 | | |
(86,968
|
)
|
|
Preferred stock dividends
| | (138 | ) | |
(138
|
)
| | (552 | ) | |
(552
|
)
|
|
Income (loss) applicable to common stockholders
| | $ | 20,124 |
| |
$
|
(63,101
|
)
| | $ | 68,995 |
| |
$
|
(87,520
|
)
|
|
Basic income (loss) per common share after preferred dividends
| | $ | 0.05 |
| |
$
|
(0.17
|
)
| | $ | 0.18 |
| |
$
|
(0.23
|
)
|
|
Diluted income (loss) per common share after preferred dividends
| | $ | 0.05 |
| |
$
|
(0.17
|
)
| | $ | 0.18 |
| |
$
|
(0.23
|
)
|
|
Weighted average number of common shares outstanding basic
| | 395,229 |
| |
378,113
|
| | 386,416 |
| |
373,954
|
|
|
Weighted average number of common shares outstanding diluted
| | 397,717 |
| |
378,113
|
| | 389,322 |
| |
373,954
|
|
| | | | | | | | | | | |
|
|
| | |
| | |
HECLA MINING COMPANY
Condensed Consolidated Balance Sheets
(dollars and share in thousands - unaudited)
|
| | | | | |
|
|
|
| December 31, 2016 |
|
| December 31, 2015 |
|
| ASSETS |
|
|
|
|
|
|
|
Current assets:
| | | | | | |
|
Cash and cash equivalents
| | $ | 169,777 | | |
$
|
155,209
| |
|
Investments
| | 29,117 | | |
—
| |
|
Accounts receivable
| | 30,049 | | |
41,349
| |
|
Inventories
| | 50,023 | | |
45,542
| |
|
Current deferred income taxes
| | 12,293 | | |
17,980
| |
|
Other current assets
| | 12,125 |
| |
9,453
|
|
|
Total current assets
| | 303,384 | | |
269,533
| |
|
Non-current investments
| | 5,002 | | |
1,515
| |
|
Non-current restricted cash and investments
| | 2,200 | | |
999
| |
|
Properties, plants, equipment and mineral interests, net
| | 2,032,685 | | |
1,896,811
| |
|
Non-current deferred income taxes
| | 23,522 | | |
36,589
| |
|
Reclamation insurance
| | — | | |
13,695
| |
|
Other non-current assets and deferred charges
| | 4,884 |
| |
2,783
|
|
| Total assets | | $ | 2,371,677 |
| |
$
|
2,221,925
|
|
|
|
|
|
|
|
|
|
| LIABILITIES |
|
|
|
|
|
|
|
Current liabilities:
| | | | | | |
|
Accounts payable and accrued liabilities
| | $ | 60,064 | | |
$
|
51,277
| |
|
Accrued payroll and related benefits
| | 36,515 | | |
27,563
| |
|
Accrued taxes
| | 9,061 | | |
8,915
| |
|
Current portion of capital leases
| | 5,653 | | |
8,735
| |
|
Current portion of accrued reclamation and closure costs
| | 5,653 | | |
20,989
| |
|
Current portion of debt
| | 470 | | |
2,721
| |
|
Other current liabilities
| | 10,064 |
| |
6,884
|
|
|
Total current liabilities
| | 127,480 | | |
127,084
| |
|
Capital leases
| | 5,838 | | |
8,841
| |
|
Accrued reclamation and closure costs
| | 79,927 | | |
74,549
| |
|
Long-term debt
| | 500,979 | | |
500,199
| |
|
Non-current deferred tax liability
| | 121,600 | | |
119,623
| |
|
Non-current pension liability
| | 44,491 | | |
46,513
| |
|
Other non-current liabilities
| | 11,518 |
| |
6,190
|
|
| Total liabilities | | 891,833 |
| |
882,999
|
|
|
|
|
|
|
|
|
|
| STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
Preferred stock
| | 39 | | |
39
| |
|
Common stock
| | 99,806 | | |
95,219
| |
|
Capital surplus
| | 1,597,212 | | |
1,519,598
| |
|
Accumulated deficit
| | (167,437 | ) | |
(232,565
|
)
|
|
Accumulated other comprehensive loss
| | (34,602 | ) | |
(32,631
|
)
|
| Treasury stock
| | (15,174 | ) | |
(10,734
|
)
|
| Total stockholders’ equity | | 1,479,844 |
| |
1,338,926
|
|
| Total liabilities and stockholders’ equity | | $ | 2,371,677 |
| |
$
|
2,221,925
|
|
|
Common shares outstanding
| | 395,287 |
| |
378,113
|
|
| | | | | |
|
|
| | |
| | |
HECLA MINING COMPANY
Condensed Consolidated Statements of Cash Flows
(dollars in thousands - unaudited)
|
| | | | | |
|
|
|
| December 31, 2016 |
|
| December 31, 2015
|
|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
Net (loss) income
| | $ | 69,547 | | |
$
|
(86,968
|
)
|
|
Non-cash elements included in net (loss) income:
| | | | | | |
|
Depreciation, depletion and amortization
| | 117,413 | | |
112,585
| |
|
Loss on sale of investments
| | — | | |
44
| |
|
Unrealized loss on investments
| | 177 | | |
3,333
| |
|
(Gain)/loss on disposition of properties, plants, equipment and
mineral interests
| | (147 | ) | |
404
| |
|
Provision for reclamation and closure costs
| | 4,813 | | |
12,036
| |
|
Deferred income taxes
| | 2,112 | | |
54,978
| |
|
Stock compensation
| | 6,184 | | |
5,425
| |
|
Acquisition costs
| | 1,048 | | |
—
| |
|
Amortization of loan origination fees
| | 1,871 | | |
1,821
| |
|
Gain on derivative contracts
| | (5,494 | ) | |
11,630
| |
|
Foreign exchange gain
| | 4,649 | | |
(20,081
|
)
|
|
Adjustment of inventory to market value
| | 811 | | |
1,649
| |
|
Other non-cash charges, net
| | (174 | ) | |
(35
|
)
|
|
Change in assets and liabilities:
| | | | | | |
|
Accounts receivable
| | 4,233 | | |
(6,834
|
)
|
|
Inventories
| | (5,697 | ) | |
(854
|
)
|
|
Other current and non-current assets
| | 14,422 | | |
1,195
| |
|
Accounts payable and accrued liabilities
| | (6,539 | ) | |
(4,211
|
)
|
|
Accrued payroll and related benefits
| | 17,705 | | |
7,325
| |
|
Accrued taxes
| | 263 | | |
4,653
| |
|
Accrued reclamation and closure costs and other non-current
liabilities
| | (1,869 | ) | |
8,350
|
|
| Cash provided by operating activities | | 225,328 |
| |
106,445
|
|
|
|
|
|
|
|
|
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Additions to properties, plants, equipment and mineral interests
| | (164,788 | ) | |
(137,443
|
)
|
|
Purchase of a business, net of cash acquired
| | (3,931 | ) | |
(809
|
)
|
|
Proceeds from sale of investments
| | — | | |
14
| |
|
Proceeds from disposition of properties, plants and equipment
| | 348 | | |
579
| |
|
Purchases of investments
| | (48,943 | ) | |
(947
|
)
|
|
Maturities of investments
| | 18,649 |
| |
—
|
|
| Net cash used in investing activities | | (198,665 | ) | |
(138,606
|
)
|
|
|
|
|
|
|
|
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
Acquisition of treasury shares
| | (4,440 | ) | |
(1,874
|
)
|
|
Proceeds from issuance of common stock and warrants, net of related
expense
| | 8,121 | | |
—
| |
|
Dividend paid to common stockholders
| | (3,867 | ) | |
(3,739
|
)
|
|
Dividends paid to preferred stockholders
| | (552 | ) | |
(552
|
)
|
|
Payments on debt
| | (2,721 | ) | |
(870
|
)
|
|
Debt issuance and loan origination fees paid
| | (127 | ) | |
(127
|
)
|
|
Repayments of capital leases
| | (8,435 | ) | |
(9,981
|
)
|
| Net cash used in financing activities | | (12,021 | ) | |
(17,143
|
)
|
|
Effect of exchange rates on cash
| | (74 | ) | |
(5,152
|
)
|
|
Net increase (decrease) in cash and cash equivalents
| | 14,568 | | |
(54,456
|
)
|
|
Cash and cash equivalents at beginning of year
| | 155,209 |
| |
209,665
|
|
|
Cash and cash equivalents at end of year
| | $ | 169,777 |
| |
$
|
155,209
|
|
| | | | | | | |
|
|
| | |
| |
HECLA MINING COMPANY
Metal Prices
|
| | | | |
|
| | | Fourth Quarter Ended | | Twelve Months Ended |
|
|
|
| December 31, 2016 |
| December 31, 2015
|
| December 31, 2016 |
| December 31, 2015
|
| AVERAGE METAL PRICES |
|
|
|
|
|
|
|
|
Silver -
| |
London PM Fix ($/oz)
| $ | 17.18 | |
|
$
|
14.76
| | | $ | 17.10 | |
|
$
|
15.70
|
| |
Realized price per ounce
| $ | 16.59 | | |
$
|
14.26
| | | $ | 17.16 | | |
$
|
15.57
|
|
Gold -
| |
London PM Fix ($/oz)
| $ | 1,218 | | |
$
|
1,104
| | | $ | 1,248 | | |
$
|
1,160
|
| |
Realized price per ounce
| $ | 1,202 | | |
$
|
1,089
| | | $ | 1,245 | | |
$
|
1,150
|
|
Lead -
| |
LME Cash ($/pound)
| $ | 0.98 | | |
$
|
0.76
| | | $ | 0.85 | | |
$
|
0.81
|
| |
Realized price per pound
| $ | 0.97 | | |
$
|
0.77
| | | $ | 0.85 | | |
$
|
0.83
|
|
Zinc -
| |
LME Cash ($/pound)
| $ | 1.14 | | |
$
|
0.73
| | | $ | 0.95 | | |
$
|
0.88
|
| |
Realized price per pound
| $ | 1.15 | | |
$
|
0.71
| | | $ | 0.95 | | |
$
|
0.86
|
| | | | | | | | | | | | | | | |
|
|
| | |
| | |
Production Data
|
| | | | | |
|
| |
Fourth Quarter Ended
|
|
Twelve Months Ended
|
|
|
| December 31, 2016 |
|
| December 31, 2015
|
| December 31, 2016 |
|
| December 31, 2015
|
| GREENS CREEK UNIT |
|
|
|
|
|
|
|
|
|
|
|
Tons of ore processed
| | 204,760 | |
|
213,798
| | 815,639 | |
|
814,398
|
|
Mining cost per ton
| | $ | 70.33 | | |
$
|
67.09
| | $ | 69.48 | | |
$
|
71.50
|
|
Milling cost per ton
| | $ | 34.73 | | |
$
|
31.56
| | $ | 31.99 | | |
$
|
30.32
|
|
Ore grade milled - Silver (oz./ton)
| | 14.38 | | |
15.14
| | 14.55 | | |
13.50
|
|
Ore grade milled - Gold (oz./ton)
| | 0.10 | | |
0.12
| | 0.10 | | |
0.11
|
|
Ore grade milled - Lead (%)
| | 3.27 | | |
3.34
| | 3.11 | | |
3.30
|
|
Ore grade milled - Zinc (%)
| | 8.61 | | |
8.76
| | 8.08 | | |
8.74
|
|
Silver produced (oz.)
| | 2,232,855 | | |
2,568,025
| | 9,253,543 | | |
8,452,153
|
|
Gold produced (oz.)
| | 14,415 | | |
17,198
| | 53,912 | | |
60,566
|
|
Lead produced (tons)
| | 5,360 | | |
5,900
| | 20,596 | | |
21,617
|
|
Zinc produced (tons)
| | 15,399 | | |
16,528
| | 57,729 | | |
61,934
|
|
Total cash cost, after by-product credits, per silver ounce (1) | | $ | 1.19 | | |
$
|
4.18
| | $ | 3.84 | | |
$
|
3.91
|
|
Capital additions (in thousands)
|
| $ | 11,846 |
|
|
$
|
13,978
|
| $ | 47,046 |
|
|
$
|
45,962
|
| LUCKY FRIDAY UNIT |
|
|
|
|
|
|
|
|
|
|
|
Tons of ore processed
| | 77,628 | | |
85,226
| | 293,875 | | |
297,347
|
|
Mining cost per ton
| | $ | 94.92 | | |
$
|
81.21
| | $ | 98.12 | | |
$
|
89.69
|
|
Milling cost per ton
| | $ | 22.16 | | |
$
|
18.36
| | $ | 24.08 | | |
$
|
21.51
|
|
Ore grade milled - Silver (oz./ton)
| | 11.70 | | |
12.12
| | 12.69 | | |
10.68
|
|
Ore grade milled - Lead (%)
| | 7.13 | | |
6.93
| | 7.78 | | |
6.55
|
|
Ore grade milled - Zinc (%)
| | 3.84 | | |
2.30
| | 3.92 | | |
2.98
|
|
Silver produced (oz.)
| | 874,019 | | |
985,698
| | 3,596,010 | | |
3,028,134
|
|
Lead produced (tons)
| | 5,272 | | |
5,539
| | 21,876 | | |
18,348
|
|
Zinc produced (tons)
| | 2,796 | | |
2,508
| | 10,787 | | |
8,139
|
|
Total cash cost, after by-product credits, per silver ounce (1) | | $ | 7.50 | | |
$
|
9.02
| | $ | 8.89 | | |
$
|
11.23
|
|
Capital additions (in thousands)
|
| $ | 9,318 |
|
|
$
|
14,390
|
| $ | 41,536 |
|
|
$
|
55,909
|
| CASA BERARDI UNIT |
|
|
|
|
|
|
|
|
|
|
|
Tons of ore processed - underground
| | 214,407 | | |
228,919
| | 850,688 | | |
844,090
|
|
Tons of ore processed - surface pit
| | 89,887 |
| |
—
|
| 146,900 |
| |
—
|
|
Tons of ore processed - total
| | 304,294 |
| |
228,919
|
| 997,588 |
| |
844,090
|
|
Mining cost per ton
| | $ | 86.35 | | |
$
|
88.47
| | $ | 89.25 | | |
$
|
94.51
|
|
Milling cost per ton
| | $ | 18.08 | | |
$
|
17.86
| | $ | 18.64 | | |
$
|
19.35
|
|
Ore grade milled - Gold (oz./ton) - underground
| | 0.19 | | |
0.21
| | 0.18 | | |
0.17
|
|
Ore grade milled - Gold (oz./ton) - surface pit
| | 0.06 | | |
n/a
| | 0.07 | | |
n/a
|
|
Ore grade milled - Gold (oz./ton) - combined
| | 0.16 | | |
0.21
| | 0.17 | | |
0.17
|
|
Ore grade milled - Silver (oz./ton)
| | 0.04 | | |
0.04
| | 0.04 | | |
0.04
|
|
Gold produced (oz.) - underground
| | 36,658 | | |
42,282
| | 137,429 | | |
127,891
|
|
Gold produced (oz.) - surface pit
| | 5,034 |
| |
—
|
| 8,546 |
| |
—
|
|
Gold produced (oz.) - total
| | 41,692 |
| |
42,282
|
| 145,975 |
| |
127,891
|
|
Silver produced (oz.) - total
| | 9,607 |
| |
8,910
|
| 33,641 |
| |
29,639
|
|
Total cash cost, after by-product credits, per gold ounce (1) | | $ | 800 | | |
$
|
591
| | $ | 764 | | |
$
|
772
|
|
Capital additions (in thousands)
|
| $ | 17,467 |
|
|
$
|
10,163
|
| $ | 67,852 |
|
|
$
|
35,302
|
| SAN SEBASTIAN UNIT |
|
|
|
|
|
|
|
|
|
|
|
Tons of ore processed
| | 34,517 | | |
6,602
| | 143,267 | | |
6,602
|
|
Mining cost per ton
| | $ | 50.76 | | |
$
|
—
| | $ | 75.46 | | |
$
|
—
|
|
Milling cost per ton
| | $ | 71.01 | | |
$
|
—
| | $ | 69.12 | | |
$
|
—
|
|
Ore grade milled - Silver (oz./ton)
| | 26.40 | | |
—
| | 31.94 | | |
—
|
|
Ore grade milled - Gold (oz./ton)
| | 0.218 | | |
—
| | 0.254 | | |
—
|
|
Silver produced (oz.)
| | 860,071 | | |
81,677
| | 4,294,123 | | |
81,677
|
|
Gold produced (oz.)
| | 7,042 | | |
870
| | 34,042 | | |
870
|
|
Total cash cost, after by-product credits, per silver ounce (1) | | $ | (3.13 | ) | |
$
|
6.71
| | $ | (3.35 | ) | |
$
|
6.71
|
|
Capital additions (in thousands)
| | $ | 341 | | |
$
|
3,434
| | $ | 1,564 | | |
$
|
3,434
|
| | | | | | | | | | | | | |
|
|
(1)
|
|
Total cash cost, after by-product credits, per ounce represents a
non-U.S. Generally Accepted Accounting Principles (GAAP)
measurement. A reconciliation of cash cost, after by-product credits
to cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP) can be found in the cash cost per
ounce reconciliation section of this news release. Gold, lead and
zinc produced have been treated as by-product credits in calculating
silver costs per ounce. The primary metal produced at Casa Berardi
is gold, with a by-product credit for the value of silver production.
|
| |
|
Non-GAAP Measures
(Unaudited)
Reconciliation of Cost of Sales and Other Direct Production Costs and
Depreciation, Depletion and Amortization (GAAP) to Cash Cost, Before
By-product Credits, per Ounce and Cash Cost, After By-product Credits,
per Ounce (non-GAAP)
This release contains references to a non-GAAP measure of cash cost,
before by-product credits, per ounce and cash cost, after by-product
credits, per ounce. Cash cost, before by-product credits, per ounce and
cash cost, after by-product credits, per ounce represent non-U.S.
Generally Accepted Accounting Principles (GAAP) measurements that the
Company believes provide management and investors an indication of net
cash flow. Management also uses this measurement for the comparative
monitoring of performance of mining operations period-to-period from a
cash flow perspective. Cash cost, before by-product credits, per ounce
and Cash cost, after by-product credits, per ounce are measures
developed by gold companies and used by silver companies in an effort to
provide a comparable standard; however, there can be no assurance that
our reporting of these non-GAAP measures is similar to those reported by
other mining companies. Cost of sales and other direct production costs
and depreciation, depletion and amortization is the most comparable
financial measure calculated in accordance with GAAP to cash cost,
before by-product credits cash cost, after by-product credits.
As depicted in the Greens Creek, Lucky Friday, and San Sebastian Unit
tables below, by-product credits comprise an essential element of our
silver unit cost structure. By-product credits constitute an important
competitive distinction for our silver operations due to the
polymetallic nature of their orebodies. By-product credits included in
our presentation of cash cost, after by-product credits, per silver
ounce include:
|
| |
| |
Total (Greens Creek, Lucky Friday and San Sebastian)
|
| In thousands (except per ounce amounts) | |
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
| |
2016
|
|
2015
| |
2016
|
|
2015
|
|
By-product value, all silver properties:
| | |
| | | |
| |
|
Zinc
| |
$
|
29,488
| | |
$
|
19,619
| | |
$
|
92,277
| | |
$
|
87,383
|
|
Gold
| |
23,926
| | |
16,725
| | |
99,905
| | |
59,019
|
|
Lead
| |
17,908
|
| |
15,339
|
| |
62,989
|
| |
55,955
|
|
Total by-product credits
| |
$
|
71,322
|
| |
$
|
51,683
|
| |
$
|
255,171
|
| |
$
|
202,357
|
| | | | | | | |
|
|
By-product credits per silver ounce, all silver properties
| | | | | | | | |
|
Zinc
| |
$
|
7.43
| | |
$
|
5.40
| | |
$
|
5.38
| | |
$
|
7.56
|
|
Gold
| |
6.02
| | |
4.59
| | |
5.83
| | |
5.10
|
|
Lead
| |
4.51
|
| |
4.22
|
| |
3.67
|
| |
4.84
|
|
Total by-product credits
| |
$
|
17.96
|
| |
$
|
14.21
|
| |
$
|
14.88
|
| |
$
|
17.50
|
| | | | | | | | | | | | | | |
|
By-product credits included in our presentation of cash cost, after
by-product credits, per gold ounce for our Casa Berardi Unit include:
|
| |
| | Casa Berardi |
| In thousands (except per ounce amounts) | |
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
| |
2016
|
|
2015
| |
2016
|
|
2015
|
| | |
| | | |
| |
|
Silver by-product value
| |
$
|
163
| | |
$
|
130
| | |
$
|
572
| | |
$
|
457
|
|
Silver by-product credits per gold ounce
| |
$
|
3.91
| | |
$
|
3.07
| | |
$
|
3.92
| | |
$
|
3.57
|
| | | | | | | | | | | | | | |
|
The following tables calculates cash cost, before by-product credits,
per silver ounce and cash cost, after by-product credits, per silver
ounce (in thousands, except ounce and per ounce amounts):
|
| |
| |
Total (Greens Creek, Lucky Friday and San Sebastian)
|
| In thousands (except per ounce amounts) | |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| | 2016 |
|
2015
| | 2016 |
|
2015
| |
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 71,623 | | |
$
|
64,441
| | | $ | 298,740 | | |
$
|
260,498
| | |
$
|
357,400
| |
|
Depreciation, depletion and amortization
| | (18,301 | ) | |
(18,083
|
)
| | (68,156 | ) | |
(67,815
|
)
| |
(101,400
|
)
|
|
Treatment costs
| | 21,950 | | |
22,495
| | | 84,535 | | |
80,239
| | |
85,400
| |
|
Change in product inventory
| | 4,013 | | |
3,412
| | | (1,429 | ) | |
(1,632
|
)
| |
1,300
| |
|
Reclamation and other costs
| | (1,439 | ) | |
(397
|
)
| | (5,406 | ) | |
(1,319
|
)
|
|
(4,500
|
)
|
|
Cash Cost, Before By-product Credits (1) | | 77,846 | | |
71,868
| | | 308,284 | | |
269,971
| | |
338,200
| |
|
By-product credits
| | (71,322 | ) | |
(51,683
|
)
| | (255,171 | ) | |
(202,357
|
)
|
|
(299,400
|
)
|
|
Cash Cost, After By-product Credits
| | $ | 6,524 |
| |
$
|
20,185
|
| | $ | 53,113 |
| |
$
|
67,614
|
|
|
$
|
38,800
|
|
|
Divided by silver ounces produced
| | 3,967 | | |
3,636
| | | 17,144 | | |
11,562
| | |
14,000
| |
|
Cash Cost, Before By-product Credits, per Silver Ounce
| | $ | 19.62 | | |
$
|
19.76
| | | $ | 17.98 | | |
$
|
23.35
| | |
$
|
24.16
| |
|
By-product credits per silver ounce
| | (17.98 | ) | |
(14.21
|
)
| | (14.88 | ) | |
(17.50
|
)
|
|
(21.39
|
)
|
|
Cash Cost, After By-product Credits, per Silver Ounce
| | $ | 1.64 |
| |
$
|
5.55
|
| | $ | 3.10 |
| |
$
|
5.85
|
|
|
$
|
2.77
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
| |
| |
Greens Creek Unit
|
| In thousands (except per ounce amounts) | |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| | 2016 |
|
2015
| | 2016 |
|
2015
| |
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 44,311 | | |
$
|
48,514
| | | $ | 191,297 | | |
$
|
195,276
| | |
$
|
228,100
| |
|
Depreciation, depletion and amortization
| | (13,991 | ) | |
(15,164
|
)
| | (52,564 | ) | |
(56,553
|
)
| |
(67,800
|
)
|
|
Treatment costs
| | 16,685 | | |
17,181
| | | 62,754 | | |
63,284
| | |
65,000
| |
|
Change in product inventory
| | 4,217 | | |
700
| | | (1,866 | ) | |
(4,222
|
)
| |
1,200
| |
|
Reclamation and other costs
| | (500 | ) | |
(471
|
)
| | (2,327 | ) | |
(1,342
|
)
|
|
(2,600
|
)
|
|
Cash Cost, Before by-Product Credits (1) | | 50,722 | | |
50,760
| | | 197,294 | | |
196,443
| | |
223,900
| |
|
By-product credits
| | (48,064 | ) | |
(40,018
|
)
| | (161,782 | ) | |
(163,394
|
)
|
|
(206,100
|
)
|
|
Cash Cost, After By-product Credits
| | $ | 2,658 |
| |
$
|
10,742
|
| | $ | 35,512 |
| |
$
|
33,049
|
|
|
$
|
17,800
|
|
|
Divided by silver ounces produced
| | 2,233 | | |
2,568
| | | 9,254 | | |
8,452
| | |
7,400
| |
|
Cash Cost, Before By-product Credits, per Silver Ounce
| | $ | 22.71 | | |
$
|
19.77
| | | $ | 21.32 | | |
$
|
23.24
| | |
$
|
30.26
| |
|
By-product credits per silver ounce
| | (21.52 | ) | |
(15.59
|
)
| | (17.48 | ) | |
(19.33
|
)
|
|
(27.85
|
)
|
|
Cash Cost, After By-product Credits, per Silver Ounce
| | $ | 1.19 |
| |
$
|
4.18
|
| | $ | 3.84 |
| |
$
|
3.91
|
|
|
$
|
2.41
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
| |
| |
Lucky Friday Unit
|
| In thousands (except per ounce amounts) | |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| | 2016 |
|
2015
| | 2016 |
|
2015
| |
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 19,514 | | |
$
|
15,927
| | | $ | 76,210 | | |
$
|
65,222
| | |
$
|
93,800
| |
|
Depreciation, depletion and amortization
| | (3,036 | ) | |
(2,919
|
)
| | (11,810 | ) | |
(11,262
|
)
| |
(23,700
|
)
|
|
Treatment costs
| | 4,954 | | |
5,274
| | | 20,277 | | |
16,915
| | |
19,500
| |
|
Change in product inventory
| | (60 | ) | |
1,276
| | | (1,162 | ) | |
1,154
| | |
(900
|
)
|
|
Reclamation and other costs
| | (265 | ) | |
74
|
| | (822 | ) | |
23
|
|
|
—
|
|
|
Cash Cost, Before By-product Credits (1) | | 21,107 | | |
19,632
| | | 82,693 | | |
72,052
| | |
88,700
| |
|
By-product credits
| | (14,552 | ) | |
(10,737
|
)
| | (50,722 | ) | |
(38,035
|
)
|
|
(67,200
|
)
|
|
Cash Cost, After By-product Credits
| | $ | 6,555 |
| |
$
|
8,895
|
| | $ | 31,971 |
| |
$
|
34,017
|
|
|
$
|
21,500
|
|
|
Divided by silver ounces produced
| | 874 | | |
986
| | | 3,596 | | |
3,028
| | |
3,600
| |
|
Cash Cost, Before By-product Credits, per Silver Ounce
| | $ | 24.15 | | |
$
|
19.91
| | | $ | 23.00 | | |
$
|
23.79
| | |
$
|
24.64
| |
|
By-product credits per silver ounce
| | (16.65 | ) | |
(10.89
|
)
| | (14.11 | ) | |
(12.56
|
)
|
|
(18.67
|
)
|
|
Cash Cost, After By-product Credits, per Silver Ounce
| | $ | 7.50 |
| |
$
|
9.02
|
| | $ | 8.89 |
| |
$
|
11.23
|
|
|
$
|
5.97
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
| |
|
In thousands (except per ounce amounts)
| |
San Sebastian Unit
|
| |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| |
2016
|
|
2015
| |
2016
|
|
2015
|
|
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 7,798 | | |
$
|
—
| | | $ | 31,233 | | |
$
|
—
| | |
$
|
35,500
| |
|
Depreciation, depletion and amortization
| | (1,274 | ) | |
—
| | | (3,782 | ) | |
—
| | |
(10,000
|
)
|
|
Treatment costs
| | 311 | | |
40
| | | 1,504 | | |
40
| | |
900
| |
|
Change in product inventory
| | (144 | ) | |
1,436
| | | 1,599 | | |
1,436
| | |
100
| |
|
Reclamation and other costs
| | (674 | ) | |
—
|
| | (2,257 | ) | |
—
|
|
|
(1,000
|
)
|
|
Cash Cost, Before By-product Credits (1)
| | 6,017 | | |
1,476
| | | 28,297 | | |
1,476
| | |
25,500
| |
|
By-product credits
| | (8,706 | ) | |
(928
|
)
| | (42,667 | ) | |
(928
|
)
|
|
(26,100
|
)
|
|
Cash Cost, After By-product Credits
| | $ | (2,689 | ) | |
$
|
548
|
| | $ | (14,370 | ) | |
$
|
548
|
|
|
$
|
(600
|
)
|
|
Divided by silver ounces produced
| | 860 | | |
82
| | | 4,294 | | |
82
| | |
3,000
| |
|
Cash Cost, Before By-product Credits, per Silver Ounce
| | $ | 7.00 | | |
$
|
18.07
| | | $ | 6.59 | | |
$
|
18.07
| | |
$
|
8.50
| |
|
By-product credits per silver ounce
| | (10.12 | ) | |
(11.36
|
)
| | (9.94 | ) | |
(11.36
|
)
|
|
(8.70
|
)
|
|
Cash Cost, After By-product Credits, per Silver Ounce
| | $ | (3.12 | ) | |
$
|
6.71
|
| | $ | (3.35 | ) | |
$
|
6.71
|
|
|
$
|
(0.20
|
)
|
| | | | | | | | | | | | | | | | | | | |
|
The following table calculates cash cost, before by-product credits, per
gold ounce and cash cost, after by-product credits, per gold ounce (in
thousands, except ounce and per ounce amounts):
|
| |
| |
Casa Berardi Unit
|
| In thousands (except ounce and per ounce amounts) | |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| | 2016 |
|
2015
| | 2016 |
|
2015
|
|
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 49,074 | | |
$
|
39,161
| | | $ | 155,711 | | |
$
|
144,558
| | |
$
|
170,000
| |
|
Depreciation, depletion and amortization
| | (14,748 | ) | |
(12,757
|
)
| | (47,312 | ) | |
(43,674
|
)
| |
(46,700
|
)
|
|
Treatment costs
| | 637 | | |
221
| | | 1,264 | | |
670
| | |
600
| |
|
Change in product inventory
| | (1,323 | ) | |
(1,409
|
)
| | 2,890 | | |
(1,970
|
)
| |
(1,400
|
)
|
|
Reclamation and other costs
| | (117 | ) | |
(109
|
)
| | (459 | ) | |
(455
|
)
|
|
—
|
|
|
Cash Cost, Before By-product Credits (1) | | 33,523 | | |
25,107
| | | 112,094 | | |
99,129
| | |
122,500
| |
|
By-product credits
| | (163 | ) | |
(130
|
)
| | (572 | ) | |
(457
|
)
|
|
(600
|
)
|
|
Cash Cost, After by-product credits
| | $ | 33,360 |
| |
$
|
24,977
|
| | $ | 111,522 |
| |
$
|
98,672
|
|
|
$
|
121,900
|
|
|
Divided by gold ounces produced
| | 41,693 | | |
42,282
| | | 145,975 | | |
127,891
| | |
150,000
| |
|
Cash Cost, Before By-product Credits, per Gold Ounce
| | $ | 804.04 | | |
$
|
593.81
| | | $ | 767.90 | | |
$
|
775.11
| | |
$
|
817
| |
|
By-product credits per gold ounce
| | (3.91 | ) | |
(3.07
|
)
| | (3.92 | ) | |
(3.57
|
)
|
|
(4
|
)
|
|
Cash Cost, After By-product Credits, per Gold Ounce
| | $ | 800.13 |
| |
$
|
590.74
|
| | $ | 763.98 |
| |
$
|
771.54
|
|
|
$
|
813
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
| |
| |
Total, All Locations
|
| In thousands | |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| | 2016 |
|
2015
| | 2016 |
|
2015
|
|
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 120,697 | | |
$
|
103,602
| | | $ | 454,451 | | |
$
|
405,056
| | |
$
|
505,800
| |
|
Depreciation, depletion and amortization
| | (33,049 | ) | |
(30,840
|
)
| | (115,468 | ) | |
(111,489
|
)
| |
(148,100
|
)
|
|
Treatment costs
| | 22,587 | | |
22,716
| | | 85,799 | | |
80,909
| | |
81,000
| |
|
By-product credits
| | (71,485 | ) | |
(51,813
|
)
| | (255,743 | ) | |
(202,814
|
)
| |
(300,000
|
)
|
|
Change in product inventory
| | 2,690 | | |
2,004
| | | 1,461 | | |
(3,602
|
)
| |
(100
|
)
|
|
Reclamation and other costs
| | (1,556 | ) | |
(507
|
)
| | (5,865 | ) | |
(1,774
|
)
|
|
(4,600
|
)
|
|
Cash Cost, After By-product Credits
| | $ | 39,884 |
| |
$
|
45,162
|
| | $ | 164,635 |
| |
$
|
166,286
|
|
|
$
|
134,000
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
(1)
|
|
Includes all direct and indirect operating cash costs related
directly to the physical activities of producing metals, including
mining, processing and other plant costs, third-party refining and
marketing expense, on-site general and administrative costs,
royalties and mining production taxes, before by-product revenues
earned from all metals other than the primary metal produced at each
unit.
|
| |
|
Reconciliation of Cost of Sales and Other Direct Production Costs and
Depreciation, Depletion and Amortization (GAAP) to All-In Sustaining
Costs, Before By-product Credits, per Ounce and All-In Sustaining Costs,
After By-product Credits, per Ounce (non-GAAP)
This release contains references to a non-GAAP measure of all-in
sustaining costs, before by-product credits, per ounce and all-in
sustaining costs, after by-product credits, per ounce. All-in sustaining
costs, before by-product credits, per ounce and all-in sustaining costs,
after by-product credits, per ounce represent non-U.S. Generally
Accepted Accounting Principles (GAAP) measurements that the Company
believes provide management and investors an indication of net cash flow
after costs for exploration, pre-development, reclamation, and
sustaining capital. Current GAAP measures used in the mining industry,
such as cost of goods sold, do not capture all the expenditures incurred
to discover, develop and sustain silver and gold production. Management
believes that all in sustaining costs is a non-GAAP measure that
provides additional information to management, investors and analysts to
help in the understanding of the economics of our operations and
performance compared to other producers and in the investor’s visibility
by better defining the total costs associated with production.
Similarly, the statistic is useful in identifying acquisition and
investment opportunities as it provides a common tool for measuring the
financial performance of other mines with varying geologic,
metallurgical and operating characteristics. In addition, the Company
may use it when formulating performance goals and targets under its
incentive program. Cost of sales and other direct production costs and
depreciation, depletion and amortization is the most comparable
financial measure calculated in accordance with GAAP to cash cost,
before by-product credits cash cost, after by-product credits.
See the section above titled Reconciliation of Cost of Sales and
Other Direct Production Costs and Depreciation, Depletion and
Amortization (GAAP) to Cash Cost, Before By-product Credits, per Ounce
and Cash Cost, After By-product Credits, per Ounce (non-GAAP) for
more information on the by-product credits for each of our operating
units.
The following tables calculates all-in sustaining costs, before
by-product credits, per silver ounce and all-in sustaining costs, after
by-product credits, per Silver ounce (in thousands, except ounce and per
ounce amounts):
|
| |
| |
Total (Silver Properties and Corporate)
|
| In thousands (except per ounce amounts) | |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| | 2016 | | 2016 | |
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 71,623 | | | $ | 298,740 | | |
$
|
357,400
| |
|
Depreciation, depletion and amortization
| | (18,301 | ) | | (68,156 | ) | |
(101,400
|
)
|
|
Treatment costs
| | 21,950 | | | 84,535 | | |
85,400
| |
|
Change in product inventory
| | 4,013 | | | (1,429 | ) | |
1,300
| |
|
Reclamation and other costs
| | (421 | ) | | (1,724 | ) | |
—
| |
|
Exploration
| | 2,633 | | | 7,669 | | |
11,400
| |
|
Sustaining capital
| | 21,877 | | | 90,716 | | |
70,500
| |
|
General and administrative expense
| | 13,311 |
| | 45,040 |
| |
35,000
|
|
|
All-In Sustaining Costs, Before By-product Credits (1,2) | | 116,685 | | | 455,391 | | |
459,600
| |
|
By-product credits
| | (71,322 | ) | | (255,171 | ) |
|
(299,400
|
)
|
|
All-In Sustaining Costs, After By-product Credits
| | $ | 45,363 |
| | $ | 200,220 |
|
|
$
|
160,200
|
|
|
Divided by silver ounces produced
| | 3,967 | | | 17,144 | | |
14,000
| |
|
All-In Sustaining Costs, Before By-product Credits, per Silver Ounce
| | $ | 29.41 | | | $ | 26.56 | | |
$
|
32.83
| |
|
By-product credits per silver ounce
| | (17.98 | ) | | (14.88 | ) |
|
(21.39
|
)
|
|
All-In Sustaining Costs, After By-product Credits, per Silver Ounce
| | $ | 11.44 |
| | $ | 11.68 |
|
|
$
|
11.44
|
|
| | | | | | | | | | | |
|
|
| |
| |
Greens Creek Unit
|
| In thousands (except per ounce amounts) | |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| | 2016 | | 2016 | |
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 44,311 | | | $ | 191,297 | | |
$
|
228,100
| |
|
Depreciation, depletion and amortization
| | (13,991 | ) | | (52,564 | ) | |
(67,800
|
)
|
|
Treatment costs
| | 16,685 | | | 62,754 | | |
65,000
| |
|
Change in product inventory
| | 4,217 | | | (1,866 | ) | |
1,200
| |
|
Other costs
| | 171 | | | 392 | | |
—
| |
|
Exploration
| | 523 | | | 1,892 | | |
5,200
| |
|
Sustaining capital
| | 11,847 |
| | 47,046 |
|
|
45,500
|
|
|
All-In Sustaining Costs, Before by-Product Credits (1) | | 63,763 | | | 248,951 | | |
277,200
| |
|
By-product credits
| | (48,064 | ) | | (161,782 | ) |
|
(206,100
|
)
|
|
All-In Sustaining Costs, After By-product Credits
| | $ | 15,699 |
| | $ | 87,169 |
|
|
$
|
71,100
|
|
|
Divided by silver ounces produced
| | 2,233 | | | 9,254 | | |
7,400
| |
|
All-In Sustaining Costs, Before By-product Credits, per Silver Ounce
| | $ | 28.55 | | | $ | 26.90 | | |
$
|
37.46
| |
|
By-product credits per silver ounce
| | (21.52 | ) | | (17.48 | ) |
|
(27.85
|
)
|
|
All-In Sustaining Costs, After By-product Credits, per Silver Ounce
| | $ | 7.03 |
| | $ | 9.42 |
|
|
$
|
9.61
|
|
| | | | | | | | | | | |
|
|
| |
| |
Lucky Friday Unit
|
| In thousands (except per ounce amounts) | |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| | 2016 | | 2016 | |
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 19,514 | | | $ | 76,210 | | |
$
|
93,800
| |
|
Depreciation, depletion and amortization
| | (3,036 | ) | | (11,810 | ) | |
(23,700
|
)
|
|
Treatment costs
| | 4,954 | | | 20,277 | | |
19,500
| |
|
Change in product inventory
| | (60 | ) | | (1,162 | ) | |
—
| |
|
Other costs
| | (39 | ) | | (101 | ) | |
—
| |
|
Exploration
| | 76 | | | 76 | | |
—
| |
|
Sustaining capital
| | 9,318 |
| | 41,536 |
|
|
23,000
|
|
|
All-In Sustaining Costs, Before By-product Credits (1) | | 30,727 | | | 125,026 | | |
112,600
| |
|
By-product credits
| | (14,552 | ) | | (50,722 | ) |
|
(67,200
|
)
|
|
All-In Sustaining Costs, After By-product Credits
| | $ | 16,175 |
| | $ | 74,304 |
|
|
$
|
45,400
|
|
|
Divided by silver ounces produced
| | 874 | | | 3,596 | | |
3,600
| |
|
All-In Sustaining Costs, Before By-product Credits, per Silver Ounce
| | $ | 35.16 | | | $ | 34.77 | | |
$
|
31.28
| |
|
By-product credits per silver ounce
| | (16.65 | ) | | (14.11 | ) |
|
(18.67
|
)
|
|
All-In Sustaining Costs, After By-product Credits, per Silver Ounce
| | $ | 18.51 |
| | $ | 20.66 |
|
|
$
|
12.61
|
|
| | | | | | | | | | | |
|
|
| |
|
In thousands (except per ounce amounts)
| |
San Sebastian Unit
|
| |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| | 2016 | | 2016 | |
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 7,798 | | | $ | 31,233 | | |
$
|
35,500
| |
|
Depreciation, depletion and amortization
| | (1,274 | ) | | (3,782 | ) | |
(10,000
|
)
|
|
Treatment costs
| | 311 | | | 1,504 | | |
900
| |
|
Change in product inventory
| | (144 | ) | | 1,599 | | |
100
| |
|
Other costs
| | (556 | ) | | (2,013 | ) | |
—
| |
|
Exploration
| | 1,661 | | | 4,043 | | |
4,100
| |
|
Sustaining capital
| | 341 |
| | 1,540 |
|
|
1,500
|
|
All-In Sustaining Costs, Before By-product Credits (1) | | 8,137 | | | 34,124 | | |
32,100
| |
|
By-product credits
| | (8,706 | ) | | (42,667 | ) |
|
(26,100
|
)
|
|
All-In Sustaining Costs, After By-product Credits
| | $ | (569 | ) | | $ | (8,543 | ) |
|
$
|
6,000
|
|
|
Divided by silver ounces produced
| | 860 | | | 4,294 | | |
3,000
| |
|
All-In Sustaining Costs, Before By-product Credits, per Silver Ounce
| | $ | 9.46 | | | $ | 7.95 | | |
$
|
10.70
| |
|
By-product credits per silver ounce
| | (10.12 | ) | | (9.94 | ) |
|
(8.70
|
)
|
|
All-In Sustaining Costs, After By-product Credits, per Silver Ounce
| | $ | (0.66 | ) | | $ | (1.99 | ) |
|
$
|
2.00
|
|
| | | | | | | | | | | |
|
The following table calculates all-in sustaining costs, before
by-product credits, per gold ounce and all-in sustaining costs, after
by-product credits, per gold ounce (in thousands, except ounce and per
ounce amounts):
|
| |
| |
Casa Berardi Unit
|
| In thousands (except ounce and per ounce amounts) | |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| | 2016 | | 2016 | |
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 49,074 | | | $ | 155,711 | | |
$
|
170,000
| |
|
Depreciation, depletion and amortization
| | (14,748 | ) | | (47,312 | ) | |
(46,700
|
)
|
|
Treatment costs
| | 637 | | | 1,264 | | |
600
| |
|
Change in product inventory
| | (1,323 | ) | | 2,890 | | |
(1,400
|
)
|
|
Reclamation and other costs
| | (3 | ) | | (1 | ) | |
—
| |
|
Exploration
| | 1,051 | | | 3,331 | | |
4,900
| |
|
Sustaining capital
| | 17,467 |
| | 66,326 |
|
|
50,000
|
|
|
All-In Sustaining Costs, Before By-product Credits (1) | | 52,155 | | | 182,209 | | |
177,400
| |
|
By-product credits
| | (163 | ) | | (572 | ) |
|
(600
|
)
|
|
All-In Sustaining Costs, After by-product credits
| | $ | 51,992 |
| | $ | 181,637 |
|
|
$
|
176,800
|
|
|
Divided by gold ounces produced
| | 41,693 | | | 145,975 | | |
150,000
| |
|
All-In Sustaining Costs, Before By-product Credits, per Gold Ounce
| | $ | 1,250.93 | | | $ | 1,248.22 | | |
$
|
1,183
| |
|
By-product credits per gold ounce
| | (3.91 | ) | | (3.92 | ) |
|
(4
|
)
|
|
All-In Sustaining Costs, After By-product Credits, per Gold Ounce
| | $ | 1,247.02 |
| | $ | 1,244.30 |
|
|
$
|
1,179
|
|
| | | | | | | | | | | |
|
|
| |
| |
Total, All Locations
|
| In thousands | |
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
Estimate for
|
| | 2016 | | 2016 | |
2017
|
|
Cost of sales and other direct production costs and depreciation,
depletion and amortization (GAAP)
| | $ | 120,697 | | | $ | 454,451 | | |
$
|
527,400
| |
|
Depreciation, depletion and amortization
| | (33,049 | ) | | (115,468 | ) | |
(148,100
|
)
|
|
Treatment costs
| | 22,587 | | | 85,799 | | |
86,000
| |
|
By-product credits
| | (71,485 | ) | | (255,743 | ) | |
(300,000
|
)
|
|
Change in product inventory
| | 2,690 | | | 1,461 | | |
(100
|
)
|
|
Reclamation and other costs
| | (424 | ) | | (1,725 | ) | |
—
| |
|
Exploration
| | 3,684 | | | 11,000 | | |
16,300
| |
|
Sustaining capital
| | 39,344 | | | 157,042 | | |
120,500
| |
|
General and administrative expense
| | 13,311 |
| | 45,040 |
| |
35,000
|
|
|
All-In Sustaining Costs, After By-product Credits
| | $ | 97,355 |
| | $ | 381,857 |
|
|
$
|
337,000
|
|
| | | | | | | | | | | |
|
|
(1)
|
|
Includes all direct and indirect operating cash costs related
directly to the physical activities of producing metals, including
mining, processing and other plant costs, third-party refining and
marketing expense, on-site general and administrative costs,
royalties and mining production taxes, before by-product revenues
earned from all metals other than the primary metal produced at each
unit. In addition, on-site exploration, reclamation, and sustaining
capital costs are also included.
|
| |
|
|
(2)
| |
All-in sustaining costs, before by-product credits for our
consolidated silver properties includes corporate costs for all
general and administrative expenses, and exploration and
sustaining capital which support the operating properties.
|
| |
|
Reconciliation of Net Income (Loss) Applicable to Common Shareholders
(GAAP) to Adjusted Net Income (Loss) Applicable to Common Shareholders
(non-GAAP)
This release refers to a non-GAAP measure of adjusted net income (loss)
applicable to common stockholders and adjusted net income (loss) per
share, which are indicators of our performance. They exclude certain
impacts which are of a nature which we believe are not reflective of our
underlying performance. Management believes that adjusted net income
(loss) per common share provides investors with the ability to better
evaluate our underlying operating performance.
|
| |
| |
| |
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
| | 2016 |
|
2015
|
| 2016 |
|
2015
|
|
Net (loss) income applicable to common stockholders (GAAP)
| | $ | 20,124 | |
|
$
|
(63,101
|
)
| | $ | 68,995 | |
|
$
|
(87,520
|
)
|
|
Adjusting items:
| | | | | | | | |
|
Gains on derivatives contracts
| | (4,423 | ) | |
—
| | | (4,423 | ) | |
(8,252
|
)
|
|
Provisional price loss (gains)
| | 1,294 | | |
(73
|
)
| | 918 | | |
(634
|
)
|
|
Environmental accruals
| | — | | |
255
| | | 1,351 | | |
8,953
| |
|
Foreign exchange (gain) loss
| | (4,787 | ) | |
(5,033
|
)
| | 2,926 | | |
(24,551
|
)
|
|
Acquisition costs
| | 528 | | |
—
| | | 2,695 | | |
2,162
| |
|
Change in deferred tax asset valuation allowance
| | (2,618 | ) | |
76,354
| | | (11,568 | ) | |
76,354
| |
|
Income tax effect of above adjustments
| | 1,040 |
| |
(73
|
)
| | (216 | ) | |
(892
|
)
|
|
Adjusted net income (loss) applicable to common stockholders
| | $ | 11,158 |
| |
$
|
8,329
|
| | $ | 60,678 |
| |
$
|
(34,380
|
)
|
|
Weighted average shares - basic
| | 395,229 | | |
378,113
| | | 386,416 | | |
373,954
| |
|
Weighted average shares - diluted
| | 397,717 | | |
378,113
| | | 389,322 | | |
373,954
| |
|
Basic adjusted net income (loss) per common share
| | $ | 0.03 | | |
$
|
0.02
| | | $ | 0.16 | | |
$
|
(0.09
|
)
|
|
Diluted adjusted net income (loss) per common share
| | $ | 0.03 | | |
$
|
0.02
| | | $ | 0.16 | | |
$
|
(0.09
|
)
|
| | | | | | | | | | | | | | | |
|
|
(1)
|
|
Adjusted net income (loss) applicable to common stockholders and
adjusted net income (loss) per share are non-GAAP measures which are
indicators of our performance. They exclude certain impacts of a
nature that we believe are not reflective of our underlying
performance. Management believes that adjusted net income (loss) per
common share provides investors with the ability to better evaluate
our underlying operating performance.
|
| |
|
Reconciliation of Net Income (Loss) (GAAP) and Debt (GAAP) to
Adjusted EBITDA (non-GAAP) and Net Debt (non-GAAP)
This release refers to the non-GAAP measures of adjusted earnings before
interest, taxes, depreciation and amortization (“Adjusted EBITDA”),
which is a measure of our operating performance, and net debt to
adjusted EBITDA for the last 12 months (or “LTM adjusted EBITDA”), which
is a measure of our ability to service our debt. Adjusted EBITDA is
calculated as net income (loss) before the following items: interest
expense, income tax provision, depreciation, depletion, and amortization
expense, exploration expense, pre-development expense, acquisition
costs, interest and other income (expense), foreign exchange gains and
losses, gains and losses on derivative contracts, unrealized gains on
investments, provisions for environmental matters, stock-based
compensation, and provisional price gains and losses. Net debt is
calculated as total debt, which consists of the liability balances for
our Senior Notes, capital leases, and other notes payable, less the
total of our cash and cash equivalents and short-term investments.
Management believes that, when presented in conjunction with comparable
GAAP measures, adjusted EBITDA and net debt to LTM adjusted EBITDA are
useful to investors in evaluating our operating performance and ability
to meet our debt obligations. The following table reconciles net income
(loss) and debt to adjusted EBITDA and net debt:
|
| |
| |
| Dollars are in thousands | |
Three Months Ended
|
|
Twelve Months Ended
|
| | December 31, 2016 |
|
December 31, 2015
|
| December 31, 2016 |
|
December 31, 2015
|
|
Net income (loss)
| |
$
|
20,262
| |
|
$
|
(62,963
|
)
| |
$
|
69,547
| |
|
$
|
(86,968
|
)
|
|
Plus: Interest expense, net of amount capitalized
| |
5,141
| | |
6,039
| | |
21,796
| | |
25,389
| |
|
Plus: Income taxes
| |
4,825
| | |
60,503
| | |
27,428
| | |
56,310
| |
|
Plus: Depreciation, depletion and amortization
| |
33,049
| | |
30,840
| | |
115,468
| | |
111,489
| |
|
Plus: Exploration expense
| |
4,549
| | |
2,997
| | |
14,720
| | |
17,745
| |
|
Plus: Pre-development expense
| |
1,662
| | |
379
| | |
3,137
| | |
4,213
| |
|
Plus: Acquisition costs
| |
528
| | |
—
| | |
2,695
| | |
2,162
| |
|
Plus/(Less): Foreign exchange (gain) loss
| |
(4,787
|
)
| |
(5,033
|
)
| |
2,926
| | |
(24,551
|
)
|
|
Less: (Gains) losses on derivative contracts
| |
(4,423
|
)
| |
—
| | |
(4,423
|
)
| |
(8,252
|
)
|
|
Plus/(Less): Provisional price (gains)/losses
| |
1,294
| | |
(73
|
)
| |
918
| | |
(634
|
)
|
|
Plus: Provision for closed operations and environmental matters
| |
1,128
| | |
1,008
| | |
4,813
| | |
12,036
| |
|
Plus: Stock-based compensation
| |
1,370
| | |
1,389
| | |
5,932
| | |
5,425
| |
|
Plus: Unrealized losses on investments
| |
665
| | |
107
| | |
177
| | |
3,333
| |
|
Less: Other
| |
(161
|
)
| |
(699
|
)
| |
(507
|
)
| |
(872
|
)
|
|
Adjusted EBITDA
| |
$
|
65,102
|
| |
$
|
34,494
|
| |
$
|
264,627
|
| |
$
|
116,825
|
|
|
Total debt
| | | | | |
$
|
512,940
| | |
$
|
520,496
| |
|
Less: Cash, cash equivalents and short-term investments
| | | | | |
198,894
|
| |
155,209
|
|
|
Net debt
| | | | | |
$
|
314,046
|
| |
$
|
365,287
|
|
|
Net debt/LTM adjusted EBITDA
| | | | | |
1.2
| | |
3.1
| |
| | | | | | | | | |
|
Reconciliation of Cash Provided by Operating Activities (GAAP) to
Free Cash Flow (non-GAAP)
This release refers to a non-GAAP measure of free cash flow, calculated
as cash provided by operating activities, less additions to properties,
plants, equipment and mineral interests and a one-time item for
settlement of an insurance policy for reclamation of the Troy Mine.
Management believes that, when presented in conjunction with comparable
GAAP measures, free cash flow is useful to investors in evaluating our
operating performance. The following table reconciles cash provided by
operating activities to free cash flow:
|
| |
| |
| Dollars are in thousands | |
Three Months Ended
|
|
Twelve Months Ended
|
| | December 31, 2016 |
|
December 31, 2015
|
| December 31, 2016 |
|
December 31, 2015
|
|
Cash provided by operating activities
| |
$
|
52,214
| |
|
$
|
27,477
| | |
$
|
225,328
| |
|
$
|
106,445
| |
|
Less: Additions to properties, plants equipment and mineral interests
| |
(44,552
|
)
| |
(42,044
|
)
| |
(164,788
|
)
| |
(137,443
|
)
|
|
Less: Troy reclamation insurance settlement
| |
—
|
| |
—
|
| |
(16,000
|
)
| |
—
|
|
|
Free cash flow
| |
$
|
7,662
|
| |
$
|
(14,567
|
)
| |
$
|
44,540
|
| |
$
|
(30,998
|
)
|
| | | | | | | | | | | | | | | |
|
| | | | | | | | |
|
Reserves and Resources - 12/31/2016 |
| | | | | | | | |
|
| Proven Reserves |
|
| |
| Silver |
| Gold |
| Lead |
| Zinc |
| Silver |
| Gold |
| Lead |
| Zinc |
| Copper |
Asset |
| Tons (000) |
| (oz/ton) |
| (oz/ton) |
| % |
| % |
| (000 oz) |
| (000 oz) |
| Tons |
| Tons |
| Tons |
|
Greens Creek (a)
|
|
9
|
|
15.5
|
|
0.09
|
|
2.5
|
|
6.6
|
|
140
|
|
1
|
|
230
|
|
600
|
|
—
|
| Lucky Friday (a)
|
|
3,308
|
|
17.5
|
|
—
|
|
10.4
|
|
3.3
|
|
57,925
|
|
—
|
|
345,360
|
|
110,400
|
|
—
|
| Casa Berardi (1)
|
|
2,575
|
|
—
|
|
0.11
|
|
—
|
|
—
|
|
—
|
|
272
|
|
—
|
|
—
|
|
—
|
| San Sebastian (a)
|
|
43
|
|
23.4
|
|
0.19
|
|
—
|
|
—
|
|
1,008
|
|
8
|
|
—
|
|
—
|
|
—
|
| Total |
|
5,935
|
|
|
|
|
|
|
|
|
|
59,073
|
|
281
|
|
345,590
|
|
111,000
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Probable Reserves |
| | | | Silver | | Gold | | Lead | | Zinc | | Silver | | Gold | | Lead | | Zinc | | Copper |
Asset |
| Tons (000) |
| (oz/ton) |
| (oz/ton) |
| % |
| % |
| (000 oz) |
| (000 oz) |
| Tons |
| Tons |
| Tons |
|
Greens Creek (a)
|
|
7,585
|
|
11.7
|
|
0.09
|
|
2.9
|
|
7.6
|
|
88,729
|
|
672
|
|
217,050
|
|
575,530
|
|
—
|
| Lucky Friday (a)
|
|
1,542
|
|
12.9
|
|
—
|
|
7.9
|
|
2.8
|
|
19,912
|
|
—
|
|
121,640
|
|
43,410
|
|
—
|
| Casa Berardi (1)
|
|
7,752
|
|
—
|
|
0.13
|
|
—
|
|
—
|
|
—
|
|
1,037
|
|
—
|
|
—
|
|
—
|
| San Sebastian (a)
|
|
283
|
|
16.2
|
|
0.1
|
|
—
|
|
—
|
|
4,593
|
|
29
|
|
—
|
|
—
|
|
—
|
| Total |
|
17,162
|
|
|
|
|
|
|
|
|
|
113,233
|
|
1,738
|
|
338,690
|
|
618,940
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proven and Probable Reserves |
| | | | Silver | | Gold | | Lead | | Zinc | | Silver | | Gold | | Lead | | Zinc | | Copper |
Asset |
| Tons (000) |
| (oz/ton) |
| (oz/ton) |
| % |
| % |
| (000 oz) |
| (000 oz) |
| Tons |
| Tons |
| Tons |
|
Greens Creek (a)
|
|
7,594
|
|
11.7
|
|
0.09
|
|
2.9
|
|
7.6
|
|
88,869
|
|
673
|
|
217,280
|
|
576,130
|
|
—
|
| Lucky Friday (a)
|
|
4,850
|
|
16.1
|
|
—
|
|
9.6
|
|
3.2
|
|
77,837
|
|
—
|
|
467,000
|
|
153,810
|
|
—
|
| Casa Berardi (1)
|
|
10,327
|
|
—
|
|
0.13
|
|
—
|
|
—
|
|
—
|
|
1,309
|
|
—
|
|
—
|
|
—
|
| San Sebastian (a)
|
|
326
|
|
17.2
|
|
0.11
|
|
—
|
|
—
|
|
5,600
|
|
37
|
|
—
|
|
—
|
|
—
|
| Total |
|
23,096
|
|
|
|
|
|
|
|
|
|
172,306
|
|
2,019
|
|
684,280
|
|
729,940
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Measured Resources |
| | | | Silver | | Gold | | Lead | | Zinc | | Silver | | Gold | | Lead | | Zinc | | Copper |
Asset |
| Tons (000) |
| (oz/ton) |
| (oz/ton) |
| % |
| % |
| (000 oz) |
| (000 oz) |
| Tons |
| Tons |
| Tons |
|
Greens Creek (b)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
| Lucky Friday (2)(b)
|
|
14,698
|
|
6.3
|
|
—
|
|
4.2
|
|
2.3
|
|
92,178
|
|
—
|
|
610,550
|
|
344,890
|
|
—
|
| Casa Berardi (3)
|
|
2,108
|
|
—
|
|
0.16
|
|
—
|
|
—
|
|
—
|
|
340
|
|
—
|
|
—
|
|
—
|
| San Sebastian (4)(b)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Heva (5)
|
|
5,480
|
|
—
|
|
0.06
|
|
—
|
|
—
|
|
—
|
|
304
|
|
—
|
|
—
|
|
—
|
|
Hosco (5)
|
|
33,070
|
|
—
|
|
0.04
|
|
—
|
|
—
|
|
—
|
|
1,296
|
|
—
|
|
—
|
|
—
|
|
Rio Grande Silver (6)(b)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Star (7)(a)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
| Total |
|
55,355
|
|
|
|
|
|
|
|
|
|
92,178
|
|
1,940
|
|
610,550
|
|
344,890
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Indicated Resources |
| | | | Silver | | Gold | | Lead | | Zinc | | Silver | | Gold | | Lead | | Zinc | | Copper |
Asset |
| Tons (000) |
| (oz/ton) |
| (oz/ton) |
| % |
| % |
| (000 oz) |
| (000 oz) |
| Tons |
| Tons |
| Tons |
|
Greens Creek (b)
|
|
1,785
|
|
10.8
|
|
0.09
|
|
3.1
|
|
7.8
|
|
19,320
|
|
154
|
|
55,980
|
|
139,660
|
|
—
|
| Lucky Friday (2)(b)
|
|
6,801
|
|
6.0
|
|
—
|
|
4.2
|
|
2.2
|
|
40,853
|
|
—
|
|
282,790
|
|
146,550
|
|
—
|
| Casa Berardi (3)
|
|
11,220
|
|
—
|
|
0.1
|
|
—
|
|
—
|
|
—
|
|
1,128
|
|
—
|
|
—
|
|
—
|
| San Sebastian (4)(b)
|
|
1,530
|
|
5.4
|
|
0.07
|
|
—
|
|
—
|
|
8,285
|
|
114
|
|
14,620
|
|
19,050
|
|
8,420
|
|
Heva (5)
|
|
5,570
|
|
—
|
|
0.07
|
|
—
|
|
—
|
|
—
|
|
369
|
|
—
|
|
—
|
|
—
|
|
Hosco (5)
|
|
31,620
|
|
—
|
|
0.04
|
|
—
|
|
—
|
|
—
|
|
1,151
|
|
—
|
|
—
|
|
—
|
|
Rio Grande Silver (6)
|
|
516
|
|
14.8
|
|
—
|
|
2.1
|
|
1.1
|
|
7,620
|
|
—
|
|
10,760
|
|
5,820
|
|
—
|
|
Star (7)(b)
|
|
1,126
|
|
2.9
|
|
—
|
|
6.2
|
|
7.4
|
|
3,301
|
|
—
|
|
69,900
|
|
83,410
|
|
—
|
| Total |
|
60,167
|
|
|
|
|
|
|
|
|
|
79,379
|
|
2,917
|
|
434,050
|
|
394,490
|
|
8,420
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | |
|
| Measured & Indicated Resources |
|
| |
| Silver |
| Gold |
| Lead |
| Zinc |
| Silver |
| Gold |
| Lead |
| Zinc |
| Copper |
Asset |
| Tons (000) |
| (oz/ton) |
| (oz/ton) |
| % |
| % |
| (000 oz) |
| (000 oz) |
| Tons |
| Tons |
| Tons |
|
Greens Creek (b)
|
|
1,785
|
|
10.8
|
|
0.09
|
|
3.1
|
|
7.8
|
|
19,320
|
|
154
|
|
55,980
|
|
139,660
|
|
—
|
| Lucky Friday (2)(b)
|
|
21,499
|
|
6.2
|
|
—
|
|
4.2
|
|
2.3
|
|
133,031
|
|
—
|
|
893,340
|
|
491,440
|
|
—
|
| Casa Berardi (3)
|
|
13,327
|
|
—
|
|
0.11
|
|
—
|
|
—
|
|
—
|
|
1,468
|
|
—
|
|
—
|
|
—
|
| San Sebastian (4)(b)
|
|
1,530
|
|
5.4
|
|
0.07
|
|
—
|
|
—
|
|
8,285
|
|
114
|
|
14,620
|
|
19,050
|
|
8,420
|
|
Heva (5)
|
|
11,050
|
|
—
|
|
0.06
|
|
—
|
|
—
|
|
—
|
|
672
|
|
—
|
|
—
|
|
—
|
|
Hosco (5)
|
|
64,690
|
|
—
|
|
0.04
|
|
—
|
|
—
|
|
—
|
|
2,447
|
|
—
|
|
—
|
|
—
|
|
Rio Grande Silver (6)
|
|
516
|
|
14.8
|
|
—
|
|
2.1
|
|
1.1
|
|
7,620
|
|
—
|
|
10,760
|
|
5,820
|
|
—
|
|
Star (7)(b)
|
|
1,126
|
|
2.9
|
|
—
|
|
6.2
|
|
7.4
|
|
3,301
|
|
—
|
|
69,900
|
|
83,410
|
|
—
|
| Total |
|
115,522
|
|
|
|
|
|
|
|
|
|
171,557
|
|
4,856
|
|
1,044,600
|
|
739,380
|
|
8,420
|
| | | | | | | | | | | | | | | | | | | | |
| | |
|
| Inferred Resources |
|
| |
| Silver |
| Gold |
| Lead |
| Zinc |
| Copper |
| Silver |
| Gold |
| Lead |
| Zinc |
| Copper |
Asset |
| Tons (000) |
| (oz/ton) |
| (oz/ton) |
| % |
| % |
| % |
| (000 oz) |
| (000 oz) |
| Tons |
| Tons |
| Tons |
|
Greens Creek (b)
|
|
3,397
|
|
11.9
|
|
0.08
|
|
2.9
|
|
7.2
|
|
—
|
|
40,253
|
|
285
|
|
98,380
|
|
243,220
|
|
—
|
| Lucky Friday (8)(b)
|
|
4,427
|
|
7.7
|
|
—
|
|
5.6
|
|
2
|
|
—
|
|
34,032
|
|
—
|
|
247,260
|
|
87,240
|
|
—
|
| Casa Berardi (3)
|
|
4,635
|
|
—
|
|
0.14
|
|
—
|
|
—
|
|
—
|
|
—
|
|
628
|
|
—
|
|
—
|
|
—
|
| San Sebastian (9) (b)
|
|
2,817
|
|
5.5
|
|
0.03
|
|
—
|
|
—
|
|
—
|
|
15,413
|
|
89
|
|
22,960
|
|
32,670
|
|
19,220
|
|
Heva (5)
|
|
4,210
|
|
—
|
|
0.08
|
|
—
|
|
—
|
|
—
|
|
—
|
|
350
|
|
—
|
|
—
|
|
—
|
|
Hosco (5)
|
|
7,650
|
|
—
|
|
0.04
|
|
—
|
|
—
|
|
—
|
|
—
|
|
314
|
|
—
|
|
—
|
|
—
|
|
Rio Grande Silver(10)
|
|
3,078
|
|
10.7
|
|
0.01
|
|
1.3
|
|
1.1
|
|
—
|
|
3,097
|
|
36
|
|
40,990
|
|
34,980
|
|
—
|
|
Star (11)(b)
|
|
3,157
|
|
2.9
|
|
—
|
|
5.6
|
|
5.5
|
|
—
|
|
9,432
|
|
—
|
|
178,670
|
|
174,450
|
|
—
|
| Monte Cristo (12)
|
|
913
|
|
0.3
|
|
0.14
|
|
—
|
|
—
|
|
—
|
|
271
|
|
131
|
|
—
|
|
—
|
|
—
|
| Rock Creek (13)
|
|
97,573
|
|
1.5
|
|
—
|
|
—
|
|
—
|
|
0.7
|
|
148,094
|
|
—
|
|
—
|
|
—
|
|
655,070
|
|
Montanore (14)
|
|
112,185
|
|
1.6
|
|
—
|
|
—
|
|
—
|
|
0.7
|
|
183,346
|
|
—
|
|
—
|
|
—
|
|
759,420
|
| Total |
|
244,041
|
|
|
|
|
|
|
|
|
|
|
|
463,938
|
|
1,833
|
|
588,260
|
|
572,560
|
|
1,433,710
|
| | | | | | | | | | | | | | | | | | | | | |
|
|
|
| Note: All estimates are in-situ except for the proven reserves at
Greens Creek and San Sebastian which are in surface stockpiles.
Resources are exclusive of reserves. |
|
|
(a) |
|
Mineral reserves are based on $1200 gold, $14.50 silver, $0.90
lead, $1.05 zinc, unless otherwise stated.
|
| |
|
(b) | |
Mineral resources are based on $1350 gold, $21 silver, $0.95 lead,
$1.10 zinc and $3.00 copper, unless otherwise stated.
|
| |
|
(1) | |
Mineral reserves are based on $1200 gold and a US$/CAN$ exchange
rate of 1:1.4 Reserve diluted to an average of 34.7% to minimum
width of 9.8 feet (3m).
|
| |
|
| |
Open pit mineral reserves of the Principal Mine were estimated in
February 2011 by BBA Inc. based on $950 gold and a US$/CAN$ exchange
rate of 1:1. Reserve diluted to 10%
|
| |
|
| | Technical Report on the Pre-Feasibility Study for the Casa
Berardi Principal Zone Open-Pit Project, La Sarre, Quebec, February
2011 |
| |
|
| | Prepared by: Patrice Live, Eng. - BBA Inc.; Amanda Fitch, Jr.
Eng. - BBA Inc.; Andre Allaire, Eng., M. Eng., Ph.D. - BBA |
| |
|
(2) | |
Measured and indicated resources from Gold Hunter and Lucky Friday
vein systems are diluted and factored for expected mining recovery.
|
| |
|
(3) | |
Measured, indicated and inferred resources are based on $1,350
gold and a US$/CAN$ exchange rate of 1:1.4 Underground resources
are reported at a minimum mining width of 6.6 to 9.8 feet (2 m to
3 m)
|
| |
|
| |
Open pit mineral resources of the Principal Mine were estimated in
February 2011 by BBA Inc. based on $950 gold and a US$/CAN$ exchange
rate of 1:1
|
| |
|
| | Technical Report on the Pre-Feasibility Study for the Casa
Berardi Principal Zone Open-Pit Project, La Sarre, Quebec, February
2011 |
| |
|
| | Prepared by: Patrice Live, Eng. - BBA Inc.; Amanda Fitch, Jr.
Eng. - BBA Inc.; Andre Allaire, Eng., M. Eng., Ph.D. - BBA |
| |
|
| |
Open pit mineral resources of the 160 Zone were estimated by
InnovExplo Inc., effective date 24 August, 2011, based on $1,250
gold and a US$/CAN$ exchange rate of 1:1, Resources diluted to 12%
|
| |
|
| | Preliminary Economic Assessment on the Casa Berardi Mine - Zone
160, May 4, 2012 |
| |
|
| | Prepared by: Nathalie Gauthier, Eng., P.Eng., - InnovExplo;
Gilles Carrier, Eng., Aurizon Mines Ltd. |
| |
|
(4) | |
Indicated resources reported at a minimum mining width of 6.6 feet
(2 m) for Hugh Zone and 4.9 feet (1.5 m) for Andrea Vein, Middle
Vein, and North Vein. East Francine resources reported at actual
vein width.
|
| |
|
| |
San Sebastian Hugh Zone also contains 8,420 tons of copper at 1.7%
Cu within 499,200 tons of indicated resource.
|
| |
|
(5) | |
Measured, indicated and inferred resources were estimated in by
Goldminds Geoservices Inc. with effective date 12-July-2013, and
are based on $1,300 gold and a US$/CAN$ exchange rate of 1:1.
|
| |
|
| |
The resources are in-situ without dilution and material loss.
|
| |
|
| | NI43-101 Technical Report, Mineral Resource Update, Heva-Hosco
Gold Projects, Rouyn-Noranda, Quebec, Hecla Quebec, December 2013 |
| |
|
| | Prepared by: Claude Duplessis, Eng. Project Manager - GoldMinds
Geoservices Inc.; Maxime Dupéré, P.Geo - SGS Canada Inc. (Geostat) |
| |
|
(6) | |
Indicated resources reported at a minimum mining width of 6.0 feet
for Bulldog; resources based on $26.5 Ag, $0.85 Pb, and $0.85 Zn
|
| |
|
(7) | |
Indicated resources reported at a minimum mining width of 4.3 feet.
|
| |
|
(8) | |
Inferred resources from Gold Hunter and Lucky Friday vein systems
are diluted and factored for expected mining recovery.
|
| |
|
(9) | |
Inferred resources reported at a minimum mining width of 6.6 feet
(2 m) for Hugh Zone and 4.9 feet (1.5 m) for Andrea Vein, Middle
Vein, and North Vein. East Francine resources reported at actual
vein width.
|
| |
|
| |
San Sebastian Hugh Zone also contains 19,220 tons of copper at 1.5%
within 1,311,300 tons of inferred resource.
|
| |
|
(10) | |
Inferred resources reported at a minimum mining width of 6.0 feet
for Bulldog, 5.0 feet for Equity & North Amethyst veins; resources
based on $1400 Au, $26.5 Ag, $0.85 Pb, and $0.85 Zn.
|
| |
|
(11) | |
Inferred resources reported at a minimum mining width of 4.3 feet.
|
| |
|
(12) | |
Inferred resource reported at a minimum mining width of 5.0 feet;
resources based on $1400 Au, $26.5 Ag.
|
| |
|
(13) | |
Inferred resource reported at a minimum thickness of 15 feet; Rock
Creek also contains 655,070 tons of copper at 0.7% within stated
inferred resource tonnage.
|
| |
|
| |
Inferred resources at Rock Creek adjusted given mining
restrictions as defined by U.S.Forest Service - Kootenai National
Forest in the June 2003 ‘Record of Decision, Rock Creek Project’.
|
| |
|
(14) | |
Inferred resource reported at a minimum thickness of 15 feet;
Montanore also contains 759,420 tons of copper at 0.7% within
stated inferred resource tonnage.
|
| |
|
| |
Inferred resources at Montanore adjusted given mining restrictions
as defined by U.S.Forest Service, Kootenai National Forest,
Montana DEQ in the December 2015 ‘Joint Final EIS, Montanore
Project’ and the February 2016 U.S. Forest Service - Kootenai
National Forest ‘Record of Decision, Montanore Project’.
|
| |
|
|
* Totals may not represent the sum of parts due to rounding
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20170223005490/en/
Hecla Mining Company
Mike Westerlund, 800-HECLA91 (800-432-5291)
Vice
President - Investor Relations
hmc-info@hecla-mining.com
http://www.hecla-mining.com
Source: Hecla Mining Company