HECLA MINING CO/DE/ (HL) FY 2024 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
Overview
Hecla Mining Company stands as North America's leading silver producer, with a rich heritage dating back to 1891. Our operations at Greens Creek and Lucky Friday, produced 45% of 2023 U.S. silver production, complemented by significant gold production from Casa Berardi and Greens Creek. We began ramp-up of the Keno Hill mill during the second quarter of 2023. Our strategic positioning in the stable jurisdictions of U.S. and Canada provides us with distinct operational advantages and reduced political risk compared to our global peers. Our operational and strategic framework centers on three core pillars:
1.
Sustainable production growth
2.
Resource development
3.
Operational excellence and safety
2024 Highlights
Operational Achievements:
•
Production - Delivered 16.2 million ounces of silver and 141,923 ounces of gold. See Consolidated Results of Operations below for information on total cost of sales, as well as cash costs and AISC, each after by-product credits, per silver and gold ounce for 2024, 2023 and 2022.
•
Lucky Friday Recovery - Successfully restored to full production in the first quarter, delivering 4.9 million ounces of silver, after operations were suspended due to an underground fire in August 2023.
•
Keno Hill Success - Produced 2.8 million ounces of silver, meeting production guidance of 2.7 - 3.0 million ounces, despite reduced fourth quarter throughput due to power conservation measures by Yukon Energy Corp.
•
Diversification Milestone - Copper became a payable metal for Greens Creek, resulting in a new revenue stream that generated $0.4 million of copper sales.
Financial Performance:
•
Revenue Generation - Achieved record sales of $929.9 million.
•
Shareholder Returns - Generated net income applicable to common stockholders of $35.3 million and returned $24.9 million to our common stockholders through dividend payments. Contributing to net income was $50.0 million in insurance proceeds related to the Lucky Friday fire.
•
Continued Investment in Operations - Made capital expenditures of approximately $214.5 million, including $47.8 million at Greens Creek, $49.6 million at Lucky Friday, $60.7 million at Casa Berardi and $54.9 million at Keno Hill.
•
Exploration - Incurred $27.3 million on exploration and pre-development activities.
•
Improved Liquidity - Raised $58.4 million in common stock sales under our ATM program which were utilized to make repayments on our outstanding revolving credit facility balance.
Our average realized prices for silver, gold and zinc increased in 2024 compared to 2023 while lead decreased. Our average realized silver, gold and lead increased while zinc decreased in 2023 compared to 2022. See the Consolidated Results of Operations section below for information on our average realized metals prices for 2024, 2023 and 2022. Lead and zinc represent important by-products at our Greens Creek and Lucky Friday segments, and gold is also a significant by-product at Greens Creek. Copper is a minor by-product credit at Greens Creek, in addition to lead and zinc at Keno Hill.
See the Consolidated Results of Operations section below for a discussion of the factors impacting income applicable to common stockholders for the three years ended December 31, 2024, 2023 and 2022.
63
Key Issues Impacting our Business
Our current business strategy is to focus our financial and human resources in the following areas:
•
operating our properties safely, in an environmentally responsible and cost-effective manner;
•
strengthen balance sheet to preserve our financial position in varying metals price and operational environments, improve capital allocation framework with a focus on ROIC and increasing free cash flow;
•
improving and optimizing operations at all sites, which includes incurring costs for new technologies and equipment, and implementing standardized systems and processes;
•
optimize asset portfolio and identify growth opportunities;
•
expanding our proven and probable reserves, mineral resources and production capacity at our properties;
•
advancing the development and ramp up of the Keno Hill mine to profitability;
•
seeking opportunities to acquire and invest in mining and exploration properties and companies;
•
advancing permitting of the Libby Exploration project in Montana;
•
enhance ESG performance and risk management systems;
•
build high-performing teams and strengthen organizational capabilities; and
•
maintaining and investing in exploration and pre-development projects in the vicinities of mining districts and projects we believe to be under-explored and under-invested: Greens Creek on Alaska's Admiralty Island located near Juneau; North Idaho's Silver Valley in the historic Coeur d'Alene Mining District; our projects located in two districts in Nevada; our projects in the Keno Hill mining district in the Yukon Territory, Canada; northwestern Montana; and the Republic Mining District in Washington state.
We strive to achieve excellent mine safety and health performance. We seek to implement this goal by: training employees in safe work practices; establishing, following and improving safety standards; investigating accidents, incidents and losses to avoid recurrence; involving employees in the establishment of safety standards; and participating in the National Mining Association’s CORESafety program. We seek to implement reasonable best practices with respect to mine safety and emergency preparedness. We respond to issues outlined in investigations and inspections by MSHA, the Commission of Labor Standards, Pay Equity and Occupational Health and Safety in Quebec, the Workers' Safety and Compensation Board in the Yukon and the Mexico Ministry of Economy and Mining and continue to evaluate our safety practices. There can be no assurance that our practices will mitigate or eliminate all safety risks. Achieving and maintaining compliance with regulations will be challenging and may increase our operating costs. See Item 1A. Risk Factors - We face substantial governmental regulation, including the Mine Safety and Health Act, various environmental laws and regulations and the 1872 Mining Law.
A number of key factors may impact the execution of our strategy, including regulatory issues, metals prices and inflationary pressures on input costs. Metals prices can be very volatile and are influenced by a number of factors beyond our control (except on a limited basis through the use of derivative contracts). See Item 7. Critical Accounting Estimates and Note 10 of Notes to Consolidated Financial Statements. While we believe longer-term global economic and industrial trends could result in continued demand for the metals we produce, prices have been volatile and there can be no assurance that current prices will continue.
Volatility in global financial markets and other factors can pose a significant challenge to our ability to access credit and equity markets, should we need to do so. We utilize forward contracts to manage exposure to declines in the prices of (i) silver, gold, zinc and lead contained in our concentrates that have been shipped but have not yet settled, and (ii) from time to time zinc and lead that we forecast for future concentrate shipments. In addition, we have in place a $225.0 million revolving credit agreement. As of December 31, 2024, $29.2 million of the facility was utilized, with $6.2 million being used for letters of credit, $23.0 million was drawn on the facility, leaving approximately $195.8 million available for borrowing.
Another challenge for us is the risk associated with environmental litigation and ongoing reclamation activities. As described in Item 1A. Risk Factors and in Note 16 of Notes to Consolidated Financial Statements, it is possible that our estimate of these liabilities may change in the future, affecting our strategic plans. We are involved in various environmental legal matters and the estimate of our environmental liabilities and liquidity needs, as well as our strategic plans, may be significantly impacted as a result of these matters or new matters that may arise. We strive to ensure that our activities are conducted in compliance with applicable laws and regulations and attempt to resolve environmental litigation on terms as favorable to us as possible.
Reserve and resource estimation is a major risk inherent in mining. Our reserve and resource estimates, which underlie (i) our mining and investment plans, (ii) the valuation of a significant portion of our long-term assets and (iii) depreciation, depletion and
64
amortization expense, may change based on economic factors and actual production experience. Until ore is mined and processed, the volumes and grades of our reserves and resources must be considered as estimates. Our reserves are depleted as we mine. Reserves and resources can also change as a result of changes in economic and operating assumptions. See Item 1A. Risk Factors - Our mineral reserve and resource estimates may be imprecise.
Consolidated Results of Operations
Total metal sales for the years ended December 31, 2024, 2023 and 2022, and the approximate variances attributed to differences in metals prices, sales volumes and smelter terms, were as follows:
| (in thousands) | Silver | Gold | Base metals | Less: smelter and refining charges | Total sales of products | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | $ | 265,054 | $ | 298,910 | $ | 206,441 | $ | (51,973 | ) | $ | 718,432 | |||||||||
| Variances - 2023 versus 2022: | ||||||||||||||||||||
| Price | 19,682 | 18,044 | (2,897 | ) | (624 | ) | 34,205 | |||||||||||||
| Volume | 17,548 | (42,343 | ) | (14,586 | ) | 148 | (39,233 | ) | ||||||||||||
| Smelter terms | — | — | — | 1,540 | 1,540 | |||||||||||||||
| 2023 | 302,284 | 274,611 | 188,958 | (50,909 | ) | 714,944 | ||||||||||||||
| Variances - 2024 versus 2023: | ||||||||||||||||||||
| Price | 76,019 | 61,309 | (2,873 | ) | 10,743 | 145,198 | ||||||||||||||
| Volume | 35,677 | (17,664 | ) | 32,321 | (2,485 | ) | 47,849 | |||||||||||||
| Smelter terms | — | — | — | 1,378 | 1,378 | |||||||||||||||
| 2024 | $ | 413,980 | $ | 318,256 | $ | 218,406 | $ | (41,273 | ) | $ | 909,369 |
Average market and realized metals prices for 2024, 2023 and 2022 were as follows:
| Average price for the year ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||
| Silver | Realized price per ounce | $ | 28.58 | $ | 23.33 | $ | 21.53 | ||||||
| London PM Fix ($/ounce) | 28.24 | 23.39 | 21.75 | ||||||||||
| Gold | Realized price per ounce | 2,403 | 1,939 | 1,803 | |||||||||
| London PM Fix ($/ounce) | 2,387 | 1,943 | 1,801 | ||||||||||
| Lead | Realized price per pound | 0.97 | 1.03 | 1.01 | |||||||||
| LME Final Cash Buyer ($/pound) | 0.94 | 0.97 | 0.98 | ||||||||||
| Zinc | Realized price per pound | 1.37 | 1.35 | 1.41 | |||||||||
| LME Final Cash Buyer ($/pound) | $ | 1.26 | $ | 1.20 | $ | 1.58 | |||||||
| Copper | Realized price per pound | 4.20 | — | — | |||||||||
| LME Final Cash Buyer ($/pound) | $ | 4.15 | NA | NA |
Average realized prices differ from average market prices primarily because concentrate sales are generally recorded as revenues at the time of shipment at forward prices for the estimated month of settlement, which differ from average market prices. Due to the time elapsed between shipment of concentrates and final settlement with customers, we must estimate the prices at which sales of our metals will be settled. Previously recorded sales are adjusted to estimated settlement metals prices each period through final settlement. For 2024 and 2023, we recorded net positive price adjustments to provisional settlements of $22.9 million and $18.2 million, respectively, and $20.8 million in net negative price adjustments to provisional settlements in 2022. The price adjustments related to silver, gold, zinc and lead contained in our concentrate sales were partially offset by gains and losses on forward contracts for those metals for each year (see Note 10 of Notes to Consolidated Financial Statements for more information). The gains and losses on these contracts are included in revenues and impact the realized prices for silver, gold, lead and zinc. Realized prices are calculated by dividing gross revenues for each metal (which include the price adjustments and gains and losses on the forward contracts discussed above) by the payable quantities of each metal included in products sold during the period.
65
Total metals production and sales volumes for each period are shown in the following table:
| Year Ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||
| Silver - | Ounces produced | 16,169,930 | 14,342,863 | 14,182,987 | |||||||||
| Payable ounces sold | 14,485,158 | 12,955,006 | 12,311,595 | ||||||||||
| Gold - | Ounces produced | 141,923 | 151,259 | 175,807 | |||||||||
| Payable ounces sold | 132,442 | 141,602 | 165,818 | ||||||||||
| Lead - | Tons produced | 52,515 | 40,347 | 48,713 | |||||||||
| Payable tons sold | 44,795 | 35,429 | 41,423 | ||||||||||
| Zinc - | Tons produced | 66,308 | 60,579 | 64,748 | |||||||||
| Payable tons sold | 47,593 | 43,050 | 43,658 | ||||||||||
| Copper - | Tons produced | 1,874 | 1,823 | 1,904 | |||||||||
| Payable tons sold | 50 | — | — |
The difference between what we report as “ounces/tons produced” and “payable ounces/tons sold” is attributable to the difference between the quantities of metals contained in our products versus the portion of those metals actually paid for by our customers pursuant to of our sales contract terms. Differences can also arise from inventory changes incidental to shipping schedules, or variances in ore grades which impact the amount of metals contained in concentrates produced and sold.
Sales, total cost of sales, gross profit (loss), Cash Cost, After By-product Credits, per Ounce (“Cash Cost”) (non-GAAP) and AISC (non-GAAP) at our operating units for 2024, 2023 and 2022 were as follows (in thousands, except for Cash Cost and AISC):
| Silver | Gold | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Greens Creek | Lucky Friday | Keno Hill | Total Silver (2) | Casa Berardi | Other (3) | Total Gold | ||||||||||||||||||||||
| 2024: | ||||||||||||||||||||||||||||
| Sales | $ | 421,574 | $ | 203,154 | $ | 74,962 | $ | 699,690 | $ | 209,679 | $ | 20,556 | $ | 230,235 | ||||||||||||||
| Total cost of sales | (268,127 | ) | (144,485 | ) | (74,962 | ) | (487,574 | ) | (223,614 | ) | (20,527 | ) | (244,141 | ) | ||||||||||||||
| Gross profit (loss) | $ | 153,447 | $ | 58,669 | $ | — | $ | 212,116 | $ | (13,935 | ) | $ | 29 | $ | (13,906 | ) | ||||||||||||
| Cash Cost, After By-product Credits, per Silver or Gold Ounce (1) | $ | (0.05 | ) | $ | 7.80 | $ | 2.72 | $ | 1,762 | $ | 1,762 | |||||||||||||||||
| AISC, After By-product Credits, per Silver or Gold Ounce (1) | $ | 5.65 | $ | 16.50 | $ | 13.06 | $ | 1,990 | $ | 1,990 | ||||||||||||||||||
| 2023: | ||||||||||||||||||||||||||||
| Sales | $ | 384,504 | $ | 116,284 | $ | 35,518 | $ | 536,306 | $ | 177,678 | $ | 6,243 | $ | 183,921 | ||||||||||||||
| Total cost of sales | (259,895 | ) | (84,185 | ) | (35,518 | ) | (379,598 | ) | (221,341 | ) | (6,339 | ) | (227,680 | ) | ||||||||||||||
| Gross profit (loss) | $ | 124,609 | $ | 32,099 | $ | — | $ | 156,708 | $ | (43,663 | ) | $ | (96 | ) | $ | (43,759 | ) | |||||||||||
| Cash Cost, After By-product Credits, per Silver or Gold Ounce (1) | $ | 2.53 | $ | 5.51 | $ | 3.23 | $ | 1,652 | $ | 1,652 | ||||||||||||||||||
| AISC, After By-product Credits, per Silver or Gold Ounce (1) | $ | 7.14 | $ | 12.21 | 11.76 | $ | 2,048 | $ | 2,048 | |||||||||||||||||||
| 2022: | ||||||||||||||||||||||||||||
| Sales | $ | 335,062 | $ | 147,814 | $ | — | $ | 482,876 | $ | 235,136 | $ | 893 | $ | 236,029 | ||||||||||||||
| Total cost of sales | (232,718 | ) | (116,598 | ) | — | (349,316 | ) | (248,898 | ) | (4,535 | ) | (253,433 | ) | |||||||||||||||
| Gross profit (loss) | $ | 102,344 | $ | 31,216 | $ | — | $ | 133,560 | $ | (13,762 | ) | $ | (3,642 | ) | $ | (17,404 | ) | |||||||||||
| Cash Cost, After By-product Credits, per Silver or Gold Ounce (1) | $ | 0.70 | $ | 5.06 | $ | 2.06 | $ | 1,478 | $ | 1,478 | ||||||||||||||||||
| AISC, After By-product Credits, per Silver or Gold Ounce (1) | $ | 5.17 | $ | 12.86 | $ | 10.66 | $ | 1,773 | $ | 1,773 |
(1)
A reconciliation of these non-GAAP measures to total cost of sales, the most comparable GAAP measure, can be found below in Reconciliation of Total Cost of Sales (GAAP) to Cash Cost, Before By-product Credits and Cash Cost, After By-product Credits (non-GAAP) and All-In Sustaining Cost, Before By-product Credits and All-In Sustaining Cost, After By-product Credits (non-GAAP).
(2)
The calculation of AISC for our consolidated silver properties includes corporate costs for general and administrative expense, sustaining capital and production, and related costs and sustaining capital expenditures for Lucky Friday excluding costs incurred during suspension of production from August 2023 until the resumption of operations on January 9, 2024.
66
(3)
Other includes $20.6 million of sales and $20.5 million in total cost of sales for the year ended December 31, 2024; $6.2 million of sales and $6.3 million of total cost of sales for the year ended December 31, 2023; and $0.9 million of sales and $4.5 million of total cost of sales for the year ended December 31, 2022 related to the Company's environmental services business and Nevada.
While revenue from zinc, lead and gold by-products is significant, we believe that identification of silver as the primary product of Greens Creek, Lucky Friday, and Keno Hill is appropriate because:
•
silver has historically accounted for a higher proportion of revenue than any other metal and is expected to do so in the future;
•
we have historically presented the Greens Creek and Lucky Friday units as primary silver producers, based on the original analysis that justified putting the project into production, and the same analysis applies to the Keno Hill unit, and further we believe that consistency in disclosure is important to our investors regardless of the relationships of metals prices and production from year to year;
•
metallurgical treatment maximizes silver recovery;
•
the Greens Creek, Lucky Friday and Keno Hill deposits are massive sulfide deposits containing an unusually high proportion of silver; and
•
in most of their working areas, Greens Creek, Lucky Friday and Keno Hill utilize selective mining methods in which silver is the metal targeted for highest recovery.
Accordingly, we believe the identification of gold, lead, zinc and copper as by-product credits at Greens Creek, Lucky Friday and Keno Hill is appropriate because of their lower economic value compared to silver and due to the fact that silver is the primary product we intend to produce at those locations. In addition, we have not consistently received sufficient revenue from any single by-product metal to warrant classification of such as a co-product.
We periodically review our revenues to ensure that reporting of primary products and by-products is appropriate. Because for Greens Creek, Lucky Friday and Keno Hill we consider zinc, lead, gold and copper to be by-products of our silver production, the values of these metals from Greens Creek and Keno Hill only offset operating costs within our calculations of Cash Cost, After By-product Credits, per Silver Ounce and AISC, After By-product Credits, per Silver Ounce. We currently do not report Cash Cost, After By-product Credits, per Silver Ounce and AISC, After By-product Credits, per Silver Ounce for our Keno Hill operation as it is in the production ramp-up phase and has not met our definition of commercial production. We define an operation as being in commercial production upon achievement of the following criteria:
•
Completion of operational commissioning of each major mine and mill component;
•
Demonstrated ability to mine and mill consistently and without significant interruption, defined as 75% of historical production levels or mill design capacity over a period of 30 days;
•
Silver recoveries are at or near expected steady-state production levels;
•
All major capital expenditures have been completed; and
•
A significant portion of available funding is directed towards operating activities.
Determination of when these criteria have been met requires the use of judgment, and our definition of commercial production may differ from that of other mining companies.
As Keno Hill has not yet been determined to be in commercial production, it's costs and by-product credits are excluded from our consolidated Cash Cost, After By-product Credits, per Silver Ounce and AISC, After By-product Credits, per Silver Ounce because (i) by definition it has not reached the sustaining stage and (ii) including its costs and by-product credits we believe would distort consolidated Cash Cost, After By-product Credits, per Silver Ounce and AISC, After By-product Credits, per Silver Ounce of our operating silver mines that are in commercial production and operating as designed, and not facilitate a meaningful comparison of our performance versus that of our peers.
We believe the identification of silver as a by-product credit is appropriate at Casa Berardi because of its lower economic value compared to gold and due to the fact that gold is the primary product we intend to produce. In addition, we do not receive sufficient revenue from silver at the Casa Berardi to warrant classification of such as a co-product. Because we consider silver to be a by-product of our gold production at Casa Berardi, the value of silver offsets operating costs within our calculations of Cash Cost, After By-product Credits, per Gold Ounce and AISC, After By-product Credits, per Gold Ounce.
67
For the year ended December 31, 2024, we reported net income applicable to common stockholders of $35.3 million compared to a net loss of $84.8 million and net loss of $37.9 million in 2023 and 2022, respectively. The following factors contributed to those differences:
•
Variances in gross profit (loss) at our operations as illustrated in the table above. See the Greens Creek, Lucky Friday, Keno Hill, and Casa Berardi sections below.
•
General and administrative costs were $45.4 million, $42.7 million and $43.4 million in 2024, 2023 and 2022 respectively. The increase in 2024 of $2.7 million reflects non-recurring costs associated with the former CEO's retirement. The decrease in 2023 of $0.7 million reflects lower incentive compensation accruals compared to 2022 partially offset by annual compensation adjustments effective July 1.
•
Exploration and pre-development expense was $27.3 million, $32.5 million and $46.0 million in 2024, 2023 and 2022, respectively. In 2024 exploration and pre-development expense decreased by $5.2 million as exploration activities were focused primarily at Greens Creek and Keno Hill, with additional pre-development work at the Libby Exploration project.
•
Provision for closed operations and environmental matters was $6.8 million in 2024 compared to $7.6 million in 2023 and $8.8 million in 2022. The decrease of $0.8 million for 2024 compared to 2023 was due to the recognition of an additional reclamation provision at Johnny M in 2023. The decrease of $1.2 million for 2023 compared to 2022 is primarily due to less reclamation activities at Johnny M in 2023 compared to 2022.
•
During 2024 we recorded a $14.5 million write down of property, plant and equipment which had no salvage value. Of this amount, $13.9 million related to the Lucky Friday remote vein miner machine for which (i) we no longer had a use following the success of the UCB mining method at Lucky Friday, (ii) we had been unsuccessful in locating a buyer, and (iii) the vendor advised us during the period that it would discontinue support for the program.
•
Ramp-up and suspension costs for the years ended December 31, 2024, 2023 and 2022 are summarized in the table below (in thousands)
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| Keno Hill | $ | 26,754 | $ | 29,793 | $ | 2,254 | |||||
| Lucky Friday | 2,207 | 25,548 | — | ||||||||
| Nevada | 12,304 | 16,549 | 19,743 | ||||||||
| Casa Berardi | — | 2,228 | — | ||||||||
| San Sebastian | 2,042 | 2,134 | 2,117 | ||||||||
| Total ramp-up and suspension costs | $ | 43,307 | $ | 76,252 | $ | 24,114 |
The costs incurred at Keno Hill during all periods were to ramp it up to full production. The costs incurred at Lucky Friday in 2024 ($2.2 million) were to ramp it up to full production, while in 2023, $25.5 million related to the suspension of production following the underground fire that occurred in the #2 shaft. $2.2 million was incurred at Casa Berardi due its operations being suspended for 20 days in June, 2023 due to Quebec wildfires. The costs incurred at San Sebastian and Nevada are holding costs as all operations at these sites were suspended during these periods.
•
Other operating income was $45.5 million, $1.4 million and an expense of $6.3 million in 2024, 2023 and 2022, respectively. The income in 2024 is primarily related to the Lucky Friday business interruption insurance proceeds of $50 million related to the aforementioned fire. The income in 2023 compared to the expense in 2022 was primarily due to the receipt of $5.9 million in insurance proceeds in May related to an insurance coverage lawsuit.
•
Fair value adjustments, net resulted in a loss of $2.2 million, gain of $2.9 million, and losses of $4.7 million in 2024, 2023 and 2022, respectively. The components for each period are summarized in the following table (in thousands):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Loss (gain) on derivative contracts | $ | (5,907 | ) | $ | 3,168 | $ | 844 | |||||
| Unrealized gain (loss) on investments in equity securities | 3,703 | (243 | ) | (5,632 | ) | |||||||
| Gain on disposition or exchange of investments | — | — | 65 | |||||||||
| Total fair value adjustments, net | $ | (2,204 | ) | $ | 2,925 | $ | (4,723 | ) |
68
•
Net foreign exchange gain of $7.6 million in 2024, compared to a loss of $3.8 million and gain of $7.2 million in 2023 and 2022, respectively, on translation of our monetary assets and liabilities at Casa Berardi, Keno Hill and San Sebastian.
•
Interest expense of $49.8 million, $43.3 million and $42.8 million in 2024, 2023 and 2022, respectively. The interest in 2024, 2023 and 2022 was primarily related to our Senior Notes with 2024 also including interest expense of $9.3 million on amounts drawn on our revolving credit facility.
•
Income and mining tax provision of $30.4 million in 2024, compared to a provision of $1.2 million and benefit of $7.6 million in 2023 and 2022, respectively.
Greens Creek
| Dollars are in thousands (except per ounce and per ton amounts) | Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Sales | $ | 421,574 | $ | 384,504 | $ | 335,062 | ||||||
| Cost of sales and other direct production costs | (214,677 | ) | (205,900 | ) | (183,807 | ) | ||||||
| Depreciation, depletion and amortization | (53,450 | ) | (53,995 | ) | (48,911 | ) | ||||||
| Total cost of sales | (268,127 | ) | (259,895 | ) | (232,718 | ) | ||||||
| Gross Profit | $ | 153,447 | $ | 124,609 | $ | 102,344 | ||||||
| Tons of ore milled | 895,318 | 914,796 | 881,445 | |||||||||
| Production: | ||||||||||||
| Silver (ounces) | 8,480,877 | 9,731,752 | 9,741,935 | |||||||||
| Gold (ounces) | 55,275 | 60,896 | 48,216 | |||||||||
| Lead (tons) | 18,320 | 19,578 | 19,480 | |||||||||
| Zinc (tons) | 51,288 | 51,496 | 52,312 | |||||||||
| Copper (tons) | 1,874 | 1,823 | 1,904 | |||||||||
| Payable metal quantities sold: | ||||||||||||
| Silver (ounces) | 7,331,502 | 8,493,040 | 8,234,010 | |||||||||
| Gold (ounces) | 45,201 | 49,790 | 35,508 | |||||||||
| Lead (tons) | 13,706 | 15,247 | 14,762 | |||||||||
| Zinc (tons) | 36,725 | 36,042 | 34,856 | |||||||||
| Copper (tons) | 50 | — | — | |||||||||
| Ore grades: | ||||||||||||
| Silver ounces per ton | 11.99 | 13.31 | 13.64 | |||||||||
| Gold ounces per ton | 0.09 | 0.09 | 0.08 | |||||||||
| Lead percent | 2.52 | 2.60 | 2.68 | |||||||||
| Zinc percent | 6.41 | 6.35 | 6.69 | |||||||||
| Copper percent | 0.27 | 0.26 | 0.28 | |||||||||
| Total production cost per ton | $ | 216.15 | $ | 204.20 | $ | 196.73 | ||||||
| Cash Cost, After By-product Credits, per Silver Ounce (1) | $ | (0.05 | ) | $ | 2.53 | $ | 0.70 | |||||
| AISC, After By-Product Credits, per Silver Ounce (1) | $ | 5.65 | $ | 7.14 | $ | 5.17 | ||||||
| Capital additions | $ | 47,795 | $ | 43,542 | $ | 36,898 |
(1)
A reconciliation of these non-GAAP measures to total cost of sales, the most comparable GAAP measure, can be found below in Reconciliation of Total Cost of Sales (GAAP) to Cash Cost, Before By-product Credits and Cash Cost, After By-product Credits (non-GAAP) and All-In Sustaining Cost, Before By-product Credits and All-In Sustaining Cost, After By-product Credits (non-GAAP). At Greens Creek, gold, zinc and lead are considered to be by-products of our silver production, and the values of those metals therefore offset operating costs within our calculations of Cash Cost and AISC, After By-product Credits, per Silver Ounce.
Gross profit increased by $28.8 million to $153.4 million in 2024 from $124.6 million in 2023, due to higher realized prices for all metals sold other than lead, partly offset by lower sales volumes for all metals, except zinc, and higher production costs which primarily consist of higher labor and contractor costs and higher equipment maintenance. See Item 1A. Risk Factors - Our profitability could be affected by inflation, including the prices of other commodities for a discussion of certain risks related to our operations profitability.
69
Gross profit increased by $22.3 million to $124.6 million in 2023 from $102.3 million in 2022, as higher realized prices for all metals sold other than zinc and higher payable metal quantities for all metals sold compared to 2022, was offset by higher production costs reflecting more tons milled, and related higher labor, maintenance and consumables costs. See Item 1A. Risk Factors - Our profitability could be affected by inflation, including the prices of other commodities for a discussion of certain risks related to our operations profitability.
Capital additions increased by $4.3 million in 2024 to $47.8 million compared to 2023. Significant components of the 2024 capital additions were $15.1 million on mobile equipment, a $5.3 million increase over 2023, $16.9 million on mine and primary ore access development, $6.5 million of definition drilling, and $3.8 million towards a concentrator.
The chart below illustrates the factors contributing to the variances in Cash Cost, After By-product Credits, Per Silver Ounce for 2024 compared to 2023 and 2022:
The following table summarizes the components of Cash Cost, After By-product Credits, per Silver Ounce:
| Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Cash Cost, Before By-product Credits, per Silver Ounce | $ | 27.19 | $ | 24.85 | $ | 23.20 | ||||||
| By-product credits per silver ounce | (27.24 | ) | (22.32 | ) | (22.50 | ) | ||||||
| Cash Cost, After By-product Credits, per Silver Ounce | $ | (0.05 | ) | $ | 2.53 | $ | 0.70 |
The following table summarizes the components of AISC, After By-product Credits, per Silver Ounce:
| Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| AISC, Before By-product Credits, per Silver Ounce | $ | 32.89 | $ | 29.46 | $ | 27.67 | ||||||
| By-product credits per silver ounce | (27.24 | ) | (22.32 | ) | (22.50 | ) | ||||||
| AISC, After By-product Credits, per Silver Ounce | $ | 5.65 | $ | 7.14 | $ | 5.17 |
The decrease in Cash Cost, After By-product Credits, per Silver Ounce in 2024 compared to 2023 was primarily due to higher by-product credits, primarily due to higher realized gold prices, partly offset by lower silver production due to 7 days of unplanned maintenance on the Semi-Autogenous Grinding ("SAG") mill variable frequency drive and lower grade material mined and higher production costs primarily related to higher labor and contractor costs driven by inflation and higher equipment maintenance costs.
70
AISC, After By-product Credits, decreased due to lower cash costs per ounce, partly offset by higher sustaining capital expenditures in 2024. The increase in Cash Cost and AISC, each After By-product Credits, per Silver Ounce in 2023 compared to 2022 was primarily due to higher production costs related to labor, maintenance and consumables and lower by-product credits.
Lucky Friday
| Dollars are in thousands (except per ounce and per ton amounts) | Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Sales | $ | 203,154 | $ | 116,284 | $ | 147,814 | ||||||
| Cost of sales and other direct production costs | (103,436 | ) | (59,860 | ) | (82,894 | ) | ||||||
| Depreciation, depletion and amortization | (41,049 | ) | (24,325 | ) | (33,704 | ) | ||||||
| Total cost of sales | (144,485 | ) | (84,185 | ) | (116,598 | ) | ||||||
| Gross profit | $ | 58,669 | $ | 32,099 | $ | 31,216 | ||||||
| Tons of ore milled | 406,541 | 231,129 | 356,907 | |||||||||
| Production: | ||||||||||||
| Silver (ounces) | 4,890,949 | 3,086,119 | 4,412,764 | |||||||||
| Lead (tons) | 31,265 | 19,543 | 29,233 | |||||||||
| Zinc (tons) | 13,513 | 7,944 | 12,436 | |||||||||
| Payable metal quantities sold: | ||||||||||||
| Silver (ounces) | 4,506,632 | 3,020,116 | 4,039,435 | |||||||||
| Lead (tons) | 28,577 | 19,079 | 26,660 | |||||||||
| Zinc (tons) | 9,735 | 6,160 | 8,802 | |||||||||
| Ore grades: | ||||||||||||
| Silver ounces per ton | 12.70 | 14.00 | 13.00 | |||||||||
| Lead percent | 8.20 | 8.90 | 8.70 | |||||||||
| Zinc percent | 3.90 | 4.10 | 3.90 | |||||||||
| Total production cost per ton | $ | 245.19 | $ | 218.45 | $ | 223.55 | ||||||
| Cash Cost, After By-product Credits, per Silver Ounce (1) | $ | 7.80 | $ | 5.51 | $ | 5.06 | ||||||
| AISC, After By-product Credits, per Silver Ounce (1) | $ | 16.50 | $ | 12.21 | $ | 12.86 | ||||||
| Capital additions | $ | 49,592 | $ | 65,337 | $ | 50,992 |
(1)
A reconciliation of these non-GAAP measures to total cost of sales, the most comparable GAAP measure, can be found below in Reconciliation of Total Cost of Sales (GAAP) to Cash Cost, Before By-product Credits and Cash Cost, After By-product Credits (non-GAAP) and All-In Sustaining Cost, Before By-product Credits and All-In Sustaining Cost, After By-product Credits (non-GAAP). At Lucky Friday, lead and zinc are considered to be by-products of our silver production, and the values of those metals therefore offset operating costs within our calculations of Cash Cost and AISC, each After By-product Credits, per Silver Ounce.
During August 2023, the production at the mine was suspended due to a fire that occurred while repairing an unused station in the #2 ventilation shaft, which is also the secondary egress (required by MSHA regulations). By early September, the fire had been extinguished, normal ventilation was reestablished and the workforce recalled. Following evaluation of alternatives, it was determined that in order to safely bring the mine back into production in the most rapid and cost effective way, a new secondary egress needed to be developed to bypass the damaged portion of the #2 shaft. The new egress involved extending an existing ramp 1,600 feet, installing a 290-foot-long manway raise, and developing an 850 foot ventilation raise. This work resulted in operations being suspended for the remainder of 2023, with the mine restarting production on January 9, 2024, and ramping up to full production during the first quarter. The Company has property and business interruption insurance coverage with an underground sub-limit of $50.0 million, and received the full coverage amount of $50.0 million in 2024. The discussion of Lucky Friday's results below for the years ended December 31, 2024 and 2023 has been impacted by this prior suspension of operations.
Gross profit in 2024 of $58.7 million, was $26.6 million higher than 2023, primarily due to higher realized prices for silver, and higher sales volumes for all metals produced due to the suspension of mining operations mentioned above. For the year ended December 31, 2024, $2.2 million of site specific suspension costs were included within Ramp-up and suspension costs on our consolidated statements of operations and comprehensive income (loss), compared to $25.5 million in 2023.
71
Gross profit in 2023 of $32.1 million, was $0.9 million higher than 2022, due to higher grades, higher realized silver and lead prices and higher tons milled per day prior to the shutdown in August 2023 compared to 2022. As mentioned above, in 2023, $25.5 million of site specific suspension costs were included within Ramp-up and suspension costs.
Total capital additions decreased by $15.7 million in 2024 to $49.6 million compared to 2023 as the prior year contained investments made to support sustained higher throughput and costs incurred to build the secondary egress following the August 2023 fire. Capital expenditures decreased as the prior year included expenditures for the installation of a service hoist, coarse ore bunker and shaft and related infrastructure.
The chart below illustrates the factors contributing to the variances in Cash Cost, After By-product Credits, Per Silver Ounce for 2024, 2023 and 2022.
The following table summarizes the components of Cash Cost, After By-product Credits, per Silver Ounce:
| Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Cash Cost, Before By-product Credits, per Silver Ounce | $ | 24.48 | $ | 21.45 | 23.23 | |||||||
| By-product credits per silver ounce | (16.68 | ) | (15.94 | ) | (18.17 | ) | ||||||
| Cash Cost, After By-product Credits, per Silver Ounce | $ | 7.80 | $ | 5.51 | $ | 5.06 |
The following table summarizes the components of AISC, After By-product Credits, per Silver Ounce:
| Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| AISC, Before By-product Credits, per Silver Ounce | $ | 33.18 | $ | 28.15 | $ | 31.03 | ||||||
| By-product credits per silver ounce | (16.68 | ) | (15.94 | ) | (18.17 | ) | ||||||
| AISC, After By-product Credits, per Silver Ounce | $ | 16.50 | $ | 12.21 | $ | 12.86 |
The increase in Cash Cost and AISC, each After By-product Credits, per Silver Ounce in 2024 compared to 2023 was due to higher production costs, and higher sustaining capital for AISC, partly offset by higher silver production and higher by-product credits. The increase in Cash Cost, After By-product Credits, per Silver Ounce in 2023 compared to 2022 was due to lower by-product credits
72
in 2023. The decrease in AISC, After By-product Credits, per Silver Ounce in 2023 compared to 2022 was due lower sustaining capital expenditures.
Keno Hill
| Dollars are in thousands (except per ounce and per ton amounts) | Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| Sales | $ | 74,962 | $ | 35,518 | ||||
| Cost of sales and other direct production costs | (58,826 | ) | (31,241 | ) | ||||
| Depreciation, depletion and amortization | (16,136 | ) | (4,277 | ) | ||||
| Total cost of sales | (74,962 | ) | (35,518 | ) | ||||
| Gross profit | $ | — | $ | — | ||||
| Tons of ore milled | 109,292 | 56,331 | ||||||
| Production: | ||||||||
| Silver (ounces) | 2,773,873 | 1,502,577 | ||||||
| Lead (tons) | 2,930 | 1,225 | ||||||
| Zinc (tons) | 1,507 | 1,139 | ||||||
| Payable metal quantities sold: | ||||||||
| Silver (ounces) | 2,623,469 | 1,419,173 | ||||||
| Lead (tons) | 2,513 | 848 | ||||||
| Zinc (tons) | 1,132 | 1,102 | ||||||
| Ore grades: | ||||||||
| Silver ounces per ton | 26.2 | 27.7 | ||||||
| Lead percent | 2.8 | % | 2.3 | % | ||||
| Zinc percent | 1.6 | % | 2.5 | % | ||||
| Capital additions | $ | 54,869 | $ | 44,672 |
We have not disclosed cost per ounce statistics for the Keno Hill operation as it is in the production ramp-up phase and has not met our definition of commercial production. See above "Consolidated Results of Operations" for our definition of commercial production. Determination of when those criteria have been met requires the use of judgment, and our definition of commercial production may differ from that of other mining companies.
We acquired our Keno Hill operations as part of the Alexco acquisition in September 2022 and have focused on development activities and began ramp-up of the mill during the second quarter of 2023. The average throughput during the year ended December 31, 2024, was 299 tons per day (the mine is currently permitted to a maximum of an average of 440 tons per day), with silver grades milled of 26.2 ounces per ton. Mill throughput was negatively impacted by events beginning in late August, 2024, and continuing into 2025 as described below.
From commencement of production until late August, 2024, ore production and mill throughput generally increased as planned, leading to increased levels of production (though still not reaching profitability or the permitted capacity at the mill). However, production was paused between August 27 and October 26 as a consequence of the heap leach failure at Victoria Gold’s Eagle Mine in late June 2024. This failure had several immediate and ongoing impacts on our operations. The primary impact was we were forced to suspend milling operations at Keno Hill on August 27 due to delays in receiving an authorization for mill construction and a permit modification Keno Hill’s dry stack tailings storage facility (“DSTF”). The delayed authorization and permit were a result of the focus of the Yukon Government (“YG”) and the First Nation of Na-Cho Nyäk Dun (“FNNND”) on Eagle Mine incident response and not on routine permitting matters. Mill operations resumed on October 26, 2024 after receiving the authorization and modification and completing related design and construction work on the DSTF. A second impact of the Eagle Mine incident was the expression of strong positions by the FNNND on continuing and future mining activities at projects within their Traditional Territory, where Keno Hill (and Eagle Mine) is located, including a call to halt mining production. We are committed to responsible and sustainable mining that governments and local communities support, including the FNNND. As such, we project that the matters described in this paragraph will impact production at Keno in 2025 as discussed below.
In late October 2024, Yukon Energy experienced a turbine failure at its hydroelectric plant in Whitehorse that it does not expect to repair until summer 2025. In published reports, the failed turbine is responsible for meeting as much as 40% of the winter demand for power in the Yukon Territory. That failure, combined with cold temperatures in the Yukon (and the resulting increase in demand for power), has caused Yukon Energy to throttle power to Keno Hill, which does not have sufficient backup generation capacity to fully
73
power the mine and the mill. As a result, on several occasions in late 2024, Keno Hill had insufficient power to run the mine and the mill. We estimate that this caused us in the fourth quarter to incur (i) a loss of approximately 130,000 ounces of silver production and (ii) labor costs for idled employees of approximately $500,000.
Power curtailment at Keno Hill has persisted into 2025, resulting in at least 8 days of operational stoppage as of the date of this report. We anticipate these disruptions will continue through the first quarter of 2025 due to cold temperatures and regional power supply constraints. Considering these power challenges, along with ongoing discussions with the YG and the FNNND regarding the Eagle Mine incident, we project 2025 silver production to remain comparable to 2024 levels, with growth expected to resume in 2026. In 2025, the Company's environmental remediation services group is also expected to increase construction activities, adding incremental demand on Keno Hill's infrastructure and resources. The projected flat production levels at Keno Hill for 2025 should allow us to focus on stakeholder outreach and ensuring we have local support for increasing production levels by 2026, as well as permitting, infrastructure and capital projects.
As stated above, Keno Hill has not been profitable for us at current throughput rates and prices. We estimate that to become profitable at current metals prices, throughput rates would need to reach approximately 500 to 600 tons per day, which would require permit modifications or new permits and significant capital expenditures. See Item 1A. Risk Factors - We may not realize all of the anticipated benefits from our acquisitions, including our 2022 acquisition of Alexco.
During the year ended December 31, 2024, Keno Hill recorded sales and total cost of sales of $75.0 million, related to the concentrate produced and sold during the ramp up. During the year ended December 31, 2024, $26.8 million of site specific ramp up costs were included within Ramp-up and suspension costs and $7.8 million of site specific exploration costs were included within Exploration and pre-development as reported on our consolidated statements of operations and comprehensive income (loss). During the year ended December 31, 2024, Keno Hill recorded capital additions of $54.9 million, of which $28.1 million related to mine development, $8.8 million related to the DSTF, $5.9 million related to mine mobile equipment, $3.2 million for camp upgrades and $2.9 million for the surface backfill plant.
During the year ended December 31, 2023, Keno Hill recorded sales and total cost of sales of $35.5 million, related to the concentrate produced and sold during the ramp up. During the year ended December 31, 2023, $29.8 million of site specific ramp up costs were included within Ramp-up and suspension costs and $4.7 million of site specific exploration costs were included within Exploration and pre-development as reported on our consolidated statements of operations and comprehensive (loss) income. During the year ended December 31, 2023, Keno Hill recorded capital additions of $44.7 million, of which $29.6 million related to mine development and $11.3 million to mobile equipment purchases, crusher modifications and camp upgrades.
74
Casa Berardi
| Dollars are in thousands (except per ounce and per ton amounts) | Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Sales | $ | 209,679 | $ | 177,678 | $ | 235,136 | ||||||
| Cost of sales and other direct production costs | (150,779 | ) | (155,304 | ) | (187,936 | ) | ||||||
| Depreciation, depletion and amortization | (72,835 | ) | (66,037 | ) | (60,962 | ) | ||||||
| Total cost of sales | (223,614 | ) | (221,341 | ) | (248,898 | ) | ||||||
| Gross loss | $ | (13,935 | ) | $ | (43,663 | ) | $ | (13,762 | ) | |||
| Tons of ore milled | 1,523,420 | 1,446,488 | 1,588,739 | |||||||||
| Production: | ||||||||||||
| Gold (ounces) | 86,648 | 90,363 | 127,590 | |||||||||
| Silver (ounces) | 24,231 | 22,415 | 28,289 | |||||||||
| Payable metal quantities sold: | ||||||||||||
| Gold (ounces) | 87,242 | 91,268 | 130,245 | |||||||||
| Silver (ounces) | 23,554 | 22,566 | 31,788 | |||||||||
| Ore grades: | ||||||||||||
| Gold ounces per ton | 0.07 | 0.07 | 0.09 | |||||||||
| Silver ounces per ton | 0.02 | 0.02 | 0.02 | |||||||||
| Total production cost per ton | $ | 100.58 | $ | 104.75 | $ | 117.89 | ||||||
| Cash Cost, After By-product Credits, per Gold Ounce (1) | $ | 1,762 | $ | 1,652 | $ | 1,478 | ||||||
| AISC, After By-product Credits, per Gold Ounce (1) | $ | 1,990 | $ | 2,048 | $ | 1,773 | ||||||
| Capital additions | $ | 60,704 | $ | 70,056 | $ | 39,667 |
(1)
A reconciliation of these non-GAAP measures to total cost of sales, the most comparable GAAP measure, can be found below in Reconciliation of Total Cost of Sales (GAAP) to Cash Cost, Before By-product Credits and Cash Cost, After By-product Credits (non-GAAP) and All-In Sustaining Cost, Before By-product Credits and All-In Sustaining Cost, After By-product Credits (non-GAAP). At Casa Berardi, silver is considered to be a by-product of our gold production, and the value of silver therefore offsets operating costs within our calculations of Cash Cost and AISC, each After By-product Credits, per Gold Ounce.
As part of the transition of the Casa Berardi mine from a combined underground and open pit operation to an open pit only operation, mining is ongoing at the 160 open pit, but the lower margin east mine underground operations were closed in July 2023 and, the only underground mining since July 2023 has been at the higher margin stopes of the west underground mine, which will be mined until they are exhausted (expected to occur in mid-2025), at which time most underground activity is expected to cease. Following the halt to underground mining, Casa Berardi is expected to only produce gold from the 160 open pit, and at lower volumes than historic production levels, with production expected to conclude at the 160 open pit in 2027. We forecast a gap in production commencing in 2027 and lasting until 2032 or later, when no ore is expected to be mined and no revenue is expected. During this hiatus, our focus is expected to be on investing in infrastructure and equipment, permitting and de-watering and stripping two expected new open pits, Principal and West Mine Crown Pillar. If we are able to successfully permit, design and construct the new open pits, then upon conclusion of the hiatus, the mine is expected to generate significant free cash flow at current gold prices.
Gross loss decreased by $29.7 million to $13.9 million in 2024 compared to $43.7 million in 2023. The decrease in gross loss primarily relates to an increase in realized gold prices, partly offset by lower gold sales volumes. For 2024, the benefit of lower production costs due to the closure of the east mine in July 2023, was largely offset by increased depreciation expense from the accelerated amortization of the west underground mine in the first half of 2024. See Item 1A. Risk Factors - Our profitability could be affected by inflation, including the prices of other commodities for a discussion of certain risks related to our operation's profitability.
Gross loss increased by $29.9 million to $43.7 million in 2023 compared to $13.8 million in 2022 as higher average realized gold prices did not offset the impact of lower gold production. This increase in gross loss includes $12.7 million in product inventory net realizable value write downs due to a combination of higher direct production costs and higher depreciation, depletion and amortization expense effective July 2023, reflecting the accelerated amortization of the west underground mine. The increase in gross loss was also due to the processing of lower grade ore tonnage from both the underground and surface operations, higher costs related to mill maintenance and optimization activities, higher underground maintenance costs resulting from repairs and replacements of major components for the production fleet, and higher fuel and other consumables costs, compared to 2022. Suspension costs amounted to $2.2 million for 2023, as Casa Berardi's operations were suspended for 20 days in June, due to wildfires in Quebec which resulted in the
75
Quebec Ministry of Natural Resources and Forests closing certain forest lands and access roads. No production or sales took place during the suspension period. See Item 1A. Risk Factors - Our profitability could be affected by inflation, including the prices of other commodities for a discussion of certain risks related to our operation's profitability.
Although Casa Berardi generated gross profits during the third and fourth quarter of 2024, it has generated gross losses for the last three years (including 2024) and for eight of the last ten quarters. This lack of profitability, the expected hiatus in future production discussed above, the uncertainty surrounding permitting and pit design and construction, and the time involved to resolve these uncertainties, has caused us to undertake a review of how Casa Berardi fits into the Company's future strategy. While it is possible we may continue down the path towards future production at the Principal and West Mine Crown Pillar pits, we are also examining potential strategic alternatives.
Total capital additions decreased by $9.4 million in 2024 compared to 2023 as the prior year contained a significant amount of purchases of new surface fleet equipment as the mine transitioned from an underground to an open pit operation. The majority of 2024 capital expenditures consisted of tailings dam construction costs. Total capital additions increased by $30.4 million in 2023 compared to 2022 primarily due to purchases of new surface fleet equipment, as mentioned above, and the construction of tailings storage facilities. Significant components of 2023 capital expenditures were tailings dam construction costs of $41.0 million, $18.2 million on machinery and equipment, and $11.2 million on development.
The chart below illustrates the factors contributing to Cash Cost, After By-product Credits, Per Gold Ounce for 2024, 2023 and 2022:
The following table summarizes the components of Cash Cost, After By-product Credits, per Gold Ounce:
| Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Cash Cost, Before By-product Credits, per Gold Ounce | $ | 1,770 | $ | 1,658 | $ | 1,483 | ||||||
| By-product credits per gold ounce | (8 | ) | (6 | ) | (5 | ) | ||||||
| Cash Cost, After By-product Credits, per Gold Ounce | $ | 1,762 | $ | 1,652 | $ | 1,478 |
The following table summarizes the components of AISC, After By-product Credits, per Gold Ounce:
76
| Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| AISC, Before By-product Credits, per Gold Ounce | $ | 1,998 | $ | 2,054 | $ | 1,778 | ||||||
| By-product credits per gold ounce | (8 | ) | (6 | ) | (5 | ) | ||||||
| AISC, After By-product Credits, per Gold Ounce | $ | 1,990 | $ | 2,048 | $ | 1,773 |
The increase in Cash Cost, After By-product Credits, per Gold Ounce for 2024 compared to 2023 and 2022 was primarily driven by lower gold production, partly offset by lower production costs due to the cessation of underground mining of the east mine in July 2023. The decrease in AISC, After By-product Credits, per Gold Ounce for 2024 compared to 2023 is primarily due to sustaining capital expenditures that were $16.0 million lower, primarily resulting from lower deferred development costs.
Corporate Matters
Employee Benefit Plans
Our defined benefit pension plans, while providing a significant benefit to our employees, have historically represented a significant liability to us. During 2024, the funded status of our plans assets decreased to $16.3 million at December 31, 2024 from $27.5 million at December 31, 2023. We do not expect to be required to contribute to our defined benefit plans in 2025, but we may choose to do so. See Note 6 of Notes to Consolidated Financial Statements for more information. We periodically examine the defined benefit pension plans and supplemental excess retirement plan for affordability and competitiveness.
Income and Mining Taxes
Our deferred tax assets and liabilities are measured at the currently enacted tax rates that are expected to apply in years in which they are expected to be paid for or realized. Each reporting period we assess the realizability of our tax assets. In assessing the need for a valuation allowance, we evaluate all significant available positive and negative evidence, including historical operating results, estimates of future sources of taxable income, carry-forward periods available, the existence of prudent and feasible tax planning strategies and other relevant factors.
Our organizational structure requires us to have two U.S. tax groups that do not consolidate. Hecla Mining Company and subsidiaries (“Hecla U.S. Group”) has a net deferred tax liability of $21.7 million at December 31, 2024 compared to a net deferred tax asset of $2.9 million at December 31, 2023. The decrease of $24.6 million is primarily related to utilization of tax loss carryforwards.
Klondex Mines Ltd (“Klondex”) is a separate U.S. tax group (“Nevada U.S. Group”) that has a net deferred tax liability of $30.8 million and $30.8 million at December 31, 2024 and 2023, respectively.
Our net Canadian deferred tax liability at December 31, 2024 was $57.8 million, a decrease of $16.3 million from the $74.1 million net deferred tax liability at December 31, 2023. The decrease was due to current period activity.
Our Mexican net deferred tax asset at December 31, 2024 remains at zero with no change from December 31, 2023. The valuation allowance decreased to $11.6 million due to utilization and expiration of deferred tax assets at our operations in Mexico.
As a result of the Tax Cuts and Jobs Act (“TCJA”) enacted in December 2017, under Internal Revenue Code Section 174, a requirement to capitalize and amortize research and experimental expenditures for tax years beginning after December 31, 2021 is now effective. This modification has not had a material impact.
As discussed in Note 7 of Notes to Consolidated Financial Statements, our effective tax rate for 2024 was 46%, reflecting a tax expense of $30.4 million on pre-tax income of $66.2 million, compared to a negative 1% for 2023, reflecting a tax expense of $1.2 million on a pre-tax loss of $83.0 million. We are subject to income taxes in the United States and other foreign jurisdictions. The overall effective tax rate will continue to be dependent upon the geographic distribution of our earnings in different jurisdictions, the U.S. deduction for percentage depletion, fluctuation in foreign currency exchange rates and deferred tax asset valuation allowance changes. As a result, the 2025 effective tax rate could vary significantly from that of 2024. The other relevant provisions of the TCJA that became effective in 2018 consist of global intangible low-taxed income tax and base erosion and anti-abuse tax; however, these provisions have not had a material impact.
77
Reconciliation of Total Cost of Sales to Cash Cost, Before By-product Credits and Cash Cost, After By-product Credits (non-GAAP) and All-In Sustaining Cost, Before By-product Credits and All-In Sustaining Cost, After By-product Credits (non-GAAP)
The tables below present reconciliations between the most comparable GAAP measure of total cost of sales to the non-GAAP measures of (i) Cash Cost, Before By-product Credits, (ii) Cash Cost, After By-product Credits, (iii) AISC, Before By-product Credits and (iv) AISC, After By-product Credits for our operations and for the Company for the years ended December 31, 2024, 2023 and 2022.
Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce are measures developed by precious metals companies (including the Silver Institute and the World Gold Council) in an effort to provide a uniform standard for comparison purposes. There can be no assurance, however, that these non-GAAP measures as we report them are the same as those reported by other mining companies.
Cash Cost, After By-product Credits, per Ounce is an important operating statistic that we utilize to measure each mine's operating performance. We use AISC, After By-product Credits, per Ounce as a measure of our mines' net cash flow after costs for reclamation and sustaining capital. This is similar to the Cash Cost, After By-product Credits, per Ounce non-GAAP measure we report, but also includes reclamation and sustaining capital costs. 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. Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce also allow us to benchmark the performance of each of our mines versus those of our competitors. As a silver and gold mining company, we also use these statistics on an aggregate basis - aggregating the Greens Creek and Lucky Friday mines to compare our performance with that of other silver mining companies. Similarly, these statistics are useful in identifying acquisition and investment opportunities as they provide a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics.
We have not disclosed cost per ounce statistics for the Keno Hill operation as it is in the production ramp-up phase and has not met our definition of commercial production. See above "Consolidated Results of Operations" for our definition of commercial production. Determination of when those criteria have been met requires the use of judgment, and our definition of commercial production may differ from that of other mining companies.
Cash Cost, Before By-product Credits and AISC, Before By-product Credits include 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 expense, on-site general and administrative costs, royalties and mining production taxes. AISC, Before By-product Credits for each mine also includes reclamation and sustaining capital costs. AISC, Before By-product Credits for our consolidated silver properties also includes corporate costs for general and administrative expense and sustaining capital costs. By-product credits include revenues earned from all metals other than the primary metal produced at each unit. As depicted in the tables below, by-product credits comprise an essential element of our silver unit cost structure, distinguishing our silver operations due to the polymetallic nature of their orebodies.
In addition to the uses described above, Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce provide management and investors an indication of operating cash flow, after consideration of the average price received from production. We also use these measurements for the comparative monitoring of performance of our mining operations period-to-period from a cash flow perspective.
Casa Berardi reports Cash Cost, After By-product Credits, per Gold Ounce and AISC, After By-product Credits, per Gold Ounce for the production of gold, their primary product, and by-product revenues earned from silver, which is a by-product at Casa Berardi. Only costs and ounces produced relating to units with the same primary product are combined to represent Cash Cost, After By-product Credits, per Ounce and AISC, After By-product Credits, per Ounce. Thus, the gold produced at Casa Berardi is not included as a by-product credit when calculating Cash Cost, After By-product Credits, per Silver Ounce and AISC, After By-product Credits, per Silver
78
Ounce for the total of Greens Creek and Lucky Friday, our combined silver properties. Similarly, the silver produced at our other three units is not included as a by-product credit when calculating the gold metrics for Casa Berardi
| In thousands (except per ounce amounts) | Year Ended December 31, 2024 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Greens Creek | Lucky Friday | Keno Hill | Corporate(2) | Total Silver | ||||||||||||||||
| Total cost of sales | $ | 268,127 | $ | 144,485 | $ | 74,962 | $ | — | $ | 487,574 | ||||||||||
| Depreciation, depletion and amortization | (53,450 | ) | (41,049 | ) | (16,136 | ) | — | (110,635 | ) | |||||||||||
| Treatment costs | 26,266 | 14,456 | — | — | 40,722 | |||||||||||||||
| Change in product inventory | (5,858 | ) | 2,090 | — | — | (3,768 | ) | |||||||||||||
| Reclamation and other costs | (4,481 | ) | (2,806 | ) | — | — | (7,287 | ) | ||||||||||||
| Exclusion of Lucky Friday cash costs (8) | — | (3,634 | ) | — | — | (3,634 | ) | |||||||||||||
| Exclusion of Keno Hill cash costs (6) | — | — | (58,826 | ) | — | (58,826 | ) | |||||||||||||
| Cash Cost, Before By-product Credits (1) | 230,604 | 113,542 | — | — | 344,146 | |||||||||||||||
| Reclamation | 3,141 | 891 | — | — | 4,032 | |||||||||||||||
| Sustaining capital | 45,214 | 44,864 | — | 1,532 | 91,610 | |||||||||||||||
| Exclusion of Lucky Friday sustaining costs (8) | — | (5,396 | ) | — | — | (5,396 | ) | |||||||||||||
| General and administrative | — | — | — | 45,405 | 45,405 | |||||||||||||||
| AISC, Before By-product Credits (1) | 278,959 | 153,901 | — | 46,937 | 479,797 | |||||||||||||||
| By-product credits: | ||||||||||||||||||||
| Zinc | (89,088 | ) | (26,244 | ) | — | — | (115,332 | ) | ||||||||||||
| Gold | (115,189 | ) | — | — | — | (115,189 | ) | |||||||||||||
| Lead | (26,374 | ) | (55,042 | ) | — | — | (81,416 | ) | ||||||||||||
| Copper | (409 | ) | — | — | — | (409 | ) | |||||||||||||
| Exclusion of Lucky Friday by-product credits (8) | — | 3,943 | — | — | 3,943 | |||||||||||||||
| Total By-product credits | (231,060 | ) | (77,343 | ) | — | — | (308,403 | ) | ||||||||||||
| Cash Cost, After By-product Credits | $ | (456 | ) | $ | 36,199 | $ | — | $ | — | $ | 35,743 | |||||||||
| AISC, After By-product Credits | $ | 47,899 | $ | 76,558 | $ | — | $ | 46,937 | $ | 171,394 | ||||||||||
| Ounces produced | 8,481 | 4,891 | 13,372 | |||||||||||||||||
| Exclusion of Lucky Friday ounces produced (8) | — | (253 | ) | (253 | ) | |||||||||||||||
| Divided by silver ounces produced | 8,481 | 4,638 | 13,119 | |||||||||||||||||
| Cash Cost, Before By-product Credits, per Silver Ounce | $ | 27.19 | $ | 24.48 | $ | 26.23 | ||||||||||||||
| By-product credits per ounce | (27.24 | ) | (16.68 | ) | (23.51 | ) | ||||||||||||||
| Cash Cost, After By-product Credits, per Silver Ounce | $ | (0.05 | ) | $ | 7.80 | $ | 2.72 | |||||||||||||
| AISC, Before By-product Credits, per Silver Ounce | $ | 32.89 | $ | 33.18 | $ | 36.57 | ||||||||||||||
| By-product credits per ounce | (27.24 | ) | (16.68 | ) | (23.51 | ) | ||||||||||||||
| AISC, After By-product Credits, per Silver Ounce | $ | 5.65 | $ | 16.50 | $ | 13.06 |
79
| In thousands (except per ounce amounts) | Year Ended December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Casa Berardi | Other(4) | Total Gold and Other | ||||||||||
| Total cost of sales | $ | 223,614 | $ | 20,527 | $ | 244,141 | ||||||
| Depreciation, depletion and amortization | (72,835 | ) | — | (72,835 | ) | |||||||
| Treatment costs | 153 | — | 153 | |||||||||
| Change in product inventory | 3,269 | — | 3,269 | |||||||||
| Reclamation and other costs | (823 | ) | — | (823 | ) | |||||||
| Exclusion of Other costs | — | (20,527 | ) | (20,527 | ) | |||||||
| Cash Cost, Before By-product Credits (1) | 153,378 | — | 153,378 | |||||||||
| Reclamation and other costs | 823 | — | 823 | |||||||||
| Sustaining capital | 18,963 | — | 18,963 | |||||||||
| AISC, Before By-product Credits (1) | 173,164 | — | 173,164 | |||||||||
| By-product credits: | ||||||||||||
| Silver | (683 | ) | — | (683 | ) | |||||||
| Total By-product credits | (683 | ) | — | (683 | ) | |||||||
| Cash Cost, After By-product Credits | $ | 152,695 | $ | — | $ | 152,695 | ||||||
| AISC, After By-product Credits | $ | 172,481 | $ | — | $ | 172,481 | ||||||
| Divided by gold ounces produced | 87 | 87 | ||||||||||
| Cash Cost, Before By-product Credits, per Gold Ounce | $ | 1,770 | $ | — | $ | 1,770 | ||||||
| By-product credits per ounce | (8 | ) | — | (8 | ) | |||||||
| Cash Cost, After By-product Credits, per Gold Ounce | $ | 1,762 | $ | — | $ | 1,762 | ||||||
| AISC, Before By-product Credits, per Gold Ounce | $ | 1,998 | $ | — | $ | 1,998 | ||||||
| By-product credits per ounce | (8 | ) | — | (8 | ) | |||||||
| AISC, After By-product Credits, per Gold Ounce | $ | 1,990 | $ | — | $ | 1,990 |
80
| In thousands (except per ounce amounts) | Year Ended December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Silver | Total Gold and Other | Total | ||||||||||
| Total cost of sales | $ | 487,574 | $ | 244,141 | $ | 731,715 | ||||||
| Depreciation, depletion and amortization | (110,635 | ) | (72,835 | ) | (183,470 | ) | ||||||
| Treatment costs | 40,722 | 153 | 40,875 | |||||||||
| Change in product inventory | (3,768 | ) | 3,269 | (499 | ) | |||||||
| Reclamation and other costs | (7,287 | ) | (823 | ) | (8,110 | ) | ||||||
| Exclusion of Lucky Friday cash costs (8) | (3,634 | ) | — | (3,634 | ) | |||||||
| Exclusion of Keno Hill cash costs (6) | (58,826 | ) | — | (58,826 | ) | |||||||
| Exclusion of Nevada and Other costs | — | (20,527 | ) | (20,527 | ) | |||||||
| Cash Cost, Before By-product Credits (1) | 344,146 | 153,378 | 497,524 | |||||||||
| Reclamation and other costs | 4,032 | 823 | 4,855 | |||||||||
| Sustaining capital | 91,610 | 18,963 | 110,573 | |||||||||
| Exclusion of Lucky Friday sustaining costs (8) | (5,396 | ) | — | (5,396 | ) | |||||||
| General and administrative | 45,405 | — | 45,405 | |||||||||
| AISC, Before By-product Credits (1) | 479,797 | 173,164 | 652,961 | |||||||||
| By-product credits: | ||||||||||||
| Zinc | (115,332 | ) | — | (115,332 | ) | |||||||
| Gold | (115,189 | ) | — | (115,189 | ) | |||||||
| Lead | (81,416 | ) | — | (81,416 | ) | |||||||
| Copper | (409 | ) | — | (409 | ) | |||||||
| Silver | — | (683 | ) | (683 | ) | |||||||
| Exclusion of Lucky Friday by-product credits (8) | 3,943 | — | 3,943 | |||||||||
| Total By-product credits | (308,403 | ) | (683 | ) | (309,086 | ) | ||||||
| Cash Cost, After By-product Credits | $ | 35,743 | $ | 152,695 | $ | 188,438 | ||||||
| AISC, After By-product Credits | $ | 171,394 | $ | 172,481 | $ | 343,875 | ||||||
| Ounces produced | $ | 13,372 | $ | 87 | ||||||||
| Exclusion of Lucky Friday ounces produced (8) | (253 | ) | — | |||||||||
| Divided by ounces produced | 13,119 | 87 | ||||||||||
| Cash Cost, Before By-product Credits, per Ounce | $ | 26.23 | $ | 1,770 | ||||||||
| By-product credits per ounce | (23.51 | ) | (8 | ) | ||||||||
| Cash Cost, After By-product Credits, per Ounce | $ | 2.72 | $ | 1,762 | ||||||||
| AISC, Before By-product Credits, per Ounce | $ | 36.57 | $ | 1,998 | ||||||||
| By-product credits per ounce | (23.51 | ) | (8 | ) | ||||||||
| AISC, After By-product Credits, per Ounce | $ | 13.06 | $ | 1,990 |
81
| In thousands (except per ounce amounts) | Year Ended December 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Greens Creek | Lucky Friday | Keno Hill | Corporate(2) | Total Silver | |||||||||||||||
| Total cost of sales | $ | 259,895 | $ | 84,185 | $ | 35,518 | $ | — | $ | 379,598 | |||||||||
| Depreciation, depletion and amortization | (53,995 | ) | (24,325 | ) | (4,277 | ) | — | (82,597 | ) | ||||||||||
| Treatment costs | 40,987 | 10,981 | 1,070 | — | 53,038 | ||||||||||||||
| Change in product inventory | (4,266 | ) | (5,164 | ) | — | — | (9,430 | ) | |||||||||||
| Reclamation and other costs (5) | (748 | ) | (826 | ) | — | — | (1,574 | ) | |||||||||||
| Exclusion of Lucky Friday cash costs (8) | — | (851 | ) | — | — | (851 | ) | ||||||||||||
| Exclusion of Keno Hill cash costs | — | — | (32,311 | ) | — | (32,311 | ) | ||||||||||||
| Cash Cost, Before By-product Credits (1) | 241,873 | 64,000 | — | — | 305,873 | ||||||||||||||
| Reclamation and other costs | 2,889 | 671 | — | — | 3,560 | ||||||||||||||
| Sustaining capital | 41,935 | 39,019 | — | 928 | 81,882 | ||||||||||||||
| Exclusion of Lucky Friday sustaining costs (8) | — | (19,702 | ) | — | — | (19,702 | ) | ||||||||||||
| General and administrative (5) | — | — | — | 42,722 | 42,722 | ||||||||||||||
| AISC, Before By-product Credits (1) | 286,697 | 83,988 | — | 43,650 | 414,335 | ||||||||||||||
| By-product credits: | |||||||||||||||||||
| Zinc | (83,454 | ) | (14,507 | ) | — | — | (97,961 | ) | |||||||||||
| Gold | (104,507 | ) | — | — | — | (104,507 | ) | ||||||||||||
| Lead | (29,284 | ) | (34,620 | ) | — | — | (63,904 | ) | |||||||||||
| Exclusion of Lucky Friday by-product credits (8) | — | 1,566 | — | — | 1,566 | ||||||||||||||
| Total By-product credits | (217,245 | ) | (47,561 | ) | — | (264,806 | ) | ||||||||||||
| Cash Cost, After By-product Credits | $ | 24,628 | $ | 16,439 | $ | — | $ | 41,067 | |||||||||||
| AISC, After By-product Credits | $ | 69,452 | $ | 36,427 | $ | 43,650 | $ | 149,529 | |||||||||||
| Ounces produced | 9,732 | 3,086 | 12,818 | ||||||||||||||||
| Exclusion of Lucky Friday ounces produced (8) | — | (103 | ) | (103 | ) | ||||||||||||||
| Divided by silver ounces produced | 9,732 | 2,983 | 12,715 | ||||||||||||||||
| Cash Cost, Before By-product Credits, per Silver Ounce | $ | 24.85 | $ | 21.45 | $ | 24.06 | |||||||||||||
| By-product credits per ounce | (22.32 | ) | (15.94 | ) | (20.83 | ) | |||||||||||||
| Cash Cost, After By-product Credits, per Silver Ounce | $ | 2.53 | $ | 5.51 | $ | 3.23 | |||||||||||||
| AISC, Before By-product Credits, per Silver Ounce | $ | 29.46 | $ | 28.15 | $ | 32.59 | |||||||||||||
| By-product credits per ounce | (22.32 | ) | (15.94 | ) | (20.83 | ) | |||||||||||||
| AISC, After By-product Credits, per Silver Ounce | $ | 7.14 | $ | 12.21 | $ | 11.76 |
82
| In thousands (except per ounce amounts) | Year Ended December 31, 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Casa Berardi | Other(4) | Total Gold and Other | ||||||||||
| Total cost of sales | $ | 221,341 | $ | 6,339 | $ | 227,680 | ||||||
| Depreciation, depletion and amortization | (66,037 | ) | (140 | ) | (66,177 | ) | ||||||
| Treatment costs | 1,109 | — | 1,109 | |||||||||
| Change in product inventory | (2,913 | ) | — | (2,913 | ) | |||||||
| Reclamation and other costs (5) | (871 | ) | — | (871 | ) | |||||||
| Exclusion of Casa Berardi cash costs (3) | (2,851 | ) | — | (2,851 | ) | |||||||
| Exclusion of Nevada and Other costs | — | (6,199 | ) | (6,199 | ) | |||||||
| Cash Cost, Before By-product Credits (1) | 149,778 | — | 149,778 | |||||||||
| Reclamation and other costs | 871 | — | 871 | |||||||||
| Sustaining capital | 34,971 | — | 34,971 | |||||||||
| AISC, Before By-product Credits (1) | 185,620 | — | 185,620 | |||||||||
| By-product credits: | ||||||||||||
| Silver | (522 | ) | — | (522 | ) | |||||||
| Total By-product credits | (522 | ) | — | (522 | ) | |||||||
| Cash Cost, After By-product Credits | $ | 149,256 | $ | — | $ | 149,256 | ||||||
| AISC, After By-product Credits | $ | 185,098 | $ | — | $ | 185,098 | ||||||
| Divided by gold ounces produced | 90 | — | 90 | |||||||||
| Cash Cost, Before By-product Credits, per Gold Ounce | $ | 1,658 | — | $ | 1,658 | |||||||
| By-product credits per ounce | (6 | ) | — | (6 | ) | |||||||
| Cash Cost, After By-product Credits, per Gold Ounce | $ | 1,652 | $ | — | $ | 1,652 | ||||||
| AISC, Before By-product Credits, per Gold Ounce | $ | 2,054 | — | $ | 2,054 | |||||||
| By-product credits per ounce | (6 | ) | — | (6 | ) | |||||||
| AISC, After By-product Credits, per Gold Ounce | $ | 2,048 | $ | — | $ | 2,048 |
83
| In thousands (except per ounce amounts) | Year Ended December 31, 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Silver | Total Gold and Other | Total | ||||||||||
| Total cost of sales | $ | 379,598 | $ | 227,680 | $ | 607,278 | ||||||
| Depreciation, depletion and amortization | (82,597 | ) | (66,177 | ) | (148,774 | ) | ||||||
| Treatment costs | 53,038 | 1,109 | 54,147 | |||||||||
| Change in product inventory | (9,430 | ) | (2,913 | ) | (12,343 | ) | ||||||
| Reclamation and other costs | (1,574 | ) | (871 | ) | (2,445 | ) | ||||||
| Exclusion of Lucky Friday cash costs (8) | (851 | ) | — | (851 | ) | |||||||
| Exclusion of Keno Hill cash costs | (32,311 | ) | — | (32,311 | ) | |||||||
| Exclusion of Casa Berardi cash costs (3) | — | (2,851 | ) | (2,851 | ) | |||||||
| Exclusion of Nevada and Other costs | — | (6,199 | ) | (6,199 | ) | |||||||
| Cash Cost, Before By-product Credits (1) | 305,873 | 149,778 | 455,651 | |||||||||
| Reclamation and other costs | 3,560 | 871 | 4,431 | |||||||||
| Sustaining capital | 81,882 | 34,971 | 116,853 | |||||||||
| Exclusion of Lucky Friday sustaining costs (8) | (19,702 | ) | — | (19,702 | ) | |||||||
| General and administrative | 42,722 | — | 42,722 | |||||||||
| AISC, Before By-product Credits (1) | 414,335 | 185,620 | 599,955 | |||||||||
| By-product credits: | ||||||||||||
| Zinc | (97,961 | ) | — | (97,961 | ) | |||||||
| Gold | (104,507 | ) | — | (104,507 | ) | |||||||
| Lead | (63,904 | ) | — | (63,904 | ) | |||||||
| Silver | — | (522 | ) | (522 | ) | |||||||
| Exclusion of Lucky Friday by-product credits (8) | 1,566 | — | 1,566 | |||||||||
| Total By-product credits | (264,806 | ) | (522 | ) | (265,328 | ) | ||||||
| Cash Cost, After By-product Credits | $ | 41,067 | $ | 149,256 | $ | 190,323 | ||||||
| AISC, After By-product Credits | $ | 149,529 | $ | 185,098 | $ | 334,627 | ||||||
| Divided by ounces produced | 12,818 | 90 | ||||||||||
| Exclusion of Lucky Friday ounces produced (8) | (103 | ) | — | |||||||||
| Divided by silver ounces produced | 12,715 | 90 | ||||||||||
| Cash Cost, Before By-product Credits, per Ounce | $ | 24.06 | $ | 1,658 | ||||||||
| By-product credits per ounce | (20.83 | ) | (6 | ) | ||||||||
| Cash Cost, After By-product Credits, per Ounce | $ | 3.23 | $ | 1,652 | ||||||||
| AISC, Before By-product Credits, per Ounce | $ | 32.59 | $ | 2,054 | ||||||||
| By-product credits per ounce | (20.83 | ) | (6 | ) | ||||||||
| AISC, After By-product Credits, per Ounce | $ | 11.76 | $ | 2,048 |
84
| In thousands (except per ounce amounts) | Year Ended December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Greens Creek | Lucky Friday | Corporate (2) | Total Silver | |||||||||||||
| Total cost of sales | $ | 232,718 | $ | 116,598 | $ | — | $ | 349,316 | ||||||||
| Depreciation, depletion and amortization | (48,911 | ) | (33,704 | ) | — | (82,615 | ) | |||||||||
| Treatment costs | 37,836 | 18,605 | — | 56,441 | ||||||||||||
| Change in product inventory | 5,885 | 2,049 | — | 7,934 | ||||||||||||
| Reclamation and other costs | (1,489 | ) | (1,034 | ) | — | (2,523 | ) | |||||||||
| Cash Cost, Before By-product Credits (1) | 226,039 | 102,514 | — | 328,553 | ||||||||||||
| Reclamation and other costs | 2,821 | 1,128 | — | 3,949 | ||||||||||||
| Sustaining capital | 40,705 | 33,306 | 334 | 74,345 | ||||||||||||
| General and administrative (5) | — | — | 43,384 | 43,384 | ||||||||||||
| AISC, Before By-product Credits (1) | 269,565 | 136,948 | 43,718 | 450,231 | ||||||||||||
| By-product credits: | ||||||||||||||||
| Zinc | (113,835 | ) | (27,607 | ) | — | (141,442 | ) | |||||||||
| Gold | (75,596 | ) | — | — | (75,596 | ) | ||||||||||
| Lead | (29,800 | ) | (52,568 | ) | — | (82,368 | ) | |||||||||
| Total By-product credits | (219,231 | ) | (80,175 | ) | — | (299,406 | ) | |||||||||
| Cash Cost, After By-product Credits | $ | 6,808 | $ | 22,339 | $ | — | $ | 29,147 | ||||||||
| AISC, After By-product Credits | $ | 50,334 | $ | 56,773 | $ | 43,718 | $ | 150,825 | ||||||||
| Divided by silver ounces produced | 9,742 | 4,413 | 14,155 | |||||||||||||
| Cash Cost, Before By-product Credits, per Silver Ounce | $ | 23.20 | $ | 23.23 | $ | 23.21 | ||||||||||
| By-product credits per ounce | (22.50 | ) | $ | (18.17 | ) | (21.15 | ) | |||||||||
| Cash Cost, After By-product Credits, per Silver Ounce | $ | 0.70 | $ | 5.06 | $ | 2.06 | ||||||||||
| AISC, Before By-product Credits, per Silver Ounce | $ | 27.67 | $ | 31.03 | $ | 31.81 | ||||||||||
| By-product credits per ounce | (22.50 | ) | $ | (18.17 | ) | (21.15 | ) | |||||||||
| AISC, After By-product Credits, per Silver Ounce | $ | 5.17 | $ | 12.86 | $ | 10.66 |
| In thousands (except per ounce amounts) | Year Ended December 31, 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Casa Berardi | Other(4) | Total Gold and Other | ||||||||||
| Total cost of sales | $ | 248,898 | $ | 4,535 | $ | 253,433 | ||||||
| Depreciation, depletion and amortization | (60,962 | ) | (361 | ) | (61,323 | ) | ||||||
| Treatment costs | 1,866 | — | 1,866 | |||||||||
| Change in product inventory | 186 | — | 186 | |||||||||
| Reclamation and other costs | (819 | ) | — | (819 | ) | |||||||
| Exclusion of Nevada and Other costs | — | (4,174 | ) | (4,174 | ) | |||||||
| Cash Cost, Before By-product Credits (1) | 189,169 | — | 189,169 | |||||||||
| Reclamation and other costs | 819 | — | 819 | |||||||||
| Sustaining capital | 36,883 | — | 36,883 | |||||||||
| AISC, Before By-product Credits (1) | 226,871 | — | 226,871 | |||||||||
| By-product credits: | ||||||||||||
| Silver | (610 | ) | — | (610 | ) | |||||||
| Total By-product credits | (610 | ) | — | (610 | ) | |||||||
| Cash Cost, After By-product Credits | $ | 188,559 | $ | — | $ | 188,559 | ||||||
| AISC, After By-product Credits | $ | 226,261 | $ | — | $ | 226,261 | ||||||
| Divided by gold ounces produced | 128 | — | 128 | |||||||||
| Cash Cost, Before By-product Credits, per Gold Ounce | $ | 1,483 | $ | — | $ | 1,483 | ||||||
| By-product credits per ounce | (5 | ) | — | (5 | ) | |||||||
| Cash Cost, After By-product Credits, per Gold Ounce | $ | 1,478 | $ | — | $ | 1,478 | ||||||
| AISC, Before By-product Credits, per Gold Ounce | $ | 1,778 | $ | — | $ | 1,778 | ||||||
| By-product credits per ounce | (5 | ) | — | (5 | ) | |||||||
| AISC, After By-product Credits, per Gold Ounce | $ | 1,773 | $ | — | $ | 1,773 |
85
| In thousands (except per ounce amounts) | Year Ended December 31, 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Silver | Total Gold | Total | ||||||||||
| Total cost of sales | $ | 349,316 | $ | 253,433 | $ | 602,749 | ||||||
| Depreciation, depletion and amortization | (82,615 | ) | (61,323 | ) | (143,938 | ) | ||||||
| Treatment costs | 56,441 | 1,866 | 58,307 | |||||||||
| Change in product inventory | 7,934 | 186 | 8,120 | |||||||||
| Exclusion of Nevada and Other Costs | — | (4,174 | ) | (4,174 | ) | |||||||
| Reclamation and other costs | (2,523 | ) | (819 | ) | (3,342 | ) | ||||||
| Cash Cost, Before By-product Credits (1) | 328,553 | 189,169 | 517,722 | |||||||||
| Reclamation and other costs | 3,949 | 819 | 4,768 | |||||||||
| Sustaining capital | 74,345 | 36,883 | 111,228 | |||||||||
| General and administrative | 43,384 | — | 43,384 | |||||||||
| AISC, Before By-product Credits (1) | 450,231 | 226,871 | 677,102 | |||||||||
| By-product credits: | ||||||||||||
| Zinc | (141,442 | ) | — | (141,442 | ) | |||||||
| Gold | (75,596 | ) | — | (75,596 | ) | |||||||
| Lead | (82,368 | ) | — | (82,368 | ) | |||||||
| Silver | — | (610 | ) | (610 | ) | |||||||
| Total By-product credits | (299,406 | ) | (610 | ) | (300,016 | ) | ||||||
| Cash Cost, After By-product Credits | $ | 29,147 | $ | 188,559 | $ | 217,706 | ||||||
| AISC, After By-product Credits | $ | 150,825 | $ | 226,261 | $ | 377,086 | ||||||
| Divided by ounces produced | 14,155 | 128 | ||||||||||
| Cash Cost, Before By-product Credits, per Ounce | $ | 23.21 | $ | 1,483 | ||||||||
| By-product credits per ounce | (21.15 | ) | (5 | ) | ||||||||
| Cash Cost, After By-product Credits, per Ounce | $ | 2.06 | $ | 1,478 | ||||||||
| AISC, Before By-product Credits, per Ounce | $ | 31.81 | $ | 1,778 | ||||||||
| By-product credits per ounce | (21.15 | ) | (5 | ) | ||||||||
| AISC, After By-product Credits, per Ounce | $ | 10.66 | $ | 1,773 |
(1)
Includes all direct and indirect operating costs related 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 and royalties, before by-product revenues earned from all metals other than the primary metal produced at each operation. AISC, Before By-product Credits also includes reclamation and sustaining capital costs.
(2)
AISC, Before By-product Credits for our consolidated silver properties includes corporate costs for general and administrative expense and sustaining capital.
(3)
During the three months ended March 31, 2023, the Company completed the necessary studies to conclude usage of the F-160 pit as a tailings storage facility after mining is complete. As a result, a portion of the mining costs have been excluded from Cash Cost, Before By-product Credits and AISC, Before By-product Credits.
(4)
Other includes $20.5 million of total cost of sales for the year ended December 31, 2024, and $6.3 million and $4.5 million of cost of sales for the year ended December 31, 2023 and 2022, respectively, related to the Company's environmental services business and Nevada.
(5)
Prior years presentation has been adjusted to conform with current year presentation to eliminate exploration costs from the calculation of AISC, Before By-product Credits as exploration is an activity directed at the Corporate level to find new mineral reserve and resource deposits, and therefore we believe it is inappropriate to include exploration costs in the calculation of AISC, Before By-product Credits for a specific mining operation.
(6)
Keno Hill is in the ramp-up phase of production and is excluded from the calculation of Cash Cost, Before By-product Credits, Cash Cost, After By-product Credits, AISC, Before By-product Credits, and AISC, After By-product Credits.
(7)
Casa Berardi operations were suspended in June 2023 in response to the directive of the Quebec Ministry of Natural Resources and Forests as a result of fires in the region. Suspension costs amounted to $2.2 million for the year ended December 31, 2023, and are excluded from the calculation of total cost of sales, Cash Cost, Before By-product Credits, Cash Cost, After By-product Credits, AISC, Before By-product Credits, and AISC, After By-product Credits.
(8)
Lucky Friday operations were suspended in August 2023 following the underground fire in the #2 shaft secondary egress and resumed on January 9, 2024. The portion of cash costs, sustaining costs, by-product credits, and silver production incurred during the suspension period are excluded
86
from the calculation of total cost of sales, Cash Cost, Before By-product Credits, Cash Cost, After By-product Credits, and AISC, Before By-product Credits, and AISC, After By-product Credits.
Financial Liquidity and Capital Resources
Liquidity overview
We have a disciplined cash management strategy of maintaining financial flexibility to execute our capital priorities and provide long-term value to our stockholders. Consistent with that strategy, we aim to maintain an acceptable level of net debt and sufficient liquidity to fund debt service costs, operations, capital expenditures, exploration and pre-development projects, while returning cash to stockholders through dividends and potential share repurchases.
At December 31, 2024, we had $26.9 million in cash and cash equivalents, of which $2.4 million was held in foreign subsidiaries' local currency that we anticipate utilizing for near-term operating, exploration or capital costs by those foreign subsidiaries. At December 31, 2024, we had utilized $29.2 million drawn on our credit facility with $6.2 million for letters of credit, and the remaining $23.0 million as borrowings. We also have USD cash and cash equivalent balances held by our foreign subsidiaries that, if repatriated, may be subject to withholding taxes. We expect that there would be no additional tax burden upon repatriation after considering the cash cost associated with the withholding taxes. We believe that our liquidity and capital resources from our U.S. operations are adequate to fund our U.S. operations and corporate activities.
Pursuant to our common stock dividend policy described in Note 12 of Notes to Consolidated Financial Statements, our Board of Directors declared and paid dividends on common stock totaling $24.9 million in 2024, $15.2 million in 2023 and $12.4 million in 2022. Until February 2025, our dividend policy had a silver-linked component which tied the amount of declared common stock dividends to our realized silver price for the preceding quarter (our dividend policy was recently revised, see discussion below). Another component of our common stock dividend policy, which remains in place, anticipates paying an annual minimum dividend. We realized silver prices of $24.77, $29.77, $29.43 and $30.19 in the first, second, third and fourth quarters of 2024, respectively, thus satisfying the criterion for the silver-linked dividend component of our common stock dividend policy. As a result, on May 8, 2024, August 6, 2024, November 6, 2024, and February 7, 2025 our Board of Directors declared quarterly cash dividends of $0.00625 per share of common stock, consisting of $0.00375 per share for the minimum dividend component and $0.0025 per share for the now discontinued silver-linked dividend component of our dividend policy, for the first and second quarters of 2024, and quarterly cash dividends of $0.01375 per share of common stock, consisting of $0.00375 per share for the minimum dividend component and $0.010 per share for the silver linked dividend component for the third and fourth quarters of 2024.
In early February 2025, we revised our common stock dividend policy to eliminate the silver-linked component. We intend to maintain the annual common stock dividend, however the declaration and payment of dividends remain in the sole discretion of our Board of Directors, and there can be no assurance it will declare any future dividend.
As discussed in Note 12 of Notes to Consolidated Financial Statements, pursuant to an equity distribution agreement dated February 18, 2021, we may offer and sell up to 60 million shares of our common stock from time to time to or through sales agents in “at-the-market” (ATM) offerings. Sales of the shares, if any, will be made by means of ordinary brokers transactions or as otherwise agreed between the Company and the agents as principals. Whether or not we engage in sales from time to time may depend on a variety of factors, including share price, our cash resources, customary black-out restrictions, and whether we have any material inside information. The agreement can be terminated by us at any time. Any sales of shares under the equity distribution agreement are registered under the Securities Act of 1933, as amended, pursuant to a shelf registration statement on Form S-3. During the year ended December 31, 2024, we sold 9,339,287 shares under the agreement for proceeds of $58.4 million, net of commissions and fees of approximately $0.9 million. As of December 31, 2024, we have sold a total of 23,843,684 shares under the agreement for proceeds of $132.3 million, net of commissions and fees of $2.1 million.
As a result of our current cash balances, the performance of our current and expected operations, current metals prices, proceeds from potential at-the-market sales of common stock, and availability under our Credit Agreement (refer to Note 9 of Notes to Consolidated Financial Statements), we believe we will be able to meet our obligations and other potential cash requirements during the next 12 months from the date of this report. Our obligations and other uses of cash may include, but are not limited to: debt service obligations related to the Senior Notes and our Series 2020-A Senior Notes due July 9, 2025 (the “IQ Notes”) issued to Investissement Québec, a financing arm of the Québec government, which have total principal of CAD$48.2 million and bear interest at a rate of 6.515%; principal and interest payments under our Credit Agreement; deferral of revenues, ramp-up and suspension costs at certain of our operations; capital expenditures at our operations; potential acquisitions of other mining companies or properties; regulatory matters; litigation; potential repurchases of our common stock under the program described above; and payment of dividends on common stock, if declared by our Board of Directors. We currently estimate a range of approximately $222 to $242 million will be spent in 2025 on capital expenditures, primarily for equipment, infrastructure, and development at our mines, before any lease financing. We also estimate exploration and pre-development expenditures will total approximately $28 million in 2025. Our expenditures for these items and our
87
related plans for 2025 may change based upon our financial position, metals prices, and other considerations. Our ability to fund the activities described above will depend on our operating performance, metals prices, our ability to estimate revenues and costs, sources of liquidity available to us, including the revolving credit facility, and other factors. A sustained downturn in metals prices, significant increase in operational or capital costs or other uses of cash, our inability to access the credit facility or the sources of liquidity discussed above, or other factors beyond our control could impact our plans. See Item 1A. Risk Factors - An extended decline in metals prices, an increase in operating or capital costs, or treatment charges, mine accidents or closures, increasing regulatory obligations, or our inability to convert resources or exploration targets to reserves may cause us to record write-downs, which could negatively impact our results of operations and We have a substantial amount of debt that could impair our financial health and prevent us from fulfilling our obligations under our existing and future indebtedness.
We may defer some capital expenditures and/or exploration and pre-development activities, engage in asset sales or secure additional capital if necessary to maintain liquidity. We also may pursue additional acquisition opportunities, which could require additional equity issuances or other forms of financing. We cannot assure you that such financing will be available to us.
Our liquid assets excluding restricted cash and cash equivalents include (in millions):
| December 31, 2024 | December 31, 2023 | December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and cash equivalents held in U.S. dollars | $ | 24.5 | $ | 98.8 | $ | 86.8 | |||||
| Cash and cash equivalents held in foreign currency | 2.4 | 7.6 | 17.9 | ||||||||
| Total cash and cash equivalents | 26.9 | 106.4 | 104.7 | ||||||||
| Marketable equity securities | 33.2 | 32.3 | 24.0 | ||||||||
| Total cash, cash equivalents and investments | $ | 60.1 | $ | 138.7 | $ | 128.7 |
Cash and cash equivalents decreased by $79.5 million in 2024, for the reasons discussed below. Cash and cash equivalents held in foreign currencies primarily represents balances in CAD, and decreased by $5.2 million in 2024 due to a decrease in CAD held at our Canadian operations. The value of marketable equity securities at the end of 2024 was consistent with the prior year.
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| Cash provided by operating activities (in millions) | $ | 218.3 | $ | 75.5 | $ | 89.9 |
Cash provided by operating activities increased by $142.8 million in 2024 compared to 2023. The increase was due to higher income, adjusted for non-cash items, which increased by $172.2 million, partly offset by the negative impact of working capital and other operating asset and liability changes. Income, adjusted for non-cash items, was higher due to higher realized prices for all metals, except lead, and higher volumes sold, except for gold. Higher volumes sold resulted from the current year containing a full year of production from Keno Hill and Lucky Friday (which had suspended operations for 5 months of the year due to the 2023 fire). Negative working capital and other operating asset and liability changes contributed to a cash decrease of $29.5 million in 2024 compared to 2023. Significant variances in working capital changes between 2024 and 2023 resulted from negative movements in accounts receivables as Lucky Friday operations were suspended at December 31, 2023.
Cash provided by operating activities decreased by $14.4 million in 2023 compared to 2022. The decrease was due to lower income, adjusted for non-cash items, further compounded by the negative impact of working capital and other operating asset and liability changes. Income, adjusted for non-cash items, was lower by $4.8 million primarily due to increased loss from operations, which was mainly a result of higher ramp-up and suspension costs associated with continued ramp-up at Keno Hill and suspension of operations at Lucky Friday. Working capital and other operating asset and liability changes resulted in a net cash decrease of $9.6 million in 2023 compared to 2022. Significant variances in working capital changes between 2023 and 2022 resulted from lower cash flows from changes in other current and non-current assets and accrued payroll and related benefits.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Cash used in investing activities (in millions) | $ | (212.9 | ) | $ | (231.3 | ) | $ | (187.3 | ) |
Capital expenditures, excluding $5.6 million in net non-cash finance lease additions, were $214.5 million in 2024, which was $9.4 million lower than 2023, primarily due to the prior year containing costs related to Lucky Friday making investments to support sustained higher throughput and building the secondary egress following the August 2023 fire, partly offset by higher capital investments at Keno Hill.
88
Capital expenditures, excluding $16.1 million in non-cash finance lease additions, were $223.9 million in 2023, which was $74.5 million higher than 2022. The major components of this increase were from an increase of $30.4 million at Casa Berardi primarily due to purchases of new surface fleet equipment as the mine transitions from an underground to an open pit operation and the construction of tailings storage facilities, an increase of $24.9 million at Keno Hill related to mine development, mobile equipment purchases, crusher modifications and camp upgrades, and an increase of $14.3 million at Lucky Friday as investments were made to support sustained higher throughput and costs were incurred to build the secondary egress following the August 2023 fire. During 2023, we acquired investments in other mining companies and short term investments for a total of $9.0 million.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Cash (used in) provided by financing activities (in millions) | $ | (83.8 | ) | $ | 156.3 | $ | (7.5 | ) |
During 2024, we drew down a cumulative $279 million and repaid a cumulative $384 million on our Credit Agreement. We drew down a cumulative $239 million and repaid a cumulative $111 million and drew down and repaid $25.0 million on our Credit Agreement during 2023 and 2022, respectively. In 2024, 2023 and 2022, we paid total cash dividends on our common and preferred stock of $25.3 million, $15.7 million and $12.9 million, respectively. We made payments on our finance leases of $10.5 million, $10.6 million, and $7.6 million in 2024, 2023, and 2022, respectively. We issued stock under our ATM program described above for net proceeds of $58.4 million, $56.7 million and $17.3 million in 2024, 2023 and 2022, respectively. During 2024, 2023 and 2022, we also purchased shares of our common stock for $1.2 million, $2.0 million and $3.7 million, respectively, as a result of our employees' election to utilize net share settlement to satisfy their tax withholding obligations related to incentive compensation paid in stock and vesting of restricted stock units. See Note 12 of Notes to Consolidated Financial Statements for more information.
Exchange rate fluctuations between the U.S. dollar and the Canadian dollar and Mexican peso resulted in a decrease in our cash balance of $1.1 million, an increase of $1.1 million, and a decrease of $0.3 million, during 2024, 2023 and 2022, respectively.
Contractual Obligations and Contingent Liabilities and Commitments
The table below presents our fixed, non-cancelable contractual obligations and commitments primarily related to our Senior Notes, IQ Notes, revolving credit facility, outstanding purchase orders and certain service contract commitments, and lease arrangements as of December 31, 2024 (in thousands):
| Payments Due By Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Less than 1 year | 2-3 years | 4-5 years | After 5 years | Total | |||||||||||||||
| Purchase and contractual obligations (1) | $ | 36,293 | $ | — | $ | — | $ | — | $ | 36,293 | |||||||||
| Credit Agreement (2) | 1,813 | 2,937 | 23,813 | — | $ | 28,563 | |||||||||||||
| Finance lease commitments (3) | 9,576 | 11,810 | 2,199 | 550 | $ | 24,135 | |||||||||||||
| Operating lease commitments (4) | 1,299 | 2,491 | 2,044 | 4,916 | $ | 10,750 | |||||||||||||
| Senior Notes (5) | 34,438 | 68,875 | 479,305 | — | $ | 582,618 | |||||||||||||
| IQ Notes (6) | 35,709 | — | — | — | $ | 35,709 | |||||||||||||
| Total contractual cash obligations | $ | 119,128 | $ | 86,113 | $ | 507,361 | $ | 5,466 | $ | 718,068 |
(1)
Consists of open purchase orders and commitments of approximately $5.8 million, $9.7 million, $11.2 million, $9.1 million and $0.5 million for various capital and non-capital items at Greens Creek, Lucky Friday, Keno Hill, Casa Berardi and Other Operations, respectively.
(2)
The Credit Agreement provides for a $225 million revolving credit facility. We had net draws of $23.0 million and $6.2 million in letters of credit outstanding as of December 31, 2024. The amounts in the table above assumes no additional amounts will be drawn in future periods, and includes only the standby fee on the current undrawn balance and accrued interest. For more information on our Credit Agreement, see Note 9 of Notes to Consolidated Financial Statements.
(3)
Includes scheduled finance lease payments of $2.9 million, $4.5 million, $10.1 million, and $4.5 million for equipment at Greens Creek, Lucky Friday, Casa Berardi, and Keno Hill, respectively. For more information, see Note 9 of Notes to Consolidated Financial Statements.
(4)
We enter into operating leases in the normal course of business. Substantially all lease agreements have fixed payment terms based on the passage of time. Some lease agreements provide us with the option to renew the lease or purchase the leased property. Our future operating lease obligations would change if we exercised these renewal options and if we entered into additional operating lease arrangements. For more information, see Note 9 of Notes to Consolidated Financial Statements.
89
(5)
On February 19, 2020, we completed an offering of $475 million in aggregate principal amount of our Senior Notes. The Senior Notes bear interest at a rate of 7.25% per year with interest payable on February 15 and August 15 of each year, commencing August 15, 2020. For more information, see Note 9 of Notes to Consolidated Financial Statements.
(6)
On July 9, 2020, we entered into a note purchase agreement pursuant to which we issued our IQ Notes for CAD$50 million (approximately USD$36.8 million at the time of the transaction) in aggregate principal amount. The IQ Notes bear interest on amounts outstanding at a rate of 6.515% per year, payable on January 9 and July 9 of each year, commencing January 9, 2021. For more information, see Note 9 of Notes to Consolidated Financial Statements.
We record liabilities for estimated costs associated with mine closure, reclamation of land and other environmental matters. At December 31, 2024, our liabilities for these matters totaled $124.9 million. Future expenditures related to closure, reclamation and environmental expenditures at our other sites are difficult to estimate, although we anticipate we will incur expenditures relating to these obligations over the next 30 years. For additional information relating to our environmental obligations, see Note 5 of Notes to Consolidated Financial Statements and Item 1A. Risk Factors – Our environmental obligations may exceed the provisions we have made. As discussed in Note 16 of Notes to Consolidated Financial Statements, we are involved in various other legal proceedings which may result in obligations in excess of provisions we have made.
Critical Accounting Estimates
Our significant accounting policies are described in Note 2 of Notes to Consolidated Financial Statements. As described in such Note 2, we are required to make estimates and assumptions that affect the reported amounts and related disclosures of assets, liabilities, revenue, and expenses. Our estimates are based on our experience and our interpretation of economic, political, regulatory, and other factors that affect our business prospects. Actual results may differ significantly from our estimates.
We believe that our most critical accounting estimates are related to future metals prices; obligations for environmental, reclamation, and closure matters; mineral reserves and resources; valuation of deferred tax assets and assumptions used in accounting for our pension plans, as they require us to make assumptions that are highly uncertain at the time the accounting estimates are made and changes in them are reasonably likely to occur from period to period. Management has discussed the development and selection of these critical accounting estimates with the Audit Committee of our Board of Directors, and the Audit Committee has reviewed the disclosures presented below. In addition, there are other items within our financial statements that require estimation, but are not deemed to be critical. However, changes in estimates used in these and other items could have a material impact on our financial statements.
Future Metals Prices
Metals prices are key components in estimates that determine the valuation of some of our significant assets and liabilities, including properties, plants, equipment and mine development, deferred tax assets, and certain accounts receivable. Metals prices are also an important component in the estimation of reserves and resources. As shown above in Item 1. – Business, metals prices have historically been volatile. Silver demand arises from investment demand, particularly in exchange-traded funds, industrial demand, and consumer demand. Gold demand arises primarily from investment and consumer demand. Investment demand for silver and gold can be influenced by several factors, including: the value of the U.S. dollar and other currencies, changing U.S. budget deficits, widening availability of exchange-traded funds, interest rate levels, the health of credit markets, and inflationary expectations. Uncertainty related to (i) the political environment in the U.S., (ii) U.S. and global trading policies (including tariffs), (iii) a global economic recovery, and (iv) recent uncertainty in China, could result in continued investment demand for precious metals. Industrial demand for silver is closely linked to world Gross Domestic Product growth and industrial fabrication levels, as it is difficult to substitute for silver in industrial fabrication. Consumer demand is driven significantly by demand for jewelry and other retail products. We believe that long-term industrial and economic trends, including demand for metals to decarbonize the economy and urbanization and growth of the middle class in countries such as China and India, will result in continued consumer demand for silver and gold and industrial demand for silver. There can be no assurance whether these trends will continue or how they will impact prices of the metals we produce. In the past, we have recorded impairments to our asset carrying values because of low prices, and we can offer no assurance that prices will either remain at their current levels or increase.
Processes supporting valuation of our assets and liabilities that are most significantly affected by metals prices include analysis of asset carrying values, depreciation, reserves and resources, and deferred income taxes. On at least an annual basis - and more frequently if circumstances warrant - we examine our depreciation rates, reserve estimates, and the valuation allowances on our deferred tax assets. We examine the carrying values of our assets as changes in facts and circumstances warrant. In our evaluation of carrying values and deferred taxes, we apply several pricing views to our forecasting model, including current prices, analyst price estimates, forward-curve prices, and historical prices (see Mineral Reserves and Resources, below, regarding prices used for reserve and resource estimates). Using applicable accounting guidance and our view of metals markets, we use the probability-weighted average of the various
90
methods to determine whether the values of our assets are fairly stated, and to determine the level of valuation allowances, if any, on our deferred tax assets. In addition, estimates of future metals prices are used in the valuation of certain assets in the determination of the purchase price allocations for our acquisitions.
Sales of concentrates sold directly to customers are recorded as revenues upon completion of the performance obligations and transfer of control of the product to the customer (generally at the time of shipment) using estimated forward metals prices for the estimated month of settlement. Due to the time elapsed between shipment of concentrates to the customer and final settlement with the customer, we must estimate the prices at which sales of our metals will be settled. Previously recorded sales and trade accounts receivable are adjusted to estimated settlement prices until final settlement by the customer. Changes in metals prices between shipment and final settlement result in changes to revenues and accounts receivable previously recorded upon shipment. As a result, our trade accounts receivable balances related to concentrate sales are subject to changes in metals prices until final settlement occurs. For more information, see Note 4 of Notes to Consolidated Financial Statements.
We utilize financially-settled forward contracts to manage our exposure to changes in prices for silver, gold, zinc and lead. See Item 7A. – Quantitative and Qualitative Disclosures About Market Risk - Commodity-Price Risk Management below for more information on our contract programs. Changes in silver, gold, zinc and lead prices between the dates that the contracts are entered into and their settlements will result in changes to the fair value asset or liability associated with the contracts, with a corresponding gain or loss for silver and gold contracts recognized in earnings and gain or loss for lead and zinc contracts deferred to accumulated other comprehensive income (loss).
Obligations for Environmental, Reclamation and Closure Matters
Accrued reclamation and closure costs can represent a significant and variable liability on our balance sheet. We have estimated our liabilities under appropriate accounting guidance; however, the ranges of liability could exceed the liabilities recognized. If substantial damages were awarded, claims were settled, or remediation costs incurred in excess of our accruals, our financial results or condition could be materially adversely affected.
Mineral Reserves and Resources
Critical estimates are inherent in the process of determining our reserves and resources. Our reserves and resources are affected largely by our assessment of future metals prices, as well as by engineering and geological estimates of ore grade, accessibility, future recoveries, capital expenditures and production costs. See Item 2. – Properties above for the metals price assumptions used in our estimates of reserves and resources as of December 31, 2024, 2023 and 2022. Our assessment of reserves and resources occurs at least annually. Periodically we utilize external specialists to perform independent audits of our operating properties reserves and resources.
Reserves and resources are a key component in the valuation of our properties, plants and equipment. Reserve estimates are used in determining appropriate rates of units-of-production depreciation, with net book value of many assets depreciated over remaining estimated reserves. Reserves and resources are also a key component in forecasts, with which we compare future cash flows to current asset values in an effort to ensure that carrying values are reported appropriately. Our forecasts are also used in determining the level of valuation allowances on our deferred tax assets. Reserves and resources also play a key role in the valuation of certain assets in the determination of the purchase price allocations for acquisitions. Annual reserve and resource estimates are also used to determine conversions of resources and exploration targets beyond the known reserve resulting from business combinations to depreciable reserves, in periods subsequent to the business combinations. Reserves and resources are a culmination of many estimates and are not guarantees that we will recover the indicated quantities of metals or that we will do so at a profitable level.
Valuation of Deferred Tax Assets
Our deferred income tax assets include certain future tax benefits. We record a valuation allowance against any portion of those deferred income tax assets when we believe, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred income tax asset will not be realized. We review the likelihood that we will realize the benefit of our deferred tax assets and therefore the need for valuation allowances on a quarterly basis, or more frequently if events indicate that a review is required. In determining the requirement for a valuation allowance, the historical and projected financial results of the legal entity or consolidated group recording the net deferred tax asset is considered, along with all other available positive and negative evidence.
Certain categories of evidence carry more weight in the analysis than others based upon the extent to which the evidence may be objectively verified. We look to the nature and severity of cumulative pretax losses (if any) in the current three-year period ending on the evaluation date or the expectation of future pretax losses and the existence and frequency of prior cumulative pretax losses.
91
We utilize a rolling twelve quarters of pre-tax income or loss as a measure of our cumulative results in recent years. Concluding that a valuation allowance is not required is difficult when there is significant negative evidence which is objective and verifiable, such as cumulative losses in recent years. However, a cumulative three year loss is not solely determinative of the need for a valuation allowance. We also consider all other available positive and negative evidence in our analysis.
Other factors considered in the determination of the probability of the realization of the deferred tax assets include, but are not limited to:
•
Earnings history;
•
Projected future financial and taxable income based upon existing reserves and long-term estimates of commodity prices;
•
The duration of statutory carry forward periods;
•
Prudent and feasible tax planning strategies readily available that may alter the timing of reversal of the temporary difference;
•
Nature of temporary differences and predictability of reversal patterns of existing temporary differences; and
•
The sensitivity of future forecasted results to commodity prices and other factors.
The Company assesses available positive and negative evidence to estimate if sufficient future taxable income will be generated to utilize the existing deferred tax assets. A significant piece of objective negative evidence is recent pretax losses and/or expectations of future pretax losses. Such objective evidence limits the ability to consider other subjective evidence including projections for future growth. The amount of the deferred tax asset considered realizable, however, could be adjusted if estimates of future taxable income during the carryforward period are increased or if objective negative evidence in the form of cumulative losses is no longer present and additional weight may be given to subjective evidence such as our projections for growth.
See Note 7 of Notes to Consolidated Financial Statements for additional detail on the valuation allowance.
Pension Plan Accounting Assumptions
We are required to make a number of assumptions in estimating the future benefit obligations for, and fair value of assets included in, our pension plans, which impact the amount of liability and net periodic pension cost recognized related to our plans. These include assumptions for applicable discount rates, the expected rate of return on plan assets and the rate of future employee compensation increases. See Note 6 of Notes to Consolidated Financial Statements for more information on the accounting for our pension plans and the related assumptions.
New Accounting Pronouncements
Accounting Standard Updates that Became Effective in the Current Period
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, amending reportable segment disclosure requirements to include disclosure of incremental segment information on an annual and interim basis. Among the disclosure enhancements are new disclosures regarding significant segment expenses that are regularly provided to the chief operating decision-maker and included within each reported measure of segment profit or loss, as well as other segment items bridging segment revenue to each reported measure of segment profit or loss. The amendments in ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, and are applied retrospectively. We retrospectively adopted the segment disclosures required under these amended in the year ended December 31, 2024 consolidated financial statements, with no changes to our previously disclosed reportable segments.
Accounting Standard Updates to Become Effective in Future Periods
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvement to Income Tax Disclosures, amending income tax disclosure requirements for the effective tax rate reconciliation and income taxes paid. The amendments in ASU 2023-09 are effective for fiscal years beginning after December 15, 2024 and are applied prospectively. Early adoption and retrospective application of the amendments are permitted. As the amendments apply to income tax disclosures only, the Company does not expect adoption to have a material impact on our consolidated financial statements and disclosures.
In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income (Topic 220): Expense Disaggregation Disclosures, which includes amendments to require the disclosure of certain specific costs and expenses that are included
92
in a relevant expense caption on the face of the income statement. Specific costs and expenses that would be required to be disclosed include: purchases of inventory, employee compensation, depreciation and intangible asset amortization. Additionally, a qualitative description of other items is required, equal to the difference between the relevant expense caption and the separately disclosed specific costs. The amendments in ASU 2024-03 are effective for fiscal years beginning after December 15, 2026, and for interim periods beginning after December 15, 2027, and are applied retrospectively. The Company is evaluating the impact of the amendments on our consolidated financial statements and disclosures.
Guarantor Subsidiaries
Presented below are Hecla’s condensed consolidating financial statements as required by Rule 3-10 of Regulation S-X of the Securities Exchange Act of 1934, as amended, resulting from the guarantees by certain of Hecla's subsidiaries of the Senior Notes and IQ Notes (see Note 9 of Notes to Consolidated Financial Statements for more information). As of December 31, 2024, the Guarantors consist of the following Hecla 100%-owned subsidiaries: Hecla Limited; Silver Hunter Mining Company; Rio Grande Silver, Inc.; Hecla MC Subsidiary, LLC; Hecla Silver Valley, Inc.; Burke Trading, Inc.; Hecla Montana, Inc.; Revett Silver Company; RC Resources, Inc.; Troy Mine Inc.; Revett Exploration, Inc.; Revett Holdings, Inc.; Mines Management, Inc.; Newhi, Inc.; Montanore Minerals Corp.; Hecla Alaska LLC; Hecla Greens Creek Mining Company; Hecla Admiralty Company; Hecla Juneau Mining Company; Klondex Holdings Inc.; Klondex Gold & Silver Mining Co.; Klondex Midas Holdings Limited; Klondex Aurora Mine Inc.; Klondex Hollister Mine Inc.; Hecla Quebec, Inc.; and Alexco Resource Corp. We completed the offering of the Senior Notes on February 19, 2020 under our shelf registration statement previously filed with the SEC. We issued the IQ Notes in four equal tranches between July and October 2020.
The condensed consolidating financial statements below have been prepared from our financial information on the same basis of accounting as the consolidated financial statements set forth elsewhere in this report. Investments in the subsidiaries are accounted for under the equity method. Accordingly, the entries necessary to consolidate Hecla, the Guarantors, and our non-guarantor subsidiaries are reflected in the eliminations column. In the course of preparing consolidated financial statements, we eliminate the effects of various transactions conducted between Hecla and its subsidiaries and among the subsidiaries. While valid at an individual subsidiary level, such activities are eliminated in consolidation because, when taken as a whole, they do not represent business activity with third-party customers, vendors, and other parties. Examples of such eliminations include the following:
•
Investments in subsidiaries. The acquisition of a company results in an investment in debt or equity capital on the records of the parent company and a contribution to debt or equity capital on the records of the subsidiary. Such investments and capital contributions are eliminated in consolidation.
•
Capital contributions. Certain of Hecla's subsidiaries do not generate cash flow, either at all or that is sufficient to meet their capital needs, and their cash requirements are routinely met with inter-company advances from their parent companies. Generally on an annual basis, when not otherwise intended as debt, the boards of directors of such parent companies declare contributions of capital to their subsidiary companies, which increase the parents' investment and the subsidiaries' additional paid-in capital. In consolidation, investments in subsidiaries and related additional paid-in capital are eliminated.
•
Debt. At times, inter-company debt agreements have been established between certain of Hecla's subsidiaries and their parents. The related debt liability and receivable balances, accrued interest expense (if any) and income activity (if any), and payments of principal and accrued interest amounts (if any) by the subsidiary companies to their parents are eliminated in consolidation.
•
Dividends. Certain of Hecla's subsidiaries which generate cash flow routinely provide cash to their parent companies through inter-company transfers. On at least an annual basis, the boards of directors of such subsidiary companies declare dividends to their parent companies, which reduces the subsidiaries' retained earnings and increases the parents' dividend income. In consolidation, such activity is eliminated.
•
Deferred taxes. Our ability to realize deferred tax assets and liabilities is considered for two consolidated tax groups of subsidiaries within the United States: The Nevada U.S. Group and the Hecla U.S. Group. Within each tax group, all subsidiaries' estimated future taxable income contributes to the ability of their tax group to realize all such assets and liabilities. However, when Hecla's subsidiaries are viewed independently, we use the separate return method to assess the realizability of each subsidiary's deferred tax assets and whether a valuation allowance is required against such deferred tax assets. In some instances, a parent company or subsidiary may possess deferred tax assets whose realization depends on the future taxable income of other subsidiaries on a consolidated-return basis, but would not be considered realizable if such parent or subsidiary filed on a separate stand-alone basis. In such a situation, a valuation allowance is assessed on that subsidiary's deferred tax assets, with the resulting adjustment reported in the eliminations column of the guarantor and parent's financial statements, as is the case in the financial statements set forth below. The separate return method can result in significant eliminations of deferred tax assets and liabilities
93
and related income tax provisions and benefits. Non-current deferred tax asset balances are included in other non-current assets on the consolidating balance sheets and make up a large portion of that item, particularly for the guarantor balances.
Separate financial statements of the Guarantors are not presented because the guarantees by the Guarantors are joint and several and full and unconditional, except for certain customary release provisions, including: (1) the sale or disposal of all or substantially all of the assets of the Guarantor; (2) the sale or other disposition of the capital stock of the Guarantor; (3) the Guarantor is designated as an unrestricted entity in accordance with the applicable provisions of the indenture; (4) Hecla ceases to be a borrower as defined in the indenture; and (5) upon legal or covenant defeasance or satisfaction and discharge of the indenture.
Condensed Consolidating Balance Sheets
| As of December 31, 2024 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Parent | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||
| (in thousands) | |||||||||||||||||||
| Assets | |||||||||||||||||||
| Cash and cash equivalents | $ | 14,755 | $ | 11,624 | $ | 489 | $ | — | $ | 26,868 | |||||||||
| Other current assets | 37,143 | 125,698 | 24,443 | — | 187,284 | ||||||||||||||
| Properties, plants, equipment and mine development, net | 603 | 2,685,407 | 8,109 | — | 2,694,119 | ||||||||||||||
| Intercompany receivable (payable) | (437,765 | ) | (650,923 | ) | 594,307 | 494,381 | — | ||||||||||||
| Investments in subsidiaries | 2,451,783 | (52 | ) | — | (2,451,731 | ) | — | ||||||||||||
| Other non-current assets | 502,802 | 21,686 | 28,775 | (480,474 | ) | 72,789 | |||||||||||||
| Total assets | $ | 2,569,321 | $ | 2,193,440 | $ | 656,123 | $ | (2,437,824 | ) | $ | 2,981,060 | ||||||||
| Liabilities and Stockholders' Equity | |||||||||||||||||||
| Current liabilities | $ | 41,612 | $ | 156,652 | $ | 24,099 | $ | (24,525 | ) | $ | 197,838 | ||||||||
| Long-term debt | 464,075 | $ | 6,406 | $ | (37 | ) | $ | 38,483 | 508,927 | ||||||||||
| Non-current portion of accrued reclamation | — | $ | 109,650 | $ | 1,512 | $ | — | 111,162 | |||||||||||
| Non-current deferred tax liability | 24,122 | $ | 86,141 | $ | 3 | $ | — | 110,266 | |||||||||||
| Other non-current liabilities | — | $ | 13,353 | $ | — | $ | — | 13,353 | |||||||||||
| Stockholders' equity | 2,039,512 | $ | 1,821,238 | $ | 630,546 | $ | (2,451,782 | ) | 2,039,514 | ||||||||||
| Total liabilities and stockholders' equity | $ | 2,569,321 | $ | 2,193,440 | $ | 656,123 | $ | (2,437,824 | ) | $ | 2,981,060 |
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)
| Year Ended December 31, 2024 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Parent | Guarantors | Non-Guarantors | Eliminations | Consolidated | ||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Revenues | $ | 1,291 | $ | 928,634 | $ | — | $ | — | $ | 929,925 | ||||||||||
| Cost of sales | (3,786 | ) | (544,459 | ) | — | — | (548,245 | ) | ||||||||||||
| Depreciation, depletion, and amortization | — | (183,470 | ) | — | — | (183,470 | ) | |||||||||||||
| General and administrative | (20,404 | ) | (23,012 | ) | (1,989 | ) | — | (45,405 | ) | |||||||||||
| Exploration and pre-development | (520 | ) | (24,098 | ) | (2,703 | ) | — | (27,321 | ) | |||||||||||
| Equity in earnings of subsidiaries | 72,172 | — | — | (72,172 | ) | — | ||||||||||||||
| Other income (expense) | (2,965 | ) | (65,154 | ) | 756 | 8,095 | (59,268 | ) | ||||||||||||
| Income (loss) before income and mining taxes | 45,788 | 88,441 | (3,936 | ) | (64,077 | ) | 66,216 | |||||||||||||
| (Provision) benefit from income and mining taxes | (9,986 | ) | (12,479 | ) | 151 | (8,099 | ) | (30,414 | ) | |||||||||||
| Net income (loss) | 35,802 | 75,962 | (3,785 | ) | (72,176 | ) | 35,802 | |||||||||||||
| Preferred stock dividends | (552 | ) | — | — | — | (552 | ) | |||||||||||||
| Income (loss) applicable to common stockholders | 35,250 | 75,962 | (3,785 | ) | (72,176 | ) | 35,250 | |||||||||||||
| Net income (loss) | 35,802 | 75,962 | (3,785 | ) | (72,177 | ) | 35,802 | |||||||||||||
| Other comprehensive loss | (16,103 | ) | — | — | — | (16,103 | ) | |||||||||||||
| Comprehensive income (loss) | $ | 19,699 | $ | 75,962 | $ | (3,785 | ) | $ | (72,177 | ) | $ | 19,699 |
Forward-Looking Statements
94
The foregoing discussion and analysis, as well as certain information contained elsewhere in this report, contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act, and are intended to be covered by the safe harbor created thereby. See the discussion in Special Note on Forward-Looking Statements included prior to Item 1.