Hecla Mining — Nov 6, 2024 release
Fiscal 2024 third-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0001437749-24-033735
Showing in the filing
Total Gold Production (Koz), Current
“126 - 138”
Period
FY2024
Measure
Company-defined measure
Source
Guidance table
All guidance in this release · 48
Quarterly cash dividend of common stock
“$0.01375 per share”
Quarterly cash dividend of preferred stock
“$0.875 per share”
Greens Creek Silver Production (Moz), Current for FY2024
“8.6 - 9.0”
Greens Creek Gold Production (Koz), Current for FY2024
“46 - 51”
Greens Creek Silver Equivalent (Moz), Current for FY2024
“19.5 - 20.5”
Greens Creek Gold Equivalent (Koz), Current for FY2024
“226 - 236”
Lucky Friday Silver Production (Moz), Current for FY2024
“4.7 - 5.0”
Lucky Friday Silver Equivalent (Moz), Current for FY2024
“8.8 - 9.1”
Lucky Friday Gold Equivalent (Koz), Current for FY2024
“100 - 105”
Casa Berardi Gold Production (Koz), Current for FY2024
“80 - 87”
Casa Berardi Silver Equivalent (Moz), Current for FY2024
“6.9 - 7.5”
Keno Hill Silver Production (Moz), Current for FY2024
“2.7 - 3.0”
Keno Hill Silver Equivalent (Moz), Current for FY2024
“3.0 - 3.5”
Keno Hill Gold Equivalent (Koz), Current for FY2024
“36 - 40”
Total Silver Production (Moz), Current for FY2024
“16.0 - 17.0”
Total Gold Production (Koz), Current for FY2024
“126 - 138”
Total Silver Equivalent (Moz), Current for FY2024
“38.2 - 40.6”
Total Gold Equivalent (Koz), Current for FY2024
“442 - 468”
Expenditures on production costs, excluding … for FY2024
“$25-$27 million per quarter”
Greens Creek cash cost, after by-product cre… for FY2024
“$1.50 - $2.00”
Greens Creek AISC, after by-product credits,… for FY2024
“$7.50 - $8.00”
Lucky Friday Costs of Sales (million), Current for FY2024
“140”
Lucky Friday cash cost, after by-product cre… for FY2024
“$6.00 - $6.50”
Lucky Friday AISC, after by-product credits,… for FY2024
“$14.50 - $15.00”
Total Silver cash cost, after by-product cre… for FY2024
“$3.00 - $3.75”
Total Silver AISC, after by-product credits,… for FY2024
“$13.50 - $14.50”
Casa Berardi Costs of Sales (million), Current for FY2024
“215”
Casa Berardi cash cost, after by-product cre… for FY2024
“$1,500 - $1,700”
Casa Berardi AISC, after by-product credits,… for FY2024
“$1,750 - $1,975”
Total Capital expenditures - Total for FY2024
“$196 - $218”
Total Capital expenditures - Sustaining for FY2024
“$113 - $124”
Total Capital expenditures - Growth for FY2024
“$83 - $94”
Greens Creek - Total Capital expenditures for FY2024
“$50 - $55”
Greens Creek - Sustaining Capital expenditures for FY2024
“$47 - $50”
Greens Creek - Growth Capital expenditures for FY2024
“$3 - $5”
Lucky Friday - Growth Capital expenditures for FY2024
“$3 - $5”
Lucky Friday - Total Capital expenditures for FY2024
“$45 - $50”
Lucky Friday - Sustaining Capital expenditures for FY2024
“$42 - $45”
Keno Hill - Total Capital expenditures for FY2024
“$45 - $50”
Keno Hill - Sustaining Capital expenditures for FY2024
“$10 - $12”
Keno Hill - Growth Capital expenditures for FY2024
“$35 - $38”
Casa Berardi - Total Capital expenditures for FY2024
“$56 - $63”
Casa Berardi - Sustaining Capital expenditures for FY2024
“$14 - $17”
Casa Berardi - Growth Capital expenditures for FY2024
“$42 - $46”
Pre-Development for FY2024
“$6.5”
Total Silver Costs of Sales (million), Current for FY2024
“405”
Greens Creek Costs of Sales (million), Current for FY2024
“265”
Exploration for FY2024
“$25”
Exhibit 99.1 · full document
EXHIBIT 99.1
ex_744261.htm
Exhibit 99.1
NEWS RELEASE
HECLA REPORTS THIRD QUARTER 2024 RESULTS
New CEO takes reins, record silver segment revenues, deleveraging continues
For The Period Ended: September 30, 2024
For Release: November 6, 2024
COEUR D'ALENE, IDAHO -- Hecla Mining Company ( NYSE:HL) ("Hecla” or the “Company") today announced third quarter 2024 financial and operating results.
THIRD QUARTER HIGHLIGHTS
Operational
•
Produced 3.6 million silver ounces and 32,280 ounces of gold.
•
Keno Hill produced 0.6 million ounces of silver, with 2.1 million ounces produced in the first nine months of the year, at an average mill throughput of 314 tons per day (”tpd”).
•
Sold 98,792 pounds of payable copper at Greens Creek.
•
2024 guidance for silver production decreased and cost guidance increased, gold production and cost guidance affirmed.
Financial
●
Revenues of $245.1 million, second highest in Company history, 45% from silver and 32% from gold.
●
Net income applicable to common stockholders of $1.6 million or $0.00 per share; adjusted net income applicable to common stockholders of $19.7 million or $0.03 per share. 1
●
Reduced total debt by $50.6 million; achieved the second highest quarterly Adjusted EBITDA, improving the net leverage ratio* to 1.8. 5
●
Cash provided by operating activities of $55.0 million; strong free cash flow generation at Greens Creek and Lucky Friday. 2
●
Greens Creek generated $54.1 million in cash flow from operations and $46.9 million in free cash flow. 2
●
Lucky Friday generated $34.4 million in cash flow from operations and $23.2 million in free cash flow (including $14.8 million in insurance receipts). 2
●
Collected the remaining $14.8 million of Lucky Friday's underground insurance claim of $50 million.
●
Consolidated silver total cost of sales of $132.7 million; cash cost and all-in sustaining cost ("AISC") per silver ounce (each after by-product credits) of $4.46 and $15.29, respectively. 3,4
●
Declared silver-linked quarterly dividend of $0.01 per share, reflecting a quarterly realized silver price between $25 and $30 per ounce, for a total cash dividend of $0.01375 per common share.
Exploration
●
At Keno Hill, over 9,800 feet of definition drilling was completed. Drilling continues to intersect high-grade silver mineralization over significant widths and highlights the potential for high-grade silver mineralization in the district. Highlights include:
●
Bermingham Footwall Vein: 63.8 oz/ton silver, 6.7% lead, and 6.4% zinc over 10.2 feet
●
Includes: 99.6 oz/ton silver, 10.7% lead, and 9.8% zinc over 6.4 feet
●
Flame & Moth Vein 1: 71.6 oz/ton silver, 11.6% lead, and 11.2% zinc over 14.8 feet
* Net Leverage ratio is calculated as current debt, long-term debt and finance leases less cash to 12 month trailing adjusted EBITDA .
●
At Greens Creek, over 27,000 feet of drilling was completed, focused on resource conversion and extension of mineralization. Highlights include:
●
200 South Zone: 74.0 oz/ton silver, 0.03 oz/ton gold, 4.7% zinc, and 2.2% lead over 33.8 feet
●
Southwest Bench: 51.4 oz/ton silver, 0.52 oz/ton gold, 9.3% zinc, and 4.9% lead over 19.0 feet
"Hecla produced 3.6 million ounces of silver in the third quarter, bringing year-to-date production to 12.3 million ounces. Lucky Friday had a strong quarter as the mill achieved the second-highest throughput in its 80-year history after a record last quarter," said Cassie Boggs, Interim President and CEO. "While Greens Creek’s silver production was lower than anticipated due to five days of unplanned mill maintenance in the third quarter, our team was able to complete the maintenance quickly and complete a portion of our fourth quarter scheduled maintenance simultaneously. Strong performance from our silver operations has generated free cash flow of $170 million year-to-date, which along with opportunistic use of our ATM program, has allowed us to substantially repay outstanding borrowings on our revolving credit facility, reducing total debt by $50.6 million.”
Boggs continued, “At Keno Hill, we have already mined more than 2.5 million ounces and produced 2.1 million ounces of silver this year, putting us on track to meet our production guidance for this year. We are prioritizing building the foundation for this operation's future to operate in Yukon successfully, which includes improving safety and environmental practices and, importantly, valuing the perspectives of the Yukon Government and the First Nation of Na-Cho Nyäk Dun, both of whom have important roles in permitting our improvements to infrastructure as well as our future operations.”
New President and CEO
Ms. Boggs continued, “What we are most excited about is welcoming our new President and CEO, Rob Krcmarov, a proven leader in the mining industry. His vision and expertise will be invaluable as we continue our journey toward growth, innovation and continuous improvement."
Mr. Krcmarov added, "Hecla has a remarkable legacy of operational excellence, innovation, and a strong commitment to responsible mining and sustainable practices. I am thrilled to be a part of this team and I look forward to contributing to the Company's continued growth and success."
FINANCIAL OVERVIEW
In the following table and throughout this release, "total cost of sales" is comprised of cost of sales and other direct production costs and depreciation, depletion and amortization, and comparisons are made to the "prior quarter" which refers to the second quarter of 2024.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
2
In Thousands unless stated otherwise
3Q-2024
2Q-2024
1Q-2024
4Q-2023
3Q-2023
2Q-2023
YTD-2024
YTD-2023
FINANCIAL AND PRODUCTION SUMMARY
Sales
$
245,085
$
245,657
$
189,528
$
160,690
$
181,906
$
178,131
$
680,270
$
559,537
Total cost of sales
$
185,799
$
194,227
$
170,368
$
153,825
$
148,429
$
140,472
$
550,394
$
453,453
Gross profit
$
59,286
$
51,430
$
19,160
$
6,865
$
33,477
$
37,659
$
129,876
$
106,084
Net income (loss) applicable to common stockholders
$
1,623
$
27,732
$
(5,891
)
$
(43,073
)
$
(22,553
)
$
(15,832
)
$
23,464
$
(41,696
)
Basic income (loss) per common share (in dollars)
$
0.00
$
0.04
$
(0.01
)
$
(0.07
)
$
(0.04
)
$
(0.03
)
$
0.04
$
(0.07
)
Adjusted EBITDA 1
$
88,859
$
90,895
$
71,597
$
32,907
$
46,251
$
67,740
$
251,351
$
175,894
Total Debt
$
539,804
$
616,246
Net Debt to Adjusted EBITDA 1
1.8
1.8
2.2
Cash provided by operating activities
$
55,009
$
78,718
$
17,080
$
884
$
10,235
$
23,777
$
150,807
$
74,615
Capital Expenditures
$
(55,699
)
$
(50,420
)
$
(47,589
)
$
(62,622
)
$
(55,354
)
$
(51,468
)
$
(153,708
)
$
(161,265
)
Free Cash Flow 2
$
(690
)
$
28,298
$
(30,509
)
$
(61,738
)
$
(45,119
)
$
(27,691
)
$
(2,901
)
$
(86,650
)
Silver ounces produced
3,645,004
4,458,484
4,192,098
2,935,631
3,533,704
3,832,559
12,295,586
11,407,232
Silver payable ounces sold
3,729,782
3,785,285
3,481,884
2,847,591
3,142,227
3,360,694
10,996,951
10,107,415
Gold ounces produced
32,280
37,324
36,592
37,168
39,269
35,251
106,196
114,091
Gold payable ounces sold
31,414
35,276
32,189
33,230
36,792
31,961
98,879
108,372
Cash Costs and AISC, each after by-product credits
Silver cash costs per ounce 3
$
4.46
$
2.08
$
4.78
$
4.94
$
3.31
$
3.32
$
3.71
$
2.86
Silver AISC per ounce 4
$
15.29
$
12.54
$
13.10
$
17.48
$
11.39
$
11.63
$
13.57
$
10.52
Gold cash costs per ounce 3
$
1,754
$
1,701
$
1,669
$
1,702
$
1,475
$
1,658
$
1,707
$
1,635
Gold AISC per ounce 4
$
2,059
$
1,825
$
1,899
$
1,969
$
1,695
$
2,147
$
1,923
$
2,075
Realized Prices
Silver, $/ounce
$
29.43
$
29.77
$
24.77
$
23.47
$
23.71
$
23.67
$
28.07
$
23.28
Gold, $/ounce
$
2,522
$
2,338
$
2,094
$
1,998
$
1,908
$
1,969
$
2,317
$
1,921
Lead, $/pound
$
0.93
$
1.06
$
0.97
$
1.09
$
1.07
$
0.99
$
0.99
$
1.02
Zinc, $/pound
$
1.36
$
1.51
$
1.10
$
1.39
$
1.52
$
1.13
$
1.32
$
1.34
Sales in the third quarter of $245.1 million were consistent with the prior quarter as lower sales volumes of silver, gold and lead, and lower realized prices for silver, zinc, lead were offset by higher sales volumes for zinc and higher realized prices for gold. The lower sales volumes stemmed from a combination of lower production and volumes sold at Lucky Friday and Casa Berardi (due to lower grades and lower mill throughput) and lower sales volumes at Keno Hill due to lower mill throughput attributable to delays in design and construction of the dry stack tailings facility ("DSTF"), including permitting delays following the heap leach failure at Victoria Gold's Eagle Gold mine. Sales of silver and zinc concentrate inventory built up at Greens Creek in the prior quarter partially offset lower sales volumes from other operations.
Gross profit increased by 15% to $59.3 million, primarily attributable to the lower cost of sales at Keno Hill and Casa Berardi partially offset by higher cost of sales at Greens Creek due to higher volumes of metals sold.
Net income applicable to common stockholders for the quarter was $1.6 million, a $26.1 million reduction from the prior quarter, primarily because of:
●
A non-cash write down of $14.5 million, $13.9 million related to the remote vein miner. The machine was determined to be obsolete due to the success of the Underhand Closed Bench mining method at Lucky Friday and the decision by the vendor to terminate the program and exit that line of business.
●
Ramp-up and suspension costs increased by $8.1 million to $13.7 million, reflecting the lower mill throughput at Keno Hill due to delays of the DSTF described above.
●
Foreign exchange loss of $3.2 million, compared to a gain of $2.7 million in the prior quarter, due to the appreciation of the Canadian dollar against the U.S. dollar.
●
Exploration and pre-development increased by $3.9 million, due to increased activity over the summer months.
●
Income and mining tax provision increased by $2.4 million to $11.5 million reflecting higher taxable income of our US operations compared to consolidated book income.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
3
The above items were partly offset by:
●
General and administrative costs decreased by $4.3 million primarily due to costs related to the departure of the former CEO in the prior quarter.
●
Interest expense decreased by $1.6 million reflecting a decrease in the Company's borrowing on its revolving credit facility.
Consolidated silver total cost of sales in the third quarter increased by 8% to $132.7 million, reflecting a product inventory draw down at Greens Creek. Consolidated cash costs and AISC per silver ounce, each after by-product credits, were $4.46 and $15.29 respectively and only include costs of Greens Creek and Lucky Friday for the full quarter (commercial production has not been declared at Keno Hill). The increase in cash costs was primarily due to lower silver production and by-product credits (lower production for all metals except zinc and lower realized prices for all metals except gold). 3,4
Consolidated gold total cost of sales were $46.3 million, reflecting a decrease in sales at Casa Berardi. Cash costs and AISC per gold ounce, each after by-product credits, increased to $1,754 and $2,059, respectively, as lower production costs were offset by lower gold production, with AISC also impacted by higher planned capital investment in tailings construction. 3,4
Adjusted EBITDA for the quarter was $88.9 million, in line with the prior quarter (which was a record). 5 The net leverage ratio improved to 1.8 times from 2.3 times in the prior quarter due to a reduction in total debt of $50.6 million as the Company decreased borrowings under its revolving credit facility. Cash and cash equivalents at the end of the quarter were $22.3 million and included $13.0 million drawn on the revolving credit facility. Borrowing on the revolving credit facility decreased by $49.0 million in the quarter as the Company utilized insurance proceeds and equity issuances under the At-The-Market ("ATM") program to reduce the drawn amount. At current price levels and expected production, the Company anticipates continuing to reduce borrowings on the revolving credit facility.
Cash provided by operating activities was $55.0 million and decreased by $23.7 million from the prior quarter due to a decrease in net income adjusted for non-cash items of $13.4 million and unfavorable working capital changes of $10.3 million.
Capital investment of $55.7 million increased by $5.3 million from the prior quarter. Capital investments at the operations were as follows (i) $11.5 million at Greens Creek related to development, mill projects including replacement of tails and concentrate filter presses, definition drilling, and equipment purchases, (ii) $18.6 million at Casa Berardi, primarily related to tailings construction activities, (iii) $11.2 million at Lucky Friday primarily related to equipment purchases, pre-production drilling, and development and (iv) $14.4 million at Keno Hill, primarily related to DSTF work, equipment purchases, and capital development.
Free cash flow for the quarter was negative $0.7 million, compared to $28.3 million in the prior quarter. 2 The decrease in free cash flow is primarily attributable to lower cash flow from operations and increased capital investment.
Forward Sales Contracts for Base Metals and Foreign Currency
The Company uses financially settled forward sales contracts to manage exposure to zinc and lead price changes in forecasted concentrate shipments. On September 30, 2024, the Company had contracts covering approximately 10% and 32% of the forecasted payable zinc and lead production, respectively, through 2026, at an average zinc price of $1.37 per pound and a lead price of $1.00 per pound.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
4
The Company also manages Canadian dollar ("CAD") exposure through forward contracts. On September 30, 2024, the Company had hedged approximately 39% of forecasted Casa Berardi and Keno Hill CAD-denominated direct production costs through 2026 at an average CAD/USD rate of 1.33. The Company has also hedged approximately 15% of Casa Berardi and Keno Hill's projected CAD-denominated total capital expenditures through 2026 at 1.35.
OPERATIONS OVERVIEW
Greens Creek Mine - Alaska
Dollars are in thousands except cost
per ton
3Q-2024
2Q-2024
1Q-2024
4Q-2023
3Q-2023
YTD-2024
YTD-2023
GREENS CREEK
Tons of ore processed
212,863
225,746
232,188
220,186
228,978
670,797
694,610
Total production cost per ton
$
222.39
$
218.09
$
212.92
$
223.98
$
200.30
$
217.66
$
197.94
Ore grade milled - Silver (oz./ton)
11.2
12.6
13.3
12.9
13.1
12.4
13.4
Ore grade milled - Gold (oz./ton)
0.08
0.09
0.09
0.09
0.09
0.09
0.09
Ore grade milled - Lead (%)
2.4
2.5
2.6
2.8
2.5
2.5
2.6
Ore grade milled - Zinc (%)
6.6
6.2
6.3
6.5
6.5
6.4
6.3
Silver produced (oz.)
1,857,314
2,243,551
2,478,594
2,260,027
2,343,192
6,579,459
7,471,725
Gold produced (oz.)
11,746
14,137
14,588
14,651
15,010
40,471
46,245
Lead produced (tons)
4,165
4,513
4,834
4,910
4,740
13,512
14,668
Zinc produced (tons)
12,585
12,400
13,062
12,535
13,224
38,047
38,961
Copper produced (tons)
490
462
495
449
457
1,447
1,374
Sales
116,568
95,659
$
97,310
$
93,543
$
96,459
$
309,537
$
290,961
Total cost of sales
$
(73,597
)
$
(56,786
)
$
(69,857
)
$
(70,231
)
$
(60,322
)
$
(200,240
)
$
(189,664
)
Gross profit
$
42,971
$
38,873
$
27,453
$
23,312
$
36,137
$
109,297
$
101,297
Cash flow from operations
$
54,076
$
43,276
$
28,706
$
34,576
$
36,101
$
126,058
$
122,749
Exploration
$
4,325
$
2,011
$
551
$
1,324
$
4,283
$
6,887
$
6,491
Capital additions
$
(11,466
)
$
(11,704
)
$
(8,827
)
$
(15,996
)
$
(12,060
)
$
(31,997
)
$
(27,546
)
Free cash flow 2
$
46,935
$
33,583
$
20,430
$
19,904
$
28,324
$
100,948
$
101,694
Cash cost per ounce, after by-product credits 3
$
0.93
$
0.19
$
3.45
$
4.94
$
3.04
$
1.62
$
1.81
AISC per ounce, after by-product credits 4
$
7.04
$
5.40
$
7.16
$
12.00
$
8.18
$
6.53
$
5.67
Greens Creek produced 1.9 million ounces of silver, a decrease over the prior quarter, primarily due to lower grades and reduced mill throughput attributable to five days of unplanned maintenance on the Semi-Autogenous Grinding ("SAG") mill variable frequency drive (unplanned maintenance extended to two days in October). By-product metal production was lower for gold and lead due to lower mill throughput and lower grades, while zinc production was flat as higher grades offset the lower milled throughput. The mine added copper to its by-product metals as the silver concentrate now includes copper as a payable metal (copper has been produced at the mine for multiple years but previously was not a payable metal in concentrates).
Sales in the quarter were $116.6 million, a 22% increase due to higher quantities of payable metals sold (all metals) as silver and zinc concentrate inventory built up from the prior quarter was sold in the third quarter. Higher quantities of metals sold offset the lower realized prices for all metals except gold. Total cost of sales was $73.6 million, an increase of 30%, reflecting higher payable metals sold. Cash costs and AISC per silver ounce, each after by-product credits, were $0.93 and $7.04, respectively, and increased over the prior quarter as lower production costs were offset by lower silver production and lower by-product credits (lower production volumes and lower realized prices for all metals except gold). 3,4
Cash flow from operations was $54.1 million, a 25% increase, primarily due to higher gross profit. Capital investments were consistent with the prior quarter. Free cash flow for the quarter was $46.9 million, an increase of 40%, attributable to higher cash flow from operations. 2
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
5
Lucky Friday Mine - Idaho
Dollars are in thousands except cost
per ton
3Q-2024
2Q-2024
1Q-2024
4Q-2023
3Q-2023
YTD-2024
YTD-2023
LUCKY FRIDAY
Tons of ore processed
104,281
107,441
86,234
5,164
36,619
297,956
225,965
Total production cost per ton
$
260.99
$
233.99
$
233.10
$
201.42
$
191.81
$
243.18
$
223.44
Ore grade milled - Silver (oz./ton)
12.1
12.9
12.9
12.7
13.6
12.6
14.0
Ore grade milled - Lead (%)
7.9
8.1
8.2
8.0
8.6
8.1
8.9
Ore grade milled - Zinc (%)
3.9
3.6
3.9
3.5
3.5
3.8
4.1
Silver produced (oz.)
1,184,819
1,308,155
1,061,065
61,575
475,414
3,554,039
3,024,544
Lead produced (tons)
7,662
8,229
6,689
372
2,957
22,580
19,171
Zinc produced (tons)
3,528
3,320
2,851
134
1,159
9,699
7,810
Sales
$
51,072
$
59,071
$
35,340
$
3,117
$
21,409
$
145,483
$
113,167
Total cost of sales
$
(39,286
)
$
(37,523
)
$
(27,519
)
$
(3,117
)
$
(14,344
)
$
(104,328
)
$
(81,068
)
Gross profit
$
11,786
$
21,548
$
7,821
$
—
$
7,065
$
41,155
$
32,099
Cash flow from operations
$
34,374
$
44,546
$
27,112
$
(7,982
)
$
515
$
106,032
$
65,540
Capital additions
$
(11,178
)
$
(10,818
)
$
(14,988
)
$
(18,819
)
$
(15,494
)
$
(36,984
)
$
(46,518
)
Free cash flow 2
$
23,196
$
33,728
$
12,124
$
(26,801
)
$
(14,979
)
$
69,048
$
19,022
Cash cost per ounce, after by-product credits 3
$
9.98
$
5.32
$
8.85
N/A
$
4.74
$
7.86
$
5.51
AISC per ounce, after by-product credits 4
$
19.40
$
12.74
$
17.36
N/A
$
10.63
$
16.26
$
12.21
Lucky Friday produced 1.2 million ounces of silver, 9% lower than the prior quarter, due to 6% lower milled grades and 3% lower throughput. Mill throughput averaged 1,133 tpd, the second highest in the mine's history after a record in the prior quarter.
Sales in the third quarter were $51.1 million, 14% lower due to lower volumes of metals sold and lower realized prices. Total cost of sales increased to $39.3 million, primarily due to higher production costs attributable to higher underground mobile equipment maintenance costs and higher contractor costs. Key mill projects, including installation of new cyclones, were completed during the quarter, contributing to lower mill throughput. Cash costs and AISC per silver ounce, each after by-product credits, were $9.98 and $19.40 respectively and were higher due to higher production costs and lower by-product credits (lower production and realized prices), and lower silver production. 3,4
Cash flow from operations was $34.4 million and decreased over the prior quarter due to lower gross margins realized and lower insurance proceeds of $14.8 million (prior quarter included $17.8 million in insurance proceeds). With $14.8 million in insurance proceeds received during the quarter, the Company has completed the claim after reaching the underground insurance sublimit of $50 million.
Capital investment for the quarter was $11.2 million, consistent with the prior quarter. Free cash flow for the quarter was $23.2 million, lower compared to the prior quarter primarily due to lower gross margins. 2
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
6
Keno Hill - Yukon Territory
Dollars are in thousands except
cost per ton
3Q-2024
2Q-2024
1Q-2024
4Q-2023
3Q-2023
YTD-2024
YTD-2023
KENO HILL
Tons of ore processed
24,027
36,977
25,165
19,651
24,616
86,169
36,680
Ore grade milled - Silver (oz./ton)
25.7
25.1
26.3
31.7
33.0
25.6
28.2
Ore grade milled - Lead (%)
3.0
2.4
2.4
2.6
2.4
2.6
2.1
Ore grade milled - Zinc (%)
2.4
1.4
1.3
1.6
2.5
1.7
3.1
Silver produced (oz.)
597,293
900,440
646,312
608,301
710,012
2,144,045
894,276
Lead produced (tons)
670
845
576
481
327
2,091
744
Zinc produced (tons)
492
471
298
396
252
1,261
943
Sales
$
19,809
$
28,950
$
10,847
$
17,936
$
16,001
$
59,606
$
17,582
Total cost of sales
$
(19,809
)
$
(28,950
)
$
(10,847
)
$
(17,936
)
$
(16,001
)
$
(59,606
)
$
(17,582
)
Gross profit
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Cash flow from operations*
$
(6,811
)
$
(465
)
$
(8,720
)
$
(1,188
)
$
(6,200
)
$
(15,996
)
$
(25,424
)
Exploration
$
2,664
$
2,019
$
498
$
1,548
$
1,653
$
5,181
$
3,129
Capital additions
$
(14,406
)
$
(14,533
)
$
(10,346
)
$
(12,549
)
$
(11,498
)
$
(39,285
)
$
(32,123
)
Free cash flow 2 *
$
(18,553
)
$
(12,979
)
$
(18,568
)
$
(12,189
)
$
(16,045
)
$
(50,100
)
$
(54,418
)
*Revised for 2Q-2024, 1Q-2024 and 4Q-2023'
Keno Hill produced 597,293 ounces of silver at an average grade of 25.7 ounces per ton. Mined throughput averaged 343 tpd, milled tonnage averaged 261 tpd during the quarter, and 314 tpd during the nine months ended September 30, 2024. Lower mill throughput during the quarter was attributable to the delays in receiving an authorization for construction and a permit modification for the DSTF as the Yukon Government ("YG") and the First Nation of Na-Cho Nyäk Dun ("FNNND") initially focused on the Victoria Gold's Eagle Mine heap leach pad failure that occurred in June and not on permitting matters (Keno Hill does not utilize heap leach processing). Mill operations resumed on October 26, after receiving the authorization and modification and completing related design and construction work on the DSTF. The mine has produced 2.1 million ounces of silver for the nine months ended September 2024 and had an ore stockpile inventory of approximately 0.46 million silver ounces as of October 26, when the mill resumed processing.
Sales during the quarter were $19.8 million and declined over the prior quarter due to lower production and volumes sold. Total expenditures on production costs (excluding depreciation) were $25.0 million and include $10.0 million classified as ramp-up costs on the consolidated statement of operations. Capital investments during the quarter were $14.4 million. Due to the delays in permits, construction of the cemented tails batch plant, a critical infrastructure project, is now expected to be completed in the second quarter of 2025. The project is expected to facilitate the change in mining method at the Bermingham deposit to underhand mining, which should improve safety and productivity. Conversion to underhand mining is expected in the first half of 2026.
Following the Eagle Mine heap leach pad incident, the FNNND expressed strong positions on mining activities within their Traditional Territory, where Keno Hill is located, including a call to halt mining production. The Company values the perspectives of the YG and FNNND and is committed to sustainable and responsible mining that governments and local communities support. Further, in 2025, the Company's environmental remediation services group (which performs environmental remediation work in Yukon on behalf of the Canadian government) is also expected to increase construction activities, adding incremental demand on Keno Hill's infrastructure and resources. As a result of these stakeholder matters, the Company expects 2025 production to remain similar to 2024 and we expect to use this opportunity to advance permitting, invest in improving safety, environmental practices, and infrastructure, and prioritize stakeholder engagement. In 2026, after implementing these priorities, the Company expects production to increase beyond 2024 levels.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
7
Casa Berardi - Quebec
Dollars are in thousands except cost
per ton
3Q-2024
2Q-2024
1Q-2024
4Q-2023
3Q-2023
YTD-2024
YTD-2023
CASA BERARDI
Tons of ore processed - underground
101,308
118,485
123,123
104,002
112,544
342,916
316,913
Tons of ore processed - surface pit
268,291
248,494
258,503
251,009
231,075
775,288
774,564
Tons of ore processed - total
369,599
366,979
381,626
355,011
343,619
1,118,204
1,091,477
Surface tons mined - ore and waste
5,603,101
4,064,091
3,639,297
4,639,770
3,574,391
13,306,489
8,172,580
Total production cost per ton
$
97.82
$
107.84
$
96.53
$
108.20
$
103.75
$
100.67
$
103.63
Ore grade milled - Gold (oz./ton) - underground
0.11
0.14
0.14
0.12
0.13
0.13
0.13
Ore grade milled - Gold (oz./ton) - surface pit
0.05
0.04
0.04
0.06
0.06
0.04
0.05
Ore grade milled - Gold (oz./ton) - combined
0.06
0.07
0.07
0.07
0.07
0.07
0.07
Gold produced (oz.) - underground
9,913
13,719
13,707
11,206
12,416
37,339
34,430
Gold produced (oz.) - surface pit
10,621
9,468
8,297
11,311
11,843
28,386
33,416
Gold produced (oz.) - total
20,534
23,187
22,004
22,517
24,259
65,725
67,846
Silver produced (oz.) - total
5,578
6,338
6,127
5,730
5,084
18,043
16,685
Sales
$
50,308
$
58,623
$
41,584
$
42,822
$
46,912
$
150,515
$
134,856
Total cost of sales
$
(46,280
)
$
(67,340
)
$
(58,260
)
$
(58,945
)
$
(56,822
)
$
(171,880
)
$
(162,396
)
Gross profit (loss)
$
4,028
$
(8,717
)
$
(16,676
)
$
(16,123
)
$
(9,910
)
$
(21,365
)
$
(27,540
)
Cash flow from operations
$
15,305
$
17,816
$
3,186
$
3,136
$
7,877
$
36,307
$
(955
)
Exploration
$
—
$
315
$
685
$
635
$
1,482
$
1,000
$
3,643
Capital additions
$
(18,606
)
$
(12,376
)
$
(13,316
)
$
(15,929
)
$
(16,225
)
$
(44,298
)
$
(54,127
)
Free cash flow 2
$
(3,301
)
$
5,755
$
(9,445
)
$
(12,158
)
$
(6,866
)
$
(6,991
)
$
(51,439
)
Cash cost per ounce, after by-product credits 3
$
1,754
$
1,701
$
1,669
$
1,702
$
1,475
$
1,707
$
1,635
AISC per ounce, after by-product credits 4
$
2,059
$
1,825
$
1,899
$
1,969
$
1,695
$
1,923
$
2,075
Casa Berardi produced 20,534 ounces of gold in the quarter, 11% less than the prior quarter due to lower underground grades. The mill operated at an average of 4,017 tpd during the quarter.
Sales were $50.3 million, a decrease of 14% over the prior quarter due to lower gold production and sales volumes were partially offset by higher realized gold price. Total cost of sales were $46.3 million, a decrease of 31% attributable to lower sales volumes and lower production costs. Cash costs and AISC per gold ounce, each after by-product credits, increased to $1,754 and $2,059, respectively, as lower gold production was partially offset by lower production costs, with AISC also impacted by higher planned capital investment on construction of tailings. 3,4
Cash flow from operations was $15.3 million, lower than the prior quarter primarily due to less gold ounces sold. Capital investments for the quarter totaled $18.6 million ($6.1 million in sustaining and $12.5 million in growth). Free cash flow for the quarter was negative $3.3 million, a decrease over the prior quarter attributable to lower cash flow from operations and higher planned capital investments. 2
Casa Berardi is transitioning from a combined underground and surface operation to a surface only operation, which will require significant permitting and development activities. As a part of this transition, along with mining the 160 open pit, only the higher margin stopes of the west underground mine will be mined until they are exhausted, which is expected to occur in mid-2025. Casa Berardi is expected to produce gold from the 160 pit until 2027, and is expected to have a production gap commencing in 2027 and continuing until 2032 or later. During this time, the 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. Upon conclusion of the hiatus and related permitting and construction, the Company expects the mine to generate significant free cash flow at current gold prices. Given the expected hiatus in future production, the uncertainty surrounding permitting and timing of construction of the new open pits, and the Company’s newly hired President and CEO, the Company is evaluating the mine's fit into its overall strategy and is evaluating other potential strategic alternatives.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
8
EXPLORATION AND PRE-DEVELOPMENT
Exploration and pre-development expenses totaled $10.6 million for the quarter. Exploration activities during the quarter primarily focused on underground definition and exploration drilling at Greens Creek and Keno Hill.
Keno Hill
Underground drilling during the third quarter continued to intersect high-grade silver mineralization over significant widths and highlights the potential for high-grade silver mineralization in the district. Underground definition drilling continued to be focused on extending mineralization and resource conversion in the high-grade Bermingham Bear Zone veins (Bear, Footwall, and Main Vein zones) and in the Flame & Moth veins. During the quarter, two underground drills completed over 9,800 feet of definition drilling.
Drilling in the Bermingham Mine Footwall vein has intersected significant silver mineralization over significant width in a portion of the Footwall vein where mineralization was modeled to be low-grade. Results from this drilling will increase the modeled grade in the western portion of the vein over 200 feet of strike length and 100 feet of dip length, and mineralization is open down dip for expansion. Drilling in the Flame and Moth Mine Vein 1 has also intersected significant silver mineralization over significant widths in a portion of Vein 1 where mineralization had previously not been modeled. These results will increase the modeled grade in the central portion of the vein over 230 feet of strike length and 100 feet of dip length. This mineralization remains open to the west for expansion.
Three surface drills were also active on the property testing multiple targets including the Bermingham Deep, Bermingham Townsite, Elsa17-Dixie, Silver Spoon, and Inca target areas that have potential for additional large high-grade silver deposits. Over 23,700 feet of surface exploration drilling in 10 drillholes were completed during the quarter. Wide spaced surface drilling in the Bermingham Deep target has demonstrated the presence of high-grade mineralization in the vicinity of an emergent highly prospective vein intersection target with additional drilling planned to confirm this vein intersection is controlling metal distribution and to expand drilling along plunge. In the Bermingham Townsite target, surface drilling has defined a zone of narrow high-grade mineralization located within 100 meters of the currently planned development and is open at depth along plunge for expansion.
Assay highlights include (reported widths are estimates of true width):
●
Footwall Vein: 63.8 oz/ton silver, 6.7% lead, and 6.4% zinc over 10.2 feet
●
Includes: 99.6 oz/ton silver, 10.7% lead, and 9.8% zinc over 6.4 feet
●
Footwall Vein: 15.6 oz/ton silver, 3.0% lead, and 0.3% zinc over 27.7 feet
●
Includes: 52.1 oz/ton silver, 11.1% lead, and 0.4% zinc over 5.5 feet
●
Flame & Moth Vein 1: 71.6 oz/ton silver, 11.6% lead, and 11.2% zinc over 14.8 feet
●
Flame & Moth Vein 1: 50.3 oz/ton silver, 2.1% lead, and 10.7% zinc over 16.1 feet
●
Includes: 55.4 oz/ton silver, 2.1% lead, and 11.3% zinc over 13.9 feet
Greens Creek
At Greens Creek, three underground drills completed over 27,000 feet of drilling focused on resource conversion and exploration to extend mineralization of known resources. Drilling was focused in the 9a, 200 South, 5250, West, Gallagher, and Upper Plate areas. In addition, two helicopter supported surface exploration drills completed over 8,000 feet of drilling expanding Upper Plate Zone mineralization 250 feet to the west of current resources and drill testing the Mammoth, Gallagher West, East Ore Offset, and Lower Zinc Creek targets.
Assay highlights include (reported widths are estimates of true width):
●
Upper Plate: 22.2 oz/ton silver, 0.02 oz/ton gold, 1.4% zinc, and 0.7% lead over 11.6 feet
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
9
●
200 South Zone: 74.0 oz/ton silver, 0.03 oz/ton gold, 4.7% zinc, and 2.2% lead over 33.8 feet
●
Southwest Bench: 51.4 oz/ton silver, 0.52 oz/ton gold, 9.3% zinc, and 4.9% lead over 19.0 feet
●
West Zone: 30.0 oz/ton silver, 0.45 oz/ton gold, 20.0% zinc, and 7.5% lead over 11.3 feet
Detailed complete drill assay highlights can be found in Table A at the end of the release.
DIVIDENDS
Common Stock
The Board of Directors declared a quarterly cash dividend of $0.01375 per share of common stock, consisting of $0.00375 per share for the minimum dividend component and $0.01 per share for the silver-linked component. The common stock dividend is payable on or about December 4, 2024, to stockholders of record on November 21, 2024. The quarter realized silver price was $29.43, satisfying the criterion for the Company’s common stock silver-linked dividend policy component for silver price threshold of $25 per ounce.
Preferred Stock
The Board of Directors declared a quarterly cash dividend of $0.875 per share of preferred stock, payable on or about January 3, 2025, to stockholders of record on December 16, 2024.
2024 GUIDANCE 6
The Company is revising it's 2024 silver production and cost guidance and affirming its capital guidance. As the Company's new CEO, Mr. Rob Krcmarov, begins his role, and in light of the Company's ongoing review of operations at Keno Hill and Casa Berardi, the Company is not providing any guidance beyond 2024, and expects to provide 2025 guidance along with its 2024 year-end release in February 2025.
2024 Production Outlook
The Company is lowering silver production guidance for Lucky Friday and Greens Creek (attributable to the unplanned mill maintenance). Production guidance for Casa Berardi and Keno Hill is affirmed.
Silver Production (Moz)
Gold Production (Koz)
Silver Equivalent (Moz)
Gold Equivalent (Koz)
Previous
Current
Previous
Current
Previous
Current
Previous
Current
2024 Greens Creek *
8.8 - 9.2
8.6 - 9.0
46 - 51
46 - 51
21.0 - 21.5
19.5 - 20.5
235 - 245
226 - 236
2024 Lucky Friday *
5.0 - 5.3
4.7 - 5.0
N/A
N/A
9.5 - 10.0
8.8 - 9.1
110 - 115
100 - 105
2024 Casa Berardi
N/A
N/A
80 - 87
80 - 87
6.9 - 7.5
6.9 - 7.5
80 - 87
80 - 87
2024 Keno Hill*
2.7 - 3.0
2.7 - 3.0
N/A
N/A
3.0 - 3.5
3.0 - 3.5
36 - 40
36 - 40
2024 Total
16.5 - 17.5
16.0 - 17.0
126 - 138
126 - 138
40.4 - 42.5
38.2 - 40.6
461 - 487
442 - 468
*Equivalent ounces include lead and zinc production
2024 Cost Outlook
At Greens Creek, guidance for cash costs and AISC per silver ounce, each after by-product credits, has decreased to reflect higher by-product credits due to strong realized prices. At Lucky Friday, guidance for cash costs and AISC per silver ounce, each after by-product credits, has increased to reflect higher production costs and lower expected silver production.
At Keno Hill, guidance for expenditures on production costs, excluding depreciation, are unchanged and are expected to be $25-$27 million per quarter for the remainder of 2024. Casa Berardi's cash costs and AISC, each after by-product credits, are unchanged.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
10
Costs of Sales (million)
Cash cost, after by-product credits,
per silver/gold ounce 3
AISC, after by-product credits,
per produced silver/gold ounce 4
Previous
Current
Previous
Current
Previous
Current
Greens Creek
252
265
$2.25 - $3.00
$1.50 - $2.00
$8.25 - $9.00
$7.50 - $8.00
Lucky Friday
135
140
$4.25 - $5.25
$6.00 - $6.50
$12.75 - $14.00
$14.50 - $15.00
Total Silver
387
405
$3.00 - $3.75
$3.00 - $3.75
$13.00 - $14.50
$13.50 - $14.50
Casa Berardi
215
215
$1,500 - $1,700
$1,500 - $1,700
$1,750 - $1,975
$1,750 - $1,975
2024 Capital and Exploration Guidance
The Company is affirming capital and exploration expense guidance.
(millions)
Total
Sustaining
Growth
2024 Total Capital expenditures
$196 - $218
$113 - $124
$83 - $94
Greens Creek
$50 - $55
$47 - $50
$3 - $5
Lucky Friday
$45 - $50
$42 - $45
$3 - $5
Keno Hill
$45 - $50
$10 - $12
$35 - $38
Casa Berardi
$56 - $63
$14 - $17
$42 - $46
2024 Exploration
$25
2024 Pre-Development
$6.5
CONFERENCE CALL AND WEBCAST
A conference call and webcast will be held on Thursday, November 7, 2024, at 10:00 a.m. Eastern Time to discuss these results. The Company recommends that the participants dial in at least 10 minutes before the call commencement. You may join the conference call by dialing toll-free 1-800-715-9871 or for international callers dial 1-646-307-1963. The Conference ID is 4812168 and must be provided when dialing in. Hecla's live and archived webcast can be accessed at https://events.q4inc.com/attendee/838635175 or www.hecla.com under Investors.
VIRTUAL INVESTOR EVENT
Hecla will be holding a Virtual Investor Event on Thursday, November 7, from 12:00 p.m. to 1:30 p.m. Eastern Time.
Hecla invites shareholders, investors, and other interested parties to schedule a personal, 30-minute virtual meeting (video or telephone) with a member of senior management to discuss Financial, Exploration, Operations, ESG or general matters. Click on the link below to schedule a call (or copy and paste the link into your web browser). You can select a topic once you have entered the meeting calendar. If you are unable to book a time, either due to high demand or for other reasons, please reach out to Anvita M. Patil, Vice President, Investor Relations and Treasurer at hmc-info@hecla.com or 208-769-4100.
One-on-One meeting URL: https://calendly.com/2024-nov-vie
ABOUT HECLA
Founded in 1891, Hecla Mining Company (NYSE: HL) is the largest silver producer in the United States. In addition to operating mines in Alaska, Idaho, and Quebec, Canada, the Company is developing a mine in the Yukon, Canada, and owns a number of exploration and pre-development projects in world-class silver and gold mining districts throughout North America.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
11
NOTES
Non-GAAP Financial Measures
Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed by United States generally accepted accounting principles ("GAAP"). These measures should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. The non-GAAP financial measures cited in this release and listed below are reconciled to their most comparable GAAP measure at the end of this release.
(1) Adjusted net income (loss) applicable to common stockholders is a non-GAAP measurement, a reconciliation of which to net income (loss) applicable to common stockholders, the most comparable GAAP measure, can be found at the end of the release. Adjusted net income (loss) applicable to common stockholders is a measure used by management to evaluate the Company's operating performance but should not be considered an alternative to net income (loss) applicable to common stockholders as defined by GAAP. They exclude certain impacts which are of a nature which we believe are not reflective of our underlying performance. Management believes that adjusted net income (loss) applicable to common stockholders per common share provides investors with the ability to better evaluate our underlying operating performance.
(2) Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less capital expenditures. Cash provided by operating activities for the Greens Creek, Lucky Friday, Keno Hill, and Casa Berardi operating segments excludes exploration and pre-development expense, as it is a discretionary expenditure and not a component of the mines’ operating performance. Capital expenditures refers to Additions to properties, plants and equipment from the Consolidated Statements of Cash Flows, net of finance leases.
(3) Cash cost, after by-product credits, per silver and gold ounce is a non-GAAP measurement, a reconciliation of total cost of sales, can be found at the end of the release. It is an important operating statistic that management utilizes to measure each mine's operating performance. It also allows the benchmarking of performance of each mine versus those of our competitors. As a primary silver mining company, management also uses the statistic on an aggregate basis - aggregating the Greens Creek and Lucky Friday mines to compare performance with that of other silver mining companies. Similarly, the statistic is useful in identifying acquisition and investment opportunities as it provides a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics. In addition, the Company may use it when formulating performance goals and targets under its incentive program.
(4) All-in sustaining cost (AISC), after by-product credits, is a non-GAAP measurement, a reconciliation of which to total cost of sales, the closest GAAP measurement, can be found in the end of the release. AISC, after by-product credits, includes total cost of sales and other direct production costs, expenses for reclamation at the mine sites and all site sustaining capital costs. AISC, after by-product credits, is calculated net of depreciation, depletion, and amortization and by-product credits. Prior year presentation has been adjusted to conform with current year presentation.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
12
(5) Adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to net loss, the most comparable GAAP measure, can be found at the end of the release. Adjusted EBITDA is a measure used by management to evaluate the Company's operating performance but should not be considered an alternative to net loss, or cash provided by operating activities as those terms are defined by GAAP, and does not necessarily indicate whether cash flows will be sufficient to fund cash needs. In addition, the Company may use it when formulating performance goals and targets under its incentive program. Net debt to adjusted EBITDA is a non-GAAP measurement, a reconciliation of which to debt and net income (loss), the most comparable GAAP measurements, can be found at the end of the release. It is an important measure for management to measure relative indebtedness and the ability to service the debt relative to its peers. It is calculated as total debt outstanding less total cash on hand divided by adjusted EBITDA.
(6) Expectations for 2024 include silver, gold, lead, and zinc production from Greens Creek, Lucky Friday, Keno Hill, and Casa Berardi converted using gold $1,950/oz, silver $22.50/oz, zinc $1.20/lb, and lead $0.95/lb. Numbers are rounded.
Current GAAP measures used in the mining industry, such as total cost of goods sold, do not capture all the expenditures incurred to discover, develop and sustain silver and gold production. Management believes that AISC is a non-GAAP measure that provides additional information to management, investors and analysts to help (i) in the understanding of the economics of our operations and performance compared to other producers and (ii) in the transparency by better defining the total costs associated with production. Similarly, the statistic is useful in identifying acquisition and investment opportunities as it provides a common tool for measuring the financial performance of other mines with varying geologic, metallurgical and operating characteristics. In addition, the Company may use it when formulating performance goals and targets under its incentive program.
Cautionary Statement Regarding Forward Looking Statements, Including 2024 Outlook
This news release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbor created by such sections and other applicable laws, including Canadian securities laws. Words such as “may”, “will”, “should”, “expects”, “intends”, “projects”, “believes”, “estimates”, “targets”, “anticipates” and similar expressions are used to identify these forward-looking statements. Such forward-looking statements may include, without limitation: (i) at current price levels and expected production, the Company anticipates continuing to reduce borrowings on its credit facility; (ii) At Keno Hill, construction of cemented tails batch plant project is expected to 1) be completed in the second quarter of 2025, 2) improve safety and productivity at the Bermingham deposit, and 3) facilitate the change of mining method to underhand mining by the first half of 2026; (iii) also at Keno Hill, the Company expects 2025 production to remain similar to 2024 and to advance permitting and invest in improving safety, environmental practices, and infrastructure, and prioritizing stakeholder engagement in 2025, and that production is expected to increase beyond 2024 levels in 2026; (iv) Casa Berardi is expected to 1) continue underground production through mid-2025, 2) produce gold from the 160 pit until 2027, and 3) have a production gap commencing in 2027 to 2032 or later. During this time, the 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. Upon conclusion of the hiatus and related permitting and construction, the Company expects the mine to generate significant free cash flow, particularly at current gold prices; (v) projected total cost of sales, as well as cash cost and AISC per ounce (in each case after by-product credits) for Greens Creek, Lucky Friday, and Casa Berardi individually and for silver overall for 2024; (vi) Company-wide and mine-specific estimated spending on capital, exploration and predevelopment for 2024; and (vii) Company-wide and mine-specific estimated silver, gold, silver-equivalent and gold-equivalent ounces of production for 2024. The material factors or assumptions used to develop such forward-looking statements or forward-looking information include that the Company’s plans for development and production will proceed as expected and will not require revision as a result of risks or uncertainties, whether known, unknown or unanticipated, to which the Company’s operations are subject.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
13
Estimates or expectations of future events or results are based upon certain assumptions, which may prove to be incorrect, which could cause actual results to differ from forward-looking statements. Such assumptions, include, but are not limited to: (i) there being no significant change to current geotechnical, metallurgical, hydrological and other physical conditions; (ii) permitting, development, operations and expansion of the Company’s projects being consistent with current expectations and mine plans; (iii) political/regulatory developments in any jurisdiction in which the Company operates being consistent with its current expectations; (iv) the exchange rate for the USD/CAD being approximately consistent with current levels; (v) certain price assumptions for gold, silver, lead and zinc; (vi) prices for key supplies being approximately consistent with current levels; (vii) the accuracy of our current mineral reserve and mineral resource estimates; (viii) there being no significant changes to the availability of employees, vendors and equipment; (ix) the Company’s plans for development and production will proceed as expected and will not require revision as a result of risks or uncertainties, whether known, unknown or unanticipated; (x) counterparties performing their obligations under hedging instruments and put option contracts; (xi) sufficient workforce is available and trained to perform assigned tasks; (xii) weather patterns and rain/snowfall within normal seasonal ranges so as not to impact operations; (xiii) relations with interested parties, including First Nations and Native Americans, remain productive; (xiv) maintaining availability of water rights; (xv) factors do not arise that reduce available cash balances; and (xvi) there being no material increases in our current requirements to post or maintain reclamation and performance bonds or collateral related thereto.
In addition, material risks that could cause actual results to differ from forward-looking statements include but are not limited to: (i) gold, silver and other metals price volatility; (ii) operating risks; (iii) currency fluctuations; (iv) increased production costs and variances in ore grade or recovery rates from those assumed in mining plans; (v) community relations; and (vi) litigation, political, regulatory, labor and environmental risks. For a more detailed discussion of such risks and other factors, see the Company's 2023 Form 10-K filed on February 15, 2024, Form 10-Q filed on August 7, 2024 and Form 10-Q expected to be filed on November 7, 2024, for a more detailed discussion of factors that may impact expected future results. The Company undertakes no obligation and has no intention of updating forward-looking statements other than as may be required by law.
Qualified Person (QP)
Kurt D. Allen, MSc., CPG, VP - Exploration of Hecla Mining Company and Keith Blair, MSc., CPG, Chief Geologist of Hecla Limited, who serve as a Qualified Person under S-K 1300 and NI 43-101, supervised the preparation of the scientific and technical information concerning Hecla’s mineral projects in this news release. Technical Report Summaries for each of the Company’s Greens Creek, Lucky Friday, Casa Berardi and Keno Hill properties are filed as exhibits 96.1 - 96.4 respectively, to the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 and are available at www.sec.gov. Information regarding data verification, surveys and investigations, quality assurance program and quality control measures and a summary of analytical or testing procedures for (i) the Greens Creek Mine are contained in its Technical Report Summary and in a NI 43-101 technical report titled “Technical Report for the Greens Creek Mine” effective date December 31, 2018, (ii) the Lucky Friday Mine are contained in its Technical Report Summary and in its technical report titled “Technical Report for the Lucky Friday Mine Shoshone County, Idaho, USA” effective date April 2, 2014, (iii) Casa Berardi are contained in its Technical Report Summary and in its NI 43-101 technical report titled “Technical Report on the Casa Berardi Mine, Northwestern Quebec, Canada” effective date December 31, 2023 and (iv) Keno Hill are contained in its Technical Report Summary and in its NI 43-101 technical report titled “Technical Report on the Keno Hill Mine, Yukon, Canada” effective date December 31, 2023. Also included in each technical report is a description of the key assumptions, parameters and methods used to estimate mineral reserves and resources and a general discussion of the extent to which the estimates may be affected by any known environmental, permitting, legal, title, taxation, socio-political, marketing, or other relevant factors. Mr. Allen and Mr. Blair reviewed and verified information regarding drill sampling, data verification of all digitally collected data, drill surveys and specific gravity determinations relating to all the mines. The review encompassed quality assurance programs and quality control measures including analytical or testing practice, chain-of-custody procedures, sample storage procedures and included independent sample collection and analysis. This review found the information and procedures meet industry standards and are adequate for Mineral Resource and Mineral Reserve estimation and mine planning purposes.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
14
For further information, please contact:
Anvita M. Patil
Vice President - Investor Relations and Treasurer
Cheryl Turner
Communications Coordinator
800-HECLA91 (800-432-5291)
Investor Relations
Email: hmc-info@hecla.com
Website: http://www.hecla.com
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
15
HECLA MINING COMPANY
Condensed Consolidated Statements of Income (Loss)
(dollars and shares in thousands, except per share amounts - unaudited)
Three Months Ended
Nine Months Ended
September
30, 2024
June 30,
2024
September
30, 2024
September
30, 2023
Sales
$
245,085
$
245,657
$
680,270
$
559,537
Cost of sales and other direct production costs
144,855
140,464
406,780
345,516
Depreciation, depletion and amortization
40,944
53,763
143,614
107,937
Total cost of sales
185,799
194,227
550,394
453,453
Gross profit
59,286
51,430
129,876
106,084
Other operating expenses:
General and administrative
10,401
14,740
36,357
30,449
Exploration and pre-development
10,553
6,682
21,577
25,546
Ramp-up and suspension costs
13,679
5,538
33,740
48,684
Write down of property, plant and equipment
14,464
—
14,464
—
Provision for closed operations and environmental matters
1,542
1,153
3,681
6,411
Other operating income
(13,828
)
(17,283
)
(48,082
)
(2,729
)
36,811
10,830
61,737
108,361
Income (loss) from operations
22,475
40,600
68,139
(2,277
)
Other expense:
Interest expense
(10,901
)
(12,505
)
(36,050
)
(31,186
)
Fair value adjustments, net
3,654
5,002
6,804
(5,774
)
Foreign exchange (loss) gain
(3,246
)
2,673
3,409
434
Other income
1,229
1,180
3,921
4,425
(9,264
)
(3,650
)
(21,916
)
(32,101
)
Income (loss) before income and mining taxes
13,211
36,950
46,223
(34,378
)
Income and mining tax provision
(11,450
)
(9,080
)
(22,345
)
(6,904
)
Net income (loss)
1,761
27,870
23,878
(41,282
)
Preferred stock dividends
(138
)
(138
)
(414
)
(414
)
Net income (loss) applicable to common stockholders
$
1,623
$
27,732
$
23,464
$
(41,696
)
Basic income (loss) per common share after preferred dividends (in cents)
$
0.00
$
0.04
$
0.04
$
(0.07
)
Diluted income (loss) per common share after preferred dividends (in cents)
$
0.00
$
0.04
$
0.04
$
(0.07
)
Weighted average number of common shares outstanding basic
621,921
617,106
618,419
604,028
Weighted average number of common shares outstanding diluted
625,739
622,206
621,792
604,028
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
16
HECLA MINING COMPANY
Condensed Consolidated Statements of Cash Flows
(dollars in thousands - unaudited)
Quarter Ended
Nine Months Ended
September
30, 2024
June 30, 2024
September
30, 2024
September
30, 2023
OPERATING ACTIVITIES
Net income (loss)
$
1,761
$
27,870
$
23,878
$
(41,282
)
Non-cash elements included in net income (loss):
Depreciation, depletion and amortization
44,118
53,921
149,265
111,705
Inventory adjustments
178
2,225
10,074
16,332
Fair value adjustments, net
(3,654
)
(5,002
)
(6,804
)
5,774
Provision for reclamation and closure costs
1,822
1,760
5,428
7,805
Stock-based compensation
2,255
2,982
6,401
5,122
Deferred income taxes
8,573
6,104
14,261
795
Net foreign exchange (gain) loss
3,246
(2,673
)
(3,409
)
(434
)
Write down of property, plant and equipment
14,464
—
14,464
—
Other non-cash items, net
341
(715
)
145
1,624
Change in assets and liabilities:
Accounts receivable
(7,085
)
750
(24,199
)
25,020
Inventories
3,498
(12,127
)
(27,375
)
(24,339
)
Other current and non-current assets
(7,989
)
3,104
353
(15,045
)
Accounts payable, accrued and other current liabilities
(4,690
)
6,518
(6,991
)
(2,389
)
Accrued payroll and related benefits
2,772
(1,678
)
6,592
(11,244
)
Accrued taxes
2,085
(3,101
)
1,069
(1,008
)
Accrued reclamation and closure costs and other non-current liabilities
(6,686
)
(1,220
)
(12,345
)
(3,821
)
Net cash provided by operating activities
55,009
78,718
150,807
74,615
INVESTING ACTIVITIES
Additions to property, plant and mine development
(55,699
)
(50,420
)
(153,708
)
(161,265
)
Proceeds from disposition of assets
199
1,227
1,473
160
Purchases of investments
—
(73
)
(73
)
(1,753
)
Net cash used in investing activities
(55,500
)
(49,266
)
(152,308
)
(162,858
)
FINANCING ACTIVITIES
Proceeds from sale of common stock, net
57,265
—
58,368
25,888
Acquisition of treasury shares
—
—
(1,197
)
(2,036
)
Borrowing of debt
83,000
40,000
150,000
119,000
Repayment of debt
(132,000
)
(118,000
)
(265,000
)
(39,000
)
Dividends paid to common and preferred stockholders
(8,697
)
(4,000
)
(16,691
)
(11,755
)
Repayments of finance leases
(2,336
)
(2,472
)
(7,841
)
(7,990
)
Net cash (used in) provided by financing activities
(2,768
)
(84,472
)
(82,361
)
84,107
Effect of exchange rates on cash
960
(556
)
(220
)
77
Net (decrease) increase in cash, cash equivalents and restricted cash and cash equivalents
(2,299
)
(55,576
)
(84,082
)
(4,059
)
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period
25,756
81,332
107,539
105,907
Cash, cash equivalents and restricted cash and cash equivalents at end of period
$
23,457
$
25,756
$
23,457
$
101,848
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
17
HECLA MINING COMPANY
Condensed Consolidated Balance Sheets
(dollars and shares in thousands - unaudited)
September 30,
2024
December 31,
2023
ASSETS
Current assets:
Cash and cash equivalents
$
22,273
$
106,374
Accounts receivable
56,936
33,116
Inventories
104,528
93,647
Other current assets
22,230
27,125
Total current assets
205,967
260,262
Investments
42,019
33,724
Restricted cash and cash equivalents
1,184
1,165
Property, plant and mine development, net
2,665,342
2,666,250
Operating lease right-of-use assets
5,173
8,349
Other non-current assets
36,026
41,354
Total assets
$
2,955,711
$
3,011,104
LIABILITIES
Current liabilities:
Accounts payable and other current accrued liabilities
$
129,946
$
123,643
Finance leases
7,299
9,752
Accrued reclamation and closure costs
10,261
9,660
Accrued interest
5,192
14,405
Current debt
35,874
—
Total current liabilities
188,572
157,460
Accrued reclamation and closure costs
108,329
110,797
Long-term debt including finance leases
496,631
653,063
Deferred tax liabilities
111,331
104,835
Other non-current liabilities
12,566
16,845
Total liabilities
917,429
1,043,000
STOCKHOLDERS ’ EQUITY
Preferred stock
39
39
Common stock
159,185
156,076
Capital surplus
2,413,546
2,343,747
Accumulated deficit
(496,674
)
(503,861
)
Accumulated other comprehensive (loss) income, net
(2,883
)
5,837
Treasury stock
(34,931
)
(33,734
)
Total stockholders ’ equity
2,038,282
1,968,104
Total liabilities and stockholders ’ equity
$
2,955,711
$
3,011,104
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
18
Non-GAAP Measures
(Unaudited)
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 three months ended September 30, 2024, June 30, 2024, March 31, 2024, December 31, 2023 and September 30, 2023 and the nine months ended September 30, 2024 and 2023.
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.
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.
The Casa Berardi information below 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 our Casa Berardi unit 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 Ounce for the total of Greens Creek and Lucky Friday, our combined silver properties. Similarly, the silver produced at our other two units is not included as a by-product credit when calculating the gold metrics for Casa Berardi. 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. 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.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
19
In thousands (except per
ounce amounts)
Three Months Ended September 30, 2024
Three Months Ended June 30, 2024
Nine Months Ended September 30, 2024
Nine Months Ended September 30, 2023
Greens Creek
Lucky Friday
Keno Hill (4)
Corporate
and other (3)
Total Silver
Greens Creek
Lucky Friday
Keno Hill (4)
Corporate
and other (3)
Total Silver
Greens
Creek
Lucky
Friday (2)
Keno Hill (4)
Corporate
and other (3)
Total Silver
Greens Creek
Lucky Friday (2)
Keno Hill (4)
Corporate
and other (3)
Total Silver
Total cost of sales
$
73,597
$
39,286
$
19,809
—
$
132,692
$
56,786
$
37,523
$
28,950
$
—
$
123,259
$
200,240
$
104,328
$
59,606
$
—
$
364,174
$
189,664
$
81,068
$
17,582
$
—
$
288,314
Depreciation, depletion and amortization
(13,948
)
(10,681
)
(4,218
)
—
(28,847
)
(11,316
)
(10,708
)
(4,729
)
—
(26,753
)
(39,707
)
(29,300
)
(12,549
)
—
(81,556
)
(38,557
)
(23,741
)
(2,209
)
—
(64,507
)
Treatment costs
5,962
3,650
—
—
9,612
6,069
2,746
—
—
8,815
21,755
9,619
-
—
31,374
31,114
10,832
1,146
—
43,092
Change in product inventory
(8,125
)
106
—
—
(8,019
)
7,296
(115
)
—
—
7,181
(3,025
)
602
—
—
(2,423
)
(2,479
)
(3,313
)
—
—
(5,792
)
Reclamation and other costs
(1,825
)
(241
)
—
—
(2,066
)
(882
)
(311
)
—
—
(1,193
)
(3,362
)
(654
)
—
—
(4,016
)
(214
)
(826
)
—
—
(1,040
)
Exclusion of Lucky Friday cash costs (5)
—
—
—
—
—
—
—
—
—
—
—
(3,634
)
—
—
(3,634
)
—
(20
)
—
—
(20
)
Exclusion of Keno Hill cash costs (4)
—
—
(15,591
)
—
(15,591
)
—
—
(24,221
)
—
(24,221
)
—
—
(47,057
)
—
(47,057
)
—
—
(16,519
)
—
(16,519
)
Cash Cost, Before By-product Credits (1)
55,661
32,120
—
—
87,781
57,953
29,135
—
—
87,088
175,901
80,961
—
—
256,862
179,528
64,000
—
—
243,528
Reclamation and other costs
786
303
—
—
1,089
785
183
—
—
968
2,356
708
—
—
3,064
2,166
671
—
—
2,837
Sustaining capital
10,558
10,862
—
42
21,462
10,911
9,517
—
1,035
21,463
29,885
32,430
—
1,143
63,458
26,686
24,251
—
831
51,768
Exclusion of Lucky Friday sustaining costs (5)
—
—
—
—
—
—
—
—
—
—
—
(5,396
)
—
—
(5,396
)
—
(4,934
)
—
—
(4,934
)
General and administrative
—
—
—
10,401
10,401
—
—
—
14,740
14,740
—
—
—
36,357
36,357
—
—
—
30,449
30,449
AISC, Before By-product Credits (1)
67,005
43,285
—
10,443
120,733
69,649
38,835
—
15,775
124,259
208,142
108,703
—
37,500
354,345
208,380
83,988
—
31,280
323,648
By-product credits:
Zinc
(22,126
)
(7,046
)
—
—
(29,172
)
(21,873
)
(6,706
)
—
—
(28,579
)
(64,205
)
(18,537
)
—
—
(82,742
)
(64,955
)
(14,284
)
—
—
(79,239
)
Gold
(25,430
)
—
—
—
(25,430
)
(28,844
)
—
—
—
(28,844
)
(80,826
)
—
—
—
(80,826
)
(79,089
)
—
—
—
(79,089
)
Lead
(5,970
)
(13,245
)
—
—
(19,215
)
(6,818
)
(15,466
)
—
—
(22,284
)
(19,769
)
(40,432
)
—
—
(60,201
)
(22,002
)
(33,953
)
—
—
(55,955
)
Copper
(409
)
—
—
—
(409
)
—
—
—
—
—
(409
)
—
—
—
(409
)
Exclusion of Lucky Friday byproduct credits (5)
—
—
—
—
—
—
—
—
—
—
—
3,943
—
—
3,943
—
676
—
—
676
Total By-product credits
(53,935
)
(20,291
)
—
—
(74,226
)
(57,535
)
(22,172
)
—
—
(79,707
)
(165,209
)
(55,026
)
—
—
(220,235
)
(166,046
)
(47,561
)
—
—
(213,607
)
Cash Cost, After By-product Credits
$
1,726
$
11,829
$
—
$
—
$
13,555
$
418
$
6,963
$
—
$
—
$
7,381
$
10,692
$
25,935
$
—
$
—
$
36,627
$
13,482
$
16,439
$
—
$
—
$
29,921
AISC, After By-product Credits
$
13,070
$
22,994
$
—
$
10,443
$
46,507
$
12,114
$
16,663
$
—
$
15,775
$
44,552
$
42,933
$
53,677
$
—
$
37,500
$
134,110
$
42,334
$
36,427
$
—
$
31,280
$
110,041
Ounces produced
1,857
1,185
3,042
2,244
1,308
3,552
6,579
3,554
10,133
7,472
3,025
10,497
Exclusion of Lucky Friday ounces produced (5)
—
—
—
—
—
—
—
(253
)
(253
)
—
(41
)
(41
)
Divided by ounces produced
1,857
1,185
3,042
2,244
1,308
3,552
6,579
3,301
9,880
7,472
2,984
10,456
Cash Cost, Before By-product Credits, per Silver Ounce
$
29.97
$
27.11
$
28.86
$
25.83
$
22.27
$
24.52
$
26.73
$
24.53
$
26.00
$
24.03
$
21.45
$
23.29
By-product credits per ounce
(29.04
)
(17.13
)
(24.40
)
(25.64
)
(16.95
)
(22.44
)
(25.11
)
(16.67
)
(22.29
)
(22.22
)
(15.94
)
(20.43
)
Cash Cost, After By-product Credits, per Silver Ounce
$
0.93
$
9.98
$
4.46
$
0.19
$
5.32
$
2.08
$
1.62
$
7.86
$
3.71
$
1.81
$
5.51
$
2.86
AISC, Before By-product Credits, per Silver Ounce
$
36.08
$
36.53
$
39.69
$
31.04
$
29.69
$
34.98
$
31.64
$
32.93
$
35.86
$
27.89
$
28.15
$
30.95
By-product credits per ounce
(29.04
)
(17.13
)
(24.40
)
(25.64
)
(16.95
)
(22.44
)
(25.11
)
(16.67
)
(22.29
)
(22.22
)
(15.94
)
(20.43
)
AISC, After By-product Credits, per Silver Ounce
$
7.04
$
19.40
$
15.29
$
5.40
$
12.74
$
12.54
$
6.53
$
16.26
$
13.57
$
5.67
$
12.21
$
10.52
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
20
In thousands (except per ounce amounts)
Three Months Ended September 30,
2024
Three Months Ended June 30, 2024
Nine Months Ended
September 30, 2024
Nine Months Ended
September 30, 2023
Casa
Berardi
Other (3)
Total
Gold and Other
Casa
Berardi
Other (3)
Total
Gold and Other
Casa Berardi
Other (3)
Total
Gold and Other
Casa
Berardi
Other (3)
Total
Gold and Other
Total cost of sales
$
46,280
$
6,827
$
53,107
$
67,340
$
3,628
$
70,968
$
171,880
$
14,340
$
186,220
$
162,396
$
2,743
$
165,139
Depreciation, depletion and amortization
(12,097
)
—
(12,097
)
(27,010
)
—
(27,010
)
(62,058
)
—
(62,058
)
(43,288
)
(142
)
(43,430
)
Treatment costs
36
—
36
52
—
52
112
—
112
1,072
—
1,072
Change in product inventory
2,176
—
2,176
(550
)
—
(550
)
3,365
—
3,365
(5,345
)
—
(5,345
)
Reclamation and other costs
(207
)
—
(207
)
(206
)
—
(206
)
(622
)
—
(622
)
(655
)
—
(655
)
Exclusion of Other costs (6)
—
(6,827
)
(6,827
)
—
(3,628
)
(3,628
)
—
(14,340
)
(14,340
)
(2,851
)
(2,601
)
(5,452
)
Cash Cost, Before By-product Credits (1)
36,188
—
36,188
39,626
—
39,626
112,677
—
112,677
111,329
—
111,329
Reclamation and other costs
207
—
207
206
206
622
—
—
622
655
—
655
Sustaining capital
6,054
—
6,054
2,667
—
2,667
13,582
—
—
13,582
29,175
—
29,175
AISC, Before By-product Credits (1)
42,449
—
42,449
42,499
—
42,499
126,881
—
126,881
141,159
—
141,159
By-product credits:
Silver
(163
)
—
(163
)
(183
)
—
(183
)
(489
)
—
(489
)
(390
)
—
(390
)
Total By-product credits
(163
)
—
(163
)
(183
)
—
(183
)
(489
)
—
(489
)
(390
)
—
(390
)
Cash Cost, After By-product Credits
$
36,025
$
—
$
36,025
$
39,443
$
—
$
39,443
$
112,188
$
—
$
112,188
$
110,939
$
—
$
110,939
AISC, After By-product Credits
$
42,286
$
—
$
42,286
$
42,316
$
—
$
42,316
$
126,392
$
—
$
126,392
$
140,769
$
—
$
140,769
Divided by gold ounces produced
21
—
21
23
—
23
66
—
66
68
68
Cash Cost, Before By-product Credits, per Gold Ounce
$
1,762
$
—
$
1,762
$
1,709
$
—
$
1,709
$
1,714
$
—
$
1,714
$
1,641
$
—
$
1,641
By-product credits per ounce
(8
)
—
(8
)
(8
)
—
(8
)
(7
)
—
(7
)
(6
)
—
(6
)
Cash Cost, After By-product Credits, per Gold Ounce
$
1,754
$
—
$
1,754
$
1,701
$
—
$
1,701
$
1,707
$
—
$
1,707
$
1,635
$
—
$
1,635
AISC, Before By-product Credits, per Gold Ounce
$
2,067
$
—
$
2,067
$
1,833
$
—
$
1,833
$
1,930
$
—
$
1,930
$
2,081
$
—
$
2,081
By-product credits per ounce
(8
)
—
(8
)
(8
)
—
(8
)
(7
)
—
(7
)
(6
)
—
(6
)
AISC, After By-product Credits, per Gold Ounce
$
2,059
$
—
$
2,059
$
1,825
$
—
$
1,825
$
1,923
$
—
$
1,923
$
2,075
$
—
$
2,075
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
21
In thousands (except per ounce
amounts)
Three Months Ended September 30, 2024
Three Months Ended June 30, 2024
Nine Months Ended September 30, 2024
Nine Months Ended September 30, 2023
Total
Silver
Total
Gold and Other
Total
Total
Silver
Total
Gold and Other
Total
Total Silver
Total
Gold and Other
Total
Total
Silver
Total
Gold and Other
Total
Total cost of sales
$
132,692
$
53,107
$
185,799
$
123,259
$
70,968
$
194,227
$
364,174
$
186,220
$
550,394
$
288,314
$
165,139
$
453,453
Depreciation, depletion and amortization
(28,847
)
(12,097
)
(40,944
)
(26,753
)
(27,010
)
(53,763
)
(81,556
)
(62,058
)
(143,614
)
(64,507
)
(43,430
)
(107,937
)
Treatment costs
9,612
36
9,648
8,815
52
8,867
31,374
112
31,486
43,092
1,072
44,164
Change in product inventory
(8,019
)
2,176
(5,843
)
7,181
(550
)
6,631
(2,423
)
3,365
942
(5,792
)
(5,345
)
(11,137
)
Reclamation and other costs
(2,066
)
(207
)
(2,273
)
(1,193
)
(206
)
(1,399
)
(4,016
)
(622
)
(4,638
)
(1,040
)
(655
)
(1,695
)
Exclusion of Lucky Friday cash costs (5)
—
—
—
—
—
—
(3,634
)
—
(3,634
)
(20
)
—
(20
)
Exclusion of Keno Hill cash costs (4)
(15,591
)
—
(15,591
)
(24,221
)
—
(24,221
)
(47,057
)
—
(47,057
)
(16,519
)
—
(16,519
)
Exclusion of Other costs (6)
—
(6,827
)
(6,827
)
—
(3,628
)
(3,628
)
—
(14,340
)
(14,340
)
—
(5,452
)
(5,452
)
Cash Cost, Before By-product Credits (1)
87,781
36,188
123,969
87,088
39,626
126,714
256,862
112,677
369,539
243,528
111,329
354,857
Reclamation and other costs
1,089
207
1,296
968
206
1,174
3,064
622
3,686
2,837
655
3,492
Sustaining capital
21,462
6,054
27,516
21,463
2,667
24,130
63,458
13,582
77,040
51,768
29,175
80,943
Exclusion of Lucky Friday sustaining costs (5)
—
—
—
—
—
—
(5,396
)
—
(5,396
)
(4,934
)
—
(4,934
)
General and administrative
10,401
—
10,401
14,740
—
14,740
36,357
—
36,357
30,449
—
30,449
AISC, Before By-product Credits (1)
120,733
42,449
163,182
124,259
42,499
166,758
354,345
126,881
481,226
323,648
141,159
464,807
By-product credits:
Zinc
(29,172
)
—
(29,172
)
(28,579
)
—
(28,579
)
(82,742
)
—
(82,742
)
(79,239
)
—
(79,239
)
Gold
(25,430
)
—
(25,430
)
(28,844
)
—
(28,844
)
(80,826
)
—
(80,826
)
(79,089
)
—
(79,089
)
Lead
(19,215
)
—
(19,215
)
(22,284
)
—
(22,284
)
(60,201
)
—
(60,201
)
(55,955
)
—
(55,955
)
Silver
—
(163
)
(163
)
—
(183
)
(183
)
—
(489
)
(489
)
—
(390
)
(390
)
Copper
(409
)
—
(409
)
—
—
—
(409
)
—
(409
)
—
—
—
Exclusion of Lucky Friday by-product credits (5)
—
—
—
—
—
—
3,943
—
3,943
676
—
676
Total By-product credits
(74,226
)
(163
)
(74,389
)
(79,707
)
(183
)
(79,890
)
(220,235
)
(489
)
(220,724
)
(213,607
)
(390
)
(213,997
)
Cash Cost, After By-product Credits
$
13,555
$
36,025
$
49,580
$
7,381
$
39,443
$
46,824
$
36,627
$
112,188
$
148,815
$
29,921
$
110,939
$
140,860
AISC, After By-product Credits
$
46,507
$
42,286
$
88,793
$
44,552
$
42,316
$
86,868
$
134,110
$
126,392
$
260,502
$
110,041
$
140,769
$
250,810
Ounces produced
3,042
21
3,552
23
10,133
66
10,497
68
Exclusion of Lucky Friday ounces produced (5)
—
—
—
—
(253
)
—
(41
)
—
Divided by ounces produced
3,042
21
3,552
23
9,880
66
10,456
68
Cash Cost, Before By-product Credits, per Ounce
$
28.86
$
1,762
$
24.52
$
1,709
$
26.00
$
1,714
$
23.29
$
1,641
By-product credits per ounce
(24.40
)
(8
)
(22.44
)
(8
)
(22.29
)
(7
)
(20.43
)
(6
)
Cash Cost, After By-product Credits, per Ounce
$
4.46
$
1,754
$
2.08
$
1,701
$
3.71
$
1,707
$
2.86
$
1,635
AISC, Before By-product Credits, per Ounce
$
39.69
$
2,067
$
34.98
$
1,833
$
35.86
$
1,930
$
30.95
$
2,081
By-product credits per ounce
(24.40
)
(8
)
(22.44
)
(8
)
(22.29
)
(7
)
(20.43
)
(6
)
AISC, After By-product Credits, per Ounce
$
15.29
2,059
$
12.54
1,825
$
13.57
1,923
$
10.52
2,075
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
22
In thousands (except per ounce amounts)
Three Months Ended March 31, 2024
Three Months Ended December 31, 2023
Three Months Ended September 30, 2023
Greens
Creek
Lucky
Friday
Keno
Hill (4)
Corporate
(2)
Total
Silver
Greens
Creek
Lucky Friday
Keno Hill (4)
Corporate (2)
Total Silver
Greens Creek
Lucky Friday
Keno Hill (4)
Corporate (2)
Total cost of sales
$
69,857
$
27,519
$
10,847
$
—
$
108,223
$
70,231
$
3,117
$
17,936
$
—
$
91,284
$
60,322
$
14,344
$
16,001
$
—
Depreciation, depletion and amortization
(14,443
)
(7,911
)
(3,602
)
—
(25,956
)
(15,438
)
(584
)
(2,068
)
—
(18,090
)
(11,015
)
(4,306
)
(1,948
)
—
Treatment costs
9,724
3,223
—
—
12,947
9,873
149
(76
)
—
9,946
10,369
1,368
1,033
—
Change in product inventory
(2,196
)
611
—
—
(1,585
)
(1,787
)
(1,851
)
—
—
(3,638
)
377
(2,450
)
—
—
Reclamation and other costs
(655
)
(102
)
—
—
(757
)
(534
)
—
—
—
(534
)
(348
)
(168
)
—
—
Exclusion of Lucky Friday cash costs (5)
—
(3,634
)
—
—
(3,634
)
—
(831
)
—
—
(831
)
—
(20
)
—
—
Exclusion of Keno Hill cash costs (4)
—
—
(7,245
)
—
(7,245
)
—
—
(15,792
)
—
(15,792
)
—
—
(15,086
)
—
Cash Cost, Before By-product Credits (1)
62,287
19,706
—
—
81,993
62,345
—
—
—
62,345
59,705
8,768
—
—
Reclamation and other costs
785
222
—
—
1,007
723
—
—
—
723
722
101
—
—
Sustaining capital
8,416
12,051
—
66
20,533
15,249
14,768
—
97
30,114
11,330
7,386
—
237
Exclusion of Lucky Friday sustaining costs (5)
—
(5,396
)
—
—
(5,396
)
—
(14,768
)
—
(14,768
)
—
(4,934
)
General and administrative
—
—
—
11,216
11,216
—
—
—
12,273
12,273
—
—
—
7,596
AISC, Before By-product Credits (1)
71,488
26,583
—
11,282
109,353
78,317
—
—
12,370
90,687
71,757
11,321
—
7,833
By-product credits:
Zinc
(20,206
)
(4,785
)
—
—
(24,991
)
(18,499
)
(223
)
—
—
(18,722
)
(20,027
)
(2,019
)
—
—
Gold
(26,551
)
—
—
—
(26,551
)
(25,418
)
—
—
—
(25,418
)
(25,344
)
—
—
—
Lead
(6,980
)
(11,720
)
—
—
(18,700
)
(7,282
)
(667
)
—
—
(7,949
)
(7,201
)
(5,368
)
—
—
Exclusion of Lucky Friday byproduct credits (5)
3,943
—
—
3,943
—
890
890
—
676
Total By-product credits
(53,737
)
(12,562
)
—
—
(66,299
)
(51,199
)
—
—
—
(51,199
)
(52,572
)
(6,711
)
—
—
Cash Cost, After By-product Credits
$
8,550
$
7,144
$
—
$
—
$
15,694
$
11,146
$
—
$
—
$
—
$
11,146
$
7,133
$
2,057
$
—
$
—
AISC, After By-product Credits
$
17,751
$
14,021
$
—
$
11,282
$
43,054
$
27,118
$
—
$
—
$
12,370
$
39,488
$
19,185
$
4,610
$
—
$
7,833
Ounces produced
2,479
1,061
3,540
2,260
62
2,322
2,343
475
Exclusion of Lucky Friday ounces produced (5)
—
(253
)
(253
)
—
(62
)
(62
)
—
(41
)
Divided by ounces produced
2,479
808
3,287
2,260
—
2,260
2,343
434
Cash Cost, Before By-product Credits, per Silver Ounce
$
25.13
$
24.41
$
24.95
$
27.59
N/A
$
27.59
$
25.48
$
20.20
By-product credits per ounce
(21.68
)
(15.56
)
(20.17
)
(22.65
)
N/A
(22.65
)
(22.44
)
(15.46
)
Cash Cost, After By-product Credits, per Silver Ounce
$
3.45
$
8.85
$
4.78
$
4.94
N/A
$
4.94
$
3.04
$
4.74
AISC, Before By-product Credits, per Silver Ounce
$
28.84
$
32.92
$
33.27
$
34.65
N/A
$
40.13
$
30.62
$
26.09
By-product credits per ounce
(21.68
)
(15.56
)
(20.17
)
(22.65
)
N/A
(22.65
)
(22.44
)
(15.46
)
AISC, After By-product Credits, per Silver Ounce
$
7.16
$
17.36
$
13.10
$
12.00
N/A
$
17.48
$
8.18
$
10.63
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
23
In thousands (except per ounce amounts)
Three Months Ended March 31, 2024
Three Months Ended December 31, 2023
Three Months Ended September 30, 2023
Casa
Berardi
Other (3)
Total Gold
and Other
Casa Berardi
Other (3)
Total Gold
and Other
Casa Berardi
Other (3)
Total Gold
and Other
Total cost of sales
$
58,260
$
3,885
$
62,145
$
58,945
$
3,596
$
62,541
$
56,822
$
940
$
57,762
Depreciation, depletion and amortization
(22,951
)
—
(22,951
)
(22,749
)
2
(22,747
)
(18,980
)
32
(18,948
)
Treatment costs
24
—
24
37
—
37
254
—
254
Change in product inventory
1,739
—
1,739
2,432
—
2,432
(1,977
)
—
(1,977
)
Reclamation and other costs
(209
)
—
(209
)
(216
)
—
(216
)
(219
)
—
(219
)
Exclusion of Other costs (6)
—
(3,885
)
(3,885
)
—
(3,598
)
(3,598
)
—
(972
)
(972
)
Cash Cost, Before By-product Credits (1)
36,863
—
36,863
38,449
—
38,449
35,900
—
35,900
Reclamation and other costs
209
—
209
216
—
216
219
—
219
Sustaining capital
4,861
—
4,861
5,796
—
5,796
5,133
—
5,133
AISC, Before By-product Credits (1)
41,933
—
41,933
44,461
—
44,461
41,252
—
41,252
By-product credits:
Silver
(143
)
—
(143
)
(132
)
—
(132
)
(119
)
—
(119
)
Total By-product credits
(143
)
—
(143
)
(132
)
—
(132
)
(119
)
—
(119
)
Cash Cost, After By-product Credits
$
36,720
$
—
$
36,720
$
38,317
$
—
$
38,317
$
35,781
$
—
$
35,781
AISC, After By-product Credits
$
41,790
$
—
$
41,790
$
44,329
$
—
$
44,329
$
41,133
$
—
$
41,133
Divided by gold ounces produced
22
—
22
23
—
23
24
—
24
Cash Cost, Before By-product Credits, per Gold Ounce
$
1,675
$
—
$
1,675
$
1,708
$
—
$
1,708
$
1,480
$
—
$
1,480
By-product credits per ounce
(6
)
—
(6
)
(6
)
—
(6
)
(5
)
—
(5
)
Cash Cost, After By-product Credits, per Gold Ounce
$
1,669
$
—
$
1,669
$
1,702
$
—
$
1,702
$
1,475
$
—
$
1,475
AISC, Before By-product Credits, per Gold Ounce
$
1,905
$
—
$
1,905
$
1,975
$
—
$
1,975
$
1,700
$
—
$
1,700
By-product credits per ounce
(6
)
—
(6
)
(6
)
—
(6
)
(5
)
—
(5
)
AISC, After By-product Credits, per Gold Ounce
$
1,899
$
—
$
1,899
$
1,969
$
—
$
1,969
$
1,695
$
—
$
1,695
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
24
In thousands (except per ounce amounts)
Three Months Ended March 31, 2024
Three Months Ended December 31, 2023
Three Months Ended September 30, 2023
Total Silver
Total Gold
and Other
Total
Total Silver
Total Gold
and Other
Total
Total Silver
Total Gold
and Other
Total
Total cost of sales
$
108,223
$
62,145
$
170,368
$
91,284
$
62,541
$
153,825
$
90,667
$
57,762
$
148,429
Depreciation, depletion and amortization
(25,956
)
(22,951
)
(48,907
)
(18,090
)
(22,747
)
(40,837
)
(17,269
)
(18,948
)
(36,217
)
Treatment costs
12,947
24
12,971
9,946
37
9,983
12,770
254
13,024
Change in product inventory
(1,585
)
1,739
154
(3,638
)
2,432
(1,206
)
(2,073
)
(1,977
)
(4,050
)
Reclamation and other costs
(757
)
(209
)
(966
)
(534
)
(216
)
(750
)
(516
)
(219
)
(735
)
Exclusion of Lucky Friday cash costs (5)
(3,634
)
—
(3,634
)
(831
)
—
(831
)
(20
)
—
(20
)
Exclusion of Keno Hill cash costs (4)
(7,245
)
—
(7,245
)
(15,792
)
—
(15,792
)
(15,086
)
—
(15,086
)
Exclusion of Other costs (6)
—
(3,885
)
(3,885
)
—
(3,598
)
(3,598
)
—
(972
)
(972
)
Cash Cost, Before By-product Credits (1)
81,993
36,863
118,856
62,345
38,449
100,794
68,473
35,900
104,373
Reclamation and other costs
1,007
209
1,216
723
216
939
823
219
1,042
Sustaining capital
20,533
4,861
25,394
30,114
5,796
35,910
18,953
5,133
24,086
Exclusion of Lucky Friday sustaining costs
(5,396
)
—
(5,396
)
(14,768
)
—
(14,768
)
(4,934
)
—
(4,934
)
General and administrative
11,216
—
11,216
12,273
—
12,273
7,596
—
7,596
AISC, Before By-product Credits (1)
109,353
41,933
151,286
90,687
44,461
135,148
90,911
41,252
132,163
By-product credits:
Zinc
(24,991
)
—
(24,991
)
(18,722
)
—
(18,722
)
(22,046
)
—
(22,046
)
Gold
(26,551
)
—
(26,551
)
(25,418
)
—
(25,418
)
(25,344
)
—
(25,344
)
Lead
(18,700
)
—
(18,700
)
(7,949
)
—
(7,949
)
(12,569
)
—
(12,569
)
Silver
—
(143
)
(143
)
0
(132
)
(132
)
—
(119
)
(119
)
Exclusion of Lucky Friday byproduct credits (5)
3,943
—
3,943
890
—
890
676
—
676
Total By-product credits
(66,299
)
(143
)
(66,442
)
(51,199
)
(132
)
(51,331
)
(59,283
)
(119
)
(59,402
)
Cash Cost, After By-product Credits
$
15,694
$
36,720
$
52,414
$
11,146
$
38,317
$
49,463
$
9,190
$
35,781
$
44,971
AISC, After By-product Credits
$
43,054
$
41,790
$
84,844
$
39,488
$
44,329
$
83,817
$
31,628
$
41,133
$
72,761
Ounces produced
3,540
22
2,322
23
2,818
24
Exclusion of Lucky Friday ounces produced (5)
(253
)
—
(62
)
—
(41
)
—
Divided by ounces produced
3,287
22
2,260
23
2,777
24
Cash Cost, Before By-product Credits, per Ounce
$
24.95
$
1,675
$
27.59
1,708
$
24.66
$
1,480
By-product credits per ounce
(20.17
)
(6
)
(22.65
)
(6
)
(21.35
)
(5
)
Cash Cost, After By-product Credits, per Ounce
$
4.78
$
1,669
$
4.94
$
1,702
$
3.31
$
1,475
AISC, Before By-product Credits, per Ounce
$
33.27
$
1,905
$
40.13
$
1,975
$
32.74
$
1,700
By-product credits per ounce
(20.17
)
(6
)
(22.65
)
(6
)
(21.35
)
(5
)
AISC, After By-product Credits, per Ounce
$
13.10
$
1,899
$
17.48
$
1,969
$
11.39
$
1,695
(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)
Other includes $6.8 million, $3.6 million, $3.9 million, $3.6 million, and $0.9 million of total cost of sales for the three months ended September 30, 2024, June 30, 2024, March 31, 2024, December 31, 2023, and September 30, 2023 respectively, and $14.3 million and $2.7 million for the nine months ended September 30, 2024 and 2023, related to the Company's environmental remediation services business and Nevada operations.
(4)
Keno Hill is in the ramp-up phase of production and is 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.
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
25
(5)
Lucky Friday operations were suspended in August 2023 following the underground fire in the #2 shaft secondary egress. The portion of cash costs, sustaining costs, by-product credits, and silver production incurred since the suspension 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.
(6)
During the nine months ended September 30, 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.
2024 Guidance, Previous and Current Estimates: Reconciliation of Cost of Sales to Non-GAAP Measures
In thousands (except per ounce amounts)
Previous estimate for Twelve Months Ended December 31, 2024
Greens Creek
Lucky Friday
Corporate (3)
Total Silver
Casa Berardi
Total Gold
Cost of sales and other direct production costs and depreciation, depletion and amortization
$
252,000
$
134,000
$
386,000
$
214,000
$
214,000
Depreciation, depletion and amortization
(44,000
)
(38,000
)
(82,000
)
(67,000
)
(67,000
)
Treatment costs
28,000
11,000
39,000
0
0
Change in product inventory
—
(2,000
)
(2,000
)
—
—
Reclamation and other costs
0
—
—
—
—
Cash Cost, Before By-product Credits (1)
236,000
105,000
341,000
—
147,000
—
147,000
Reclamation and other costs
3,000
1,000
4,000
1,000
1,000
Sustaining capital
51,000
44,000
1,101
96,101
16,000
16,000
General and administrative
-
-
50,463
50,463
—
—
AISC, Before By-product Credits (1)
290,000
150,000
51,564
—
491,564
—
164,000
—
164,000
By-product credits:
Zinc
(89,000
)
(26,000
)
(115,000
)
—
—
Gold
(98,000
)
—
(98,000
)
—
—
Lead
(28,000
)
(56,000
)
(84,000
)
—
—
Silver
0
0
—
(600
)
(600
)
Total By-product credits
(215,000
)
(82,000
)
—
(297,000
)
(600
)
(600
)
Cash Cost, After By-product Credits
$
21,000
$
23,000
$
—
$
44,000
$
146,400
$
146,400
AISC, After By-product Credits
$
75,000
$
68,000
$
51,564
$
194,564
$
163,400
$
163,400
Divided by ounces produced
9,000
5,150
14,150
83.5
83.5
Cash Cost, Before By-product Credits, per Ounce
$
26.22
$
20.39
$
24.10
$
1,760
$
1,760
By-product credits per ounce
(23.89
)
(15.92
)
(20.99
)
(7
)
(7
)
Cash Cost, After By-product Credits, per Ounce
$
2.33
$
4.47
$
3.11
$
1,753
$
1,753
AISC, Before By-product Credits, per Ounce
$
32.22
$
29.13
$
34.74
$
1,964
$
1,964
By-product credits per ounce
(23.89
)
(15.92
)
(20.99
)
(7
)
(7
)
AISC, After By-product Credits, per Ounce
$
8.33
$
13.21
$
13.75
$
1,957
$
1,957
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
26
In thousands (except per ounce amounts)
Current estimate for Twelve Months Ended December 31, 2024
Greens
Creek
Lucky Friday
Corporate (3)
Total
Silver
Casa
Berardi
Total
Gold
Total cost of sales
$
265,000
$
140,000
$
405,000
$
215,000
$
215,000
Depreciation, depletion and amortization
(54,000
)
(39,000
)
(93,000
)
(71,500
)
(71,500
)
Treatment costs
28,000
11,000
39,000
0
0
Change in product inventory
—
(2,000
)
(2,000
)
2,000
2,000
Reclamation and other costs
(7,500
)
—
(7,500
)
—
—
Cash Cost, Before By-product Credits (1)
231,500
110,000
341,500
—
145,500
—
145,500
Reclamation and other costs
3,000
1,000
4,000
1,000
1,000
Sustaining capital
50,000
40,000
1,143
91,143
18,500
18,500
General and administrative
-
-
48,346
48,346
—
—
AISC, Before By-product Credits (1)
284,500
151,000
49,489
—
484,989
—
165,000
—
165,000
By-product credits:
Zinc
(86,000
)
(25,000
)
(111,000
)
—
—
Gold
(103,000
)
—
(103,000
)
—
—
Lead
(27,000
)
(53,500
)
(80,500
)
—
—
Copper
(500
)
—
(500
)
—
—
Silver
0
0
—
(600
)
(600
)
Total By-product credits
(216,500
)
(78,500
)
—
(295,000
)
(600
)
(600
)
Cash Cost, After By-product Credits
$
15,000
$
31,500
$
—
$
46,500
$
144,900
$
144,900
AISC, After By-product Credits
$
68,000
$
72,500
$
49,489
$
189,989
$
164,400
$
164,400
Divided by ounces produced
8,800
4,850
13,650
85.5
85.5
Cash Cost, Before By-product Credits, per Ounce
$
26.31
$
22.68
$
25.02
$
1,702
$
1,702
By-product credits per ounce
(24.60
)
(16.19
)
(21.61
)
(7
)
(7
)
Cash Cost, After By-product Credits, per Ounce
$
1.71
$
6.49
$
3.41
$
1,695
$
1,695
AISC, Before By-product Credits, per Ounce
$
32.33
$
31.13
$
35.53
$
1,930
$
1,930
By-product credits per ounce
(24.60
)
(16.19
)
(21.61
)
(7
)
(7
)
AISC, After By-product Credits, per Ounce
$
7.73
$
14.95
$
13.91
$
1,923
$
1,923
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
27
Reconciliation of Net Income (Loss) (GAAP) and Debt (GAAP) to Adjusted EBITDA (non-GAAP) and Net Debt (non-GAAP)
This release refers to the non-GAAP measures of adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA"), which is a measure of our operating performance, and net debt to adjusted EBITDA for the last 12 months (or "LTM adjusted EBITDA"), which is a measure of our ability to service our debt. Adjusted EBITDA is calculated as net income (loss) before the following items: interest expense, income and mining taxes, depreciation, depletion, and amortization expense, ramp-up and suspension costs, gains and losses on disposition of assets, foreign exchange gains and losses, write down of property, plant and equipment, fair value adjustments, net, interest and other income, provisions for environmental matters, stock-based compensation, provisional price gains and losses, monetization of zinc and lead hedges and inventory adjustments. Net debt is calculated as total debt, which consists of the liability balances for our Senior Notes, capital leases, and other notes payable, less the total of our cash and cash equivalents and short-term investments. Management believes that, when presented in conjunction with comparable GAAP measures, adjusted EBITDA and net debt to LTM adjusted EBITDA are useful to investors in evaluating our operating performance and ability to meet our debt obligations. The following table reconciles net income (loss) and debt to adjusted EBITDA and net debt:
Dollars are in thousands
3Q-2024
2Q-2024
1Q-2024
4Q-2023
3Q-2023
LTM
September
30, 2024
FY 2023
Net income (loss)
$
1,761
$
27,870
$
(5,753
)
$
(42,935
)
$
(22,415
)
$
(19,057
)
$
(84,217
)
Interest expense
10,901
12,505
12,644
12,133
10,710
48,183
$
43,319
Income and mining tax expense (benefit)
11,450
9,080
1,815
(5,682
)
(1,500
)
16,663
$
1,222
Depreciation, depletion and amortization
44,118
53,921
51,226
51,967
37,095
201,232
$
163,672
Ramp-up and suspension costs
11,295
4,272
10,926
23,814
21,025
50,307
$
72,498
(Gain) loss on disposition of assets
(31
)
(1,196
)
69
1,043
(119
)
(115
)
$
849
Foreign exchange loss (gain)
3,246
(2,673
)
(3,982
)
4,244
(4,176
)
835
$
3,810
Write down of property, plant and equipment
14,464
—
—
—
—
14,464
$
—
Fair value adjustments, net
(3,654
)
(5,002
)
1,852
(8,699
)
6,397
(15,503
)
$
(2,925
)
Provisional price gains
(5,080
)
(10,937
)
(3,533
)
(5,930
)
(8,064
)
(25,480
)
$
(18,230
)
Provision for closed operations and environmental matters
1,542
1,153
986
1,164
2,256
4,845
$
7,575
Stock-based compensation
2,255
2,982
1,164
1,476
2,434
7,877
$
6,598
Inventory adjustments
178
2,225
7,671
4,487
8,814
14,561
$
20,819
Monetization of zinc hedges
(2,356
)
(2,125
)
(1,977
)
(3,753
)
(5,582
)
(10,211
)
$
(4,447
)
Other
(1,230
)
(1,180
)
(1,511
)
(422
)
(624
)
(4,343
)
$
(1,744
)
Adjusted EBITDA
$
88,859
$
90,895
$
71,597
$
32,907
$
46,251
$
284,258
$
208,799
Total debt
$
539,804
$
662,815
Less: Cash and cash equivalents
22,273
106,374
Net debt
$
517,531
$
556,441
Net debt/LTM adjusted EBITDA (non-GAAP)
1.8
2.7
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
28
Reconciliation of Net Income (Loss) Applicable to Common Stockholders (GAAP) to Adjusted Net Income (Loss) Applicable to Common Shareholders (non-GAAP)
This release refers to a non-GAAP measure of adjusted net income (loss) applicable to common stockholders and adjusted net income (loss) per share, which are indicators of our performance. They exclude certain impacts which are of a nature which we believe are not reflective of our underlying performance. Management believes that adjusted net income (loss) per common share provides investors with the ability to better evaluate our underlying operating performance.
Dollars are in thousands
3Q-2024
2Q-2024
1Q-2024
4Q-2023
3Q-2023
YTD-2024
YTD-2023
Net income (loss) applicable to common stockholders
$
1,623
$
27,732
$
(5,891
)
$
(43,073
)
$
(22,553
)
$
23,464
$
(41,696
)
Adjusted for items below:
Fair value adjustments, net
(3,654
)
(5,002
)
1,852
(8,699
)
6,397
(6,804
)
5,774
Provisional pricing gains
(5,080
)
(10,937
)
(3,533
)
(5,930
)
(8,064
)
(19,550
)
(12,300
)
Environmental accruals
—
—
—
200
763
—
2,752
Write down of property, plant and equipment
14,464
—
—
—
—
14,464
—
Foreign exchange loss (gain)
3,246
(2,673
)
(3,982
)
4,244
(4,176
)
(3,409
)
(434
)
Ramp-up and suspension costs
11,295
4,272
10,926
23,814
21,025
26,493
48,684
(Gain) loss on disposition of assets
(31
)
(1,196
)
69
1,043
(119
)
(1,158
)
(194
)
Inventory adjustments
178
2,225
7,671
4,487
8,814
10,074
16,332
Monetization of zinc hedges
(2,356
)
(2,125
)
(1,977
)
(3,753
)
(5,582
)
(6,458
)
(694
)
Adjusted income (loss) applicable to common stockholders
$
19,685
$
12,296
$
5,135
$
(27,667
)
$
(3,495
)
$
37,116
$
18,224
Weighted average shares - basic
621,921
617,106
616,199
610,547
607,896
618,419
604,028
Weighted average shares - diluted
625,739
622,206
616,199
610,547
607,896
621,792
604,028
Basic adjusted net income (loss) per common stock (in cents)
0.03
0.02
0.01
(0.04
)
(0.01
)
0.06
0.03
Diluted adjusted net income (loss) per common stock (in cents)
0.03
0.02
0.01
(0.04
)
(0.01
)
0.06
0.03
Reconciliation of Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP)
This release refers to a non-GAAP measure of free cash flow, calculated as cash provided by operating activities, less additions to property, plant and mine development. Management believes that, when presented in conjunction with comparable GAAP measures, free cash flow is useful to investors in evaluating our operating performance. The following table reconciles cash provided by operating activities to free cash flow:
Dollars are in thousands
Three Months Ended
Nine Months Ended
September
30, 2024
June 30, 2024
September
30, 2024
September 30, 2023
Cash provided by operating activities
$
55,009
$
78,718
$
150,807
$
74,615
Less: Additions to property, plant and mine development
$
(55,699
)
$
(50,420
)
$
(153,708
)
$
(161,265
)
Free cash flow
$
(690
)
$
28,298
$
(2,901
)
$
(86,650
)
Free cash flow is a non-GAAP measure calculated as cash provided by operating activities less additions to property, plant and mine development. Cash provided by operating activities for our silver operations, the Greens Creek and Lucky Friday operating segments, excludes exploration and pre-development expense, as it is a discretionary expenditure and not a component of the mines’ operating performance.
Dollars are in thousands
Total
Silver
Operations
Nine
Months
Ended
September
30,
Years Ended
December 31,
2024
2023
2022
2021
2020
Cash provided by operating activities
$
1,082,821
$
232,090
$
214,883
$
188,434
$
271,309
$
176,105
Exploration
$
25,213
$
6,887
$
7,815
$
5,920
$
4,591
$
-
Less: Additions to property, plant and mine development
$
(364,979
)
$
(68,981
)
$
(108,879
)
$
(87,890
)
$
(53,768
)
$
(45,461
)
Free cash flow
$
743,055
$
169,996
$
113,819
$
106,464
$
222,132
$
130,644
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
29
Table A
Assay Results – Q3 2024
Keno Hill
(Yukon)
Zone
Drillhole Number
Drillhole
Azm/Dip
Sample
From
(feet)
Sample
To (feet)
True
Width
(feet)
Silver
(oz/ton)
Gold
(oz/ton)
Lead (%)
Zinc (%)
Depth From Surface (feet)
Underground
Bermingham, Bear Vein
BMUG24-141
148/-20
159.6
164.0
2.2
57.3
0.01
0.3
1.0
1017
Bermingham, Bear Vein
Including
159.6
161.7
1.1
113.5
0.02
0.0
1.6
1017
Bermingham, Bear Vein
BMUG24-143
140/-22
202.3
208.3
3.4
24.3
0.00
0.1
0.0
1037
Bermingham, Bear Vein
Including
204.9
208.3
1.9
42.3
0.00
0.2
0.3
1037
Bermingham, Footwall Vein
BMUG24-134
148/-15
363.3
370.7
5.7
36.9
0.01
8.4
6.1
1076
Bermingham, Footwall Vein
BMUG24-137
127/-11
302.9
321.6
15.5
25.9
0.01
2.4
3.0
1030
Bermingham, Footwall Vein
Including
309.4
319.3
8.2
46.2
0.01
4.4
5.0
1030
Bermingham, Footwall Vein
BMUG24-138
153/-21
420.7
435.1
10.2
63.8
0.01
6.7
6.4
1132
Bermingham, Footwall Vein
Including
420.7
429.8
6.4
99.6
0.01
10.7
9.8
1132
Bermingham, Footwall Vein
BMUG24-141
148/-20
392.6
407.1
10.6
18.0
0.00
0.9
0.1
1119
Bermingham, Footwall Vein
Including
405.8
407.1
0.9
120.2
0.02
2.4
0.4
1119
Bermingham, Footwall Vein
BMUG24-142
140/-18
333.9
363.9
23.0
5.8
0.00
1.6
0.3
1076
Bermingham, Footwall Vein
Including
335.8
337.5
1.3
29.3
0.00
17.3
0.1
1076
Bermingham, Footwall Vein
BMUG24-143
140/-22
421.3
456.9
27.7
15.6
0.01
3.0
0.3
1135
Bermingham, Footwall Vein
Including
447.8
454.9
5.5
52.1
0.01
11.1
0.4
1135
Bermingham, Footwall Vein
BMUG24-144
134/-15
329.7
341.2
8.7
27.3
0.00
5.4
1.1
1066
Bermingham, Footwall Vein
Including
334.6
341.2
5.0
43.5
0.00
9.6
1.2
1066
Bermingham, Footwall Vein
BMUG24-146
125/-21
382.7
399.3
10.8
22.9
0.00
3.9
1.1
1132
Bermingham, Footwall Vein
Including
395.3
396.4
0.7
260.2
0.02
40.0
8.4
1132
Flame & Moth, Vein 1
FMUG24-051
255/5
252.7
257.9
3.6
10.5
0.00
1.3
3.6
341
Flame & Moth, Vein 1
FMUG24-052
255/15
297.7
301.7
3.0
28.2
0.02
1.3
2.2
276
Flame & Moth, Vein 1
FMUG24-054
240/-41
214.2
236.2
17.1
38.1
0.02
4.9
8.4
545
Flame & Moth, Vein 1
FMUG24-055
254/-57
207.3
225.4
14.8
71.6
0.01
11.6
11.2
577
Flame & Moth, Vein 1
FMUG24-056
234/-54
244.1
289.2
31.3
38.1
0.01
2.3
10.8
627
Flame & Moth, Vein 1
FMUG24-057
225/-44
278.3
322.8
26.1
19.1
0.02
1.2
12.6
614
Flame & Moth, Vein 1
Including
286.5
290.4
2.2
33.5
0.02
2.0
11.3
614
Flame & Moth, Vein 1
Including
306.9
322.8
9.4
23.2
0.02
0.9
7.7
614
Flame & Moth, Vein 1
FMUG24-058
261/11
244.8
251.6
5.8
23.3
0.00
2.2
2.7
318
Flame & Moth, Vein 1
Including
244.8
245.6
0.7
124.2
0.02
8.6
13.0
318
Flame & Moth, Vein 1
FMUG24-059
300/-65
200.0
220.1
16.1
50.3
0.01
2.1
10.7
600
Flame & Moth, Vein 1
Including
200.8
218.2
13.9
55.4
0.02
2.1
11.3
600
Flame & Moth, Vein 1
FMUG24-060
270/-66
213.8
232.3
14.3
37.7
0.02
2.9
12.3
607
Flame & Moth, Vein 1
Including
215.9
227.9
9.3
51.8
0.02
2.8
15.2
607
Flame & Moth, Vein 1
FMUG24-061
245/-15
250.3
252.6
1.9
14.1
0.00
0.7
0.9
443
Flame & Moth, Vein 1
FMUG24-062
230/-35
247.7
276.2
19.8
30.3
0.01
5.5
13.2
548
Surface
Bermingham, Ruby Vein
K-24-0884
308/-70
884.3
891.3
4.8
0.1
0.06
0.0
0.1
757
Bermingham, Ruby Vein
K-24-0885
328/-75
713.9
716.3
1.8
3.8
0.00
0.0
0.0
656
Bermingham, Ruby Vein
K-24-0886
322/-64
583.0
583.4
0.3
4.5
0.00
0.9
1.5
502
Bermingham, Ruby Vein
K-24-0891
303/-75
759.9
762.1
1.0
0.6
0.00
0.0
0.0
728
Bermingham, Bear
K-24-0884
308/-70
991.1
994.3
1.7
11.9
0.00
0.5
0.4
845
Bermingham Deep, Aho Vein
K-24-0888
308/-58
1808.3
1820.9
7.4
0.0
0.00
0.0
0.0
1478
Bermingham Deep, Main Vein
K-24-0899
324/-69
1937.2
1965.9
25.6
1.5
0.00
0.3
0.7
1720
Bermingham Deep, Footwall Vein
K-24-0899
324/-69
2248.0
2262.0
9.2
2.1
0.00
0.4
0.0
1991
Bermingham, Townsite Vein
K-24-0886
322/-64
614.1
617.5
2.7
28.4
0.01
0.7
0.3
528
Bermingham, Townsite Vein
Including
614.1
615.0
0.6
112.6
0.04
2.6
0.0
528
Bermingham, Townsite Vein
K-24-0889
303/-75
728.3
730.1
1.2
0.1
0.01
0.0
0.0
686
Bermingham, Townsite Vein 1
K-24-0880
288/-71
1291.1
1291.7
0.5
1.7
0.02
0.0
0.0
1133
Bermingham, Townsite Vein 1
K-24-0881
284/-51
928.4
929.4
0.7
6.3
0.00
0.2
0.2
664
Bermingham, Townsite Vein 2
K-24-0880
288/-71
1368.1
1377.3
7.1
0.0
0.00
0.0
0.0
1201
Bermingham, Townsite Vein 2
K-24-0877
306/-72
1195.9
1200.2
3.9
26.4
0.02
2.3
0.3
1003
Elsa 17, Unknown Structure
K-24-0894
354/-53
480.2
482.3
2.1
48.0
0.00
0.0
0.0
336
Elsa 17, Dixie Vein
K-24-0894
354/-53
751.2
756.0
4.0
0.2
0.00
0.0
0.0
508
Elsa 17, Dixie Vein
K-24-0895
0/-74
893.8
896.4
1.7
6.1
0.00
0.2
0.2
801
Elsa 17, Dixie Vein
K-24-0896
1/-74
677.0
678.0
0.8
0.2
0.00
0.0
0.0
395
Elsa 17, Dixie Vein
K-24-0898
257/-47
741.9
743.3
0.8
0.4
0.00
0.0
0.0
649
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
30
Greens Creek (Alaska)
Zone
Drillhole
Number
Drillhole Azm/Dip
Sample From (feet)
Sample To (feet)
True Width (feet)
Silver (oz/ton)
Gold (oz/ton)
Zinc
(%)
Lead
(%)
Depth From Surface (feet)
Underground
NWW
GC6391
63/-78
293.0
295.9
2.9
6.7
0.08
12.6
2.9
-578
NWW
GC6391
63/-78
308.9
310.5
1.6
20.0
0.03
16.3
4.0
-578
200 South
GC6401
262/-82
0.0
4.5
4.4
8.7
0.01
7.3
3.8
-1359
200 South
GC6401
262/-82
36.6
40.8
4.1
6.9
0.04
7.0
3.5
-1389
200 South
GC6401
262/-82
50.5
53.7
3.2
16.7
0.03
9.2
3.6
-1409
200 South
GC6401
262/-82
110.6
123.9
13.1
8.3
0.03
2.8
1.7
-1499
200 South
GC6441
63/55
100.9
105.5
4.1
4.7
0.03
14.8
7.8
-1169
200 South
GC6441
63/55
110.2
111.2
0.9
6.0
0.01
8.7
10.5
-1169
200 South
GC6442
243/87
5.3
11.1
5.0
5.5
0.01
9.7
4.5
-1209
200 South
GC6442
243/87
36.0
56.0
17.4
7.2
0.00
6.9
3.4
-1238
200 South
GC6444
243/-47
365.0
418.0
23.6
20.6
0.02
0.7
0.3
-1522
200 South
GC6448
243/-8
74.5
76.5
1.6
21.8
0.02
11.1
5.9
-1297
200 South
GC6449
254/-12
69.5
77.2
7.3
10.5
0.02
5.3
3.1
-1300
200 South
GC6451
256/-46
311.0
356.7
28.1
22.0
0.02
2.0
1.1
-1507
200 South
GC6452
232/-68
772.0
782.0
9.4
50.5
0.09
1.1
0.5
-2849
200 South
GC6452
232/-68
807.7
809.5
1.7
22.7
0.29
0.3
0.1
-2059
200 South
GC6452
232/-68
814.0
818.4
4.1
10.8
0.13
0.4
0.2
-2069
200 South
GC6453
232/-65
22.7
37.0
14.1
7.2
0.29
26.2
7.3
-749
200 South
GC6453
232/-65
60.7
62.8
2.1
4.6
0.06
32.7
2.3
-784
200 South
GC6453
232/-65
94.0
105.6
11.4
1.1
0.01
20.6
3.4
-859
200 South
GC6453
232/-65
650.7
677.6
20.6
10.1
0.10
9.4
3.6
-1269
200 South
GC6454
243/-32
348.0
395.0
33.8
74.0
0.03
4.7
2.2
-1551
200 South
GC6457
243/-54
421.1
422.3
0.4
21.1
0.01
1.4
0.7
-1624
200 South
GC6461
128/-81
383.3
384.9
1.5
14.0
0.02
7.5
3.6
-1069
200 South
GC6461
128/-81
443.0
453.0
8.7
16.2
0.11
5.8
3.1
-1059
200 South
GC6465
223/-67
772.0
787.0
10.6
22.4
0.05
0.6
0.3
-2016
200 South
GC6467
267/-78
695.0
696.0
0.6
21.8
0.02
9.8
6.4
-1977
200 South
GC6467
267/-78
711.5
719.0
4.8
29.0
0.02
7.2
4.7
-1992
200 South
GC6471
237/-85
862.9
865.9
2.9
2.3
0.00
12.6
5.7
-2159
200 South
GC6473
237/-73
615.0
616.4
1.4
1.8
0.01
13.8
8.9
-1881
9A
GC6455
71/-52
21.5
27.5
5.7
9.4
0.01
18.0
8.9
32
9A
GC6455
71/-52
46.0
47.0
1.0
5.4
0.02
10.6
5.4
32
9A
GC6458
75/-33
13.0
27.4
14.2
8.1
0.13
6.4
2.8
18
9A
GC6466
34/-39
124.7
129.4
4.6
5.2
0.02
13.2
5.9
-70
9A
GC6468
63/-31
121.5
122.7
1.2
12.4
0.09
19.8
5.5
-52
9A
GC6469
63/-66
164.0
176.9
12.7
6.3
0.10
12.8
4.3
-139
9A
GC6469
63/-66
185.5
187.0
1.5
5.9
0.29
0.9
0.4
-159
9A
GC6470
105/-72
198.5
228.6
30.1
7.4
0.13
10.3
3.8
-189
SWB
GC6407
255/14
165.3
168.0
2.0
23.2
0.03
13.1
6.9
50
SWB
GC6407
255/14
199.8
203.0
2.4
9.3
0.11
7.3
3.9
50
SWB
GC6407
255/14
218.8
223.7
3.6
5.5
0.02
11.7
4.7
50
SWB
GC6407
255/14
233.3
235.2
1.4
26.5
0.12
6.5
3.3
50
SWB
GC6407
255/14
335.3
338.0
2.5
5.9
0.02
13.1
6.2
76
SWB
GC6410
125/-58
123.0
126.0
2.5
11.4
0.03
4.7
2.0
-122
SWB
GC6412
68/-86
63.0
73.0
10.0
19.2
0.03
9.4
5.4
-79
SWB
GC6413
244/18
201.0
203.2
2.2
14.9
0.03
6.2
3.6
51
SWB
GC6416
140/-61
88.0
90.2
2.2
40.9
0.06
21.5
17.1
-101
SWB
GC6440
308/-75
325.0
344.7
19.0
51.4
0.52
9.3
4.9
-1001
SWB
GC6440
308/-75
383.7
390.0
6.1
20.0
0.18
2.0
3.5
-1060
SWB
GC6445
292/-69
457.5
462.7
4.5
11.3
0.17
9.6
4.1
-1108
SWB
GC6450
282/-72
339.5
347.0
6.3
45.6
0.72
10.5
5.1
-1009
SWB
GC6450
282/-72
458.0
465.3
5.2
16.1
0.03
12.1
6.5
-1118
SWB
GC6450
282/-72
501.3
508.8
5.3
13.4
0.24
8.8
4.1
-1166
Gallagher
GC6478
268/-81
19.5
29.7
9.9
6.8
0.08
2.2
1.0
-756
Gallagher
GC6478
268/-81
70.3
73.0
2.7
51.4
0.32
9.3
3.7
-805
West
GC6385
92/-8
266.0
292.0
25.6
12.0
0.14
6.9
2.8
-419
West
GC6472
66/-13
17.0
22.2
5.2
15.5
0.46
35.7
9.9
-494
West
GC6472
66/-13
61.8
72.7
10.7
5.6
0.16
13.1
2.3
-499
West
GC6472
66/-13
335.0
338.5
3.4
5.2
0.05
20.2
4.8
-569
West
GC6472
66/-13
347.0
349.6
2.6
15.5
0.04
14.9
4.9
-569
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
31
West
GC6476
88/48
1.0
4.2
2.9
2.1
0.29
14.2
2.0
-475
West
GC6476
88/48
14.0
18.2
3.9
18.7
0.23
2.4
0.8
-463
West
GC6476
88/48
39.0
51.3
11.3
30.0
0.45
20.0
7.5
-442
West
GC6490
64/-14
624.2
631.0
4.1
49.7
0.77
9.2
4.8
-115
West
GC6492
64/-18
609.0
613.3
4.2
18.3
0.62
1.4
0.4
-157
West
GC6499
59/-12
513.0
515.0
2.0
3.1
0.11
12.5
6.1
-69
West
GC6499
59.4/-12
670.0
678.0
8.0
16.1
0.19
5.9
2.8
-69
SURFACE
Upper Plate
PS0480
230/-62
299.6
304.4
3.7
6.2
0.01
10.4
4.5
376
Upper Plate
PS0480
230/-62
313.5
320.1
6.1
12.3
0.02
4.4
2.0
376
Upper Plate
PS0481
211/-77
265.3
272.8
5.9
8.0
0.03
6.4
2.8
374
Upper Plate
PS0484
83/48
406.4
409.2
2.1
15.6
0.02
3.4
1.4
304
Upper Plate
PS0484
83/48
421.7
438.7
11.6
22.2
0.02
1.4
0.7
288
Investor Relations, Hecla Mining Company • 1-800-432-5291• hmc-info@hecla.com
32
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.