Name: CDE Cash Flow - Coeur Mining Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

CDE - Coeur Mining, Inc.

USD | NYSE | Basic Materials

CDE Cash Flow - Coeur Mining Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q3 FY 16	Q2 FY 16	Q1 FY 16
Net Income
Net Income	246.8	215.0	266.8	70.7	33.4	37.9	48.7	1.4	(29.1)	(25.5)	(21.1)	(32.4)	(24.6)	49.1	(57.4)	(77.4)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009	FY2008
Net Income
Net Income	799.3	585.9	58.9	(103.6)	(78.1)	(31.3)	25.6	(341.2)	(48.4)	(1.3)	(367.2)	(1,186.9)	(650.6)	48.7	93.5	(91.3)	(27.1)	(0.6)
Cash From Operating Activities
Depreciation & Amortization	307.8	251.1	125.0	99.8	111.6	128.3	131.4	178.9	128.5	146.5	143.8	162.4	229.6	216.0
Cash From Investing Activities
Capital Expenditures	245.2	221.2	183.2	364.6	352.4	309.8	99.3	99.8	140.8	136.7	95.2	64.2	100.8	115.6	120.0
Cash From Financing Activities
Debt Issued	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	(0.3)	0.4	(1.1)	0.6	0.4	(0.4)	0.6	0.5	0.0	0.2	(1.4)	(0.6)	(0.5)	-
Free Cash Flow
Free Cash Flow	914.8	665.7	(9.0)	(297.3)	(326.7)	(199.3)	49.4	(7.9)	(123.4)	71.7	18.3	(10.7)	13.2	156.0	296.2	9.6

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	99.8	73.7	72.9	61.4	43.1	36.5	33.2	27.9	27.3	34.6	22.9	19.6	22.7	28.1	29.2	28.0	26.4	35.4	31.0	32.0	29.9	35.1	32.2	27.9	36.2	48.1	45.7	43.2	41.9	37.1	31.2	29.5	30.8	44.7	32.4	30.7	38.7	27.8	37.5	28.0
Amortization Of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Stock-Based Compensation	8.6	6.7	5.0	4.2	3.3	2.2	2.8	2.7	4.2	2.9	2.6	2.7	3.2	2.7	2.7	2.3	2.3
Deffered Income Tax	(1.6)	14.3	(145.7)	(12.2)	(17.4)	(3.1)	(0.8)	(9.2)	4.4	(3.0)	(3.9)	(1.0)	6.5	(6.2)	(4.7)	0.7	(8.3)
Asset Impairments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	4.6	(62.8)	-
Change In Accounts Receivable	4.7	(1.3)	7.1	4.8	(3.9)	(0.0)	(1.6)	(3.2)	5.3	0.7	0.5	0.9	(3.1)	(0.4)	0.1	4.9
Change In Inventory	26.8	24.3	5.0	14.1	8.3	15.9	14.3	19.8	19.7	(7.4)	18.6	18.7	17.6	8.8	13.7	11.3	17.7
Change In Accounts Payable	(72.0)	84.4	18.6	61.8	(63.7)	1.5	37.2	0.2	40.4	14.5	5.5	61.7	(26.1)	18.0	(1.9)	5.5	(21.1)
Change In Other Working Capital	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Activities	0.5	1.6	(1.4)	(3.0)	(1.5)	4.8	1.1	(0.6)	(10.8)	(0.4)	(0.7)	(0.1)	(2.1)	0.3	(1.3)	(0.9)	1.3
Cash From Operating Activities	340.8	374.6	237.7	207.0	67.6	63.8	111.1	15.2	(15.9)	65.3	(2.4)	39.4	(35.0)	28.5	(19.1)

Cash From Investing Activities
Capital Expenditures	74.1	61.3	49.0	60.8	50.0	47.7	42.0	51.4	42.1	92.7	112.3	85.6	74.0	113.1	96.6	73.2	69.5	100.9	71.3	78.2	59.4	37.4	23.0	16.7	22.2	20.9	30.7	20.7	27.4	17.8	39.5	41.2	42.3	47.1	29.0	37.1	23.6	25.6	23.3	22.2
Acquisitions	(128.3)	0.0	10.0	(0.2)	(103.4)	0.0	10.0	0.0	0.0	-	0.0	-	-	-	-	-	-	-
Divestitures	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchase Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0	0.0	-
Sales Of Investments	-	-	-	-	-	0.0	0.0	0.0	0.0	6.1	0.0	1.8	39.8	0.0	40.5	0.0	0.0
Other Investing Activities	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.0	0.0	0.0	0.0	0.0
Cash From Investing Activities	55.4	(61.4)	(59.2)	(60.6)	53.3	(47.8)	(52.0)	(51.6)	(42.1)	(86.6)	(112.2)	(75.6)	(29.3)	36.7	(56.2)

Cash From Financing Activities
Debt Issued	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Debt Repaid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Issuance	0.4	0.2	0.3	9.1	0.3	0.0	0.0	0.0	22.8	0.0	57.5	13.0	98.4	49.1	0.0	(0.1)	98.4
Common Stock Repurchased	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividends Paid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Financing Activities	(54.0)	(0.3)	(1.4)	(2.2)	(5.7)	(0.1)	(0.2)	(0.0)	(1.8)	(0.0)	(0.0)	(0.2)	(2.1)	(0.1)	(0.0)	(0.2)
Cash From Financing Activities	(104.9)	(25.8)	(23.9)	(112.8)	(98.2)	(37.3)	(56.0)	43.3	63.8	29.5	111.2	25.9	69.4	(79.2)	76.8

Free Cash Flow
Free Cash Flow	266.8	313.3	188.7	146.1	17.6	16.1	69.1	(36.2)	(58.0)	(27.4)	(114.7)	(46.2)	(109.1)	(84.6)	(115.7)	(50.5)	(75.9)	(65.9)	(49.4)	(20.2)	(63.8)	29.9	56.5	(6.7)	(30.2)	18.4	11.3	5.7	(43.3)	(17.7)	(33.7)	(42.5)	(29.5)	47.4	0.5	(7.8)	31.7	22.2	22.7	(15.6)
Free Cash Flow To Equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow Statement