Coeur Mining Cash Flow Statement (2009-2025) | CDE

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income 0.12M22.41M3.13M-2.81M-5.94M0.63M-5.08M12.46M38.61M31.06M11.36M3.98M22.97M-15.82M37.55M12.27M-35.04M-46.27M-581.53M-37.19M-43.12M3.47M-1110.03M-33.29M-16.68M-14.22M-223.63M1.24M6.22M23.44M2.02M0.36M-0.96M-4.92M-6.72M0.55M2.93M-53.06M0.52M5.69M-36.76M-14.28M-270.96M-11.90M-1.21M26.86M11.88M2.05M32.15M-54.77M-10.76M7.68M-77.43M-57.46M49.09M-24.59M-32.45M-21.11M-25.50M-29.12M1.42M48.74M37.85M33.35M70.72M266.84M
Share-based Compensation 1.70M1.89M0.33M1.39M0.62M1.96M3.25M8.15M-3.35M0.46M2.86M2.14M1.03M3.36M1.48M1.10M1.62M0.37M1.73M2.56M2.38M2.50M1.83M2.15M2.60M1.64M2.88M2.92M2.31M2.31M2.18M3.31M2.23M2.58M2.41M2.79M1.85M1.94M1.75M2.22M1.99M2.43M2.55M2.01M2.29M1.97M2.28M4.26M3.26M2.67M3.48M2.27M2.35M2.71M2.71M3.15M2.68M2.63M2.90M4.25M2.73M2.81M2.23M3.30M4.22M5.01M
Deferred Taxes -1.51M-24.18M-13.16M-6.50M-14.89M-7.88M-8.36M5.87M4.22M3.08M38.62M7.68M9.69M-4.94M3.74M7.42M12.12M-1.87M-194.86M-11.78M-3.84M-23.44M-409.76M-2.18M-5.05M-1.23M-30.03M-2.10M-15.17M-49.46M12.55M2.58M-3.64M2.50M-15.34M0.45M-1.26M-3.28M-44.35M-8.26M-9.16M-10.54M-8.86M-5.49M-1.54M-4.51M4.26M0.12M5.10M-5.96M-10.19M-8.26M0.70M-4.73M-6.16M6.45M-1.04M-3.87M-3.03M4.43M-9.22M-0.82M-3.13M-17.35M-12.20M-145.74M
Cash from Discontinued Operations 11.34M5.17M-8.49M2.66M-32.93M
Gains from Investment Securities -15.25M-11.24M-7.28M0.07M0.01M-12.48M-11.11M0.63M-2.77M0.51M-2.39M0.26M-0.68M1.33M-0.66M-4.82M-1.52M0.38M-28.43M0.82M-0.80M-2.86M-50.93M1.73M-4.22M-8.54M-5.66M1.47M-1.93M-5.43M-10.02M3.42M4.32M-1.62M-11.14M-3.52M5.33M-1.74M-4.73M15.25M-30.29M7.55M8.13M5.49M-4.46M8.35M7.25M-1.49M0.32M1.34M-0.87M10.17M5.16M10.12M15.10M-0.66M0.11M55.16M-0.56M1.12M0.15M42.32M-3.03M-1.39M
Asset Writedowns and Impairment 4.81M1.24M-0.19M0.12M17.19M0.87M754.90M2.59M0.93M1.09M1,468.11M1.51M0.03M0.48M244.60M4.45M30.79M24.51M15.45M11.87M13.97M209.53M10.38M5.21M1.23M31.25M7.35M7.59M9.22M21.20M7.96M13.11M1.63M7.73M17.78M3.23M
Cash from Operations 3.05M28.94M13.12M-9.23M32.46M12.94M129.40M35.79M111.06M181.91M87.41M17.00M113.20M79.73M61.69M12.93M63.34M26.80M10.39M-9.63M30.49M31.27M1.11M-3.45M37.00M36.77M43.22M1.08M34.75M39.20M21.42M43.94M24.10M37.31M91.81M15.54M-1.29M5.79M0.07M-15.85M26.43M42.00M39.30M-7.99M9.95M79.46M67.29M-4.36M58.06M21.85M34.94M-6.43M22.64M-19.12M28.52M-35.00M39.40M-2.38M65.28M-15.87M15.25M111.06M63.79M67.64M206.95M237.71M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 5.23M5.12M4.99M4.64M3.00M4.61M5.27M5.77M4.99M5.52M4.58M5.49M4.28M10.20M4.90M5.38M4.17M5.79M4.56M4.50M3.87M3.29M3.15M3.53M3.63M3.03M3.17M2.85M2.18M0.94M2.24M2.31M2.40M3.03M3.32M3.89M3.12M3.61M2.94M3.01M3.07M3.12M2.85M2.91M2.97M3.26M2.90M2.96M3.03M4.00M3.46M3.53M3.60M4.26M3.99M4.07M4.15M4.16M4.08M4.15M4.23M5.75M4.73M4.90M4.99M
Amortization of Deferred Charges 0.54M2.84M0.45M0.49M0.52M2.58M0.54M0.81M0.58M1.75M0.52M0.48M0.51M0.51M
Depreciation & Amortization (CF) 7.46M27.59M32.86M28.77M31.01M37.91M46.12M50.04M57.64M58.65M58.17M52.59M61.02M52.84M49.57M49.72M56.90M60.10M62.88M40.46M41.42M41.98M38.60M33.09M38.97M35.50M18.39M26.21M35.65M26.04M28.62M38.69M30.73M32.40M44.72M30.78M29.46M31.18M37.05M41.88M43.20M45.68M48.12M36.16M27.88M32.22M35.13M29.94M31.97M30.96M35.44M26.43M27.96M29.15M28.08M22.71M19.59M22.88M34.63M27.30M27.93M33.22M36.53M43.09M61.42M72.93M
Change in Working Capital
Change in Receivables -7.45M29.91M-2.56M2.34M-11.01M16.25M-3.48M12.40M-19.67M13.53M-5.68M2.21M-6.29M-9.14M1.69M8.89M5.93M-7.25M9.73M7.62M3.35M-17.97M0.81M1.54M1.50M5.62M-1.00M-0.96M0.94M2.00M-9.10M4.88M0.12M-0.35M-3.05M0.91M0.48M0.73M5.32M-3.18M-1.62M-0.02M-3.94M4.77M7.13M
Change in Inventory 5.16M10.55M3.07M2.66M2.25M22.98M20.00M12.49M23.57M-23.23M17.57M24.72M-3.10M13.76M12.92M20.49M-31.48M-11.59M18.55M13.91M1.61M-9.70M-18.79M-0.68M-4.65M-5.38M-4.87M7.82M7.69M8.90M10.20M-15.17M4.81M2.28M-15.44M8.71M2.77M8.16M24.86M18.82M14.39M9.39M20.40M21.93M8.06M3.07M1.49M17.49M-3.26M3.82M9.58M17.67M11.26M13.71M8.80M17.64M18.74M18.62M-7.40M19.69M19.77M14.32M15.85M8.35M14.12M5.01M
Change in Accured Expenses -1.24M38.66M-15.81M-23.00M9.00M5.70M38.19M-36.98M25.59M26.93M7.45M-53.93M14.28M24.34M-15.71M-27.02M10.09M-5.66M-3.32M-8.08M13.12M-4.81M15.20M-15.76M9.66M-6.12M16.62M-13.57M19.43M-18.26M9.30M-15.30M-0.17M9.48M17.54M-1.86M-39.26M5.57M-7.81M-6.07M25.11M22.38M-18.32M-15.05M2.05M28.57M17.33M-28.80M21.07M-8.11M8.83M-21.12M5.49M-1.88M18.02M-26.14M61.71M5.53M14.49M40.38M0.18M37.19M1.49M-63.74M61.84M18.64M
Other Working Capital Changes 0.02M-1.35M8.70M1.48M-4.77M2.86M2.48M-3.05M2.24M-2.93M14.31M1.27M8.11M-3.55M-3.87M-6.32M1.33M-0.16M2.06M-8.92M-1.28M0.90M2.82M1.99M4.91M-4.06M1.33M-0.16M5.63M-8.13M-1.38M-1.01M2.68M0.83M-1.38M-2.42M0.35M-1.08M1.92M1.44M0.66M-1.33M0.08M0.10M0.51M-3.52M2.08M0.70M0.50M-4.26M3.00M1.23M0.64M-4.18M0.35M0.41M-82.06M-2.42M7.49M
Investing Activities
Capital Expenditures 78.13M54.37M43.39M47.19M45.47M36.78M26.55M15.92M25.76M38.10M40.21M31.65M32.24M29.97M21.78M12.83M27.20M32.73M28.06M11.94M15.36M16.78M20.17M17.62M23.68M23.86M23.82M21.65M21.97M22.63M28.13M23.59M37.11M28.98M47.05M42.34M41.16M39.47M17.80M27.44M20.75M30.68M20.91M22.21M16.68M23.00M37.39M59.42M78.22M71.27M100.87M69.50M73.16M96.60M113.09M74.05M85.58M112.27M92.72M42.08M51.41M41.98M47.72M50.00M60.81M49.03M
Sales of Property, Plant and Equipment 0.16M0.33M0.11M4.01M7.29M4.80M0.19M15.02M0.44M1.02M0.23M0.06M0.10M0.39M0.03M0.85M0.06M0.03M0.10M4.51M0.01M0.73M0.28M4.59M0.97M0.06M1.21M15.37M0.63M149.83M8.23M0.15M0.17M0.02M0.00M0.01M0.08M
Acquisitions 11.57M3.68M13.83M5.25M102.02M9.15M0.12M-0.44M1.43M-0.01M10.00M-103.40M-0.24M10.00M
Divestments -0.39M-0.38M-0.41M-0.22M-28.47M
Change in Acquisitions & Divestments 20.02M4.82M15.00M4.00M5.17M2.00M1.01M19.80M11.03M0.94M40.47M39.77M1.78M6.05M
Cash from Investing Activities -70.38M5.39M-45.02M-47.26M-45.32M-18.42M-20.70M-16.61M-34.55M-45.01M-64.79M-12.48M-37.39M-33.25M-50.00M-23.26M-127.76M-35.44M-0.03M-58.09M-18.93M-29.77M25.37M-121.42M-34.13M-23.59M-32.16M-18.65M-16.89M-18.14M-23.81M0.42M-45.15M-35.89M-197.53M-69.56M-30.00M-24.11M-6.80M-19.68M-17.31M-29.70M-25.87M-17.72M2.95M-24.79M-26.11M-53.92M-78.14M-72.30M-99.72M-54.14M-72.54M-56.17M36.69M-29.32M-75.63M-112.18M-86.56M-42.13M-51.55M-52.05M-47.78M53.30M-60.57M-59.19M
Financing Activities
Other financing activities -0.23M0.21M0.04M-0.09M0.03M0.07M0.01M-1.11M-0.22M0.13M4.70M-0.45M-0.03M-0.03M-0.01M-0.25M-0.16M-0.08M-0.03M-0.42M-0.07M-0.03M-10.08M-0.28M-0.45M1.05M-4.97M-3.25M-0.47M-0.02M-0.02M-4.61M-0.23M-0.08M-0.24M-3.36M0.30M-0.45M-1.97M0.14M0.11M-0.08M-3.92M-0.23M-0.02M-0.08M-3.40M-0.16M-0.00M-0.10M-2.10M-0.23M-0.02M-0.03M-1.78M-0.03M-0.21M-0.07M-5.72M-2.18M-1.39M
Cash from Financing Activities 84.72M-13.40M9.07M89.67M-1.91M-7.92M-70.38M-20.86M-34.12M-35.85M-55.49M-27.65M-28.30M-102.97M-29.17M216.20M-17.36M-29.46M-15.10M133.96M-15.36M-24.70M-0.92M34.12M23.55M-12.81M-5.23M-15.38M55.45M-64.87M-55.43M-6.47M55.58M-5.61M92.29M-8.08M-4.61M-0.61M8.05M-10.72M-41.92M16.30M-24.55M23.38M4.43M-48.44M-25.90M119.60M-9.84M12.04M36.34M76.73M50.74M76.79M-79.23M69.44M25.86M111.23M29.53M63.82M43.32M-55.96M-37.29M-98.15M-112.77M-23.89M
Additional items
Exchange Rate Effect -0.52M-0.14M-0.53M-0.21M0.09M-0.30M0.12M-0.58M0.56M0.33M-0.22M-0.46M0.56M-0.17M0.18M-0.54M0.20M0.06M-0.19M0.47M-0.63M0.93M-0.01M0.36M-0.05M-0.06M-0.25M-0.06M0.27M-0.01M-0.23M0.38M0.40M0.25M-0.28M0.19M0.04M-0.36M-0.26M-0.53M-0.29M0.50M0.08M
Change in Cash 17.39M20.93M-22.82M33.18M-14.78M-13.39M38.33M-1.69M42.40M101.05M-32.87M-23.13M47.51M-56.48M-17.48M205.87M-81.78M-38.10M-4.74M66.24M-3.80M-23.21M24.94M-91.27M26.28M-0.16M-16.55M-27.32M84.20M-35.07M-55.95M49.38M40.35M-12.29M-3.61M-64.23M-36.08M-18.75M0.79M-46.05M-32.75M28.41M-10.66M-2.96M18.25M6.22M15.64M61.27M-29.98M-38.67M-28.50M16.43M0.84M1.26M-13.65M5.51M-10.12M-3.61M8.43M5.86M6.65M2.79M-21.81M22.49M34.10M154.71M
Beginning Cash Balance 7.28M24.67M45.60M22.78M55.96M41.19M27.79M67.81M64.43M106.83M207.88M109.92M151.88M199.40M142.91M125.44M331.31M244.79M211.43M206.69M272.93M269.13M215.18M297.14M179.59M205.87M177.29M200.71M173.39M257.59M182.55M121.07M170.46M207.94M207.01M236.33M172.10M123.49M117.28M118.07M72.02M36.91M67.68M57.02M54.06M70.93M78.53M94.17M155.44M123.69M86.79M58.29M74.72M74.13M76.82M63.17M68.68M56.84M54.95M63.38M69.24M74.12M76.90M56.87M79.37M111.64M
Free Cash Flow -75.08M-25.43M-30.26M-56.42M-13.01M-23.84M102.84M19.87M85.30M143.81M47.20M-14.64M80.97M49.76M39.91M0.11M36.14M-5.92M-17.67M-21.56M15.13M14.48M-19.06M-21.07M13.33M12.91M19.40M-20.57M12.78M16.57M-6.71M20.35M-13.00M8.33M44.76M-26.80M-42.46M-33.68M-17.73M-43.28M5.69M11.32M18.39M-30.20M-6.74M56.47M29.90M-63.78M-20.16M-49.42M-65.93M-75.93M-50.51M-115.72M-84.58M-109.05M-46.18M-114.66M-27.44M-57.95M-36.16M69.08M16.07M17.63M146.14M188.67M
Net Cash Flow 17.39M20.93M-22.82M33.18M-14.78M-13.39M38.33M-1.69M42.40M101.05M-32.87M-23.13M47.51M-56.48M-17.47M205.87M-81.78M-38.10M-4.74M66.24M-3.80M-23.21M25.56M-90.75M26.42M0.37M5.83M-32.94M73.32M-43.81M-57.81M37.88M34.53M-4.19M-13.43M-62.10M-35.90M-18.93M1.33M-46.25M-32.80M28.60M-11.13M-2.33M17.32M6.23M15.29M61.32M-29.93M-38.41M-28.44M16.16M0.85M1.50M-14.02M5.12M-10.38M-3.34M8.24M5.82M7.01M3.06M-21.28M22.79M33.61M154.63M