VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
AEM
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
AEMAgnico Eagle Mines Limited
$157.23$78.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksAEMCash Flow

Agnico Eagle Mines Limited (AEM) Cash Flow Statement

30Y historyFree accessUpdated daily

Despite a temporary dip in cash conversion with an operating cash flow to net income ratio of 0.79 in 2026Q1, the firm maintains strong liquidity with $3.1B in cash reserves.

AEM Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations7.15B6.82B3.96B2.6B2.1B1.35B1.19B881.69M605.65M767.56M778.62M616.24M668.32M481.04M696.01M667.18M487.51M115.11M121.17M245.52M226.25M82.98M49.52M4.25M13.11M-4.18M2.59M-2.9M3.36M-2.45M9.27M
Operating CF Margin %-57.25%47.8%39.26%36.52%34.77%37.99%35.34%27.64%34.23%36.41%31.04%35.23%29.36%36.29%36.62%34.27%18.75%32.84%53.68%46.51%33.69%26.24%3.28%11.92%-4.11%3.93%-11.35%7.77%-5.41%15.7%
Operating CF Growth %277.41%72.11%52.25%24.08%55.85%12.86%35.2%45.58%-21.09%-1.42%26.35%-7.79%38.93%-30.89%4.32%36.86%323.53%-5.01%-50.65%8.52%172.66%67.55%1064.47%-67.56%413.76%-261.54%189.11%-186.42%237.21%-126.42%-70.4%
Net Income5.34B4.46B1.9B1.94B670.25M561.95M511.61M473.17M-326.7M243.89M158.82M24.58M82.97M-686.71M310.92M-568.96M332.12M86.54M73.17M139.34M161.34M36.99M47.88M-19.5M4.02M-5.72M-6.87M-14.65M-7.43M-79.32M219K
Depreciation & Amortization1.65B1.65B1.51B1.55B1.09B738.13M631.1M546.06M553.93M508.74M613.16M608.61M433.63M287.13M271.86M261.78M192.49M72.46M36.13M27.76M25.25M33.08M26.55M22.88M16.84M19.24M10.41M9.68M11.63M11.96M11.53M
Stock-Based Compensation45.78M97.55M77.4M80.6M48.57M57.8M54.49M54.26M50.66M43.67M33.8M35.82M38M41.2M47.63M48.15M41.63M28.75M16.06M000000000000
Deferred Taxes202.73M162.16M213.84M52.04M168.1M187.3M75.76M152.59M-29.38M10.86M7.52M6.03M37.06M-183.98M72.14M-275.77M66.93M20.31M16.68M16.38M81.99M-2.78M2.54M1.09M1.18M3.15M2.62M-9.08M-3.88M-12.94M0
Other Non-Cash Items-201.46M-353.64M179.96M-772M133.5M78.86M-60.81M-359.12M397.03M32.22M-99.12M-15.02M32.74M1.08B13.92M1.23B-43.81M24.48M-23.86M55.28M-31.19M8.06M885.63K-524K-1.68M-4.25M-333K-4.05M968K70.09M-2.48M
Working Capital Changes102.94M804.3M80.02M-253.02M-18.47M-278.73M-20.08M14.73M-39.89M-71.81M64.43M-43.79M43.92M-57.21M-20.46M-30.27M-101.85M-117.43M2.99M6.76M-11.14M7.63M-28.33M302K-7.25M-16.6M-3.25M15.21M2.07M7.76M0
Change in Receivables0007.59M12.11M-1.68M-3.55M1.74M1.95M-3.81M-471K52.02M17.24M450K8.15M37.05M-19.38M-47.93M0000000000000
Change in Inventory-157.7M-160.74M-208.3M-172.27M-46.24M-185.09M-82.95M-91.44M-52.32M-64.89M20.36M-40.55M-1.35M-23.23M-44.15M-43.07M-91.31M-90.77M-45.9M-1.19M-2.49M2.55M-9.88M-3.56M-863K-2.55M677K14.31M711K9.23M0
Change in Payables268.87M122.64M36.73M2.83M59.46M-75K-5.52M84.84M29.03M44.69M-35.41M20.46M-3.39M-12.7M-20.93M0021.59M0000000000000
Cash from Investing-2.71B-2.6B-2.01B-2.76B-710.46M-1.26B-808.81M-873.88M-1.2B-1B-553.49M-374.52M-851.62M-687.22M-376.16M-760.48M-523.31M-587.61M-917.55M-373.1M-299.72M-66.54M-94.83M-105.91M-66.61M-36.56M-69.69M-68.98M-44.83M-39.94M-41.23M
Capital Expenditures-2.6B-2.56B-1.83B-1.7B-1.54B-917.68M-759.34M-882.66M-1.09B-874.15M-516.05M-449.76M-475.41M-620.54M-445.55M-482.83M-511.64M-657.17M-908.85M-523.79M-149.19M-70.27M-53.32M-42.04M-64.84M-36.28M-68.39M-68.91M-43.35M-36.58M-39.62M
CapEx % of Revenue19.23%21.46%22.14%25.59%26.79%23.72%24.2%35.38%49.7%38.98%24.13%22.65%25.06%37.87%23.23%26.5%35.97%107.07%246.34%114.53%30.67%28.53%28.25%32.44%58.96%35.64%103.9%269.37%100.3%80.83%67.12%
Acquisitions3.25M00-1.02B838.73M-181.59M03.78M-162.48M-71.99M-12.43M-12.98M-400.03M-10.05M-9.36M-163.05M00084.21M-62.03M0000000000
Investments-------------------------------
Other Investing6.72M1.61M10.15M58.54M36.41M-112.8M936K-85.83K36.43M-24K-130.97K48M7.41M-3.08M10.05M-32.66M-2.51M31.85M-17.82M-17.1M08.17M-5.62M-2.55M00-1.3M-69K-1.49M-3.36M-2.77M
Cash from Financing-2.46B-2.29B-1.36B-163.96M-914.85M-297.24M-302.82M10.61M274.1M329.17M190.39M-280.76M229.24M48.73M-202.61M178.82M-25.98M559.82M558.07M130.73M298.58M11.69M21.17M5.44M185.32M48.57M58.37M18M57.43M36.58M16.34M
Debt Issued (Net)-982.86M-986.04M-747.32M451.37M-258.7M-25.02M-175.87M-15.45M346.62M164.34M59.62M-234.74M265.52M170.32M-105.61M256.91M-69.45M523.21M183.82M-3.42M0000-8.42M-37.5M52.5M12.06M-4.26M00
Equity Issued (Net)-693.52M-564.78M-132.34M-17.06M-109.95M-16.22M13.87M15.51M13.76M224.9M29.03M9.41M10.43M15.67M32.74M26.54M84.66M68.52M376.26M144.14M301.75M14.24M23.91M8.14M193.78M87.42M5.14M7.02M65.44M43.02M19.99M
Dividends Paid-756.65M-728.08M-671.65M-638.64M-608.31M-275.16M-190.25M-105.41M-83.96M-76.08M-71.38M-59.51M-54.06M-126.27M-118.12M-98.35M-27.81M-27.13M-23.78M-13.41M-3.17M-2.52M-2.48M-2.43M-1.34M-1.11M-1.06M-1.07M-840K-3.43M-3.65M
Share Repurchases-792.38M-682.89M-169.36M-47M-109.95M-34.61M00-30.06M-24.68M-15.58M-11.9M-7.52M-19M-12.03M-3.72M-4.04M00000000000-388K-5.11M0
Other Financing-26.11M-8.24M194.99M40.38M62.11M19.15M49.44M115.96M-2.31M16.01M173.11M4.08M7.35M-10.99M-11.61M-6.27M-13.37M-4.78M21.76M3.42M0-29K-253K-271K1.3M-235K1.8M0-2.91M-3.01M0
Net Change in Cash1.97B1.94B587.78M-319.98M472.84M-216.74M80.63M20.07M-331.15M93M415.82M-53.39M38.44M-158.97M118.62M83.89M-64.72M91.9M-246.41M26.22M227.42M28.15M-23.93M-96M131.75M7.27M-8.68M-53.67M15.96M-6.09M-15.62M
Free Cash Flow4.54B4.26B2.13B947.43M558.4M398.31M432.71M-972K-483.45M-106.6M262.57M166.48M192.91M-139.49M250.46M180.63M-24.13M-542.07M-787.68M-278.27M77.07M12.71M-3.79M-37.79M-51.72M-40.46M-67.05M-71.82M-40.05M-39.03M-30.36M
FCF Margin %33.57%35.79%25.67%14.3%9.73%10.29%13.79%-0.04%-22.06%-4.75%12.28%8.39%10.17%-8.51%13.06%9.92%-1.7%-88.32%-213.5%-60.84%15.84%5.16%-2.01%-29.16%-47.03%-39.74%-101.87%-280.72%-92.68%-86.24%-51.42%
FCF Growth %95.45%100.41%124.46%69.67%40.19%-7.95%44617.7%99.8%-353.53%-140.6%57.72%-13.7%238.3%-155.7%38.66%848.45%95.55%31.18%-183.06%-461.08%506.35%435.09%89.96%26.95%-27.85%39.66%6.63%-79.31%-2.61%-28.58%-140.7%
FCF per Share9.068.474.251.931.271.631.78-0.00-2.07-0.461.160.770.98-0.811.461.07-0.15-3.42-5.40-2.080.640.14-0.04-0.45-0.64-0.52-1.23-1.35-0.79-0.91-1.01
FCF Conversion (FCF/Net Income)0.85x1.53x2.09x1.34x3.13x2.39x2.33x1.86x-1.85x3.19x4.90x25.07x8.06x-0.70x2.24x-1.17x1.47x1.33x1.66x1.76x1.40x2.24x1.03x-0.22x3.26x0.73x-0.38x0.18x-0.45x0.03x42.32x
Interest Paid46.25M46.88M103.69M104.84M67.51M85.11M95.12M101.52M91.08M78.89M71.4M69.41M67.63M58.15M52.21M52.83M41.43M00000000000000
Taxes Paid2.43B1.18B474.03M290.52M316.74M246.08M110.85M90.69M106.57M127.92M105.18M81.11M51.3M56.48M56.96M110.89M25.2M00000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Deep mining cost escalation

Earnings Quality and Cash Conversion

According to the latest quarterly data, AEM's operating cash flow to net income ratio of 0.79 in 2026Q1 highlights a temporary divergence, as the company's historical ability to convert accounting profits into cash has been significantly more robust in prior periods, often exceeding 1.0x.

The recent dip in the OCF/NI ratio suggests that non-cash accruals or working capital timing differences may be temporarily obscuring the underlying cash-generative capacity of the business. Investors should monitor whether this trend persists, as a sustained gap between net income and operating cash flow could indicate a shift in the quality of earnings following recent asset integrations.

Free Cash Flow Margin Volatility

As reported in financial statements, AEM's free cash flow margin fluctuated significantly, reaching a peak of 47.4% in 2025Q2 before moderating to 17.7% in 2026Q1, reflecting the inherent lumpiness of capital-intensive mining operations and the impact of recent large-scale strategic investments.

While the absolute FCF generation remains substantial, the volatility in margins suggests that the company's cash flow profile is highly sensitive to the timing of major project expenditures. This trajectory warrants caution, as the company transitions toward larger, lower-grade open-pit assets that may require more consistent capital reinvestment than its historical high-grade underground portfolio.

Capital Intensity and Asset Replacement

Based on AEM's reported figures, the capital expenditure to revenue ratio has remained elevated, averaging approximately 20% over the last ten quarters, which underscores the significant ongoing investment required to maintain production levels across its deep-mining and newly acquired open-pit asset base.

The consistent level of CAPEX suggests that management is prioritizing reserve replacement and operational longevity over short-term cash maximization. This high capital intensity appears necessary to mitigate the natural depletion of high-grade ore, though it also creates a structural floor for cash outflows that investors must account for when valuing the company's long-term cash flow potential.

Working Capital Dynamics and Liquidity

Data from recent filings indicates that working capital changes have been a significant source of cash flow volatility, with a notable $885.5M outflow in 2026Q1, contrasting sharply with the $534.5M inflow observed in 2025Q2, suggesting complex inventory and receivables management cycles.

These swings in working capital appear to be driven by the integration of new assets and the resulting fluctuations in stockpiled ore and supply chain requirements. Analysts should investigate whether these outflows represent a permanent increase in the capital required to operate the expanded asset base or merely temporary timing mismatches in the production cycle.

Disciplined Capital Allocation Strategy

As evidenced by the company's financial statements, AEM has maintained a consistent dividend policy alongside opportunistic share repurchases, with $203.2M paid in dividends and $167.8M in buybacks during 2026Q1, reflecting a commitment to returning capital to shareholders despite ongoing operational expansion.

The company's ability to fund these returns while simultaneously managing significant CAPEX requirements highlights the strength of its balance sheet and the cash-generative nature of its core operations. This balanced approach to capital allocation appears to be a key pillar of the company's valuation premium, providing investors with a degree of certainty in a cyclical industry.

AEM — Frequently Asked Questions

Quick answers to the most common questions about buying AEM stock.

How much cash does Agnico Eagle Mines Limited (AEM) generate from operations?

Agnico Eagle Mines Limited (AEM) generated $6.82B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Agnico Eagle Mines Limited's free cash flow?

Agnico Eagle Mines Limited (AEM) generated $4.26B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Agnico Eagle Mines Limited's capital expenditure (CapEx)?

Agnico Eagle Mines Limited (AEM) spent $2.56B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Agnico Eagle Mines Limited distribute cash to shareholders?

In 2025, Agnico Eagle Mines Limited (AEM) returned $728.1M to shareholders via cash dividends and spent $682.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.