Free cash flow margins reached 31.2% in 2026Q1, supported by a significant reduction in capital intensity as the CapEx to revenue ratio fell to 8.7%.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.16B | 886.88M | 174.23M | 67.29M | 25.62M | 110.48M | 148.71M | 91.88M | 17.42M | 208.46M | 125.82M | 113.54M | 52.93M | 113.47M | 271.63M | 416.17M | 165.56M | 64.49M | -7.37M | 40.06M | 91.23M | 6.67M | -18.58M | -5.13M | -8.48M | -29.9M | -23.8M | 2.9M | -13.7M | 17.22M | 7.8M |
| Operating CF Margin % | - | 42.84% | 16.53% | 8.19% | 3.26% | 13.27% | 18.93% | 12.91% | 2.78% | 29.38% | 22% | 20.22% | 8.33% | 15.21% | 30.33% | 40.75% | 32.12% | 21.47% | -4.31% | 18.6% | 42.12% | 4.27% | -17.04% | -4.63% | -8.94% | -43.2% | -23.52% | 2.66% | -12.26% | 12.39% | 8.6% |
| Operating CF Growth % | 2262.3% | 409.02% | 158.94% | 162.68% | -76.81% | -25.71% | 61.85% | 427.5% | -91.64% | 65.68% | 10.81% | 114.53% | -53.35% | -58.23% | -34.73% | 151.37% | 156.73% | 975.36% | -118.39% | -56.09% | 1266.74% | 135.92% | -262.49% | 39.58% | 71.62% | -25.61% | -920.69% | 121.17% | -179.54% | 120.81% | -62.68% |
| Net Income | 799.28M | 585.87M | 58.9M | -103.61M | -78.11M | -31.32M | 25.63M | -346.9M | -48.95M | 10.93M | 55.35M | -367.18M | -1.16B | -650.56M | 48.68M | 93.5M | -91.31M | -31.91M | -8K | 43.89M | 88.49M | 10.55M | -16.86M | -67.03M | -81.21M | -3.07M | -47.8M | -28.3M | -234.3M | -14.08M | -54.6M |
| Depreciation & Amortization | 319.03M | 251.1M | 124.97M | 99.82M | 111.63M | 128.31M | 131.39M | 178.88M | 128.47M | 146.55M | 123.16M | 143.75M | 162.44M | 232.88M | 218.86M | 143.81M | 3.37M | 102.71M | 1.48M | 21.28M | 27.1M | 23.21M | 21.87M | 16.63M | 13.51M | 11.35M | 26.7M | 22M | 31M | 35.63M | 13.4M |
| Stock-Based Compensation | 9.23M | 19.21M | 12.02M | 11.36M | 10.03M | 13.66M | 8.55M | 9.19M | 8.33M | 10.54M | 9.71M | 9.27M | 9.29M | 4.81M | 8.01M | 8.12M | 7.22M | 4.88M | 2.69M | 3.45M | 0 | 1.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -145.23M | -161.01M | -8.73M | -1.5M | -18.45M | -10.93M | -7.28M | -36.82M | -48.44M | -13.89M | -71.35M | -40.84M | -470.9M | -177.18M | 16.16M | 51.79M | -37.63M | -38.22M | -23.16M | 2.15M | -2.9M | 1.63M | -4.4M | 0 | 0 | 0 | 0 | 0 | 0 | -594K | -1.4M |
| Other Non-Cash Items | 179.28M | 76.39M | -24.8M | 52.75M | 46.76M | 45.89M | 4.16M | 329.88M | 70.25M | 2.37M | 47.28M | 325.02M | 1.49B | 739.9M | 47.01M | 157.15M | 302.26M | 24.73M | 30.65M | -4.1M | -9.37M | -3.85M | 863K | 54.37M | 50.86M | -37.09M | 62.2M | 5.1M | 257.41M | 985K | 100K |
| Working Capital Changes | -2.51M | 115.32M | 11.88M | 8.46M | -46.25M | -35.13M | -13.72M | -42.35M | -92.24M | 51.96M | -38.34M | 43.52M | 13.5M | -36.38M | -67.08M | -38.21M | -18.36M | 2.3M | -19.01M | -26.62M | -13.25M | -26.11M | -20.05M | -9.09M | 8.35M | -1.09M | -64.9M | 4.1M | -67.81M | -5.78M | -100K |
| Change in Receivables | -15.37M | -6.69M | -504K | 933K | 4.45M | -983K | -9.46M | -2.74M | -9.26M | 18.89M | -2.78M | -5.02M | -11.61M | 663K | 9.76M | -21.95M | -6.23M | -10.59M | -19.41M | -24.02M | -14.78M | -19.57M | -2.01M | -2.74M | -1.13M | 3.81M | 5.7M | -3.8M | -500K | 1.91M | 3.5M |
| Change in Inventory | -70.25M | -51.8M | -69.64M | -47.59M | -51.45M | -27.63M | -34.54M | -63M | -44.49M | 23.52M | -35.59M | 19.57M | 12.97M | 4.03M | -48.3M | -30.41M | -47.89M | -26.8M | 4.8M | 13.17M | -15.55M | -8.59M | -16.8M | -3.23M | 7.31M | 4.62M | -1.2M | -10.1M | -7.8M | -3.26M | 1.8M |
| Change in Payables | 92.97M | 101.17M | 79.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600K | -1.2M | 2.5M | 0 | 0 |
| Cash from Investing | -125.77M | -127.84M | -193.51M | -303.7M | -146.16M | -304.08M | -65.67M | -92.57M | -130.47M | -281.62M | -83.44M | -211.29M | -81.73M | -186.49M | -133.12M | -160.96M | -131.69M | -148.67M | -326.24M | -211.47M | -4.88M | -99.89M | -43.79M | -33.35M | -5.97M | 12.63M | -10M | -26.1M | 70.3M | -23.79M | -131.3M |
| Capital Expenditures | -245.24M | -221.16M | -183.19M | -364.62M | -352.35M | -309.78M | -99.28M | -99.77M | -140.79M | -136.73M | -101.01M | -95.19M | -64.24M | -100.81M | -115.64M | -119.99M | -155.99M | -219.09M | -365.02M | -216.98M | -148M | -116.83M | -10.51M | -19.91M | -10.32M | -6.96M | -11.8M | -5.6M | -12.8M | -32.09M | -62.3M |
| CapEx % of Revenue | 9.56% | 10.68% | 17.38% | 44.4% | 44.85% | 37.2% | 12.64% | 14.02% | 22.49% | 19.27% | 17.66% | 16.96% | 10.11% | 13.51% | 12.91% | 11.75% | 30.26% | 72.94% | 213.62% | 100.77% | 68.34% | 74.75% | 9.64% | 17.99% | 10.87% | 10.05% | 11.66% | 5.14% | 11.46% | 23.08% | 68.69% |
| Acquisitions | 129.77M | 0 | -10M | 0 | 0 | 0 | 0 | 0 | 6.91M | -156.25M | -1.42M | -110.85M | -21.33M | -116.9M | -29.3M | 0 | 0 | 0 | 0 | -13.73M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.64M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -10.3M | 93.32M | -325K | 13.31M | 165.72M | 6.72M | 5.28M | 2.95M | -27.88M | 18.18M | 11.42M | -10.2M | 8K | 4.48M | 3.09M | 2.28M | 5.93M | 56.87M | 86K | 3.46M | 30.56M | -6.59M | -3.71M | 174K | 3.6M | 14.65M | 1.8M | -20.5M | 83.1M | -1.53M | 3.7M |
| Cash from Financing | -267.35M | -260.63M | 13.89M | 236.05M | 125.03M | 158.14M | -46.53M | -60.9M | -5.24M | 135.75M | -80.23M | 29.01M | 92.98M | 154.27M | -188.09M | -146.32M | 9.47M | 86.21M | 255.69M | -585K | 144.88M | 34.77M | 273.03M | 91.8M | 8.84M | -3.25M | -17.9M | -17.2M | -43.5M | 77.32M | 150.5M |
| Debt Issued (Net) | -168.94M | -251.39M | -6.85M | 69.46M | -18.72M | 162.39M | -25.98M | -161.85M | -59K | 139.57M | -318.15M | 79.4M | 141.88M | 239.37M | -97.17M | -145.01M | 54.66M | 14.81M | 238.47M | 338K | 0 | 0 | 161.98M | -8.88M | 5.98M | -743K | 0 | 0 | 0 | 88.08M | 16.9M |
| Equity Issued (Net) | 479K | 380K | 22.82M | 168.96M | 147.41M | 0 | 0 | 123.06M | 0 | 0 | 269.56M | 0 | 0 | -27.55M | -19.97M | 0 | 0 | -121K | -9.11M | -726K | 154.56M | 36.49M | 119.8M | 105.99M | 16M | 0 | 0 | 0 | 0 | 0 | 144.6M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.53M | -11M |
| Share Repurchases | -9.63M | -9.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.55M | -19.97M | 0 | -2.23M | -121K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -98.89M | -9.63M | -2.08M | -2.37M | -3.66M | -4.26M | -20.55M | -22.1M | -5.18M | -3.83M | -31.63M | -50.39M | -48.9M | -57.55M | -70.95M | -1.31M | -45.19M | 71.52M | 26.32M | -197K | -9.68M | -1.73M | -8.76M | -5.31M | -13.14M | -2.51M | -17.9M | -17.2M | -43.5M | -226K | 0 |
| Net Change in Cash | 765.63M | 498.83M | -6.5M | 209K | 4.88M | -35.88M | 37.15M | -61.05M | -85.33M | 73.72M | -38.53M | -70.15M | 64.17M | 81.25M | -49.57M | 108.89M | 43.34M | 2.02M | -77.91M | -172M | 215.78M | -58.45M | 210.66M | 53.32M | -5.62M | -20.51M | -51.7M | -40.4M | 13.1M | 70.75M | 150.5M |
| Free Cash Flow | 914.84M | 665.72M | -8.95M | -297.33M | -326.74M | -199.3M | 49.43M | -7.89M | -123.37M | 71.72M | 24.8M | 18.35M | -11.32M | 12.65M | 155.99M | 296.19M | 9.57M | -154.61M | -372.39M | -176.92M | -56.77M | -110.15M | -29.09M | -25.04M | -18.8M | -36.85M | -35.6M | -2.7M | -26.5M | -14.86M | -54.5M |
| FCF Margin % | 35.65% | 32.16% | -0.85% | -36.21% | -41.59% | -23.93% | 6.29% | -1.11% | -19.71% | 10.11% | 4.34% | 3.27% | -1.78% | 1.7% | 17.42% | 29% | 1.86% | -51.47% | -217.93% | -82.17% | -26.21% | -70.48% | -26.68% | -22.62% | -19.82% | -53.25% | -35.18% | -2.48% | -23.72% | -10.69% | -60.09% |
| FCF Growth % | 1272.95% | 7534.86% | 96.99% | 9% | -63.94% | -503.19% | 726.33% | 93.6% | -272.01% | 189.16% | 35.18% | 262.14% | -189.44% | -91.89% | -47.33% | 2995.26% | 106.19% | 58.48% | -110.48% | -211.66% | 48.46% | -278.59% | -16.19% | -33.19% | 48.99% | -3.52% | -1218.52% | 89.81% | -78.28% | 72.73% | 37.71% |
| FCF per Share | 1.41 | 1.02 | -0.02 | -0.87 | -1.19 | -0.80 | 0.20 | -0.04 | -0.65 | 0.39 | 0.15 | 0.14 | -0.11 | 0.13 | 1.74 | 3.30 | 0.11 | -2.16 | -6.76 | -5.70 | -1.92 | -4.52 | -1.35 | -1.49 | -2.40 | -8.98 | -10.17 | -1.13 | -12.05 | -6.79 | -25.35 |
| FCF Conversion (FCF/Net Income) | 1.14x | 1.51x | 2.96x | -0.65x | -0.33x | -3.53x | 5.80x | -0.27x | -0.36x | -158.04x | 2.27x | -0.31x | -0.04x | -0.17x | 5.58x | 4.45x | -1.81x | -2.38x | 11.75x | 0.91x | 1.03x | 0.63x | 1.10x | 0.08x | 0.10x | 13.31x | 0.50x | -0.10x | 0.06x | -1.22x | -0.14x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Commodity price volatility exposure
As reported in recent financial filings, Coeur Mining's operating cash flow to net income ratio has fluctuated significantly, reaching 1.38 in 2026Q1, which suggests that the company is successfully converting accounting profits into tangible cash inflows following the completion of its major capital expansion projects.
The historical volatility in the OCF/NI ratio, which saw extreme spikes during periods of low profitability, appears to be normalizing as the Rochester expansion reaches design capacity. Investors should monitor whether this conversion efficiency remains stable, as it indicates the underlying health of the mining operations rather than accounting-driven earnings.
Based on the provided quarterly data, Coeur Mining's free cash flow margin has improved dramatically from negative levels in 2024 to 31.2% in 2026Q1, reflecting a fundamental shift in the company's ability to generate surplus cash after accounting for necessary sustaining and growth capital expenditures.
This trajectory suggests that the heavy investment phase at Rochester is yielding the expected returns, allowing the company to transition from a cash-consuming entity to a cash-generative one. The sustainability of these margins will likely depend on the company's ability to maintain production throughput without requiring further massive capital injections.
According to the company's financial statements, the capital expenditure to revenue ratio has declined from a peak of 35.4% in 2023Q4 to 8.7% in 2026Q1, indicating that the firm is moving past its most capital-intensive phase of infrastructure development and into a more efficient operational cycle.
The reduction in capital intensity suggests that the company is now focusing on maintenance and optimization rather than large-scale greenfield construction. This shift warrants further investigation into whether the current level of capex is sufficient to replace reserves and sustain long-term production levels at the current scale.
As indicated by the quarterly cash flow statements, working capital changes have been volatile, with a notable $103.9 million outflow in 2026Q1, which may suggest inventory build-up or timing differences in the collection of receivables as production volumes have scaled significantly across the company's asset base.
The periodic swings in working capital appear to be a byproduct of the ramp-up phase, where inventory levels on leach pads and in transit can fluctuate based on recovery kinetics. Investors should monitor these movements to ensure they do not signal a structural inefficiency in the company's ability to convert inventory into realized cash.
Quick answers to the most common questions about buying CDE stock.
Coeur Mining, Inc. (CDE) generated $886.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Coeur Mining, Inc. (CDE) generated $665.7M 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.
Coeur Mining, Inc. (CDE) spent $221.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Coeur Mining, Inc. (CDE) spent $9.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.