Coeur Statements
CD
Coeur Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
222.03
100
144.72
65.2
77.309
34.8
12.874
5.8
12.982
5.8
57.938
26.1
19.371
8.7
-10.316
-4.6
1.077
0.5
8.615
3.9
7.189
3.2
1.426
0.6
0.004
399.91
213.06
100
152.75
71.7
60.313
28.3
10.491
4.9
15.908
9.1
57.772
28.8
2.541
-0.5
-12.515
-5.9
2.341
1.1
-13.093
-6.1
16.024
7.5
-29.117
-13.7
-0.076
384.97
262.09
100
192.3
73.4
69.79
26.6
10.955
4.2
28.987
11.1
78.763
30.1
-8.973
-3.4
-8.294
-3.2
2.279
0.9
-17.02
-6.5
8.485
3.2
-25.505
-9.7
-0.067
380.92
194.58
100
147.9
76
46.68
24
12.437
6.4
11.245
5.8
50.719
26.1
-4.039
-2.08
-8.281
-4.3
-0.653
-0.3
-15.012
-7.7
6.097
3.1
-21.109
-10.8
-0.059
356.68
177.24
100
139.64
78.8
37.598
21.2
2.92
1.6
11.134
6.3
37.722
21.3
-0.124
-0.07
-9.929
-5.6
0.291
0.2
-22.546
-12.7
9.866
5.6
-32.412
-18.3
-0.097
333.08
187.3
100
153.06
81.7
34.242
18.3
4.65
2.5
12.744
6.8
44.095
23.5
-9.853
-5.3
2.045
1.1
0.175
0.09
-13.878
-7.4
10.708
5.7
-24.586
-13.1
-0.082
300.95
210.12
100
159.4
75.9
50.712
24.1
7.521
3.6
33.371
15.9
72.613
34.6
-21.901
-10.4
-9.461
-4.5
2.578
1.2
48.668
23.2
-0.421
-0.2
49.089
23.4
0.174
282.92
182.99
100
163.18
89.2
19.813
10.8
8.406
4.6
10.452
5.7
51.606
28.2
-31.793
-17.4
-18.877
-10.3
0.118
0.06
-55.561
-30.4
1.883
1
-57.444
-31.4
-0.207
278.11
204.12
100
150.68
73.8
53.444
26.2
5.279
2.6
9.864
4.8
46.637
22.8
6.807
3.3
-68.455
-33.5
0.167
0.08
-65.932
-32.3
11.502
5.6
-77.434
-37.9
-0.279
278.04
188.4
100
133.27
70.7
55.137
29.3
5.418
2.9
11.09
5.9
46.404
24.6
8.733
4.6
5.605
3
0.338
0.2
9.376
5
1.694
0.9
7.682
4.1
0.029
263.56
207.88
100
134.46
64.7
73.427
35.3
13.666
6.6
36.543
17.6
88.742
42.7
-15.315
-7.4
-11.156
-5.4
0.338
0.2
-10.328
-5
0.432
0.2
-10.76
-5.2
-0.042
257.15
207.97
100
129.04
62
78.929
38
15.391
7.4
10.016
4.8
59.396
28.6
19.533
9.4
-30.654
-14.7
0.333
0.2
-48.368
-23.3
6.4
3.1
-54.768
-26.3
-0.215
254.74
214.86
100
132.59
61.7
82.263
38.3
12.446
5.8
11.478
5.3
58.862
27.4
23.401
10.9
31.765
14.8
0.461
0.2
47.486
22.1
15.34
7.1
32.146
15
0.128
252.13
202.1
100
108.1
53.5
94
46.5
9.7
4.8
12.4
6.1
55
27.2
39
19.3
-9.4
-4.7
0.3
0.1
14.8
7.3
12.8
6.3
2.1
1
0.01
244.5
228.3
100
121.9
53.4
106.4
46.6
11.6
5.1
15.4
6.7
65.2
28.6
41.2
18
-2.1
-0.9
0.3
0.1
36.9
16.2
25
11
11.9
5.2
0.05
244.2
229.7
100
111.5
48.5
118.2
51.5
12.8
5.6
13
5.7
61.1
26.6
57.1
24.9
-3.4
-1.5
-3.3
-1.4
40
17.4
13.1
5.7
26.9
11.7
0.11
243.8
154.2
100
87.9
57
66.3
43
11.9
7.7
14.4
9.3
57.1
37
9.2
6
4.5
2.9
-0.1
-0.06
1.6
1
2.8
1.8
-1.2
-0.8
-0.01
240.9
173.2
100
108.5
62.6
64.6
37.3
6.4
3.7
13
7.5
58.4
33.7
6.2
3.6
-14
-8.08
0.6
0.3
-15.8
-9.1
-3.9
-2.3
-11.9
-6.9
-0.05
240.3
195
100
146.6
75.2
48.4
24.8
7.2
3.7
12.4
6.4
67.8
34.8
-19.3
-9.9
2
1
1.5
0.8
-268.1
-137.5
2.9
1.5
-271
-139
-1.13
239
199.5
100
141
70.7
58.5
29.3
5.9
3
14.5
7.3
66
33.1
-7.5
-3.8
-4.5
-2.3
-0.6
-0.3
-14.1
-7.07
0.2
0.1
-14.3
-7.2
-0.06
225.9
162.1
100
131.9
81.4
30.2
18.6
5.7
3.5
12.1
7.5
61
37.6
-30.8
-19.0006
-12.6
-7.8
1.2
0.7
-42.3
-26.1
-5.5
-3.4
-36.8
-22.7
-0.18
207.8
154.9
100
131.7
85
23.2
15
3.7
2.4
13.9
9
59.5
38.4
-36.3
-23.4
2.2
1.4
0.5
0.3
-33.6
-21.7
-8.7
-5.6
-19.2
-12.4
-0.09
202.4
143.9
100
116.5
81
27.3
19
4.1
2.8
11.2
7.8
52.4
36.4
-25.1
-17.4
-7.8
-5.4
2.2
1.5
-35.8
-24.9
-36.2
-25.2
0.5
0.3
—
199.6
148.8
100
116.9
78.6
31.9
21.4
8.2
5.5
15.9
10.7
55.1
37
-23.3
-15.7
-8.2
-5.5
0.8
0.5
-49.3
-33.1
3.8
2.6
-53
-35.6
-0.29
185.2
170
100
108.2
63.6
61.7
36.3
6.4
3.8
11.3
6.6
47.2
27.8
14.6
8.6
-11.8
-6.9
3.3
1.9
6.6
3.9
3.7
2.2
2.9
1.7
0.02
187.5
163.3
100
99.3
60.8
63.9
39.1
6.7
4.1
13
8
50.5
30.9
13.4
8.2
-1.6
-1
1.4
0.9
12.6
7.7
11.9
7.3
1.2
0.7
—
187.6
214.6
100
122
56.8
92.6
43.2
7.5
3.5
15.1
7
67.2
31.3
25.4
11.8
-6.2
-2.9
1.1
0.5
19.3
9
-83.2
-38.8
7.6
3.5
0.04
183
159.9
100
101.6
63.5
58.4
36.5
9.8
6.1
12.4
7.8
54.6
34.1
3.8
2.4
-3.6
-2.3
0.4
0.3
2.6
1.6
14.3
8.9
-16.7
-10.4
-0.09
179.3
149.5
100
102.2
68.4
47.3
31.6
7.8
5.2
11.1
7.4
49.7
33.2
-2.4
-1.6
-2.6
-1.7
0.3
0.2
-11.1
-7.4
-1.1
-0.7
-11
-7.4
-0.06
179.2
185.6
100
114.5
61.7
71.1
38.3
5.3
2.9
14
7.5
57.9
31.2
13.2
7.1
-3.6
-1.9
0.5
0.3
29.2
15.7
10.9
5.9
18.7
10.1
0.1
183.1
65.3
100
27.9
42.7
37.3
57.1
5.3
8.1
7.8
11.9
36.4
55.7
0.9
1.4
-9.3
-14.2
-0.3
-0.5
-21.4
-32.8
19.9
30.5
-8.3
-12.7
-0.04
183.5
176.2
100
105.4
59.8
70.8
40.2
3.7
2.1
11.6
6.6
43.1
24.5
27.8
15.8
-10.5
-6
0.4
0.2
15.1
8.6
-54.5
-30.9
69.6
39.5
0.42
165.8
182
100
100.5
55.2
81.5
44.8
2.2
1.2
11.8
6.5
51.5
28.3
30
16.5
-20.1
-11.04
1
0.5
13.7
7.5
-0.8
-0.4
14.5
8
0.09
157.9
148.4
100
101.6
68.5
46.8
31.5
1.7
1.1
12.5
8.4
42.2
28.4
4.6
3.1
-20
-13.5
-0.2
-0.1
-18.3
-12.3
2.1
1.4
-20.4
-13.7
-0.14
150.2
164.3
100
125.3
76.3
39.1
23.8
1.7
1
12.7
7.7
50.5
30.7
-11.5
-7
-26
-15.8
16.2
9.9
-320.8
-195.3
-17.8
-10.8
-303
-184.4
-2.09
145.1
162.6
100
120.2
73.9
42.3
26
2.1
1.3
11.6
7.1
49.3
30.3
-6.9
-4.2
-6.7
-4.1
-8.9
-5.5
-22.5
-13.8
-8.3
-5.1
-14.2
-8.7
-0.11
135.2
166.3
100
119.1
71.6
47.2
28.4
3.6
2.2
10.7
6.4
51.8
31.1
-4.6
-2.8
-7
-4.2
-5.3
-3.2
-16.9
-10.2
-0.3
-0.2
-16.7
-10.04
-0.1
158.6
153
100
115.1
75.2
37.9
24.8
4.3
2.8
15.6
10.2
52.9
34.6
-15.1
-9.9
-16.6
-10.8
—
0
-33.2
-21.7
0.1
0.07
-33.3
-21.8
-0.32
102.6
140.6
100
126.5
90
14.2
10.1
5.8
4.1
15.1
10.7
59.4
42.2
-45.3
-32.2
0.4
0.3
—
0
-1 519.6
-1080.8
-409.6
-291.3
-1 110
-789.5
-10.83
102.5
170.9
100
125.9
73.7
45
26.3
6.6
3.9
12.8
7.5
61.3
35.9
-16.3
-9.5
4.3
2.5
—
0
-13.1
-7.7
-16.6
-9.7
3.5
2
0.03
102.6
164.6
100
118.7
72.1
45.9
27.9
5.2
3.2
18.2
11.1
64.8
39.4
-18.9
-11.5
-20.7
-12.6
—
0
-40.5
-24.6
2.6
1.6
-43.1
-26.2
-0.42
102.4
159.6
100
106.9
67
52.7
33
4.2
2.6
20.9
13.1
65.5
41
-12.8
-8.02
-26.5
-16.6
—
0
-41.9
-26.3
-4.7
-2.9
-37.2
-23.3
-0.36
102.4
168.8
100
164.1
97.2
4.7
2.8
5.4
3.2
16.3
9.7
21.8
12.9
-17
-10.07
18.7
11.1
—
0
-771.3
-456.9
-189.8
-112.4
-581.5
-344.5
-5.95
97.8
200.8
100
192.6
95.9
8.2
4.1
3.3
1.6
20.2
10.1
23.5
11.7
-15.2
-7.6
-32.1
-16
—
0
-48.2
-24.004
-2
-1
-46.3
-23.06
-0.46
100.8