Agnico Eagle Mines Limited (TSX: AEM)

Agnico Eagle Mines Income Statement

Financials in millions USD. Fiscal year is January - December.

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	6,947	6,627	5,741	3,870	3,138	2,495
Revenue Growth (YoY)	17.25%	15.43%	48.36%	23.31%	25.78%	13.86%
Cost of Revenue	3,035	2,904	2,422	1,744	1,401	1,235
Gross Profit	3,913	3,723	3,319	2,125	1,737	1,260
Selling, General & Admin	468.77	471.62	533.87	294.52	229.78	225.77
Depreciation & Amortization	1,911	1,858	1,150	738.13	631.1	200.24
Other Operating Expenses	16.95	-35.53	106.64	17.66	-76.83	-8.61
Operating Expenses	2,397	2,294	1,790	1,050	784.05	417.4
Operating Income	1,516	1,429	1,529	1,075	953.41	842.99
Interest Expense	-111.67	-98.86	-67.33	-79.94	-86.53	-93.51
Interest & Investment Income	16.59	16.01	14.03	3.94	4.87	6.69
Net Interest Expenses	-95.09	-82.85	-53.31	-76.01	-81.66	-86.82
Currency Exchange Gain (Loss)	5.1	0.33	16.08	-5.67	-22.48	-4.85
Other Non Operating Income (Expenses)	-38.98	-32.34	-29.92	-6.05	-10.49	12.53
EBT Excluding Unusual Items	1,387	1,314	1,461	987.17	838.79	763.85
Merger & Restructuring Charges	-32.74	-47.98	-253.55	-12.94	-	-
Impairment of Goodwill	-420.89	-420.89	-	-	-	-
Gain (Loss) on Sale of Assets	-27.76	-26.76	-8.75	0.55	-14.18	-11.91
Gain (Loss) on Sale of Investments	1,543	1,543	-	-	-	-
Asset Writedown	-1,546.11	-2.7	-62.4	-28.7	-23.5	-13.2
Other Unusual Items	-	-	-17.78	-13.35	-33.54	-
Pretax Income	902.62	2,359	1,115	932.72	767.57	738.74
Income Tax Expense	431.01	417.76	445.17	370.78	255.96	265.58
Net Income	471.61	1,941	670.25	561.95	511.61	473.17
Net Income to Common	471.61	1,941	670.25	561.95	511.61	473.17
Net Income Growth	-80.08%	189.64%	19.27%	9.84%	8.12%	-
Shares Outstanding (Basic)	496	489	438	244	242	237
Shares Outstanding (Diluted)	497	490	439	245	243	238
Shares Change (YoY)	8.10%	11.72%	79.19%	0.68%	2.03%	2.13%
EPS (Basic)	0.95	3.97	1.53	2.31	2.12	2.00
EPS (Diluted)	0.94	3.95	1.53	2.30	2.10	1.99
EPS Growth	-81.67%	158.36%	-33.48%	9.52%	5.53%	-
Free Cash Flow	1,078	947.43	558.4	448.31	432.71	-0.97
Free Cash Flow Per Share	2.17	1.93	1.27	1.83	1.78	-0.00
Dividend Per Share	1.600	1.600	1.600	1.400	0.950	0.550
Dividend Growth	0%	0%	14.29%	47.37%	72.73%	25.00%
Gross Margin	56.32%	56.18%	57.81%	54.92%	55.37%	50.52%
Operating Margin	21.82%	21.56%	26.62%	27.78%	30.38%	33.79%
Profit Margin	6.79%	29.29%	11.67%	14.52%	16.30%	18.97%
Free Cash Flow Margin	15.52%	14.30%	9.73%	11.59%	13.79%	-0.04%
EBITDA	3,393	3,253	2,650	1,793	1,570	1,030
EBITDA Margin	48.84%	49.08%	46.16%	46.34%	50.03%	41.29%
D&A For EBITDA	1,877	1,824	1,122	718.41	616.55	187.25
EBIT	1,516	1,429	1,529	1,075	953.41	842.99
EBIT Margin	21.82%	21.56%	26.62%	27.78%	30.38%	33.79%
Effective Tax Rate	47.75%	17.71%	39.91%	39.75%	33.35%	35.95%

Source: S&P Capital IQ. Standard template.