Agnico Eagle Mines Limited (TSX:AEM)

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	9,664	8,286	6,627	5,741	3,870	3,138
Revenue Growth (YoY)	32.28%	25.03%	15.43%	48.37%	23.31%	25.78%
Cost of Revenue	3,090	3,088	2,904	2,422	1,744	1,401
Gross Profit	6,574	5,198	3,723	3,319	2,125	1,737
Selling, General & Admin	298	268.02	255.84	262.76	142	116.29
Other Operating Expenses	-70.03	189.63	-35.53	106.64	17.66	-76.83
Operating Expenses	2,007	2,191	2,294	1,790	1,050	784.05
Operating Income	4,567	3,006	1,429	1,529	1,075	953.41
Interest Expense	-73.89	-94.76	-98.86	-67.33	-79.94	-86.53
Interest & Investment Income	38.07	26.18	16.01	14.03	3.94	4.87
Currency Exchange Gain (Loss)	-1.94	-9.38	0.33	16.08	-5.67	-22.48
Other Non Operating Income (Expenses)	-68.32	-71.14	-32.34	-29.92	-6.05	-10.49
EBT Excluding Unusual Items	4,461	2,857	1,314	1,461	987.17	838.79
Merger & Restructuring Charges	5.77	5.77	-47.98	-253.55	-12.94	-
Impairment of Goodwill	-	-	-420.89	-	-	-
Gain (Loss) on Sale of Investments	-	-	1,543	-	-	-
Gain (Loss) on Sale of Assets	-29.41	-37.67	-26.76	-8.75	0.55	-14.18
Asset Writedown	-3.7	-3.7	-2.7	-62.4	-28.7	-23.5
Legal Settlements	-	-	-	-3.5	-	-
Other Unusual Items	-	-	-	-17.78	-13.35	-33.54
Pretax Income	4,433	2,822	2,359	1,115	932.72	767.57
Income Tax Expense	1,474	925.97	417.76	445.17	370.78	255.96
Net Income	2,960	1,896	1,941	670.25	561.95	511.61
Net Income to Common	2,960	1,896	1,941	670.25	561.95	511.61
Net Income Growth	377.43%	-2.35%	189.64%	19.27%	9.84%	8.12%
Shares Outstanding (Basic)	502	500	489	438	244	242
Shares Outstanding (Diluted)	503	501	490	439	245	243
Shares Change (YoY)	0.92%	2.23%	11.72%	79.19%	0.68%	2.03%
EPS (Basic)	5.90	3.79	3.97	1.53	2.31	2.12
EPS (Diluted)	5.88	3.78	3.95	1.53	2.30	2.10
EPS Growth	372.36%	-4.37%	158.36%	-33.48%	9.52%	5.53%
Free Cash Flow	3,089	2,143	947.43	558.4	448.31	432.71
Free Cash Flow Per Share	6.14	4.28	1.93	1.27	1.83	1.78
Dividend Per Share	1.600	1.600	1.600	1.600	1.400	0.950
Dividend Growth	-	-	-	14.29%	47.37%	72.73%
Gross Margin	68.03%	62.73%	56.18%	57.81%	54.92%	55.37%
Operating Margin	47.26%	36.28%	21.56%	26.62%	27.78%	30.38%
Profit Margin	30.63%	22.88%	29.29%	11.67%	14.52%	16.30%
Free Cash Flow Margin	31.97%	25.86%	14.30%	9.73%	11.58%	13.79%
EBITDA	6,105	4,486	2,887	2,650	1,793	1,570
EBITDA Margin	63.18%	54.14%	43.56%	46.16%	46.34%	50.03%
D&A For EBITDA	1,538	1,480	1,458	1,122	718.41	616.55
EBIT	4,567	3,006	1,429	1,529	1,075	953.41
EBIT Margin	47.26%	36.28%	21.56%	26.62%	27.78%	30.38%
Effective Tax Rate	33.24%	32.82%	17.71%	39.91%	39.75%	33.35%

Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.