Pan American Silver Corp. (TSX: PAAS)
Canada
· Delayed Price · Currency is CAD 31.92
+1.96 (6.52%)
Dec 3, 2024, 2:00 PM EST
Pan American Silver Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 2,673 | 2,316 | 1,495 | 1,633 | 1,339 | 1,351 | Upgrade
|
| Revenue Growth (YoY) | 32.22% | 54.95% | -8.46% | 21.96% | -0.88% | 72.18% | Upgrade
|
| Cost of Revenue | 1,792 | 1,617 | 1,175 | 993.63 | 902.57 | 891.68 | Upgrade
|
| Gross Profit | 881.4 | 698.8 | 319.3 | 639.12 | 436.24 | 459.08 | Upgrade
|
| Selling, General & Admin | 82 | 61.4 | 29 | 34.85 | 36.38 | 31.75 | Upgrade
|
| Other Operating Expenses | 76.7 | 71.5 | 22.3 | 7.92 | 29.4 | 14.84 | Upgrade
|
| Operating Expenses | 687.5 | 663.8 | 459.8 | 356.8 | 327.34 | 351.78 | Upgrade
|
| Operating Income | 193.9 | 35 | -140.5 | 282.32 | 108.9 | 107.3 | Upgrade
|
| Interest Expense | -48.5 | -51.4 | -5.3 | -3.66 | -9.22 | -16.88 | Upgrade
|
| Interest & Investment Income | 16 | 16 | 5.4 | 0.48 | 62.14 | 84.7 | Upgrade
|
| Earnings From Equity Investments | -0.4 | -0.4 | 45 | 4.35 | 10.53 | 15.25 | Upgrade
|
| Currency Exchange Gain (Loss) | 19.7 | 17.2 | -2.3 | -5.87 | -1.93 | -1.69 | Upgrade
|
| Other Non Operating Income (Expenses) | -6 | -5.8 | -2.4 | -5.07 | -2.63 | -2.51 | Upgrade
|
| EBT Excluding Unusual Items | 174.7 | 10.6 | -100.1 | 272.55 | 167.79 | 186.17 | Upgrade
|
| Merger & Restructuring Charges | 38.9 | -25.3 | -157.4 | - | - | -7.52 | Upgrade
|
| Gain (Loss) on Sale of Investments | -5.1 | -5.5 | -16.2 | -59.72 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -4.3 | 7.9 | -2.4 | 32.17 | 7.92 | 3.86 | Upgrade
|
| Asset Writedown | -46.5 | -46.5 | -24.9 | - | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | 76.3 | - | Upgrade
|
| Pretax Income | 157.7 | -58.8 | -301 | 244.99 | 252.01 | 182.51 | Upgrade
|
| Income Tax Expense | 220.6 | 46.1 | 39.1 | 146.43 | 75.56 | 71.27 | Upgrade
|
| Earnings From Continuing Operations | -62.9 | -104.9 | -340.1 | 98.56 | 176.46 | 111.24 | Upgrade
|
| Minority Interest in Earnings | -1.2 | 1.2 | -1.6 | -1.13 | 1.43 | -0.51 | Upgrade
|
| Net Income | -64.1 | -103.7 | -341.7 | 97.43 | 177.88 | 110.74 | Upgrade
|
| Net Income to Common | -64.1 | -103.7 | -341.7 | 97.43 | 177.88 | 110.74 | Upgrade
|
| Net Income Growth | - | - | - | -45.23% | 60.63% | 975.75% | Upgrade
|
| Shares Outstanding (Basic) | 364 | 327 | 211 | 210 | 210 | 201 | Upgrade
|
| Shares Outstanding (Diluted) | 364 | 327 | 211 | 210 | 210 | 202 | Upgrade
|
| Shares Change (YoY) | 26.35% | 55.11% | 0.04% | 0.07% | 4.33% | 31.30% | Upgrade
|
| EPS (Basic) | -0.18 | -0.32 | -1.62 | 0.46 | 0.85 | 0.55 | Upgrade
|
| EPS (Diluted) | -0.18 | -0.32 | -1.62 | 0.46 | 0.85 | 0.55 | Upgrade
|
| EPS Growth | - | - | - | -45.67% | 53.99% | 718.93% | Upgrade
|
| Free Cash Flow | 260.6 | 71.2 | -242.9 | 148.63 | 283.76 | 74.68 | Upgrade
|
| Free Cash Flow Per Share | 0.72 | 0.22 | -1.15 | 0.71 | 1.35 | 0.37 | Upgrade
|
| Dividend Per Share | 0.400 | 0.400 | 0.440 | 0.340 | 0.220 | 0.140 | Upgrade
|
| Dividend Growth | 0% | -9.09% | 29.41% | 54.55% | 57.14% | 0% | Upgrade
|
| Gross Margin | 32.97% | 30.17% | 21.36% | 39.14% | 32.58% | 33.99% | Upgrade
|
| Operating Margin | 7.25% | 1.51% | -9.40% | 17.29% | 8.13% | 7.94% | Upgrade
|
| Profit Margin | -2.40% | -4.48% | -22.86% | 5.97% | 13.29% | 8.20% | Upgrade
|
| Free Cash Flow Margin | 9.75% | 3.07% | -16.25% | 9.10% | 21.19% | 5.53% | Upgrade
|
| EBITDA | 707.3 | 585.5 | 264.5 | 592.75 | 375.36 | 394.92 | Upgrade
|
| EBITDA Margin | 26.46% | 25.28% | 17.70% | 36.30% | 28.04% | 29.24% | Upgrade
|
| D&A For EBITDA | 513.4 | 550.5 | 405 | 310.43 | 266.46 | 287.61 | Upgrade
|
| EBIT | 193.9 | 35 | -140.5 | 282.32 | 108.9 | 107.3 | Upgrade
|
| EBIT Margin | 7.25% | 1.51% | -9.40% | 17.29% | 8.13% | 7.94% | Upgrade
|
| Effective Tax Rate | 139.89% | - | - | 59.77% | 29.98% | 39.05% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.