Newmont Goldcorp Corporation (NEM)
Stock Price: $61.92 USD
-0.40 (-0.63%)
Updated Jan 22, 2021 10:57 AM EST - Market open
Income Statement (Annual)
Numbers in millions USD. Fiscal year is January-December.
Year | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 9,740 | 7,253 | 7,379 | 6,680 | 6,085 | 6,819 | 8,414 | 9,964 | 10,358 | 9,540 | 7,705 | 6,124 | 5,465 | 4,882 | 4,265 | 4,326 | 3,059 | 2,622 | 1,667 | 1,805 | 1,675 | 1,475 | 1,628 | 1,135 | 1,141 | |
Revenue Growth | 34.29% | -1.71% | 10.46% | 9.78% | -10.76% | -18.96% | -15.56% | -3.8% | 8.57% | 23.82% | 25.82% | 12.06% | 11.94% | 14.47% | -1.41% | 41.42% | 16.66% | 57.33% | -7.68% | 7.78% | 13.57% | -9.4% | 43.42% | -0.53% | - | |
Cost of Revenue | 5,195 | 4,093 | 4,062 | 3,738 | 3,578 | 3,919 | 5,299 | 4,334 | 3,890 | 3,484 | 3,008 | 3,038 | 2,826 | 2,335 | 2,235 | 2,183 | 1,634 | 1,616 | 1,118 | 1,098 | 982 | 825 | 791 | 652 | 534 | |
Gross Profit | 4,545 | 3,160 | 3,317 | 2,942 | 2,507 | 2,900 | 3,115 | 5,630 | 6,468 | 6,056 | 4,697 | 3,086 | 2,639 | 2,547 | 2,030 | 2,143 | 1,425 | 1,006 | 549 | 707 | 693 | 650 | 837 | 483 | 608 | |
Selling, General & Admin | 313 | 244 | 237 | 233 | 241 | 237 | 203 | 212 | 198 | 178 | 159 | 144 | 142 | 136 | 120 | 116 | 130 | 115 | 61.15 | 63.66 | 68.33 | 49.72 | 66.38 | 65.67 | 62.86 | |
Research & Development | 415 | 350 | 322 | 282 | 282 | 322 | 469 | 704 | 723 | 434 | 322 | 379 | 239 | 247 | 198 | 187 | 111 | 88.89 | 55.53 | 77.38 | 74.21 | 68.37 | 98.42 | 92.86 | 91.75 | |
Other Operating Expenses | 2,540 | 1,776 | 1,499 | 2,443 | 1,527 | 1,348 | 6,095 | 1,629 | 3,505 | 1,277 | 1,230 | 1,257 | 2,098 | 870 | 797 | 777 | 615 | 539 | 406 | 448 | 387 | 915 | 464 | 227 | 251 | |
Operating Expenses | 3,268 | 2,370 | 2,058 | 2,958 | 2,050 | 1,907 | 6,767 | 2,545 | 4,426 | 1,889 | 1,711 | 1,780 | 2,479 | 1,253 | 1,115 | 1,080 | 856 | 743 | 523 | 589 | 530 | 1,033 | 628 | 385 | 406 | |
Operating Income | 1,277 | 790 | 1,259 | -16.00 | 457 | 993 | -3,652 | 3,085 | 2,042 | 4,167 | 2,986 | 1,306 | 160 | 1,294 | 915 | 1,063 | 569 | 263 | 25.85 | 118 | 163 | -383 | 209 | 97.69 | 202 | |
Interest Expense / Income | 301 | 207 | 241 | 273 | 297 | 330 | 303 | 249 | 244 | 279 | 120 | 135 | 118 | 97.00 | 97.00 | 97.00 | 89.00 | 130 | 98.08 | 106 | 83.19 | 78.82 | 77.07 | 58.62 | 47.10 | |
Other Expense / Income | -2,661 | -144 | 5.00 | -239 | -451 | -49.00 | -666 | 158 | 719 | 755 | 740 | 198 | 1,747 | 80.00 | 226 | 199 | -208 | -44.52 | 33.68 | 96.28 | 179 | 112 | 71.44 | -43.59 | -22.79 | |
Pretax Income | 3,637 | 727 | 1,013 | -50.00 | 611 | 712 | -3,289 | 2,678 | 1,079 | 3,133 | 2,126 | 973 | -1,705 | 1,117 | 592 | 767 | 688 | 178 | -106 | -84.16 | -98.90 | -574 | 60.48 | 82.65 | 178 | |
Income Tax | 832 | 386 | 1,127 | 579 | 391 | 204 | -755 | 876 | 713 | 856 | 829 | 142 | 190 | 326 | 270 | 324 | 212 | 19.90 | -59.27 | 5.55 | 12.88 | -181 | -7.90 | -15.95 | 29.98 | |
Net Income | 2,805 | 341 | -114 | -629 | 220 | 508 | -2,534 | 1,802 | 366 | 2,277 | 1,297 | 831 | -1,895 | 791 | 322 | 443 | 476 | 158 | -46.64 | -89.71 | -112 | -393 | 68.38 | 98.60 | 148 | |
Shares Outstanding (Basic) | 820 | 533 | 533 | 531 | 529 | 499 | 493 | 492 | 488 | 486 | 480 | 454 | 452 | 450 | 446 | 443 | 411 | 371 | 195 | 192 | 192 | 159 | 156 | 156 | 143 | |
Shares Outstanding (Diluted) | - | - | - | - | - | - | - | - | - | - | - | 455 | 452 | 452 | 449 | 447 | 414 | 373 | 195 | 192 | 192 | 159 | 156 | 156 | 143 | |
Shares Change | 53.91% | -0.13% | 0.49% | 0.31% | 6.08% | 1.16% | 0.31% | 0.68% | 0.41% | 1.21% | 5.82% | 0.44% | 0.44% | 0.9% | 0.68% | 7.79% | 10.8% | 90.17% | 1.48% | 0.32% | 20.5% | 1.77% | 0.43% | 8.5% | - | |
EPS (Basic) | 3.82 | 0.64 | -0.21 | -1.19 | 0.43 | 1.02 | -5.09 | 3.64 | 0.74 | 4.63 | 2.66 | 1.83 | -4.19 | 1.76 | 0.72 | 1.00 | 1.16 | 0.42 | -0.28 | -0.51 | -0.62 | -0.20 | 0.44 | 0.63 | 0.95 | |
EPS (Diluted) | 3.81 | 0.64 | -0.21 | -1.18 | 0.43 | 1.02 | -5.09 | 3.61 | 0.73 | 4.55 | 2.66 | 1.83 | -4.19 | 1.75 | 0.72 | 0.99 | 1.15 | 0.41 | -0.28 | -0.51 | -0.62 | -0.20 | 0.44 | 0.63 | 0.95 | |
EPS Growth | 495.31% | - | - | - | -57.84% | - | - | 394.52% | -83.96% | 71.05% | 45.36% | - | - | 143.06% | -27.27% | -13.91% | 180.49% | - | - | - | - | - | -30.16% | -33.68% | - | |
Free Cash Flow Per Share | 1.71 | 1.49 | 2.36 | 3.11 | 1.58 | 0.80 | -0.72 | -1.71 | 1.63 | 3.63 | 2.45 | -1.27 | -2.22 | -0.69 | 0.09 | 1.99 | 0.45 | 1.11 | -0.10 | 0.76 | 0.95 | 0.99 | -0.84 | -2.19 | -1.80 | |
Dividend Per Share | 1.44 | 0.56 | 0.25 | 0.13 | 0.10 | 0.23 | 1.23 | 1.40 | 1.00 | 0.50 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.30 | 0.17 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.39 | 0.48 | 0.48 | |
Dividend Growth | 157.14% | 124% | 100% | 25% | -55.56% | -81.63% | -12.5% | 40% | 100% | 25% | 0% | 0% | 0% | 0% | 33.33% | 76.47% | 41.67% | 0% | 0% | 0% | 0% | -69.23% | -18.75% | 0% | - | |
Gross Margin | 46.7% | 43.6% | 45% | 44% | 41.2% | 42.5% | 37% | 56.5% | 62.4% | 63.5% | 61% | 50.4% | 48.3% | 52.2% | 47.6% | 49.5% | 46.6% | 38.4% | 32.9% | 39.2% | 41.4% | 44.1% | 51.4% | 42.5% | 53.2% | |
Operating Margin | 13.1% | 10.9% | 17.1% | -0.2% | 7.5% | 14.6% | -43.4% | 31.0% | 19.7% | 43.7% | 38.8% | 21.3% | 2.9% | 26.5% | 21.5% | 24.6% | 18.6% | 10.0% | 1.6% | 6.5% | 9.7% | -26.0% | 12.8% | 8.6% | 17.7% | |
Profit Margin | 28.8% | 4.7% | -1.5% | -9.4% | 3.6% | 7.4% | -30.1% | 18.1% | 3.5% | 23.9% | 16.8% | 13.6% | -34.7% | 16.2% | 7.5% | 10.2% | 15.6% | 5.9% | -3.2% | -5.4% | -7.1% | -26.7% | 4.2% | 8.7% | 12% | |
FCF Margin | 14.4% | 11.0% | 17.0% | 24.7% | 13.7% | 5.8% | -4.2% | -8.4% | 7.7% | 18.5% | 15.3% | -9.4% | -18.4% | -6.4% | 0.9% | 20.4% | 6.0% | 15.7% | -1.2% | 8.1% | 10.8% | 10.7% | -8.1% | -30.0% | -22.6% | |
Effective Tax Rate | 22.9% | 53.1% | - | - | 64.0% | 28.7% | - | 32.7% | 66.1% | 27.3% | 39.0% | 14.6% | - | 29.2% | 45.6% | 42.2% | 30.8% | 11.2% | - | - | - | - | - | - | 16.9% | |
EBITDA | 5,898 | 2,149 | 2,515 | 1,436 | 2,010 | 2,130 | -1,624 | 3,959 | 2,359 | 4,357 | 3,052 | 1,846 | -902 | 1,803 | 1,278 | 1,516 | 1,307 | 813 | 294 | 343 | 286 | -206 | 403 | 345 | 412 | |
EBITDA Margin | 60.6% | 29.6% | 34.1% | 21.5% | 33% | 31.2% | -19.3% | 39.7% | 22.8% | 45.7% | 39.6% | 30.1% | -16.5% | 36.9% | 30% | 35% | 42.7% | 31% | 17.6% | 19% | 17.1% | -14% | 24.8% | 30.4% | 36.1% | |
EBIT | 3,938 | 934 | 1,254 | 223 | 908 | 1,042 | -2,986 | 2,927 | 1,323 | 3,412 | 2,246 | 1,108 | -1,587 | 1,214 | 689 | 864 | 777 | 308 | -7.83 | 21.96 | -15.71 | -495 | 138 | 141 | 225 | |
EBIT Margin | 40.4% | 12.9% | 17.0% | 3.3% | 14.9% | 15.3% | -35.5% | 29.4% | 12.8% | 35.8% | 29.1% | 18.1% | -29.0% | 24.9% | 16.2% | 20.0% | 25.4% | 11.7% | -0.5% | 1.2% | -0.9% | -33.6% | 8.4% | 12.4% | 19.7% |