
Kinross Gold (KGC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.5B
Gross Profit
662.4M
44.23%
Operating Income
557.8M
37.25%
Net Income
389.4M
26.00%
EPS (Diluted)
$0.30
Balance Sheet Metrics
Total Assets
11.0B
Total Liabilities
3.6B
Shareholders Equity
7.3B
Debt to Equity
0.49
Cash Flow Metrics
Operating Cash Flow
689.8M
Free Cash Flow
389.4M
Revenue & Profitability Trend
Kinross Gold Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 5.1B | 4.2B | 3.5B | 2.6B | 4.2B |
Cost of Goods Sold | 3.3B | 3.1B | 2.9B | 2.1B | 1.9B |
Gross Profit | 1.9B | 1.2B | 515.4M | 541.1M | 2.3B |
Gross Margin % | 36.5% | 27.4% | 14.9% | 20.8% | 54.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 126.2M | 108.7M | 129.8M | 114.4M | 117.9M |
Other Operating Expenses | 252.7M | 286.5M | 293.4M | 365.2M | 302.0M |
Total Operating Expenses | 378.9M | 395.2M | 423.2M | 479.6M | 419.9M |
Operating Income | 1.5B | 764.4M | 92.2M | 61.5M | 1.9B |
Operating Margin % | 29.1% | 18.0% | 2.7% | 2.4% | 44.5% |
Non-Operating Items | |||||
Interest Income | 18.2M | 40.5M | 18.3M | 10.8M | 4.3M |
Interest Expense | 50.5M | 69.0M | 68.2M | 71.6M | 89.6M |
Other Non-Operating Income | 14.3M | -27.3M | 64.4M | 83.6M | 7.4M |
Pre-tax Income | 1.5B | 708.6M | 106.7M | 84.3M | 1.8B |
Income Tax | 487.4M | 293.2M | 76.1M | 115.0M | 439.8M |
Effective Tax Rate % | 32.9% | 41.4% | 71.3% | 136.4% | 24.5% |
Net Income | 994.0M | 415.4M | -605.7M | 218.7M | 1.4B |
Net Margin % | 19.3% | 9.8% | -17.5% | 8.4% | 32.2% |
Key Metrics | |||||
EBITDA | 2.7B | 1.8B | 894.5M | 770.3M | 2.7B |
EPS (Basic) | $0.77 | $0.34 | $-0.47 | $0.18 | $1.07 |
EPS (Diluted) | $0.77 | $0.34 | $-0.47 | $0.17 | $1.06 |
Basic Shares Outstanding | 1228855000 | 1226985000 | 1280500000 | 1259100000 | 1257200000 |
Diluted Shares Outstanding | 1228855000 | 1226985000 | 1280500000 | 1259100000 | 1257200000 |
Income Statement Trend
Kinross Gold Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 611.5M | 352.4M | 418.1M | 531.5M | 1.2B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | 3.3M | 8.1M |
Inventory | 1.2B | 1.2B | 1.1B | 1.2B | 1.1B |
Other Current Assets | 3.6M | - | 125.8M | - | - |
Total Current Assets | 2.1B | 1.8B | 1.9B | 1.9B | 2.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | 10.2B |
Goodwill | - | - | 0 | 317.6M | 317.6M |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | 1.5M | 15.1M | 10.5M |
Other Non-Current Assets | 658.1M | 677.1M | 619.3M | 536.5M | 520.3M |
Total Non-Current Assets | 8.7B | 8.7B | 8.5B | 8.5B | 8.5B |
Total Assets | 10.9B | 10.5B | 10.4B | 10.4B | 10.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 83.9M | 113.7M | 119.1M | 87.8M | 89.1M |
Short-term Debt | 199.9M | 10.1M | 60.5M | 59.7M | 528.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 18.0M | 2.2M | 800.0K | 4.0M | 21.3M |
Total Current Liabilities | 1.1B | 685.5M | 751.5M | 741.4M | 1.3B |
Non-Current Liabilities | |||||
Long-term Debt | 1.2B | 2.3B | 2.6B | 1.6B | 1.5B |
Deferred Tax Liabilities | 549.0M | 449.7M | 301.5M | 436.8M | 487.8M |
Other Non-Current Liabilities | 78.9M | 82.4M | 125.3M | 127.4M | 102.4M |
Total Non-Current Liabilities | 2.8B | 3.7B | 3.8B | 3.0B | 2.9B |
Total Liabilities | 3.9B | 4.4B | 4.5B | 3.8B | 4.3B |
Equity | |||||
Common Stock | 4.5B | 4.5B | 4.4B | 4.4B | 4.5B |
Retained Earnings | -8.2B | -9.0B | -9.3B | -8.5B | -8.6B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 7.0B | 6.2B | 5.9B | 6.6B | 6.7B |
Key Metrics | |||||
Total Debt | 1.4B | 2.3B | 2.6B | 1.7B | 2.0B |
Working Capital | 1.1B | 1.1B | 1.1B | 1.2B | 1.1B |
Balance Sheet Composition
Kinross Gold Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 994.0M | 415.4M | 30.6M | -30.7M | 1.4B |
Depreciation & Amortization | 1.1B | 986.8M | 784.0M | 695.7M | 842.3M |
Stock-Based Compensation | 9.0M | 6.7M | 9.3M | 10.8M | 13.7M |
Working Capital Changes | 26.0M | -22.7M | -243.7M | -195.1M | -127.7M |
Operating Cash Flow | 2.4B | 1.6B | 641.2M | 527.8M | 2.4B |
Investing Activities | |||||
Capital Expenditures | -1.1B | -1.1B | -764.2M | -821.7M | -907.7M |
Acquisitions | - | 0 | -1.0B | 0 | -267.0M |
Investment Purchases | - | - | -67.2M | -66.3M | -5.9M |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -1.1B | -1.1B | -1.9B | -887.8M | -1.2B |
Financing Activities | |||||
Share Repurchases | - | 0 | -300.8M | -100.2M | 0 |
Dividends Paid | -147.5M | -147.3M | -154.0M | -151.1M | -75.5M |
Debt Issuance | 0 | 588.1M | 1.3B | 200.0M | 950.0M |
Debt Repayment | -812.1M | -990.2M | -363.2M | -533.8M | -870.7M |
Financing Cash Flow | -970.3M | -495.8M | 489.9M | -576.3M | -4.6M |
Free Cash Flow | 1.4B | 507.0M | 285.9M | 313.5M | 1.0B |
Net Change in Cash | 340.8M | 48.1M | -732.0M | -936.3M | 1.2B |
Cash Flow Trend
Kinross Gold Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.08
Forward P/E
21.25
Price to Book
3.02
Price to Sales
3.77
PEG Ratio
0.10
Profitability Ratios
Profit Margin
25.18%
Operating Margin
44.09%
Return on Equity
23.01%
Return on Assets
12.86%
Financial Health
Current Ratio
2.84
Debt to Equity
16.33
Beta
0.67
Per Share Data
EPS (TTM)
$1.24
Book Value per Share
$6.20
Revenue per Share
$4.94
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
kgc | 22.9B | 15.08 | 3.02 | 23.01% | 25.18% | 16.33 |
Newmont | 74.0B | 12.21 | 2.31 | 20.29% | 30.50% | 23.56 |
Agnico Eagle Mines | 67.0B | 22.68 | 2.97 | 13.92% | 30.63% | 3.26 |
Wheaton Precious | 42.8B | 54.22 | 5.54 | 10.60% | 47.46% | 0.11 |
Barnes | 40.9B | 15.08 | 1.65 | 12.15% | 19.99% | 14.15 |
Franco-Nevada | 33.9B | 43.26 | 5.14 | 12.61% | 59.42% | 0.00 |
Financial data is updated regularly. All figures are in the company's reporting currency.