
Newmont (NEM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
5.0B
Gross Profit
2.3B
46.13%
Operating Income
2.0B
40.24%
Net Income
1.9B
37.96%
EPS (Diluted)
$1.68
Balance Sheet Metrics
Total Assets
55.5B
Total Liabilities
24.1B
Shareholders Equity
31.4B
Debt to Equity
0.77
Cash Flow Metrics
Operating Cash Flow
2.6B
Free Cash Flow
1.2B
Revenue & Profitability Trend
Newmont Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 18.7B | 11.8B | 11.9B | 12.2B | 11.5B |
Cost of Goods Sold | 11.5B | 8.8B | 8.7B | 7.8B | 7.3B |
Gross Profit | 7.1B | 3.0B | 3.3B | 4.5B | 4.2B |
Gross Margin % | 38.2% | 25.4% | 27.4% | 36.5% | 36.4% |
Operating Expenses | |||||
Research & Development | 197.0M | 200.0M | 229.0M | 154.0M | 122.0M |
Selling, General & Administrative | 442.0M | 299.0M | 276.0M | 259.0M | 269.0M |
Other Operating Expenses | 594.0M | 1.8B | 1.2B | 2.1B | 731.0M |
Total Operating Expenses | 1.2B | 2.3B | 1.7B | 2.5B | 1.1B |
Operating Income | 5.9B | 708.0M | 1.6B | 2.0B | 3.1B |
Operating Margin % | 31.6% | 6.0% | 13.5% | 16.3% | 26.6% |
Non-Operating Items | |||||
Interest Income | 152.0M | 148.0M | 78.0M | 18.0M | 24.0M |
Interest Expense | 375.0M | 243.0M | 227.0M | 274.0M | 308.0M |
Other Non-Operating Income | -1.1B | -2.6B | -1.5B | -632.0M | 366.0M |
Pre-tax Income | 4.6B | -2.0B | -51.0M | 1.1B | 3.1B |
Income Tax | 1.4B | 526.0M | 455.0M | 1.1B | 704.0M |
Effective Tax Rate % | 30.5% | 0.0% | 0.0% | 99.1% | 22.4% |
Net Income | 3.4B | -2.5B | -369.0M | 233.0M | 2.8B |
Net Margin % | 18.1% | -20.9% | -3.1% | 1.9% | 24.3% |
Key Metrics | |||||
EBITDA | 8.6B | 3.0B | 3.9B | 4.3B | 5.4B |
EPS (Basic) | $2.92 | $-2.97 | $-0.54 | $1.46 | $3.52 |
EPS (Diluted) | $2.92 | $-2.97 | $-0.54 | $1.46 | $3.51 |
Basic Shares Outstanding | 1146000000 | 841000000 | 794000000 | 799000000 | 804000000 |
Diluted Shares Outstanding | 1146000000 | 841000000 | 794000000 | 799000000 | 804000000 |
Income Statement Trend
Newmont Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.6B | 3.0B | 2.9B | 5.0B | 5.5B |
Short-term Investments | 21.0M | 23.0M | 880.0M | 82.0M | 290.0M |
Accounts Receivable | 1.1B | 734.0M | 366.0M | 337.0M | 449.0M |
Inventory | 2.2B | 2.6B | 1.8B | 1.8B | 1.8B |
Other Current Assets | 786.0M | 420.0M | 303.0M | 498.0M | 436.0M |
Total Current Assets | 12.3B | 7.5B | 6.5B | 7.7B | 8.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 23.6B | 26.7B | 19.7B | 18.7B | 17.1B |
Goodwill | 5.3B | 6.0B | 3.9B | 5.5B | 5.5B |
Intangible Assets | - | - | - | - | - |
Long-term Investments | 142.0M | 444.0M | 196.0M | - | - |
Other Non-Current Assets | 3.3B | 2.8B | 2.4B | 2.7B | 2.6B |
Total Non-Current Assets | 44.1B | 48.0B | 32.0B | 32.9B | 32.9B |
Total Assets | 56.3B | 55.5B | 38.5B | 40.6B | 41.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 843.0M | 960.0M | 633.0M | 518.0M | 493.0M |
Short-term Debt | 1.0B | 2.0B | 96.0M | 193.0M | 657.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 2.7B | 406.0M | 329.0M | 430.0M | 445.0M |
Total Current Liabilities | 7.5B | 6.0B | 2.9B | 2.7B | 3.4B |
Non-Current Liabilities | |||||
Long-term Debt | 7.9B | 7.4B | 6.0B | 6.1B | 6.0B |
Deferred Tax Liabilities | 2.8B | 3.0B | 1.8B | 2.1B | 2.1B |
Other Non-Current Liabilities | 862.0M | 918.0M | 1.1B | 1.1B | 1.3B |
Total Non-Current Liabilities | 18.7B | 20.3B | 16.0B | 16.0B | 14.1B |
Total Liabilities | 26.2B | 26.3B | 18.9B | 18.7B | 17.5B |
Equity | |||||
Common Stock | 1.8B | 1.9B | 1.3B | 1.3B | 1.3B |
Retained Earnings | -1.3B | -3.0B | 916.0M | 3.1B | 4.0B |
Treasury Stock | 278.0M | 264.0M | 239.0M | 200.0M | 168.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 30.1B | 29.2B | 19.5B | 21.9B | 23.9B |
Key Metrics | |||||
Total Debt | 9.0B | 9.4B | 6.1B | 6.3B | 6.7B |
Working Capital | 4.7B | 1.5B | 3.6B | 5.0B | 5.1B |
Balance Sheet Composition
Newmont Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 3.4B | -2.5B | -369.0M | 233.0M | 2.8B |
Depreciation & Amortization | 2.6B | 2.1B | 2.2B | 2.3B | 2.3B |
Stock-Based Compensation | 89.0M | 80.0M | 73.0M | 72.0M | 72.0M |
Working Capital Changes | -1.3B | -694.0M | -385.0M | -130.0M | -227.0M |
Operating Cash Flow | 4.9B | 429.0M | 2.2B | 4.2B | 5.3B |
Investing Activities | |||||
Capital Expenditures | -2.8B | -2.7B | -2.1B | -1.6B | -146.0M |
Acquisitions | -40.0M | 596.0M | -147.0M | -460.0M | -2.0M |
Investment Purchases | -66.0M | -551.0M | -940.0M | -59.0M | -37.0M |
Investment Sales | 49.0M | 1.6B | 264.0M | 194.0M | 307.0M |
Investing Cash Flow | -2.9B | -1.0B | -3.0B | -1.9B | 166.0M |
Financing Activities | |||||
Share Repurchases | -1.2B | 0 | 0 | -525.0M | -521.0M |
Dividends Paid | -1.1B | -1.4B | -1.7B | -1.8B | -834.0M |
Debt Issuance | 3.5B | 0 | 0 | 992.0M | 985.0M |
Debt Repayment | -3.9B | -67.0M | -155.0M | -1.5B | -1.2B |
Financing Cash Flow | -3.0B | -1.6B | -2.4B | -3.0B | -1.7B |
Free Cash Flow | 3.0B | 97.0M | 1.1B | 2.6B | 3.6B |
Net Change in Cash | -907.0M | -2.2B | -3.2B | -672.0M | 3.8B |
Cash Flow Trend
Newmont Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
12.21
Forward P/E
17.59
Price to Book
2.31
Price to Sales
3.60
PEG Ratio
0.08
Profitability Ratios
Profit Margin
30.50%
Operating Margin
45.46%
Return on Equity
20.29%
Return on Assets
9.07%
Financial Health
Current Ratio
2.23
Debt to Equity
23.56
Beta
0.32
Per Share Data
EPS (TTM)
$5.52
Book Value per Share
$29.17
Revenue per Share
$18.24
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
nem | 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 |
Barrick Gold | 32.4B | 14.29 | 1.33 | 10.28% | 17.46% | 14.08 |
Financial data is updated regularly. All figures are in the company's reporting currency.