Agnico Eagle Mines Ltd
NYSE:AEM
Income Statement
Earnings Waterfall
Agnico Eagle Mines Ltd
Revenue
|
6.6B
USD
|
Cost of Revenue
|
-2.9B
USD
|
Gross Profit
|
3.7B
USD
|
Operating Expenses
|
-2B
USD
|
Operating Income
|
1.7B
USD
|
Other Expenses
|
211.1m
USD
|
Net Income
|
1.9B
USD
|
Income Statement
Agnico Eagle Mines Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 638
N/A
|
1 710
+4%
|
1 812
+6%
|
1 831
+1%
|
1 897
+4%
|
1 889
0%
|
1 960
+4%
|
2 006
+2%
|
1 985
-1%
|
1 992
+0%
|
2 020
+1%
|
2 122
+5%
|
2 138
+1%
|
2 195
+3%
|
2 208
+1%
|
2 177
-1%
|
2 243
+3%
|
2 274
+1%
|
2 280
+0%
|
2 219
-3%
|
2 191
-1%
|
2 145
-2%
|
2 115
-1%
|
2 280
+8%
|
2 495
+9%
|
2 635
+6%
|
2 665
+1%
|
2 963
+11%
|
3 138
+6%
|
3 401
+8%
|
3 828
+13%
|
3 831
+0%
|
3 870
+1%
|
4 246
+10%
|
4 842
+14%
|
5 308
+10%
|
5 741
+8%
|
5 925
+3%
|
6 062
+2%
|
6 255
+3%
|
6 627
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(866)
|
(854)
|
(901)
|
(948)
|
(1 005)
|
(1 034)
|
(1 068)
|
(1 053)
|
(995)
|
(992)
|
(984)
|
(1 007)
|
(1 032)
|
(1 028)
|
(1 040)
|
(1 025)
|
(1 058)
|
(1 113)
|
(1 149)
|
(1 164)
|
(1 160)
|
(1 142)
|
(1 118)
|
(1 157)
|
(1 248)
|
(1 327)
|
(1 328)
|
(1 424)
|
(1 424)
|
(1 476)
|
(1 622)
|
(1 657)
|
(1 744)
|
(1 967)
|
(2 190)
|
(2 390)
|
(2 581)
|
(2 598)
|
(2 692)
|
(2 801)
|
(2 933)
|
|
Gross Profit |
772
N/A
|
856
+11%
|
911
+6%
|
883
-3%
|
892
+1%
|
855
-4%
|
892
+4%
|
953
+7%
|
990
+4%
|
1 000
+1%
|
1 036
+4%
|
1 115
+8%
|
1 106
-1%
|
1 167
+5%
|
1 167
N/A
|
1 151
-1%
|
1 185
+3%
|
1 161
-2%
|
1 131
-3%
|
1 055
-7%
|
1 031
-2%
|
1 003
-3%
|
998
-1%
|
1 122
+13%
|
1 247
+11%
|
1 308
+5%
|
1 337
+2%
|
1 539
+15%
|
1 714
+11%
|
1 924
+12%
|
2 207
+15%
|
2 174
-1%
|
2 125
-2%
|
2 278
+7%
|
2 653
+16%
|
2 918
+10%
|
3 160
+8%
|
3 327
+5%
|
3 370
+1%
|
3 454
+2%
|
3 694
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(476)
|
(479)
|
(515)
|
(567)
|
(622)
|
(676)
|
(740)
|
(789)
|
(822)
|
(844)
|
(850)
|
(857)
|
(871)
|
(732)
|
(824)
|
(794)
|
(772)
|
(784)
|
(794)
|
(811)
|
(838)
|
(1 205)
|
(1 178)
|
(1 162)
|
(780)
|
(806)
|
(794)
|
(825)
|
(892)
|
(930)
|
(1 008)
|
(1 044)
|
(1 040)
|
(1 184)
|
(1 356)
|
(1 488)
|
(1 655)
|
(1 651)
|
(1 722)
|
(1 855)
|
(1 963)
|
|
Selling, General & Administrative |
(114)
|
(103)
|
(118)
|
(119)
|
(119)
|
(118)
|
(100)
|
(101)
|
(97)
|
(97)
|
(97)
|
(93)
|
(103)
|
(109)
|
(112)
|
(119)
|
(115)
|
(118)
|
(121)
|
(122)
|
(125)
|
(121)
|
(119)
|
(117)
|
(121)
|
(122)
|
(119)
|
(118)
|
(116)
|
(131)
|
(136)
|
(141)
|
(142)
|
(175)
|
(202)
|
(231)
|
(263)
|
(244)
|
(242)
|
(234)
|
(256)
|
|
Research & Development |
(44)
|
(45)
|
(45)
|
(50)
|
(56)
|
(63)
|
(82)
|
(99)
|
(110)
|
(122)
|
(130)
|
(137)
|
(147)
|
(144)
|
(140)
|
(146)
|
(142)
|
(146)
|
(151)
|
(142)
|
(138)
|
(133)
|
(121)
|
(109)
|
(105)
|
(109)
|
(96)
|
(98)
|
(114)
|
(113)
|
(138)
|
(150)
|
(153)
|
(190)
|
(220)
|
(242)
|
(271)
|
(259)
|
(243)
|
(241)
|
(216)
|
|
Depreciation & Amortization |
(314)
|
(327)
|
(347)
|
(385)
|
(434)
|
(486)
|
(550)
|
(591)
|
(609)
|
(618)
|
(615)
|
(619)
|
(613)
|
(600)
|
(574)
|
(531)
|
(509)
|
(511)
|
(521)
|
(546)
|
(554)
|
(548)
|
(534)
|
(533)
|
(546)
|
(571)
|
(577)
|
(607)
|
(631)
|
(659)
|
(706)
|
(725)
|
(738)
|
(821)
|
(935)
|
(1 017)
|
(1 095)
|
(1 138)
|
(1 228)
|
(1 370)
|
(1 492)
|
|
Other Operating Expenses |
(4)
|
(4)
|
(4)
|
(13)
|
(13)
|
(9)
|
(8)
|
1
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
121
|
2
|
1
|
(7)
|
(10)
|
(1)
|
(1)
|
(22)
|
(404)
|
(404)
|
(404)
|
(9)
|
(3)
|
(3)
|
(3)
|
(31)
|
(28)
|
(28)
|
(28)
|
(7)
|
2
|
0
|
0
|
(26)
|
(10)
|
(8)
|
(10)
|
0
|
|
Operating Income |
297
N/A
|
377
+27%
|
397
+5%
|
316
-20%
|
271
-14%
|
179
-34%
|
152
-15%
|
164
+7%
|
168
+3%
|
157
-7%
|
186
+19%
|
259
+39%
|
236
-9%
|
435
+85%
|
343
-21%
|
358
+4%
|
413
+15%
|
376
-9%
|
337
-10%
|
244
-28%
|
193
-21%
|
(202)
N/A
|
(180)
+11%
|
(40)
+78%
|
467
N/A
|
502
+8%
|
543
+8%
|
713
+31%
|
822
+15%
|
995
+21%
|
1 198
+20%
|
1 131
-6%
|
1 085
-4%
|
1 094
+1%
|
1 297
+18%
|
1 430
+10%
|
1 505
+5%
|
1 676
+11%
|
1 648
-2%
|
1 599
-3%
|
1 730
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(64)
|
(58)
|
(59)
|
(69)
|
(68)
|
(65)
|
(58)
|
(70)
|
(57)
|
(85)
|
(94)
|
(79)
|
(66)
|
(74)
|
(70)
|
(61)
|
(53)
|
(64)
|
(79)
|
(78)
|
(82)
|
(99)
|
(102)
|
(117)
|
(75)
|
(166)
|
(97)
|
(65)
|
4
|
27
|
(11)
|
(67)
|
(90)
|
(59)
|
(100)
|
(214)
|
(132)
|
1 375
|
1 408
|
1 510
|
1 482
|
|
Non-Reccuring Items |
(1 047)
|
(1 036)
|
(1 021)
|
(1 022)
|
(16)
|
(17)
|
(14)
|
(21)
|
(12)
|
(11)
|
(11)
|
(4)
|
120
|
0
|
114
|
113
|
(9)
|
0
|
(3)
|
(1)
|
(390)
|
0
|
0
|
0
|
346
|
342
|
320
|
316
|
(34)
|
(38)
|
(27)
|
(34)
|
(55)
|
(159)
|
(171)
|
(168)
|
(224)
|
(123)
|
(104)
|
(102)
|
(787)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(10)
|
(12)
|
(9)
|
(7)
|
26
|
26
|
23
|
0
|
0
|
0
|
(12)
|
(1)
|
(4)
|
(9)
|
(14)
|
(5)
|
(5)
|
(1)
|
1
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(8)
|
(13)
|
0
|
|
Total Other Income |
(3)
|
(3)
|
(8)
|
1
|
2
|
1
|
6
|
(6)
|
(16)
|
(8)
|
(11)
|
(4)
|
(22)
|
(15)
|
(8)
|
(9)
|
(4)
|
1
|
1
|
3
|
(4)
|
25
|
9
|
5
|
13
|
32
|
22
|
22
|
(11)
|
(5)
|
(6)
|
(4)
|
(9)
|
(3)
|
(10)
|
(13)
|
(25)
|
(31)
|
(26)
|
(32)
|
(66)
|
|
Pre-Tax Income |
(818)
N/A
|
(720)
+12%
|
(691)
+4%
|
(774)
-12%
|
189
N/A
|
99
-48%
|
86
-13%
|
66
-24%
|
83
+25%
|
53
-36%
|
70
+32%
|
172
+145%
|
269
+56%
|
344
+28%
|
370
+8%
|
388
+5%
|
339
-13%
|
306
-10%
|
283
-8%
|
195
-31%
|
(259)
N/A
|
(276)
-6%
|
(274)
+1%
|
(153)
+44%
|
739
N/A
|
710
-4%
|
784
+11%
|
978
+25%
|
768
-21%
|
974
+27%
|
1 149
+18%
|
1 024
-11%
|
933
-9%
|
864
-7%
|
1 007
+17%
|
1 026
+2%
|
1 115
+9%
|
2 886
+159%
|
2 917
+1%
|
2 962
+2%
|
2 359
-20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
132
|
107
|
105
|
97
|
(106)
|
(85)
|
(84)
|
(47)
|
(58)
|
(30)
|
(38)
|
(91)
|
(110)
|
(137)
|
(127)
|
(123)
|
(99)
|
(96)
|
(123)
|
(90)
|
(68)
|
(59)
|
(38)
|
(100)
|
(266)
|
(295)
|
(292)
|
(340)
|
(256)
|
(305)
|
(389)
|
(367)
|
(371)
|
(338)
|
(401)
|
(459)
|
(445)
|
(509)
|
(489)
|
(435)
|
(418)
|
|
Income from Continuing Operations |
(687)
|
(614)
|
(586)
|
(676)
|
83
|
15
|
2
|
19
|
25
|
24
|
33
|
81
|
159
|
207
|
243
|
266
|
241
|
210
|
160
|
105
|
(327)
|
(335)
|
(312)
|
(252)
|
473
|
415
|
492
|
638
|
512
|
669
|
760
|
657
|
562
|
526
|
606
|
567
|
670
|
2 377
|
2 428
|
2 527
|
1 941
|
|
Net Income (Common) |
(687)
N/A
|
(614)
+11%
|
(586)
+4%
|
(676)
-15%
|
83
N/A
|
15
-83%
|
2
-83%
|
19
+683%
|
25
+31%
|
24
-4%
|
33
+38%
|
81
+148%
|
159
+97%
|
207
+30%
|
243
+17%
|
266
+10%
|
241
-10%
|
210
-13%
|
160
-24%
|
105
-35%
|
(327)
N/A
|
(335)
-2%
|
(312)
+7%
|
(252)
+19%
|
473
N/A
|
415
-12%
|
492
+19%
|
638
+30%
|
512
-20%
|
669
+31%
|
760
+14%
|
657
-14%
|
562
-14%
|
526
-6%
|
606
+15%
|
567
-6%
|
670
+18%
|
2 377
+255%
|
2 428
+2%
|
2 527
+4%
|
1 941
-23%
|
|
EPS (Diluted) |
-3.97
N/A
|
-3.51
+12%
|
-3.14
+11%
|
-3.23
-3%
|
0.42
N/A
|
0.06
-86%
|
0.01
-83%
|
0.07
+600%
|
0.11
+57%
|
0.12
+9%
|
0.15
+25%
|
0.36
+140%
|
0.7
+94%
|
0.91
+30%
|
1.06
+16%
|
1.15
+8%
|
1.04
-10%
|
0.89
-14%
|
0.68
-24%
|
0.44
-35%
|
-1.4
N/A
|
-1.43
-2%
|
-1.33
+7%
|
-1.05
+21%
|
1.99
N/A
|
1.73
-13%
|
2.05
+18%
|
2.61
+27%
|
2.1
-20%
|
2.75
+31%
|
3.11
+13%
|
2.69
-14%
|
2.3
-14%
|
1.36
-41%
|
1.32
-3%
|
1.24
-6%
|
1.53
+23%
|
5.05
+230%
|
4.9
-3%
|
5.09
+4%
|
3.96
-22%
|