Newmont Corporation
NYSE:NEM
Income Statement
Earnings Waterfall
Newmont Corporation
Revenue
|
13.2B
USD
|
Cost of Revenue
|
-7.3B
USD
|
Gross Profit
|
5.8B
USD
|
Operating Expenses
|
-4.7B
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-3.8B
USD
|
Net Income
|
-2.7B
USD
|
Income Statement
Newmont Corporation
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
8 001
N/A
|
7 737
-3%
|
7 463
-4%
|
6 819
-9%
|
7 027
+3%
|
6 363
-9%
|
6 177
-3%
|
6 085
-1%
|
5 575
-8%
|
6 143
+10%
|
6 374
+4%
|
6 680
+5%
|
6 939
+4%
|
7 145
+3%
|
7 233
+1%
|
7 379
+2%
|
7 506
+2%
|
7 293
-3%
|
7 140
-2%
|
7 253
+2%
|
7 239
0%
|
7 834
+8%
|
8 821
+13%
|
9 740
+10%
|
10 518
+8%
|
10 626
+1%
|
11 083
+4%
|
11 497
+4%
|
11 788
+3%
|
12 488
+6%
|
12 213
-2%
|
12 222
+0%
|
12 373
+1%
|
12 366
0%
|
12 105
-2%
|
11 915
-2%
|
11 571
-3%
|
11 196
-3%
|
11 055
-1%
|
11 812
+7%
|
13 156
+11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 338)
|
(4 703)
|
(4 810)
|
(3 919)
|
(3 855)
|
(3 460)
|
(3 200)
|
(3 578)
|
(3 410)
|
(3 647)
|
(3 705)
|
(3 738)
|
(3 878)
|
(3 975)
|
(4 045)
|
(4 062)
|
(4 134)
|
(4 100)
|
(4 042)
|
(4 093)
|
(4 042)
|
(4 443)
|
(4 840)
|
(5 195)
|
(5 549)
|
(5 241)
|
(5 118)
|
(5 014)
|
(4 929)
|
(5 152)
|
(5 250)
|
(5 435)
|
(5 623)
|
(6 050)
|
(6 228)
|
(6 468)
|
(6 515)
|
(6 350)
|
(6 176)
|
(6 699)
|
(7 323)
|
|
Gross Profit |
2 663
N/A
|
3 034
+14%
|
2 653
-13%
|
2 900
+9%
|
3 172
+9%
|
2 903
-8%
|
2 977
+3%
|
2 507
-16%
|
2 165
-14%
|
2 496
+15%
|
2 669
+7%
|
2 942
+10%
|
3 061
+4%
|
3 170
+4%
|
3 188
+1%
|
3 317
+4%
|
3 372
+2%
|
3 193
-5%
|
3 098
-3%
|
3 160
+2%
|
3 197
+1%
|
3 391
+6%
|
3 981
+17%
|
4 545
+14%
|
4 969
+9%
|
5 385
+8%
|
5 965
+11%
|
6 483
+9%
|
6 859
+6%
|
7 336
+7%
|
6 963
-5%
|
6 787
-3%
|
6 750
-1%
|
6 316
-6%
|
5 877
-7%
|
5 447
-7%
|
5 056
-7%
|
4 846
-4%
|
4 879
+1%
|
5 113
+5%
|
5 833
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 307)
|
(2 101)
|
(2 045)
|
(1 828)
|
(1 795)
|
(1 663)
|
(1 604)
|
(1 941)
|
(1 902)
|
(1 980)
|
(2 038)
|
(1 913)
|
(1 969)
|
(2 023)
|
(2 026)
|
(2 028)
|
(2 044)
|
(2 014)
|
(1 988)
|
(1 981)
|
(1 988)
|
(2 269)
|
(2 620)
|
(3 004)
|
(3 277)
|
(3 225)
|
(3 182)
|
(3 259)
|
(3 243)
|
(3 317)
|
(3 379)
|
(4 798)
|
(4 822)
|
(4 828)
|
(4 749)
|
(3 807)
|
(3 738)
|
(3 695)
|
(3 783)
|
(4 411)
|
(4 689)
|
|
Selling, General & Administrative |
(275)
|
(272)
|
(269)
|
(379)
|
(381)
|
(409)
|
(425)
|
(494)
|
(501)
|
(487)
|
(494)
|
(402)
|
(422)
|
(441)
|
(436)
|
(429)
|
(432)
|
(430)
|
(437)
|
(407)
|
(409)
|
(463)
|
(519)
|
(593)
|
(607)
|
(565)
|
(525)
|
(635)
|
(643)
|
(652)
|
(724)
|
(2 105)
|
(2 119)
|
(2 120)
|
(2 068)
|
(1 197)
|
(1 212)
|
(1 227)
|
(1 337)
|
(1 832)
|
(1 891)
|
|
Research & Development |
(434)
|
(395)
|
(348)
|
(322)
|
(307)
|
(300)
|
(285)
|
(282)
|
(278)
|
(284)
|
(292)
|
(282)
|
(287)
|
(288)
|
(304)
|
(322)
|
(334)
|
(341)
|
(337)
|
(350)
|
(344)
|
(355)
|
(401)
|
(415)
|
(418)
|
(369)
|
(325)
|
(309)
|
(304)
|
(341)
|
(354)
|
(363)
|
(379)
|
(397)
|
(446)
|
(460)
|
(461)
|
(464)
|
(446)
|
(465)
|
(488)
|
|
Depreciation & Amortization |
(1 393)
|
(1 284)
|
(1 303)
|
(1 088)
|
(1 079)
|
(984)
|
(958)
|
(1 102)
|
(1 089)
|
(1 159)
|
(1 202)
|
(1 213)
|
(1 244)
|
(1 271)
|
(1 266)
|
(1 261)
|
(1 262)
|
(1 233)
|
(1 202)
|
(1 215)
|
(1 226)
|
(1 434)
|
(1 683)
|
(1 960)
|
(2 213)
|
(2 254)
|
(2 298)
|
(2 300)
|
(2 281)
|
(2 313)
|
(2 284)
|
(2 304)
|
(2 302)
|
(2 290)
|
(2 221)
|
(2 132)
|
(2 049)
|
(1 987)
|
(1 973)
|
(2 093)
|
(2 286)
|
|
Other Operating Expenses |
(205)
|
(150)
|
(125)
|
(39)
|
(28)
|
30
|
64
|
(63)
|
(34)
|
(50)
|
(50)
|
(16)
|
(16)
|
(23)
|
(20)
|
(16)
|
(16)
|
(10)
|
(12)
|
(9)
|
(9)
|
(17)
|
(17)
|
(36)
|
(39)
|
(37)
|
(34)
|
(15)
|
(15)
|
(11)
|
(17)
|
(26)
|
(22)
|
(21)
|
(14)
|
(18)
|
(16)
|
(17)
|
(27)
|
(21)
|
(24)
|
|
Operating Income |
356
N/A
|
933
+162%
|
608
-35%
|
1 072
+76%
|
1 377
+28%
|
1 240
-10%
|
1 373
+11%
|
566
-59%
|
263
-54%
|
516
+96%
|
631
+22%
|
1 029
+63%
|
1 092
+6%
|
1 147
+5%
|
1 162
+1%
|
1 289
+11%
|
1 328
+3%
|
1 179
-11%
|
1 110
-6%
|
1 179
+6%
|
1 209
+3%
|
1 122
-7%
|
1 361
+21%
|
1 541
+13%
|
1 692
+10%
|
2 160
+28%
|
2 783
+29%
|
3 224
+16%
|
3 616
+12%
|
4 019
+11%
|
3 584
-11%
|
1 989
-45%
|
1 928
-3%
|
1 488
-23%
|
1 128
-24%
|
1 640
+45%
|
1 318
-20%
|
1 151
-13%
|
1 096
-5%
|
702
-36%
|
1 144
+63%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
33
|
(50)
|
(345)
|
(324)
|
(286)
|
(252)
|
(233)
|
(266)
|
(284)
|
(285)
|
(309)
|
(271)
|
(272)
|
(270)
|
(247)
|
(241)
|
(196)
|
(145)
|
(141)
|
(159)
|
(142)
|
(155)
|
(146)
|
(85)
|
(165)
|
(32)
|
(31)
|
(105)
|
(123)
|
(257)
|
(360)
|
(326)
|
(267)
|
(401)
|
(266)
|
(200)
|
(184)
|
(84)
|
(126)
|
(395)
|
(556)
|
|
Non-Reccuring Items |
(4 501)
|
(2 275)
|
(2 238)
|
(100)
|
(154)
|
(171)
|
(195)
|
(224)
|
(175)
|
(151)
|
(116)
|
(1 100)
|
(1 073)
|
(1 065)
|
(1 048)
|
(30)
|
(24)
|
(29)
|
(397)
|
(431)
|
(489)
|
(605)
|
2 085
|
2 144
|
1 996
|
1 944
|
(496)
|
(588)
|
(414)
|
(284)
|
(782)
|
(744)
|
(740)
|
(721)
|
(131)
|
(1 437)
|
(1 409)
|
(1 416)
|
(1 418)
|
(2 365)
|
(2 949)
|
|
Gain/Loss on Disposition of Assets |
52
|
50
|
91
|
126
|
123
|
123
|
224
|
194
|
254
|
255
|
118
|
108
|
6
|
20
|
20
|
23
|
20
|
106
|
102
|
100
|
102
|
34
|
32
|
30
|
622
|
589
|
591
|
677
|
85
|
0
|
88
|
170
|
0
|
0
|
0
|
35
|
71
|
71
|
0
|
197
|
222
|
|
Total Other Income |
55
|
62
|
54
|
47
|
41
|
30
|
14
|
25
|
22
|
25
|
21
|
14
|
19
|
35
|
34
|
31
|
33
|
19
|
51
|
49
|
50
|
49
|
19
|
63
|
52
|
66
|
(18)
|
(65)
|
(57)
|
22
|
19
|
19
|
72
|
92
|
94
|
(89)
|
64
|
30
|
136
|
(170)
|
(3)
|
|
Pre-Tax Income |
(4 005)
N/A
|
(1 280)
+68%
|
(1 830)
-43%
|
821
N/A
|
1 101
+34%
|
970
-12%
|
1 183
+22%
|
295
-75%
|
80
-73%
|
360
+350%
|
345
-4%
|
(220)
N/A
|
(228)
-4%
|
(133)
+42%
|
(79)
+41%
|
1 072
N/A
|
1 161
+8%
|
1 130
-3%
|
725
-36%
|
738
+2%
|
730
-1%
|
445
-39%
|
3 351
+653%
|
3 693
+10%
|
4 197
+14%
|
4 727
+13%
|
2 829
-40%
|
3 143
+11%
|
3 107
-1%
|
3 500
+13%
|
2 549
-27%
|
1 108
-57%
|
993
-10%
|
458
-54%
|
825
+80%
|
(51)
N/A
|
(140)
-175%
|
(248)
-77%
|
(312)
-26%
|
(2 031)
-551%
|
(2 142)
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
858
|
623
|
831
|
(204)
|
(319)
|
(420)
|
(528)
|
(391)
|
(425)
|
(615)
|
(644)
|
(579)
|
(447)
|
(376)
|
(358)
|
(421)
|
(415)
|
(311)
|
(242)
|
(434)
|
(454)
|
(411)
|
(966)
|
(832)
|
(684)
|
(828)
|
(575)
|
(704)
|
(962)
|
(1 139)
|
(1 056)
|
(1 098)
|
(1 077)
|
(769)
|
(643)
|
(455)
|
(454)
|
(584)
|
(561)
|
(526)
|
(573)
|
|
Income from Continuing Operations |
(3 147)
|
(657)
|
(999)
|
617
|
782
|
550
|
655
|
(96)
|
(345)
|
(255)
|
(299)
|
(799)
|
(675)
|
(509)
|
(437)
|
651
|
746
|
819
|
483
|
304
|
276
|
34
|
2 385
|
2 861
|
3 513
|
3 899
|
2 254
|
2 439
|
2 145
|
2 361
|
1 493
|
10
|
(84)
|
(311)
|
182
|
(506)
|
(594)
|
(832)
|
(873)
|
(2 557)
|
(2 715)
|
|
Income to Minority Interest |
355
|
176
|
310
|
37
|
(61)
|
(161)
|
(365)
|
140
|
198
|
279
|
266
|
586
|
725
|
735
|
819
|
(5)
|
7
|
(25)
|
(51)
|
(39)
|
(72)
|
(91)
|
(96)
|
(79)
|
(49)
|
(27)
|
(18)
|
38
|
20
|
12
|
275
|
933
|
932
|
930
|
677
|
(60)
|
(51)
|
(38)
|
(36)
|
(27)
|
(24)
|
|
Equity Earnings Affiliates |
(1)
|
4
|
3
|
(4)
|
(13)
|
(22)
|
(40)
|
(45)
|
(41)
|
(39)
|
(19)
|
(13)
|
(10)
|
(8)
|
(9)
|
(16)
|
(23)
|
(27)
|
(37)
|
(33)
|
(29)
|
4
|
45
|
95
|
137
|
140
|
161
|
189
|
202
|
222
|
208
|
166
|
155
|
123
|
109
|
107
|
93
|
92
|
70
|
63
|
45
|
|
Net Income (Common) |
(2 749)
N/A
|
(509)
+81%
|
(694)
-36%
|
508
N/A
|
591
+16%
|
483
-18%
|
489
+1%
|
220
-55%
|
89
-60%
|
40
-55%
|
(537)
N/A
|
(629)
-17%
|
(632)
0%
|
(478)
+24%
|
84
N/A
|
(114)
N/A
|
31
N/A
|
146
+371%
|
(203)
N/A
|
341
N/A
|
236
-31%
|
(81)
N/A
|
2 242
N/A
|
2 805
+25%
|
3 540
+26%
|
3 909
+10%
|
2 570
-34%
|
2 829
+10%
|
2 566
-9%
|
2 872
+12%
|
2 036
-29%
|
1 166
-43%
|
1 055
-10%
|
792
-25%
|
1 002
+27%
|
(429)
N/A
|
(526)
-23%
|
(758)
-44%
|
(813)
-7%
|
(2 494)
-207%
|
(2 675)
-7%
|
|
EPS (Diluted) |
-5.5
N/A
|
-1
+82%
|
-1.38
-38%
|
1.01
N/A
|
1.18
+17%
|
0.88
-25%
|
0.92
+5%
|
0.42
-54%
|
0.16
-62%
|
0.07
-56%
|
-1.01
N/A
|
-1.18
-17%
|
-1.18
N/A
|
-0.89
+25%
|
0.15
N/A
|
-0.21
N/A
|
0.05
N/A
|
0.27
+440%
|
-0.38
N/A
|
0.63
N/A
|
0.44
-30%
|
-0.1
N/A
|
2.72
N/A
|
3.8
+40%
|
4.39
+16%
|
4.86
+11%
|
3.18
-35%
|
3.5
+10%
|
3.19
-9%
|
3.57
+12%
|
2.54
-29%
|
1.45
-43%
|
1.32
-9%
|
0.99
-25%
|
1.26
+27%
|
-0.54
N/A
|
-0.66
-22%
|
-0.95
-44%
|
-1.02
-7%
|
-2.96
-190%
|
-2.32
+22%
|