Cameco Corp
TSX:CCO
Income Statement
Earnings Waterfall
Cameco Corp
Revenue
|
2.6B
CAD
|
Cost of Revenue
|
-2B
CAD
|
Gross Profit
|
561.7m
CAD
|
Operating Expenses
|
-276.6m
CAD
|
Operating Income
|
285m
CAD
|
Other Expenses
|
75.8m
CAD
|
Net Income
|
360.8m
CAD
|
Income Statement
Cameco Corp
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 |
2 439
N/A
|
2 414
-1%
|
2 495
+3%
|
2 486
0%
|
2 398
-4%
|
2 544
+6%
|
2 607
+2%
|
2 669
+2%
|
2 754
+3%
|
2 597
-6%
|
2 499
-4%
|
2 519
+1%
|
2 431
-3%
|
2 416
-1%
|
2 419
+0%
|
2 235
-8%
|
2 157
-3%
|
2 204
+2%
|
2 067
-6%
|
2 069
+0%
|
2 092
+1%
|
1 950
-7%
|
2 004
+3%
|
1 820
-9%
|
1 863
+2%
|
1 911
+3%
|
2 049
+7%
|
2 124
+4%
|
1 800
-15%
|
1 745
-3%
|
1 579
-10%
|
1 561
-1%
|
1 475
-5%
|
1 583
+7%
|
1 781
+13%
|
1 809
+2%
|
1 868
+3%
|
2 157
+15%
|
2 081
-4%
|
2 268
+9%
|
2 588
+14%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 832)
|
(1 795)
|
(1 839)
|
(1 914)
|
(1 760)
|
(1 885)
|
(1 930)
|
(2 002)
|
(2 057)
|
(1 911)
|
(1 923)
|
(1 931)
|
(1 968)
|
(2 015)
|
(1 968)
|
(1 879)
|
(1 721)
|
(1 755)
|
(1 685)
|
(1 744)
|
(1 796)
|
(1 705)
|
(1 744)
|
(1 555)
|
(1 621)
|
(1 651)
|
(1 845)
|
(1 942)
|
(1 694)
|
(1 713)
|
(1 521)
|
(1 506)
|
(1 473)
|
(1 491)
|
(1 609)
|
(1 585)
|
(1 635)
|
(1 806)
|
(1 714)
|
(1 773)
|
(2 026)
|
|
Gross Profit |
607
N/A
|
619
+2%
|
656
+6%
|
571
-13%
|
638
+12%
|
659
+3%
|
677
+3%
|
667
-1%
|
697
+5%
|
686
-2%
|
576
-16%
|
589
+2%
|
464
-21%
|
401
-14%
|
451
+13%
|
356
-21%
|
436
+23%
|
449
+3%
|
382
-15%
|
326
-15%
|
296
-9%
|
245
-17%
|
261
+7%
|
265
+1%
|
242
-9%
|
260
+8%
|
204
-22%
|
182
-11%
|
106
-42%
|
31
-71%
|
57
+84%
|
55
-4%
|
2
-96%
|
92
+4 634%
|
172
+88%
|
224
+30%
|
233
+4%
|
351
+50%
|
368
+5%
|
494
+34%
|
562
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(265)
|
(248)
|
(233)
|
(229)
|
(228)
|
(223)
|
(239)
|
(238)
|
(234)
|
(246)
|
(258)
|
(250)
|
(220)
|
(210)
|
(177)
|
(173)
|
(199)
|
(186)
|
(222)
|
(231)
|
(223)
|
(221)
|
(203)
|
(187)
|
(147)
|
(136)
|
(139)
|
(146)
|
(184)
|
(143)
|
(131)
|
(134)
|
(134)
|
(186)
|
(144)
|
(144)
|
(216)
|
(245)
|
(313)
|
(286)
|
(277)
|
|
Selling, General & Administrative |
(185)
|
(174)
|
(168)
|
(173)
|
(176)
|
(173)
|
(186)
|
(186)
|
(187)
|
(197)
|
(208)
|
(207)
|
(207)
|
(195)
|
(178)
|
(180)
|
(163)
|
(157)
|
(145)
|
(144)
|
(142)
|
(142)
|
(141)
|
(126)
|
(125)
|
(123)
|
(128)
|
(134)
|
(145)
|
(123)
|
(127)
|
(136)
|
(128)
|
(174)
|
(157)
|
(178)
|
(171)
|
(177)
|
(211)
|
(216)
|
(246)
|
|
Research & Development |
(80)
|
(74)
|
(65)
|
(57)
|
(52)
|
(49)
|
(53)
|
(51)
|
(47)
|
(50)
|
(50)
|
(50)
|
(48)
|
(44)
|
(39)
|
(37)
|
(36)
|
(33)
|
(26)
|
(22)
|
(22)
|
(19)
|
(21)
|
(21)
|
(20)
|
(19)
|
(17)
|
(14)
|
(15)
|
(12)
|
(14)
|
(16)
|
(15)
|
(19)
|
(20)
|
(21)
|
(23)
|
(28)
|
(31)
|
(37)
|
(39)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
34
|
29
|
40
|
43
|
0
|
5
|
(51)
|
(65)
|
(60)
|
(60)
|
(40)
|
(39)
|
(3)
|
5
|
6
|
3
|
(24)
|
(8)
|
9
|
18
|
8
|
7
|
33
|
55
|
(23)
|
(41)
|
(70)
|
(33)
|
8
|
|
Operating Income |
342
N/A
|
371
+9%
|
423
+14%
|
342
-19%
|
410
+20%
|
437
+7%
|
438
+0%
|
429
-2%
|
463
+8%
|
440
-5%
|
318
-28%
|
339
+7%
|
243
-28%
|
191
-22%
|
274
+44%
|
182
-33%
|
238
+30%
|
264
+11%
|
160
-39%
|
94
-41%
|
73
-23%
|
23
-68%
|
58
+149%
|
78
+34%
|
94
+21%
|
124
+31%
|
65
-48%
|
36
-44%
|
(78)
N/A
|
(111)
-43%
|
(74)
+33%
|
(79)
-6%
|
(132)
-68%
|
(95)
+28%
|
29
N/A
|
79
+174%
|
17
-78%
|
105
+517%
|
55
-48%
|
208
+278%
|
285
+37%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(116)
|
(148)
|
(87)
|
(187)
|
(181)
|
(232)
|
(248)
|
(283)
|
(292)
|
(127)
|
(153)
|
(60)
|
(34)
|
(85)
|
(67)
|
(63)
|
(35)
|
(61)
|
(79)
|
(58)
|
(74)
|
(27)
|
5
|
(11)
|
25
|
(0)
|
10
|
24
|
30
|
57
|
40
|
35
|
49
|
70
|
87
|
73
|
93
|
125
|
124
|
204
|
267
|
|
Non-Reccuring Items |
(77)
|
(76)
|
(82)
|
(280)
|
(372)
|
(378)
|
(372)
|
(175)
|
(218)
|
(216)
|
(345)
|
(345)
|
(385)
|
(381)
|
(257)
|
(369)
|
(365)
|
(304)
|
(299)
|
(186)
|
78
|
16
|
16
|
68
|
51
|
51
|
51
|
(2)
|
36
|
48
|
57
|
61
|
17
|
6
|
18
|
15
|
21
|
20
|
(1)
|
(2)
|
(2)
|
|
Total Other Income |
(34)
|
(53)
|
(27)
|
(14)
|
23
|
41
|
13
|
13
|
(33)
|
(35)
|
(41)
|
17
|
22
|
21
|
23
|
(37)
|
(45)
|
(44)
|
(44)
|
(45)
|
(37)
|
(37)
|
(38)
|
(38)
|
(36)
|
(34)
|
(31)
|
(27)
|
(28)
|
(28)
|
(32)
|
(35)
|
(38)
|
(39)
|
(39)
|
(43)
|
(46)
|
(50)
|
(51)
|
(51)
|
(63)
|
|
Pre-Tax Income |
115
N/A
|
94
-18%
|
227
+141%
|
(139)
N/A
|
(119)
+14%
|
(133)
-11%
|
(170)
-28%
|
(16)
+91%
|
(79)
-412%
|
62
N/A
|
(221)
N/A
|
(49)
+78%
|
(154)
-213%
|
(254)
-65%
|
(27)
+89%
|
(286)
-955%
|
(207)
+28%
|
(146)
+30%
|
(262)
-79%
|
(194)
+26%
|
40
N/A
|
(25)
N/A
|
42
N/A
|
98
+133%
|
135
+38%
|
140
+4%
|
94
-33%
|
31
-67%
|
(40)
N/A
|
(34)
+15%
|
(8)
+75%
|
(17)
-101%
|
(104)
-520%
|
(58)
+44%
|
94
N/A
|
124
+32%
|
85
-32%
|
201
+137%
|
127
-37%
|
361
+183%
|
487
+35%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
117
|
134
|
95
|
152
|
175
|
175
|
174
|
161
|
143
|
89
|
149
|
124
|
94
|
99
|
5
|
(3)
|
(10)
|
2
|
43
|
127
|
126
|
118
|
105
|
8
|
(61)
|
(67)
|
(51)
|
(36)
|
(14)
|
(5)
|
(14)
|
(17)
|
1
|
1
|
(31)
|
(8)
|
4
|
(33)
|
(30)
|
(95)
|
(126)
|
|
Income from Continuing Operations |
232
|
228
|
322
|
12
|
56
|
43
|
4
|
146
|
63
|
151
|
(72)
|
75
|
(60)
|
(156)
|
(22)
|
(289)
|
(217)
|
(144)
|
(219)
|
(67)
|
166
|
93
|
147
|
105
|
74
|
73
|
43
|
(5)
|
(53)
|
(39)
|
(23)
|
(34)
|
(103)
|
(57)
|
63
|
116
|
89
|
168
|
98
|
265
|
361
|
|
Income to Minority Interest |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
319
N/A
|
441
+39%
|
534
+21%
|
177
-67%
|
185
+5%
|
45
-76%
|
6
-87%
|
148
+2 450%
|
65
-56%
|
152
+133%
|
(73)
N/A
|
73
N/A
|
(62)
N/A
|
(158)
-156%
|
(22)
+86%
|
(288)
-1 214%
|
(205)
+29%
|
(132)
+36%
|
(207)
-57%
|
(55)
+73%
|
166
N/A
|
93
-44%
|
147
+58%
|
106
-28%
|
74
-30%
|
73
-1%
|
43
-42%
|
(5)
N/A
|
(53)
-1 057%
|
(39)
+27%
|
(23)
+42%
|
(34)
-50%
|
(103)
-202%
|
(57)
+44%
|
63
N/A
|
116
+83%
|
89
-23%
|
168
+88%
|
98
-42%
|
265
+172%
|
361
+36%
|
|
EPS (Diluted) |
0.8
N/A
|
1.11
+39%
|
1.34
+21%
|
0.44
-67%
|
0.46
+5%
|
0.11
-76%
|
0.01
-91%
|
0.37
+3 600%
|
0.16
-57%
|
0.38
+138%
|
-0.19
N/A
|
0.18
N/A
|
-0.16
N/A
|
-0.4
-150%
|
-0.05
+88%
|
-0.72
-1 340%
|
-0.51
+29%
|
-0.33
+35%
|
-0.52
-58%
|
-0.13
+75%
|
0.42
N/A
|
0.23
-45%
|
0.36
+57%
|
0.26
-28%
|
0.19
-27%
|
0.18
-5%
|
0.11
-39%
|
-0.01
N/A
|
-0.13
-1 200%
|
-0.09
+31%
|
-0.05
+44%
|
-0.08
-60%
|
-0.26
-225%
|
-0.14
+46%
|
0.16
N/A
|
0.29
+81%
|
0.22
-24%
|
0.4
+82%
|
0.22
-45%
|
0.61
+177%
|
0.83
+36%
|