IAMGOLD Corp
TSX:IMG
Income Statement
Earnings Waterfall
IAMGOLD Corp
Revenue
|
987.1m
USD
|
Cost of Revenue
|
-863m
USD
|
Gross Profit
|
124.1m
USD
|
Operating Expenses
|
-94.8m
USD
|
Operating Income
|
29.3m
USD
|
Other Expenses
|
65m
USD
|
Net Income
|
94.3m
USD
|
Income Statement
IAMGOLD 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 |
948
N/A
|
860
-9%
|
790
-8%
|
783
-1%
|
1 008
+29%
|
1 035
+3%
|
1 030
0%
|
951
-8%
|
917
-4%
|
892
-3%
|
898
+1%
|
973
+8%
|
987
+1%
|
1 028
+4%
|
1 070
+4%
|
1 056
-1%
|
1 095
+4%
|
1 149
+5%
|
1 152
+0%
|
1 128
-2%
|
1 111
-1%
|
1 048
-6%
|
1 017
-3%
|
1 046
+3%
|
1 065
+2%
|
1 089
+2%
|
1 127
+3%
|
1 188
+5%
|
1 242
+5%
|
1 265
+2%
|
1 246
-2%
|
1 205
-3%
|
876
-27%
|
935
+7%
|
1 003
+7%
|
1 052
+5%
|
959
-9%
|
1 862
+94%
|
1 767
-5%
|
1 648
-7%
|
987
-40%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(669)
|
(669)
|
(664)
|
(707)
|
(893)
|
(939)
|
(961)
|
(928)
|
(972)
|
(953)
|
(932)
|
(935)
|
(885)
|
(897)
|
(928)
|
(925)
|
(942)
|
(955)
|
(964)
|
(974)
|
(974)
|
(987)
|
(979)
|
(994)
|
(996)
|
(986)
|
(975)
|
(980)
|
(991)
|
(1 002)
|
(1 011)
|
(1 042)
|
(813)
|
(836)
|
(883)
|
(909)
|
(811)
|
(1 592)
|
(1 520)
|
(1 426)
|
(863)
|
|
Gross Profit |
279
N/A
|
190
-32%
|
126
-34%
|
76
-40%
|
115
+52%
|
96
-17%
|
69
-28%
|
24
-66%
|
(55)
N/A
|
(61)
-12%
|
(34)
+44%
|
38
N/A
|
102
+170%
|
131
+28%
|
142
+9%
|
131
-8%
|
153
+17%
|
194
+27%
|
187
-3%
|
154
-18%
|
137
-11%
|
60
-56%
|
37
-38%
|
53
+41%
|
70
+33%
|
102
+47%
|
152
+49%
|
207
+36%
|
250
+21%
|
263
+5%
|
234
-11%
|
163
-30%
|
62
-62%
|
99
+59%
|
121
+22%
|
143
+19%
|
148
+3%
|
270
+83%
|
247
-8%
|
222
-10%
|
124
-44%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(119)
|
(113)
|
(124)
|
(126)
|
(143)
|
(161)
|
(146)
|
(138)
|
(75)
|
(79)
|
(81)
|
(77)
|
(62)
|
(71)
|
(80)
|
(76)
|
(95)
|
(96)
|
(95)
|
(99)
|
(94)
|
(104)
|
(101)
|
(105)
|
(110)
|
(108)
|
(99)
|
(93)
|
(84)
|
(83)
|
(94)
|
(143)
|
(122)
|
(129)
|
(128)
|
(77)
|
(90)
|
(288)
|
(154)
|
(159)
|
(95)
|
|
Selling, General & Administrative |
(45)
|
(43)
|
(42)
|
(41)
|
(41)
|
(45)
|
(43)
|
(40)
|
(33)
|
(38)
|
(37)
|
(38)
|
(35)
|
(40)
|
(39)
|
(38)
|
(40)
|
(40)
|
(41)
|
(43)
|
(42)
|
(42)
|
(44)
|
(43)
|
(41)
|
(45)
|
(41)
|
(42)
|
(45)
|
(45)
|
(49)
|
(53)
|
(40)
|
(48)
|
(52)
|
(50)
|
(51)
|
(95)
|
(90)
|
(91)
|
(47)
|
|
Research & Development |
(69)
|
(56)
|
(52)
|
(48)
|
(43)
|
(43)
|
(40)
|
(36)
|
(31)
|
(27)
|
(27)
|
(27)
|
(32)
|
(37)
|
(41)
|
(41)
|
(38)
|
(36)
|
(35)
|
(37)
|
(39)
|
(40)
|
(39)
|
(39)
|
(35)
|
(34)
|
(28)
|
(26)
|
(28)
|
(27)
|
(34)
|
(38)
|
(35)
|
(36)
|
(33)
|
(29)
|
(28)
|
(51)
|
(51)
|
(51)
|
(26)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
|
Other Operating Expenses |
(5)
|
(14)
|
(30)
|
(36)
|
(55)
|
(73)
|
(63)
|
(62)
|
(9)
|
(14)
|
(16)
|
(12)
|
6
|
6
|
(0)
|
3
|
(16)
|
(20)
|
(19)
|
(19)
|
(12)
|
(22)
|
(17)
|
(23)
|
(34)
|
(29)
|
(29)
|
(25)
|
(10)
|
(11)
|
(12)
|
(52)
|
(46)
|
(46)
|
(42)
|
2
|
(9)
|
(142)
|
(14)
|
(18)
|
(20)
|
|
Operating Income |
160
N/A
|
77
-52%
|
2
-97%
|
(50)
N/A
|
(28)
+45%
|
(65)
-137%
|
(77)
-18%
|
(115)
-49%
|
(130)
-13%
|
(140)
-8%
|
(115)
+18%
|
(39)
+66%
|
40
N/A
|
60
+50%
|
62
+4%
|
55
-11%
|
58
+4%
|
98
+70%
|
92
-6%
|
55
-40%
|
43
-22%
|
(44)
N/A
|
(64)
-46%
|
(52)
+18%
|
(41)
+22%
|
(5)
+87%
|
54
N/A
|
114
+113%
|
166
+46%
|
180
+8%
|
140
-22%
|
20
-86%
|
(60)
N/A
|
(30)
+50%
|
(7)
+76%
|
66
N/A
|
58
-12%
|
(18)
N/A
|
93
N/A
|
63
-32%
|
29
-53%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(94)
|
(99)
|
(88)
|
(108)
|
(109)
|
(115)
|
(101)
|
(118)
|
(70)
|
(48)
|
(59)
|
(25)
|
(19)
|
(18)
|
(1)
|
12
|
28
|
33
|
12
|
4
|
1
|
(2)
|
12
|
20
|
17
|
(25)
|
(20)
|
(50)
|
(33)
|
(4)
|
(5)
|
(4)
|
(9)
|
2
|
(10)
|
(15)
|
7
|
(13)
|
(28)
|
(27)
|
(75)
|
|
Non-Reccuring Items |
(957)
|
(926)
|
(887)
|
(890)
|
(12)
|
1
|
1
|
3
|
(627)
|
(620)
|
(620)
|
(618)
|
(2)
|
(16)
|
508
|
504
|
502
|
524
|
0
|
0
|
(9)
|
(17)
|
(19)
|
(22)
|
(298)
|
(283)
|
(288)
|
(326)
|
(24)
|
(41)
|
(41)
|
(5)
|
(31)
|
(29)
|
(22)
|
(133)
|
(17)
|
0
|
(133)
|
(2)
|
(14)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
44
|
44
|
44
|
44
|
73
|
73
|
73
|
73
|
0
|
19
|
19
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
40
|
50
|
62
|
51
|
31
|
22
|
5
|
1
|
1
|
110
|
112
|
105
|
|
Total Other Income |
(34)
|
(35)
|
(30)
|
(23)
|
5
|
6
|
5
|
(2)
|
(1)
|
1
|
5
|
6
|
2
|
3
|
0
|
1
|
1
|
19
|
(13)
|
(13)
|
(16)
|
(17)
|
(7)
|
(7)
|
(7)
|
(9)
|
(11)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(5)
|
(3)
|
(0)
|
1
|
(8)
|
(16)
|
2
|
31
|
83
|
|
Pre-Tax Income |
(926)
N/A
|
(983)
-6%
|
(1 003)
-2%
|
(1 071)
-7%
|
(144)
+87%
|
(131)
+9%
|
(128)
+2%
|
(187)
-46%
|
(784)
-319%
|
(734)
+6%
|
(716)
+3%
|
(604)
+16%
|
95
N/A
|
28
-70%
|
589
+1 973%
|
591
+0%
|
608
+3%
|
674
+11%
|
92
-86%
|
46
-50%
|
18
-60%
|
(80)
N/A
|
(77)
+3%
|
(61)
+21%
|
(328)
-435%
|
(322)
+2%
|
(266)
+17%
|
(272)
-2%
|
99
N/A
|
160
+62%
|
130
-19%
|
58
-55%
|
(55)
N/A
|
(28)
+48%
|
(18)
+38%
|
(77)
-335%
|
42
N/A
|
(47)
N/A
|
44
N/A
|
176
+301%
|
128
-27%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
35
|
62
|
85
|
47
|
(118)
|
(131)
|
(132)
|
(79)
|
(12)
|
4
|
(3)
|
(9)
|
(33)
|
(36)
|
(76)
|
(66)
|
(98)
|
(101)
|
(55)
|
(50)
|
(38)
|
(28)
|
(24)
|
(32)
|
(30)
|
(33)
|
(43)
|
(44)
|
(44)
|
(51)
|
(48)
|
(41)
|
(33)
|
(50)
|
(63)
|
(42)
|
(78)
|
(93)
|
(84)
|
(108)
|
(31)
|
|
Income from Continuing Operations |
(891)
|
(921)
|
(917)
|
(1 024)
|
(262)
|
(261)
|
(260)
|
(266)
|
(795)
|
(730)
|
(719)
|
(613)
|
62
|
(8)
|
513
|
525
|
511
|
573
|
38
|
(4)
|
(20)
|
(107)
|
(101)
|
(94)
|
(359)
|
(355)
|
(309)
|
(315)
|
55
|
109
|
82
|
17
|
(88)
|
(78)
|
(81)
|
(118)
|
(36)
|
(139)
|
(40)
|
69
|
98
|
|
Income to Minority Interest |
28
|
34
|
36
|
33
|
(8)
|
(11)
|
(9)
|
(4)
|
(2)
|
3
|
(1)
|
(5)
|
(9)
|
(11)
|
(13)
|
(11)
|
(9)
|
(12)
|
(8)
|
(7)
|
(9)
|
(5)
|
(3)
|
(4)
|
(15)
|
(16)
|
(18)
|
(20)
|
(16)
|
(17)
|
(19)
|
(18)
|
1
|
(5)
|
(7)
|
(3)
|
(17)
|
(27)
|
(23)
|
(25)
|
(10)
|
|
Net Income (Common) |
(833)
N/A
|
(840)
-1%
|
(827)
+1%
|
(925)
-12%
|
(207)
+78%
|
(186)
+10%
|
(190)
-2%
|
(201)
-6%
|
(755)
-275%
|
(726)
+4%
|
(719)
+1%
|
(618)
+14%
|
53
N/A
|
(19)
N/A
|
500
N/A
|
514
+3%
|
502
-2%
|
562
+12%
|
29
-95%
|
(11)
N/A
|
(28)
-154%
|
(112)
-296%
|
(100)
+11%
|
(94)
+7%
|
(413)
-341%
|
(406)
+2%
|
(366)
+10%
|
(374)
-2%
|
43
N/A
|
97
+127%
|
67
-31%
|
3
-96%
|
(254)
N/A
|
(250)
+2%
|
(255)
-2%
|
(288)
-13%
|
(70)
+76%
|
(176)
-151%
|
(74)
+58%
|
34
N/A
|
94
+181%
|
|
EPS (Diluted) |
-2.16
N/A
|
-2.22
-3%
|
-2.19
+1%
|
-2.45
-12%
|
-0.54
+78%
|
-0.48
+11%
|
-0.48
N/A
|
-0.51
-6%
|
-1.93
-278%
|
-1.82
+6%
|
-1.77
+3%
|
-1.42
+20%
|
0.12
N/A
|
-0.04
N/A
|
1.07
N/A
|
1.1
+3%
|
1.07
-3%
|
1.2
+12%
|
0.06
-95%
|
-0.03
N/A
|
-0.06
-100%
|
-0.24
-300%
|
-0.22
+8%
|
-0.21
+5%
|
-0.88
-319%
|
-0.86
+2%
|
-0.76
+12%
|
-0.79
-4%
|
0.08
N/A
|
0.19
+138%
|
0.13
-32%
|
-0.01
N/A
|
-0.53
-5 200%
|
-0.51
+4%
|
-0.53
-4%
|
-0.6
-13%
|
-0.14
+77%
|
-0.35
-150%
|
-0.14
+60%
|
0.09
N/A
|
0.18
+100%
|