Lundin Mining Corp
TSX:LUN
Income Statement
Earnings Waterfall
Lundin Mining Corp
Revenue
|
3.4B
USD
|
Cost of Revenue
|
-2.7B
USD
|
Gross Profit
|
652.4m
USD
|
Operating Expenses
|
-122.1m
USD
|
Operating Income
|
530.3m
USD
|
Other Expenses
|
-288.8m
USD
|
Net Income
|
241.6m
USD
|
Income Statement
Lundin Mining 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 |
728
N/A
|
690
-5%
|
705
+2%
|
695
-1%
|
951
+37%
|
1 333
+40%
|
1 642
+23%
|
1 829
+11%
|
1 702
-7%
|
1 540
-10%
|
1 381
-10%
|
1 402
+2%
|
1 546
+10%
|
1 664
+8%
|
1 776
+7%
|
2 003
+13%
|
2 078
+4%
|
2 060
-1%
|
2 073
+1%
|
1 851
-11%
|
1 726
-7%
|
1 672
-3%
|
1 573
-6%
|
1 732
+10%
|
1 893
+9%
|
1 854
-2%
|
2 018
+9%
|
2 080
+3%
|
2 042
-2%
|
2 345
+15%
|
2 684
+14%
|
2 840
+6%
|
3 329
+17%
|
3 638
+9%
|
3 356
-8%
|
3 248
-3%
|
3 041
-6%
|
2 801
-8%
|
2 800
0%
|
3 144
+12%
|
3 392
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(609)
|
(593)
|
(583)
|
(590)
|
(828)
|
(1 098)
|
(1 354)
|
(1 576)
|
(1 517)
|
(1 440)
|
(1 348)
|
(1 310)
|
(1 299)
|
(1 293)
|
(1 292)
|
(1 295)
|
(1 257)
|
(1 254)
|
(1 255)
|
(1 234)
|
(1 289)
|
(1 244)
|
(1 275)
|
(1 365)
|
(1 452)
|
(1 578)
|
(1 625)
|
(1 616)
|
(1 543)
|
(1 572)
|
(1 673)
|
(1 724)
|
(1 959)
|
(2 042)
|
(2 094)
|
(2 208)
|
(2 212)
|
(2 242)
|
(2 233)
|
(2 462)
|
(2 740)
|
|
Gross Profit |
119
N/A
|
96
-19%
|
122
+27%
|
105
-14%
|
123
+17%
|
235
+91%
|
288
+23%
|
253
-12%
|
185
-27%
|
100
-46%
|
33
-67%
|
92
+179%
|
247
+168%
|
371
+50%
|
485
+31%
|
709
+46%
|
820
+16%
|
806
-2%
|
818
+1%
|
617
-25%
|
437
-29%
|
428
-2%
|
298
-30%
|
367
+23%
|
440
+20%
|
277
-37%
|
394
+42%
|
464
+18%
|
498
+7%
|
773
+55%
|
1 011
+31%
|
1 116
+10%
|
1 370
+23%
|
1 596
+17%
|
1 262
-21%
|
1 040
-18%
|
829
-20%
|
560
-33%
|
566
+1%
|
681
+20%
|
652
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(52)
|
(65)
|
(72)
|
(78)
|
(106)
|
(152)
|
(153)
|
(166)
|
(105)
|
(405)
|
(406)
|
(390)
|
(94)
|
1
|
(4)
|
(17)
|
(132)
|
(139)
|
(140)
|
(147)
|
(137)
|
(141)
|
(146)
|
(137)
|
(138)
|
(134)
|
(124)
|
(118)
|
(103)
|
(100)
|
(109)
|
(113)
|
(96)
|
(91)
|
(122)
|
(195)
|
(202)
|
(212)
|
(176)
|
(142)
|
(122)
|
|
Selling, General & Administrative |
(33)
|
(32)
|
(39)
|
(42)
|
(66)
|
(65)
|
(60)
|
(60)
|
(35)
|
(36)
|
(33)
|
(29)
|
(36)
|
(36)
|
(39)
|
(43)
|
(47)
|
(42)
|
(45)
|
(50)
|
(60)
|
(51)
|
(49)
|
(45)
|
(64)
|
(45)
|
(46)
|
(45)
|
(62)
|
(45)
|
(44)
|
(45)
|
(60)
|
(52)
|
(95)
|
(162)
|
(161)
|
(169)
|
(134)
|
(76)
|
(78)
|
|
Research & Development |
(42)
|
(42)
|
(41)
|
(39)
|
(36)
|
(38)
|
(43)
|
(49)
|
(52)
|
(52)
|
(56)
|
(52)
|
(47)
|
(51)
|
(56)
|
(69)
|
(73)
|
(86)
|
(86)
|
(87)
|
(75)
|
(84)
|
(87)
|
(80)
|
(61)
|
(72)
|
(58)
|
(52)
|
(26)
|
(41)
|
(49)
|
(46)
|
(37)
|
(42)
|
(35)
|
(35)
|
(37)
|
(39)
|
(40)
|
(43)
|
(45)
|
|
Depreciation & Amortization |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
24
|
9
|
8
|
3
|
(4)
|
(49)
|
(50)
|
(57)
|
(18)
|
(316)
|
(317)
|
(308)
|
(11)
|
88
|
91
|
95
|
(12)
|
(11)
|
(9)
|
(9)
|
(2)
|
(6)
|
(10)
|
(12)
|
(13)
|
(16)
|
(20)
|
(21)
|
(15)
|
(13)
|
(15)
|
(21)
|
1
|
4
|
8
|
2
|
(4)
|
(4)
|
(2)
|
(23)
|
0
|
|
Operating Income |
67
N/A
|
31
-54%
|
51
+63%
|
27
-47%
|
18
-34%
|
83
+374%
|
135
+63%
|
88
-35%
|
80
-9%
|
(304)
N/A
|
(373)
-23%
|
(298)
+20%
|
152
N/A
|
371
+144%
|
480
+29%
|
691
+44%
|
689
0%
|
667
-3%
|
678
+2%
|
471
-31%
|
300
-36%
|
287
-4%
|
152
-47%
|
230
+51%
|
302
+31%
|
143
-53%
|
270
+89%
|
346
+28%
|
395
+14%
|
673
+70%
|
903
+34%
|
1 003
+11%
|
1 274
+27%
|
1 506
+18%
|
1 140
-24%
|
845
-26%
|
627
-26%
|
348
-45%
|
390
+12%
|
539
+38%
|
530
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
64
|
50
|
65
|
81
|
42
|
70
|
33
|
(11)
|
(68)
|
(101)
|
(99)
|
(113)
|
(99)
|
(91)
|
(91)
|
(78)
|
(58)
|
(41)
|
(14)
|
(3)
|
54
|
45
|
39
|
29
|
4
|
25
|
16
|
25
|
(13)
|
(37)
|
(39)
|
(11)
|
12
|
1
|
43
|
46
|
144
|
190
|
195
|
157
|
63
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(293)
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
10
|
10
|
10
|
(116)
|
(128)
|
(140)
|
(141)
|
(11)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(22)
|
(6)
|
(7)
|
(0)
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
1
|
2
|
2
|
3
|
2
|
1
|
1
|
(1)
|
0
|
2
|
1
|
(18)
|
(19)
|
(19)
|
1
|
8
|
9
|
3
|
(56)
|
(61)
|
(66)
|
(78)
|
(37)
|
(44)
|
(49)
|
(45)
|
(40)
|
(35)
|
(31)
|
(31)
|
(34)
|
(40)
|
(48)
|
(53)
|
(57)
|
(53)
|
(48)
|
(50)
|
(50)
|
|
Pre-Tax Income |
131
N/A
|
82
-38%
|
116
+42%
|
110
-6%
|
14
-87%
|
157
+1 018%
|
170
+8%
|
78
-54%
|
(280)
N/A
|
(406)
-45%
|
(472)
-16%
|
(412)
+13%
|
128
N/A
|
257
+100%
|
364
+42%
|
593
+63%
|
638
+8%
|
634
-1%
|
673
+6%
|
470
-30%
|
292
-38%
|
271
-7%
|
125
-54%
|
182
+46%
|
270
+48%
|
124
-54%
|
237
+91%
|
326
+38%
|
342
+5%
|
601
+76%
|
833
+39%
|
962
+16%
|
1 245
+29%
|
1 476
+19%
|
1 146
-22%
|
849
-26%
|
598
-30%
|
357
-40%
|
398
+12%
|
505
+27%
|
532
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
6
|
18
|
7
|
19
|
69
|
37
|
38
|
60
|
(26)
|
1
|
(4)
|
(43)
|
(4)
|
(45)
|
(71)
|
(130)
|
(191)
|
(173)
|
(188)
|
(133)
|
(76)
|
(82)
|
(32)
|
(66)
|
(80)
|
(109)
|
(165)
|
(153)
|
(152)
|
(144)
|
(156)
|
(228)
|
(366)
|
(373)
|
(359)
|
(264)
|
(135)
|
(106)
|
(38)
|
(112)
|
(217)
|
|
Income from Continuing Operations |
137
|
100
|
123
|
129
|
83
|
193
|
207
|
138
|
(306)
|
(405)
|
(476)
|
(455)
|
124
|
212
|
292
|
463
|
447
|
462
|
485
|
338
|
215
|
189
|
93
|
116
|
189
|
15
|
72
|
173
|
189
|
457
|
677
|
734
|
879
|
1 103
|
786
|
584
|
464
|
251
|
361
|
394
|
315
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(11)
|
(22)
|
(30)
|
(29)
|
(12)
|
(7)
|
(3)
|
(8)
|
(32)
|
(40)
|
(52)
|
(72)
|
(76)
|
(67)
|
(60)
|
(38)
|
(20)
|
(23)
|
(14)
|
(17)
|
(22)
|
(11)
|
(21)
|
(26)
|
(20)
|
(41)
|
(58)
|
(63)
|
(99)
|
(113)
|
(91)
|
(74)
|
(37)
|
(22)
|
(21)
|
(45)
|
(74)
|
|
Net Income (Common) |
137
N/A
|
100
-27%
|
123
+23%
|
129
+5%
|
72
-44%
|
171
+138%
|
178
+4%
|
110
-38%
|
(294)
N/A
|
(388)
-32%
|
(1 226)
-216%
|
(1 202)
+2%
|
(662)
+45%
|
(548)
+17%
|
313
N/A
|
456
+46%
|
427
-7%
|
416
-2%
|
425
+2%
|
300
-29%
|
196
-35%
|
166
-15%
|
80
-52%
|
99
+24%
|
167
+69%
|
4
-98%
|
51
+1 134%
|
147
+190%
|
169
+15%
|
416
+146%
|
619
+49%
|
671
+8%
|
780
+16%
|
990
+27%
|
695
-30%
|
510
-27%
|
427
-16%
|
228
-46%
|
340
+49%
|
348
+2%
|
242
-31%
|
|
EPS (Diluted) |
0.24
N/A
|
0.17
-29%
|
0.21
+24%
|
0.22
+5%
|
0.12
-45%
|
0.23
+92%
|
0.26
+13%
|
0.15
-42%
|
-0.4
N/A
|
-0.53
-33%
|
-1.7
-221%
|
-1.67
+2%
|
-0.91
+46%
|
-0.75
+18%
|
0.42
N/A
|
0.62
+48%
|
0.58
-6%
|
0.56
-3%
|
0.58
+4%
|
0.41
-29%
|
0.27
-34%
|
0.23
-15%
|
0.11
-52%
|
0.14
+27%
|
0.23
+64%
|
0.01
-96%
|
0.07
+600%
|
0.2
+186%
|
0.23
+15%
|
0.56
+143%
|
0.84
+50%
|
0.9
+7%
|
1.06
+18%
|
1.34
+26%
|
0.9
-33%
|
0.65
-28%
|
0.56
-14%
|
0.3
-46%
|
0.44
+47%
|
0.45
+2%
|
0.31
-31%
|