Yamana Gold Inc
TSX:YRI
Income Statement
Earnings Waterfall
Yamana Gold Inc
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-778.1m
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-705m
USD
|
Operating Income
|
324m
USD
|
Other Expenses
|
-1.3B
USD
|
Net Income
|
-982.3m
USD
|
Income Statement
Yamana Gold Inc
Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 337
N/A
|
2 312
-1%
|
2 207
-5%
|
2 052
-7%
|
1 843
-10%
|
1 662
-10%
|
1 675
+1%
|
1 720
+3%
|
1 835
+7%
|
1 939
+6%
|
1 895
-2%
|
1 818
-4%
|
1 721
-5%
|
1 663
-3%
|
1 702
+2%
|
1 742
+2%
|
1 788
+3%
|
1 790
+0%
|
1 780
-1%
|
1 809
+2%
|
1 804
0%
|
1 855
+3%
|
1 858
+0%
|
1 782
-4%
|
1 799
+1%
|
1 756
-2%
|
1 788
+2%
|
1 729
-3%
|
1 612
-7%
|
1 562
-3%
|
1 402
-10%
|
1 483
+6%
|
1 561
+5%
|
1 627
+4%
|
1 761
+8%
|
1 773
+1%
|
1 815
+2%
|
1 835
+1%
|
1 884
+3%
|
1 854
-2%
|
1 807
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(832)
|
(871)
|
(887)
|
(869)
|
(901)
|
(879)
|
(905)
|
(974)
|
(1 046)
|
(1 119)
|
(1 108)
|
(1 074)
|
(1 015)
|
(950)
|
(984)
|
(997)
|
(1 029)
|
(1 050)
|
(1 044)
|
(1 062)
|
(1 042)
|
(1 069)
|
(1 042)
|
(996)
|
(1 010)
|
(957)
|
(967)
|
(897)
|
(783)
|
(731)
|
(613)
|
(617)
|
(614)
|
(624)
|
(671)
|
(682)
|
(695)
|
(710)
|
(729)
|
(748)
|
(778)
|
|
Gross Profit |
1 505
N/A
|
1 441
-4%
|
1 320
-8%
|
1 183
-10%
|
942
-20%
|
783
-17%
|
770
-2%
|
746
-3%
|
789
+6%
|
820
+4%
|
786
-4%
|
744
-5%
|
706
-5%
|
713
+1%
|
718
+1%
|
745
+4%
|
759
+2%
|
740
-2%
|
736
-1%
|
747
+2%
|
761
+2%
|
786
+3%
|
817
+4%
|
786
-4%
|
789
+0%
|
799
+1%
|
821
+3%
|
832
+1%
|
829
0%
|
830
+0%
|
788
-5%
|
867
+10%
|
947
+9%
|
1 003
+6%
|
1 089
+9%
|
1 092
+0%
|
1 120
+3%
|
1 125
+0%
|
1 154
+3%
|
1 105
-4%
|
1 029
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(619)
|
(686)
|
(654)
|
(630)
|
(557)
|
(1 170)
|
(1 209)
|
(1 264)
|
(797)
|
(1 635)
|
(1 581)
|
(847)
|
(652)
|
(622)
|
(627)
|
(617)
|
(597)
|
(621)
|
(621)
|
(589)
|
(572)
|
(561)
|
(545)
|
(562)
|
(575)
|
(564)
|
(582)
|
(588)
|
(580)
|
(562)
|
(530)
|
(528)
|
(535)
|
(548)
|
(572)
|
(585)
|
(603)
|
(617)
|
(635)
|
(661)
|
(705)
|
|
Selling, General & Administrative |
(146)
|
(150)
|
(151)
|
(144)
|
(135)
|
(130)
|
(129)
|
(124)
|
(122)
|
(118)
|
(111)
|
(112)
|
(110)
|
(105)
|
(99)
|
(97)
|
(100)
|
(104)
|
(106)
|
(110)
|
(114)
|
(115)
|
(113)
|
(105)
|
(92)
|
(87)
|
(80)
|
(81)
|
(79)
|
(74)
|
(82)
|
(82)
|
(86)
|
(89)
|
(80)
|
(78)
|
(75)
|
(80)
|
(86)
|
(89)
|
(121)
|
|
Research & Development |
(58)
|
(52)
|
(45)
|
(37)
|
(30)
|
(28)
|
(24)
|
(22)
|
(20)
|
(21)
|
(19)
|
(18)
|
(19)
|
(16)
|
(19)
|
(18)
|
(15)
|
(16)
|
(16)
|
(17)
|
(21)
|
(21)
|
(19)
|
(17)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(12)
|
(15)
|
(19)
|
(24)
|
(31)
|
(32)
|
(31)
|
(34)
|
(37)
|
(40)
|
|
Depreciation & Amortization |
(384)
|
(392)
|
(392)
|
(390)
|
(401)
|
(417)
|
(442)
|
(484)
|
(504)
|
(530)
|
(514)
|
(497)
|
(504)
|
(471)
|
(484)
|
(471)
|
(462)
|
(464)
|
(458)
|
(454)
|
(427)
|
(425)
|
(407)
|
(408)
|
(438)
|
(452)
|
(480)
|
(484)
|
(472)
|
(453)
|
(407)
|
(402)
|
(395)
|
(396)
|
(428)
|
(435)
|
(448)
|
(456)
|
(458)
|
(466)
|
(467)
|
|
Other Operating Expenses |
(32)
|
(93)
|
(66)
|
(59)
|
10
|
(595)
|
(613)
|
(633)
|
(151)
|
(966)
|
(937)
|
(219)
|
(19)
|
(30)
|
(26)
|
(30)
|
(20)
|
(38)
|
(41)
|
(8)
|
(11)
|
(1)
|
(7)
|
(33)
|
(32)
|
(13)
|
(10)
|
(13)
|
(19)
|
(25)
|
(29)
|
(33)
|
(39)
|
(45)
|
(40)
|
(42)
|
(49)
|
(51)
|
(57)
|
(69)
|
(77)
|
|
Operating Income |
886
N/A
|
756
-15%
|
666
-12%
|
553
-17%
|
385
-30%
|
(388)
N/A
|
(438)
-13%
|
(518)
-18%
|
(8)
+99%
|
(814)
-10 756%
|
(795)
+2%
|
(103)
+87%
|
54
N/A
|
91
+70%
|
91
0%
|
128
+41%
|
161
+26%
|
119
-26%
|
115
-4%
|
158
+38%
|
189
+20%
|
226
+19%
|
272
+20%
|
223
-18%
|
213
-5%
|
235
+10%
|
239
+2%
|
244
+2%
|
249
+2%
|
268
+8%
|
259
-4%
|
338
+31%
|
412
+22%
|
455
+10%
|
517
+14%
|
506
-2%
|
517
+2%
|
508
-2%
|
519
+2%
|
445
-14%
|
324
-27%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
6
|
1
|
17
|
(7)
|
6
|
12
|
(8)
|
1
|
(31)
|
(31)
|
(49)
|
(54)
|
(114)
|
(132)
|
(117)
|
(160)
|
(127)
|
(113)
|
(114)
|
(108)
|
(111)
|
(106)
|
(106)
|
(114)
|
(98)
|
(133)
|
(128)
|
(134)
|
(134)
|
(99)
|
(101)
|
(72)
|
(81)
|
(87)
|
(93)
|
(78)
|
(40)
|
(51)
|
(13)
|
(3)
|
(17)
|
|
Non-Reccuring Items |
(68)
|
0
|
0
|
0
|
(595)
|
0
|
0
|
(668)
|
(791)
|
0
|
0
|
(9)
|
(2 087)
|
(2 066)
|
(2 067)
|
(2 063)
|
(635)
|
(631)
|
(638)
|
(630)
|
(370)
|
(531)
|
(494)
|
(596)
|
(275)
|
(129)
|
(156)
|
155
|
206
|
228
|
202
|
(19)
|
168
|
143
|
161
|
109
|
(79)
|
(77)
|
(72)
|
(13)
|
(2 082)
|
|
Total Other Income |
(9)
|
(11)
|
(12)
|
(9)
|
(13)
|
(12)
|
(12)
|
(12)
|
(7)
|
(8)
|
(9)
|
(9)
|
(17)
|
(15)
|
(15)
|
(15)
|
(15)
|
(17)
|
(19)
|
(21)
|
(20)
|
(21)
|
(20)
|
(18)
|
(17)
|
(15)
|
(14)
|
(13)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(8)
|
(9)
|
(14)
|
(12)
|
(17)
|
(18)
|
(19)
|
|
Pre-Tax Income |
815
N/A
|
746
-8%
|
670
-10%
|
537
-20%
|
(217)
N/A
|
(388)
-79%
|
(458)
-18%
|
(1 197)
-161%
|
(836)
+30%
|
(854)
-2%
|
(852)
+0%
|
(174)
+80%
|
(2 163)
-1 140%
|
(2 122)
+2%
|
(2 108)
+1%
|
(2 110)
0%
|
(616)
+71%
|
(642)
-4%
|
(656)
-2%
|
(600)
+8%
|
(312)
+48%
|
(433)
-39%
|
(348)
+20%
|
(505)
-45%
|
(177)
+65%
|
(41)
+77%
|
(58)
-41%
|
253
N/A
|
310
+23%
|
387
+25%
|
351
-9%
|
239
-32%
|
490
+105%
|
501
+2%
|
578
+16%
|
528
-9%
|
385
-27%
|
369
-4%
|
417
+13%
|
411
-1%
|
(1 794)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(373)
|
(372)
|
(347)
|
(230)
|
(85)
|
(48)
|
46
|
(282)
|
(359)
|
(445)
|
(458)
|
(220)
|
476
|
606
|
619
|
726
|
325
|
316
|
257
|
245
|
114
|
66
|
36
|
70
|
(121)
|
(100)
|
(82)
|
(110)
|
(85)
|
(112)
|
(90)
|
(124)
|
(287)
|
(290)
|
(462)
|
(441)
|
(296)
|
(276)
|
(162)
|
(161)
|
399
|
|
Income from Continuing Operations |
442
|
374
|
323
|
307
|
(302)
|
(436)
|
(412)
|
(1 479)
|
(1 195)
|
(1 299)
|
(1 310)
|
(394)
|
(1 687)
|
(1 515)
|
(1 489)
|
(1 384)
|
(291)
|
(326)
|
(399)
|
(355)
|
(198)
|
(367)
|
(311)
|
(434)
|
(298)
|
(142)
|
(140)
|
143
|
226
|
275
|
261
|
115
|
204
|
211
|
117
|
87
|
89
|
92
|
256
|
250
|
(1 395)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
2
|
7
|
10
|
18
|
21
|
16
|
13
|
13
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
2
|
53
|
54
|
59
|
59
|
11
|
10
|
413
|
|
Net Income (Common) |
442
N/A
|
374
-15%
|
323
-14%
|
307
-5%
|
(446)
N/A
|
(578)
-30%
|
(565)
+2%
|
(1 632)
-189%
|
(1 383)
+15%
|
(1 505)
-9%
|
(1 518)
-1%
|
(608)
+60%
|
(2 115)
-248%
|
(1 927)
+9%
|
(1 884)
+2%
|
(1 783)
+5%
|
(308)
+83%
|
(344)
-12%
|
(419)
-22%
|
(361)
+14%
|
(189)
+48%
|
(349)
-85%
|
(291)
+17%
|
(418)
-44%
|
(285)
+32%
|
(129)
+55%
|
(133)
-3%
|
150
N/A
|
226
+51%
|
275
+22%
|
261
-5%
|
115
-56%
|
204
+77%
|
213
+5%
|
169
-21%
|
141
-17%
|
148
+5%
|
151
+2%
|
267
+77%
|
260
-3%
|
(982)
N/A
|
|
EPS (Diluted) |
0.6
N/A
|
0.51
-15%
|
0.44
-14%
|
0.42
-5%
|
-0.59
N/A
|
-0.76
-29%
|
-0.73
+4%
|
-1.85
-153%
|
-1.68
+9%
|
-1.64
+2%
|
-1.55
+5%
|
-0.64
+59%
|
-2.25
-252%
|
-2.03
+10%
|
-1.98
+2%
|
-1.88
+5%
|
-0.31
+84%
|
-0.36
-16%
|
-0.44
-22%
|
-0.38
+14%
|
-0.2
+47%
|
-0.36
-80%
|
-0.3
+17%
|
-0.44
-47%
|
-0.3
+32%
|
-0.13
+57%
|
-0.14
-8%
|
0.16
N/A
|
0.24
+50%
|
0.29
+21%
|
0.28
-3%
|
0.13
-54%
|
0.21
+62%
|
0.23
+10%
|
0.18
-22%
|
0.15
-17%
|
0.15
N/A
|
0.16
+7%
|
0.28
+75%
|
0.27
-4%
|
-1.02
N/A
|