Kinross Gold Corporation
Rachunek Zysków i Strat
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
26 |
27 |
28 |
29 |
30 |
31 |
32 |
33 |
34 |
35 |
36 |
37 |
38 |
39 |
40 |
41 |
Rok finansowy |
2014 |
2015 |
2015 |
2015 |
2015 |
2016 |
2016 |
2016 |
2016 |
2017 |
2017 |
2017 |
2017 |
2018 |
2018 |
2018 |
2018 |
2019 |
2019 |
2019 |
2019 |
2020 |
2020 |
2020 |
2020 |
2021 |
2021 |
2021 |
2021 |
2022 |
2022 |
2022 |
2022 |
2023 |
2023 |
2023 |
2023 |
2024 |
2024 |
2024 |
2024 |
2025 |
Kwartał |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Data |
2014-12-31 |
2015-03-31 |
2015-06-30 |
2015-09-30 |
2015-12-31 |
2016-03-31 |
2016-06-30 |
2016-09-30 |
2016-12-31 |
2017-03-31 |
2017-06-30 |
2017-09-30 |
2017-12-31 |
2018-03-31 |
2018-06-30 |
2018-09-30 |
2018-12-31 |
2019-03-31 |
2019-06-30 |
2019-09-30 |
2019-12-31 |
2020-03-31 |
2020-06-30 |
2020-09-30 |
2020-12-31 |
2021-03-31 |
2021-06-30 |
2021-09-30 |
2021-12-31 |
2022-03-31 |
2022-06-30 |
2022-09-30 |
2022-12-31 |
2023-03-31 |
2023-06-30 |
2023-09-30 |
2023-12-31 |
2024-03-31 |
2024-06-30 |
2024-09-30 |
2024-12-31 |
2025-03-31 |
Przychód (mln) |
791 |
781 |
755 |
809 |
706 |
783 |
876 |
910 |
903 |
796 |
869 |
828 |
810 |
897 |
775 |
754 |
786 |
786 |
838 |
877 |
996 |
880 |
1,007 |
1,131 |
1,195 |
986 |
1,001 |
862 |
880 |
768 |
822 |
856 |
1,076 |
929 |
1,092 |
1,102 |
1,147 |
1,077 |
1,219 |
1,444 |
1,416 |
1,498 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-10.75% |
0.2% |
16.0% |
12.5% |
27.8% |
1.7% |
-0.89% |
-9.03% |
-10.25% |
12.7% |
-10.78% |
-8.95% |
-2.94% |
-12.37% |
8.1% |
16.3% |
26.7% |
11.9% |
20.2% |
29.0% |
20.0% |
12.1% |
-0.63% |
-23.76% |
-26.41% |
-22.15% |
-17.92% |
-0.70% |
22.4% |
21.0% |
33.0% |
28.7% |
6.5% |
15.9% |
11.6% |
30.9% |
23.5% |
39.1% |
Marża brutto |
-146.40% |
15.4% |
7.3% |
10.8% |
-91.01% |
14.4% |
18.2% |
7.3% |
15.0% |
15.0% |
23.9% |
23.3% |
22.7% |
28.9% |
16.7% |
8.6% |
16.0% |
26.8% |
27.7% |
29.6% |
65.0% |
30.2% |
41.4% |
43.1% |
94.3% |
36.5% |
31.5% |
27.0% |
12.6% |
23.0% |
23.2% |
24.1% |
-4.85% |
25.1% |
32.5% |
28.8% |
17.2% |
22.7% |
26.4% |
40.9% |
58.8% |
44.2% |
Koszty i Wydatki (mln) |
2,100 |
739 |
830 |
817 |
1,430 |
768 |
816 |
949 |
947 |
755 |
772 |
756 |
715 |
726 |
729 |
803 |
790 |
678 |
701 |
722 |
404 |
693 |
692 |
744 |
186 |
744 |
807 |
790 |
939 |
670 |
764 |
752 |
1,219 |
785 |
866 |
882 |
959 |
894 |
931 |
884 |
915 |
927 |
EBIT (mln) |
-1,301 |
42 |
-68 |
-0 |
-717 |
24 |
69 |
-30 |
-36 |
49 |
105 |
80 |
103 |
178 |
46 |
-49 |
25 |
115 |
144 |
163 |
569 |
193 |
321 |
393 |
992 |
242 |
194 |
73 |
-46 |
102 |
64 |
111 |
-70 |
144 |
238 |
226 |
188 |
182 |
288 |
548 |
501 |
570 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-44.88% |
-44.47% |
202.1% |
9933.3% |
-95.04% |
105.9% |
51.6% |
366.1% |
389.0% |
266.0% |
-55.86% |
-160.92% |
-75.61% |
-35.13% |
211.7% |
433.2% |
2166.1% |
66.9% |
122.5% |
141.9% |
74.5% |
25.8% |
-39.61% |
-81.47% |
-104.59% |
-57.70% |
-66.99% |
52.7% |
54.7% |
40.4% |
271.6% |
103.2% |
367.0% |
26.6% |
21.1% |
142.1% |
166.6% |
213.1% |
EBIT (%) |
-164.46% |
5.4% |
-8.98% |
-0.04% |
-101.57% |
3.0% |
7.9% |
-3.31% |
-3.94% |
6.1% |
12.1% |
9.7% |
12.7% |
19.8% |
6.0% |
-6.47% |
3.2% |
14.7% |
17.2% |
18.5% |
57.1% |
21.9% |
31.9% |
34.8% |
83.0% |
24.6% |
19.4% |
8.5% |
-5.17% |
13.3% |
7.8% |
13.0% |
-6.54% |
15.5% |
21.8% |
20.5% |
16.4% |
16.9% |
23.6% |
37.9% |
35.4% |
38.1% |
Przychody fiansowe (mln) |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
4 |
3 |
3 |
4 |
3 |
3 |
2 |
18 |
2 |
2 |
2 |
2 |
2 |
1 |
1 |
0 |
2 |
2 |
2 |
7 |
2 |
2 |
6 |
8 |
9 |
12 |
11 |
8 |
4 |
4 |
6 |
3 |
4 |
Koszty finansowe (mln) |
20 |
24 |
17 |
15 |
19 |
25 |
24 |
22 |
30 |
21 |
20 |
24 |
21 |
20 |
25 |
22 |
0 |
20 |
18 |
16 |
54 |
20 |
27 |
22 |
44 |
19 |
20 |
19 |
13 |
17 |
17 |
16 |
43 |
28 |
14 |
20 |
16 |
11 |
12 |
13 |
14 |
23 |
Amortyzacja (mln) |
229 |
206 |
217 |
240 |
235 |
208 |
210 |
214 |
238 |
218 |
204 |
208 |
190 |
193 |
190 |
205 |
184 |
164 |
180 |
177 |
210 |
193 |
210 |
205 |
234 |
212 |
227 |
211 |
202 |
188 |
185 |
181 |
260 |
221 |
254 |
266 |
290 |
280 |
306 |
309 |
292 |
288 |
EBITDA (mln) |
-886 |
248 |
152 |
240 |
-630 |
239 |
276 |
207 |
202 |
280 |
305 |
290 |
354 |
373 |
234 |
156 |
195 |
277 |
316 |
339 |
840 |
383 |
542 |
596 |
1,223 |
457 |
403 |
194 |
248 |
284 |
241 |
298 |
165 |
370 |
485 |
495 |
465 |
466 |
604 |
851 |
783 |
837 |
EBITDA(%) |
-137.02% |
31.7% |
20.1% |
31.3% |
-67.12% |
28.8% |
32.7% |
19.5% |
21.8% |
35.2% |
35.1% |
34.3% |
37.9% |
41.5% |
31.2% |
20.6% |
22.9% |
34.8% |
38.0% |
37.9% |
87.5% |
43.6% |
52.7% |
52.9% |
104.3% |
46.0% |
40.6% |
33.3% |
26.7% |
36.5% |
29.3% |
34.8% |
16.9% |
39.8% |
43.7% |
45.0% |
41.7% |
42.9% |
48.7% |
59.0% |
55.3% |
55.9% |
NOPLAT (mln) |
-1,531 |
18 |
-90 |
-18 |
-757 |
0 |
42 |
-57 |
-66 |
137 |
90 |
50 |
143 |
160 |
26 |
-71 |
-2 |
93 |
118 |
146 |
607 |
168 |
298 |
363 |
968 |
227 |
161 |
59 |
23 |
78 |
43 |
100 |
-113 |
130 |
213 |
211 |
158 |
175 |
287 |
524 |
494 |
526 |
Podatek (mln) |
-31 |
25 |
-5 |
35 |
87 |
-13 |
69 |
-59 |
52 |
3 |
58 |
-10 |
-74 |
54 |
24 |
34 |
26 |
28 |
46 |
86 |
87 |
45 |
102 |
122 |
170 |
55 |
24 |
35 |
26 |
-4 |
53 |
34 |
-7 |
40 |
62 |
102 |
91 |
69 |
78 |
135 |
206 |
137 |
Zysk Netto (mln) |
-1,235 |
-7 |
-83 |
-53 |
-842 |
35 |
-25 |
2 |
-116 |
135 |
33 |
60 |
218 |
106 |
2 |
-104 |
-28 |
65 |
72 |
61 |
522 |
123 |
196 |
241 |
783 |
150 |
119 |
-45 |
-3 |
-524 |
-40 |
65 |
-106 |
90 |
151 |
110 |
65 |
107 |
211 |
358 |
276 |
368 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-31.84% |
622.4% |
-69.95% |
104.7% |
-86.16% |
284.6% |
232.4% |
2304.0% |
286.8% |
-21.17% |
-92.75% |
-273.71% |
-112.73% |
-39.02% |
2879.2% |
158.3% |
1982.7% |
89.6% |
173.7% |
295.2% |
50.2% |
21.8% |
-39.04% |
-118.65% |
-100.34% |
-450.37% |
-133.78% |
244.5% |
3825.9% |
117.2% |
474.7% |
69.0% |
161.7% |
18.6% |
39.7% |
226.5% |
321.4% |
243.9% |
Zysk netto (%) |
-156.08% |
-0.86% |
-11.02% |
-6.51% |
-119.22% |
4.5% |
-2.85% |
0.3% |
-12.90% |
16.9% |
3.8% |
7.3% |
26.9% |
11.8% |
0.3% |
-13.85% |
-3.52% |
8.2% |
8.5% |
6.9% |
52.3% |
13.9% |
19.4% |
21.3% |
65.5% |
15.2% |
11.9% |
-5.21% |
-0.31% |
-68.20% |
-4.91% |
7.6% |
-9.85% |
9.7% |
13.8% |
10.0% |
5.7% |
9.9% |
17.3% |
24.8% |
19.5% |
24.6% |
EPS |
-1.08 |
-0.0059 |
-0.0726 |
-0.046 |
-0.74 |
0.03 |
-0.0201 |
0.002 |
-0.0936 |
0.11 |
0.03 |
0.05 |
0.18 |
0.09 |
0.0019 |
-0.0835 |
-0.0233 |
0.05 |
0.06 |
0.05 |
0.41 |
0.1 |
0.16 |
0.19 |
0.63 |
0.12 |
0.09 |
-0.0374 |
-0.0022 |
-0.41 |
-0.031 |
0.0499 |
-0.0868 |
0.0736 |
0.12 |
0.0883 |
0.0547 |
0.0867 |
0.17 |
0.29 |
0.22 |
0.3 |
EPS (rozwodnione) |
-1.08 |
-0.0059 |
-0.0726 |
-0.046 |
-0.73 |
0.03 |
-0.0201 |
0.002 |
-0.0936 |
0.11 |
0.03 |
0.05 |
0.17 |
0.08 |
0.0019 |
-0.0835 |
-0.0222 |
0.05 |
0.06 |
0.05 |
0.41 |
0.1 |
0.15 |
0.19 |
0.62 |
0.12 |
0.09 |
-0.0356 |
-0.0021 |
-0.41 |
-0.031 |
0.0494 |
-0.0868 |
0.0729 |
0.12 |
0.0875 |
0.0547 |
0.0859 |
0.17 |
0.29 |
0.22 |
0.3 |
Ilośc akcji (mln) |
1,145 |
1,145 |
1,146 |
1,146 |
1,138 |
1,174 |
1,244 |
1,245 |
1,245 |
1,246 |
1,247 |
1,247 |
1,247 |
1,248 |
1,250 |
1,250 |
1,191 |
1,251 |
1,252 |
1,253 |
1,254 |
1,255 |
1,258 |
1,258 |
1,258 |
1,259 |
1,261 |
1,202 |
1,255 |
1,264 |
1,299 |
1,300 |
1,222 |
1,225 |
1,228 |
1,228 |
1,228 |
1,228 |
1,229 |
1,229 |
1,253 |
1,230 |
Ważona ilośc akcji (mln) |
1,145 |
1,145 |
1,146 |
1,146 |
1,146 |
1,183 |
1,244 |
1,256 |
1,245 |
1,255 |
1,257 |
1,257 |
1,258 |
1,258 |
1,259 |
1,250 |
1,250 |
1,259 |
1,261 |
1,264 |
1,264 |
1,265 |
1,268 |
1,269 |
1,258 |
1,268 |
1,270 |
1,261 |
1,261 |
1,278 |
1,299 |
1,313 |
1,222 |
1,237 |
1,238 |
1,238 |
1,228 |
1,239 |
1,234 |
1,235 |
1,235 |
1,234 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |