Newmont Corporation

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
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 42
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 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 Q2
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 2025-06-30
Przychód (mln) 2,017 1,972 1,908 2,033 1,816 2,032 2,038 1,791 1,789 1,659 1,875 1,879 1,935 1,817 1,662 1,726 2,048 1,803 2,257 2,713 2,967 2,581 2,365 3,170 3,381 2,872 3,065 2,895 3,390 3,023 3,058 2,634 3,200 2,679 2,683 2,493 3,920 4,001 4,311 4,605 5,724 5,010 0
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -9.97% 3.0% 6.8% -11.90% -1.49% -18.36% -8.00% 4.9% 8.2% 9.5% -11.36% -8.14% 5.8% -0.77% 35.8% 57.2% 44.9% 43.2% 4.8% 16.8% 14.0% 11.3% 29.6% -8.68% 0.3% 5.3% -0.23% -9.02% -5.60% -11.38% -12.26% -5.35% 22.5% 49.3% 60.7% 84.7% 46.0% 25.2% -100.00%
Marża brutto 28.8% 33.7% 32.1% 28.0% 18.3% 31.0% 32.6% 26.4% 23.8% 26.1% 30.3% 26.6% 29.0% 26.8% 25.2% 25.0% 29.7% 28.5% 17.9% 28.5% 30.2% 26.5% 32.9% 41.3% 41.7% 37.3% 39.9% 33.1% 35.7% 34.4% 23.8% 22.1% 26.5% 27.5% 24.4% 22.6% -8.04% 27.2% 32.5% 31.7% 44.7% 46.1% 0.0%
Koszty i Wydatki (mln) 1,663 1,436 1,453 1,598 1,802 1,543 1,544 1,480 1,601 1,373 1,492 1,556 1,602 1,491 1,434 1,469 1,671 1,447 2,108 2,217 2,391 2,091 1,875 2,080 2,390 1,977 2,054 2,221 3,982 2,189 2,496 2,328 3,297 2,166 2,276 2,218 4,390 3,070 3,078 3,315 3,385 2,994 0
EBIT (mln) 324 512 429 319 -46 489 494 311 189 286 383 323 333 326 228 257 377 356 149 496 576 490 418 1,090 991 895 1,011 674 320 690 562 338 -74 544 349 162 -470 931 1,233 1,298 2,339 2,016 2,075
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -114.20% -4.49% 15.2% -2.51% 510.9% -41.51% -22.47% 3.9% 76.2% 14.0% -40.47% -20.43% 13.2% 9.2% -34.65% 93.0% 52.8% 37.6% 180.5% 119.8% 72.0% 82.7% 141.9% -38.17% -67.71% -22.91% -44.41% -49.85% -123.12% -21.16% -37.90% -52.07% 535.1% 71.1% 253.3% 701.2% 597.7% 116.5% 68.3%
EBIT (%) 16.1% 26.0% 22.5% 15.7% -2.53% 24.1% 24.2% 17.4% 10.6% 17.2% 20.4% 17.2% 17.2% 17.9% 13.7% 14.9% 18.4% 19.7% 6.6% 18.3% 19.4% 19.0% 17.7% 34.4% 29.3% 31.2% 33.0% 23.3% 9.4% 22.8% 18.4% 12.8% -2.31% 20.3% 13.0% 6.5% -11.99% 23.3% 28.6% 28.2% 40.9% 40.2% nan
Przychody fiansowe (mln) 1 0 0 0 0 0 0 2 0 4 6 9 9 11 13 15 17 21 13 10 13 11 6 4 3 3 3 6 6 5 11 27 35 36 37 35 40 39 38 37 38 41 0
Koszty finansowe (mln) 85 85 82 81 77 79 71 64 69 67 64 56 54 53 49 51 54 58 82 77 84 82 78 75 73 74 68 66 66 62 57 55 53 65 49 48 115 93 103 86 93 79 -65
Amortyzacja (mln) 307 289 276 331 343 322 314 256 328 293 308 327 321 301 279 299 336 312 487 548 613 565 528 592 615 599 618 687 2,265 608 608 561 1,329 527 552 646 1,859 752 696 631 693 686 620
EBITDA (mln) 638 797 656 539 228 558 789 759 -421 580 689 662 662 637 523 251 668 645 589 3,403 1,317 1,426 1,036 1,547 1,622 1,418 1,631 685 667 1,298 1,073 846 -1 1,131 901 783 -1,100 1,273 1,929 1,776 2,804 3,236 3,673
EBITDA(%) 32.0% 40.4% 34.4% 41.8% 15.3% 43.8% 38.7% 31.4% 27.1% 35.0% 36.7% 35.2% 34.8% 35.1% 31.5% 33.2% 32.8% 35.8% 26.1% 125.9% 44.4% 63.7% 43.8% 53.2% 46.1% 50.3% 51.6% 42.9% 0.9% 40.9% 37.6% 32.1% 15.5% 37.5% 31.1% 31.4% 35.4% 42.1% 44.7% 38.6% 49.0% 64.6% nan
NOPLAT (mln) 246 423 298 437 -192 490 404 223 -886 193 336 276 287 283 305 -128 278 275 20 2,778 620 779 550 880 934 743 943 -71 -507 628 408 296 -1,383 539 300 232 -3,042 428 1,036 1,059 2,054 2,471 3,118
Podatek (mln) 155 193 152 151 148 324 310 90 8 110 167 72 776 105 18 3 260 125 20 558 129 -23 164 305 258 235 341 222 300 214 33 96 112 213 163 73 117 260 191 244 702 647 -1,092
Zysk Netto (mln) 15 183 72 219 -254 52 23 -358 -344 47 175 206 -527 192 292 -145 2 87 -25 2,178 565 822 344 839 824 559 650 3 -46 448 387 213 -1,495 351 155 158 -3,150 170 853 922 1,403 1,891 4,210
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -1793.33% -71.58% -68.06% -263.47% 35.4% -9.62% 660.9% 157.5% 53.2% 308.5% 66.9% -170.39% 100.4% -54.69% -108.56% 1602.1% 28150.0% 844.8% 1476.0% -61.48% 45.8% -32.00% 89.0% -99.64% -105.58% -19.86% -40.46% 7000.0% 3150.0% -21.65% -59.95% -25.82% 110.7% -51.57% 450.3% 483.5% 144.5% 1012.4% 393.6%
Zysk netto (%) 0.7% 9.3% 3.8% 10.8% -13.99% 2.6% 1.1% -19.99% -19.23% 2.8% 9.3% 11.0% -27.24% 10.6% 17.6% -8.40% 0.1% 4.8% -1.11% 80.3% 19.0% 31.8% 14.5% 26.5% 24.4% 19.5% 21.2% 0.1% -1.36% 14.8% 12.7% 8.1% -46.72% 13.1% 5.8% 6.3% -80.36% 4.2% 19.8% 20.0% 24.5% 37.7% nan
EPS 0.03 0.37 0.14 0.42 -0.5 0.1 0.04 -0.67 -0.65 0.09 0.33 0.38 -0.99 0.36 0.55 -0.27 0.0038 0.16 -0.0326 2.66 0.69 1.02 0.43 1.04 1.03 0.7 0.81 0.0038 -0.0579 0.56 0.49 0.27 -1.88 0.44 0.2 0.2 -3.22 0.14 0.74 0.8 0.0157 1.68 1.86
EPS (rozwodnione) 0.03 0.37 0.14 0.42 -0.5 0.1 0.04 -0.67 -0.65 0.09 0.33 0.38 -0.99 0.36 0.54 -0.27 0.0037 0.16 -0.0326 2.65 0.69 1.02 0.43 1.04 1.02 0.7 0.81 0.0038 -0.0577 0.56 0.49 0.27 -1.88 0.44 0.2 0.2 -3.22 0.14 0.74 0.8 0.0157 1.68 1.85
Ilośc akcji (mln) 500 495 505 521 508 520 575 531 529 532 533 533 533 534 533 533 533 534 766 820 818 807 803 803 802 801 801 799 795 793 794 794 794 794 795 795 978 1,153 1,153 1,147 1,147 1,126 1,110
Ważona ilośc akcji (mln) 500 495 506 521 508 520 575 533 529 533 535 536 534 535 535 535 535 534 768 822 818 809 805 806 804 802 803 800 797 794 795 795 795 795 795 796 978 1,153 1,155 1,149 1,149 1,127 1,112
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 USD