AEM
$160.81
-$1.80(-1.11%)
79
Overall
100
Value
58
Tech
--
Quality
Market Cap
$78.50B
Volume
2.04M
52W Range
-- - --
Target Price
$190.57
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.0B | $2.1B | $2.2B | $2.2B | $2.5B | $3.1B | $3.8B | $5.7B | $6.6B | $8.3B | ||
| Total Revenue | $2.0B | $2.1B | $2.2B | $2.2B | $2.5B | $3.1B | $3.8B | $5.7B | $6.6B | $8.3B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $1.6B | $1.6B | $1.6B | $1.7B | $1.8B | $2.1B | $2.5B | $3.7B | $2.9B | $3.1B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $381.5M | $493.2M | $676.0M | $476.9M | $701.1M | $1.1B | $1.4B | $2.0B | $3.7B | $5.2B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $209.3M | $253.8M | $257.7M | $284.1M | $234.3M | $260.8M | $301.6M | $560.2M | $2.0B | $2.1B | ||
| Selling, General & Administrative | $97.0M | $102.8M | $115.1M | $124.9M | $121.0M | $116.3M | $142.0M | $262.8M | $255.8M | $207.4M | ||
| General & Administrative Expenses | $97.0M | $102.8M | $115.1M | $124.9M | $121.0M | $116.3M | $142.0M | $262.8M | $255.8M | $207.4M | ||
| Depreciation & Amortization | -- | -- | -- | -- | -- | -- | -- | $1.1B | $1.5B | $1.5B | ||
| Depreciation & Amortization | -- | -- | -- | -- | -- | -- | -- | $1.1B | $1.5B | $1.5B | ||
| Amortization | -- | -- | -- | -- | -- | -- | -- | $1.1B | $1.5B | $1.5B | ||
| Other Operating Expenses | $112.4M | $151.0M | $142.7M | $159.2M | $113.3M | $144.5M | $159.6M | $25.6M | $66.3M | $145.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $172.2M | $239.4M | $418.3M | $192.9M | $466.8M | $822.0M | $1.0B | $1.4B | $1.7B | $3.1B | ||
| EBITDA | $766.5M | $956.3M | $927.0M | $375.9M | $1.4B | $1.5B | $1.7B | $2.3B | $3.8B | $4.5B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $75.2M | $74.6M | $78.9M | $81.0M | $90.7M | $82.9M | $76.2M | $61.4M | $130.1M | $126.7M | ||
| Intinc | -- | -- | $10.6M | $10.2M | $6.7M | $4.9M | $3.9M | $14.8M | $14.8M | -- | ||
| Net Non-Operating Interest Income/Expense | $75.2M | $74.6M | $68.4M | $79.2M | $92.7M | $86.8M | $81.6M | $57.2M | $-130.1M | $-126.7M | ||
| Gain on Sale of Securities | $9.7M | $-189.0K | $4.6M | $-8.1M | $12.3M | $85.4M | $-16.8M | $-90.7M | $1.5B | $-155.8M | ||
| Other Income/Expense | $-14.3M | $103.7M | $-10.6M | $-372.7M | $364.6M | $32.3M | $-42.5M | $-270.3M | $-1.5B | $155.8M | ||
| Other Special Charges | -- | -- | -- | -- | -- | -- | -- | $-21.7M | $-2.7M | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | -- | -- | -- | $12.9M | -- | -- | -- | ||
| Special Income Charges | $-12.0M | $120.2M | $-17.3M | $-366.9M | $333.9M | $-47.7M | $-25.7M | $55.0M | $787.0M | -- | ||
| Impairment of Capital Assets | -- | $-120.2M | -- | $389.7M | $-345.8M | -- | -- | $55.0M | $787.0M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $157.9M | $343.1M | $418.2M | $-178.1M | $829.4M | $850.5M | $979.6M | $1.2B | $2.4B | $2.9B | ||
| Pre-Tax Income | $82.6M | $268.5M | $339.3M | $-259.1M | $738.7M | $767.6M | $903.4M | $1.1B | $2.2B | $2.8B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $58.0M | $109.6M | $98.5M | $67.6M | $265.6M | $256.0M | $370.8M | $445.2M | $417.8M | $926.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $24.6M | $158.8M | $240.8M | $-326.7M | $473.2M | $511.6M | $561.9M | $670.2M | $1.8B | $1.9B | ||
| Net Income (Continuing Operations) | $24.6M | $158.8M | $240.8M | $-326.7M | $473.2M | $511.6M | $543.0M | $670.2M | $1.8B | $1.9B | ||
| Net Income (Discontinued Operations) | $24.6M | $158.8M | $240.8M | $-326.7M | $473.2M | $511.6M | $561.9M | $670.2M | $1.8B | $1.9B | ||
| Net Income (Common Stockholders) | $24.6M | $158.8M | $240.8M | $-326.7M | $473.2M | $511.6M | $561.9M | $670.2M | $1.8B | $1.9B | ||
| Normalized Income | $72.8M | $77.2M | $266.7M | $176.5M | $209.1M | $611.9M | $689.8M | $978.6M | $2.4B | $2.8B | ||
| TOTALS | ||||||||||||
| Total Expenses | $-1.8B | $-1.9B | $-1.8B | $-2.0B | $-2.0B | $-2.3B | $-2.8B | $4.3B | $5.0B | $5.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $216.2M | $222.7M | $230.3M | $233.3M | $236.9M | $241.5M | $243.7M | $437.7M | $488.7M | $499.9M | ||
| Average Shares Outstanding (Diluted) | $217.1M | $225.8M | $232.5M | $233.3M | $238.2M | $243.1M | $244.7M | $438.5M | $489.9M | $500.9M | ||
| Shares Outstanding | $217.7M | $225.3M | $232.4M | $234.6M | $239.6M | $243.3M | $244.9M | $244.0M | $502.7M | $502.7M | ||
| Basic EPS | $0.11 | $0.71 | $1.05 | $-1.4 | $2 | $2.12 | $2.23 | $1.53 | $3.97 | $3.79 | ||
| Basic EPS (Continuing Operations) | $0.11 | $0.71 | $1.05 | $-1.4 | $2 | $2.12 | $2.23 | $1.53 | $3.97 | $3.79 | ||
| Diluted EPS | $0.11 | $0.70 | $1.04 | $-1.4 | $1.99 | $2.1 | $2.22 | $1.53 | $3.96 | $3.78 | ||
| Diluted EPS (Continuing Operations) | $0.11 | $0.70 | $1.04 | $-1.4 | $1.99 | $2.1 | $2.22 | $1.53 | $3.96 | $3.78 | ||
| Dividend Per Share | $0.32 | $0.36 | $0.41 | $0.44 | $0.55 | $0.95 | $1.4 | $1.6 | $1.6 | $1.6 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | -- | $95.0M | $21.5M | -- | ||
| Exploration Development And Mineral Property Lease Expenses | -- | -- | -- | -- | -- | -- | -- | $271.1M | $215.8M | $219.6M | ||
| Gain On Sale Of P P E | -- | -- | $-8.8M | $22.8M | $-11.9M | $-14.2M | $549.0K | $-8.8M | $-26.8M | -- | ||
| Other Costof Revenue | -- | -- | -- | -- | -- | -- | -- | $2.6B | $2.9B | $3.1B | ||
| Other Gand A | $97.0M | $102.8M | $115.1M | $124.9M | $121.0M | $116.3M | $142.0M | $262.8M | $255.8M | $207.4M | ||
| Write Off | $12.0M | -- | $8.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | $33.5M | $13.4M | -- | -- | -- | ||
| Restruct | -- | -- | -- | -- | -- | -- | $12.9M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | AEM | $160.81 | -1.1% | 2.04M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |