PAAS
Pan American Silver Corp.
$55.99
+$0.87(+1.58%)
72
Overall
90
Value
63
Tech
65
Quality
Market Cap
$24.50B
Volume
3.90M
52W Range
$22.08 - $69.99
Target Price
$69.63
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $774.8M | $816.8M | $784.5M | $1.4B | $1.3B | $1.6B | $1.5B | $2.3B | $2.8B | $3.6B | ||
| Total Revenue | $774.8M | $816.8M | $784.5M | $1.4B | $1.3B | $1.6B | $1.5B | $2.3B | $2.8B | $3.6B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $575.9M | $648.1M | $683.6M | $1.1B | $978.6M | $1.3B | $1.4B | $2.0B | $2.3B | $2.2B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $198.9M | $168.8M | $100.9M | $229.3M | $360.2M | $367.9M | $48.4M | $305.0M | $549.0M | $1.4B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $37.8M | $52.6M | $44.0M | $81.9M | $175.0M | $85.1M | $109.3M | $213.7M | $168.0M | $241.0M | ||
| Selling, General & Administrative | $23.7M | $21.4M | $22.6M | $31.8M | $36.4M | $34.9M | $29.0M | $61.4M | $102.0M | $146.0M | ||
| General & Administrative Expenses | $23.7M | $21.4M | $22.6M | $31.8M | $36.4M | $34.9M | $29.0M | $61.4M | $102.0M | $146.0M | ||
| Other Operating Expenses | $14.2M | $31.2M | $21.3M | $26.5M | $36.5M | $18.5M | $218.3M | $123.7M | $56.0M | $79.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $161.1M | $116.1M | $56.9M | $147.4M | $185.2M | $282.8M | $-60.9M | $83.1M | $381.0M | $1.2B | ||
| EBITDA | $294.3M | $312.6M | $188.6M | $452.8M | $533.7M | $551.6M | $20.3M | $476.8M | $766.0M | $1.8B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $2.1M | $7.2M | $8.1M | $16.9M | $9.2M | $3.7M | $5.3M | $51.4M | $85.0M | $84.0M | ||
| Intinc | -- | $1.2M | $678.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $5.2M | $1.2M | $1.6M | $19.4M | $11.8M | $8.7M | $7.7M | $57.2M | $-85.0M | $-84.0M | ||
| Gain on Sale of Securities | $-12.6M | $3.8M | $-5.8M | $83.0M | $60.2M | $-65.6M | $-16.2M | $-5.5M | $-162.0M | $77.0M | ||
| Other Income/Expense | $20.4M | $67.6M | $-22.1M | $54.5M | $78.7M | $-29.1M | $-232.4M | $-84.7M | $148.0M | $-166.0M | ||
| Other Special Charges | -- | -- | -- | -- | -- | -- | $-15.1M | $-13.3M | $14.0M | $89.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | $10.2M | $7.5M | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $25.1M | $61.7M | $-30.0M | $-43.7M | $7.9M | $32.2M | -- | -- | -- | -- | ||
| Impairment of Capital Assets | -- | $-61.6M | $27.8M | $40.0M | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $178.4M | $189.7M | $41.3M | $199.4M | $261.2M | $248.7M | $-295.7M | $-7.4M | $195.0M | $1.3B | ||
| Pre-Tax Income | $176.3M | $182.5M | $33.2M | $182.5M | $252.0M | $245.0M | $-301.0M | $-58.8M | $110.0M | $1.2B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $74.4M | $59.0M | $21.1M | $71.3M | $75.6M | $146.4M | $39.1M | $46.1M | $319.0M | $258.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $100.1M | $121.0M | $10.3M | $110.7M | $177.9M | $97.4M | $-341.7M | $-103.7M | $-210.0M | $978.0M | ||
| Net Income (Continuing Operations) | $101.8M | $123.5M | $12.0M | $111.2M | $176.5M | $98.6M | $-340.1M | $-104.9M | $-209.0M | $980.0M | ||
| Net Income (Discontinued Operations) | $100.1M | $121.0M | $10.3M | $110.7M | $177.9M | $97.4M | $-341.7M | $-103.7M | $-210.0M | $978.0M | ||
| Net Income (Common Stockholders) | $100.1M | $121.0M | $10.3M | $110.7M | $177.9M | $97.4M | $-341.7M | $-103.7M | $-210.0M | $978.0M | ||
| Normalized Income | $104.5M | $72.4M | $54.4M | $177.9M | $177.3M | $147.9M | $-79.5M | $27.9M | $108.9M | $1.2B | ||
| TOTALS | ||||||||||||
| Total Expenses | $-613.7M | $-700.7M | $-727.6M | $-1.2B | $-1.2B | $-1.3B | $1.6B | $2.2B | $2.4B | -- | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $152.1M | $153.1M | $153.3M | $201.4M | $210.1M | $210.3M | $210.5M | $326.5M | $363.4M | $381.5M | ||
| Average Shares Outstanding (Diluted) | $152.5M | $153.4M | $153.5M | $201.6M | $210.3M | $210.4M | $210.5M | $326.5M | $363.4M | $381.6M | ||
| Shares Outstanding | $152.2M | $153.2M | $153.3M | $209.8M | $210.2M | $210.5M | $210.3M | $421.9M | $363.0M | $421.8M | ||
| Basic EPS | $0.66 | $0.79 | $0.07 | $0.55 | $0.85 | $0.46 | $-1.62 | $-0.32 | $0.31 | $2.56 | ||
| Basic EPS (Continuing Operations) | $0.66 | $0.79 | $0.07 | $0.55 | $0.85 | $0.46 | $-1.62 | $-0.32 | $0.31 | $2.56 | ||
| Diluted EPS | $0.66 | $0.79 | $0.07 | $0.55 | $0.85 | $0.46 | $-1.62 | $-0.32 | $0.31 | $2.56 | ||
| Diluted EPS (Continuing Operations) | $0.66 | $0.79 | $0.07 | $0.55 | $0.85 | $0.46 | $-1.62 | $-0.32 | $0.31 | $2.56 | ||
| Dividend Per Share | $0.05 | $0.10 | $0.14 | $0.14 | $0.22 | $0.34 | $0.45 | $0.40 | $0.10 | -- | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | $7.9M | $2.1M | $13.7M | $15.2M | $10.5M | $4.3M | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $7.9M | $2.1M | $13.7M | $15.2M | $10.5M | $4.3M | -- | -- | -- | -- | ||
| Exploration Development And Mineral Property Lease Expenses | -- | -- | -- | -- | -- | -- | $18.3M | $14.6M | $10.0M | $16.0M | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | -- | $-45.0M | $-400.0K | -- | -- | ||
| Gain On Sale Of P P E | $25.1M | $191.0K | $8.0M | $3.9M | $7.9M | $32.2M | $2.4M | $7.9M | -- | -- | ||
| Minority Interests | $1.7M | $2.5M | $1.7M | $506.0K | $1.4M | $-1.1M | $-1.6M | $1.2M | $-1.0M | $-2.0M | ||
| Other Costof Revenue | -- | -- | -- | -- | -- | -- | $1.1B | $1.5B | $1.7B | $1.7B | ||
| Other Gand A | $23.7M | $21.4M | $22.6M | $31.8M | $36.4M | $34.9M | $29.0M | $61.4M | $102.0M | $146.0M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | $99.1M | $78.6M | -- | -- | ||
| Restruct | -- | -- | $10.2M | $7.5M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | PAAS | $55.99 | +1.6% | 3.90M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Pan American Silver Corp. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW