Agnico Eagle Mines Limited (AEM)
Growth
Revenue 5Y10.33%
Revenue 3Y18.65%
EPS 5Y25.59%
EPS 3Y53.13%
Dividend 5Y28.64%
Dividend 3Y46.38%
Capital Efficiency
ROIC6.19%
ROE4.16%
ROA2.44%
ROTA2.45%
Capital Structure
Market Cap25.81B
EV26.46B
Cash821.76M
Current Ratio2.17
Debt/Equity0.31
Net Debt/EBITDA0.31
AEM
Income Statement
Select a metric from the list below to chart it
Dec '85
Dec '92
Dec '99
Dec '05
Dec '12
Dec '19
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,638.4 | 1,896.8 | 1,985.4 | 2,138.2 | 2,242.6 | 2,191.2 | 2,494.9 | 3,138.1 | 3,823.9 | 5,305.5 | |
| Revenue % Chg. | -14.6% | 15.8% | 4.7% | 7.7% | 4.9% | -2.3% | 13.9% | 25.8% | 21.9% | 39.5% | |
| Cost of Revenue | 1,221.0 | 1,438.2 | 1,603.9 | 1,645.1 | 1,566.6 | 1,714.3 | 1,793.8 | 2,055.3 | 2,494.8 | 3,455.8 | |
| Cost of Revenue % Chg. | 4.4% | 17.8% | 11.5% | 2.6% | -4.8% | 9.4% | 4.6% | 14.6% | 21.4% | 44.6% | |
| Gross Profit | 417.4 | 458.6 | 381.5 | 493.2 | 676.0 | 476.9 | 701.1 | 1,082.9 | 1,329.1 | 1,849.8 | |
| Gross Profit % Chg. | -44.2% | 9.9% | -16.8% | 29.3% | 37.1% | -29.5% | 47.0% | 54.4% | 22.7% | 30.9% | |
| Gross Profit Margin | 25.5% | 24.2% | 19.2% | 23.1% | 30.1% | 21.8% | 28.1% | 34.5% | 34.8% | 34.9% | |
| Gross Profit Margin % Chg. | -34.7% | -5.1% | -20.5% | 20.0% | 30.7% | -27.8% | 29.1% | 22.8% | 0.7% | -6.2% | |
| Selling, General, & Admin Expenses | 115.8 | 118.8 | 97.0 | 102.8 | 115.1 | 124.9 | 121.0 | 116.3 | 142.0 | 200.7 | |
| Selling, General, & Admin Expenses % Chg. | -2.8% | 2.6% | -18.4% | 6.0% | 12.0% | 8.5% | -3.1% | -3.9% | 22.1% | 41.9% | |
| Other Expenses | 42.7 | 64.2 | 112.4 | 151.0 | 142.7 | 152.1 | 113.3 | 144.5 | 159.6 | 277.0 | |
| Other Expenses % Chg. | -62.4% | 50.3% | 75.0% | 34.4% | -5.5% | 6.6% | -25.5% | 27.6% | 10.5% | 53.2% | |
| Operating Income | 258.9 | 275.6 | 172.2 | 239.4 | 418.3 | 200.0 | 466.8 | 822.0 | 1,027.4 | 1,372.1 | |
| Operating Income % Chg. | -49.8% | 6.5% | -37.5% | 39.0% | 74.8% | -52.2% | 133.5% | 76.1% | 25.0% | 25.8% | |
| Operating Income Margin | 15.8% | 14.5% | 8.7% | 11.2% | 18.7% | 9.1% | 18.7% | 26.2% | 26.9% | 25.9% | |
| Operating Income Margin % Chg. | -41.2% | -8.0% | -40.3% | 29.1% | 66.6% | -51.1% | 105.0% | 40.0% | 2.6% | -9.8% | |
| Total Other Income/Expenses Net | -629.6 | -86.5 | -89.6 | 29.1 | -75.9 | -459.0 | 271.9 | -54.5 | -124.0 | -344.4 | |
| Total Other Income/Expenses Net % Chg. | 682.9% | 86.3% | 3.6% | - | - | 504.7% | - | - | 127.6% | 308.3% | |
| Income Before Tax | -370.7 | 189.1 | 82.6 | 268.5 | 342.4 | -259.1 | 738.7 | 767.6 | 903.4 | 1,027.7 | |
| Income Before Tax % Chg. | - | - | -56.3% | 224.9% | 27.5% | - | - | 3.9% | 17.7% | 2.1% | |
| Income Before Tax Margin | -22.6% | 10.0% | 4.2% | 12.6% | 15.3% | -11.8% | 29.6% | 24.5% | 23.6% | 19.4% | |
| Income Before Tax Margin % Chg. | - | - | -58.3% | 201.7% | 21.6% | - | - | -17.4% | -3.4% | -26.8% | |
| Income Tax Expense | 35.8 | 106.2 | 58.0 | 109.6 | 98.5 | 67.6 | 265.6 | 256.0 | 360.4 | 459.6 | |
| Income Tax Expense % Chg. | -71.1% | 196.2% | -45.3% | 88.9% | -10.2% | -31.3% | 292.6% | -3.6% | 40.8% | 27.4% | |
| Net Income | -406.5 | 83.0 | 24.6 | 158.8 | 243.9 | -326.7 | 473.2 | 511.6 | 543.0 | 568.1 | |
| Net Income % Chg. | - | - | -70.4% | 546.1% | 53.6% | - | - | 8.1% | 6.1% | -12.0% | |
| Net Income Margin | -24.8% | 4.4% | 1.2% | 7.4% | 10.9% | -14.9% | 19.0% | 16.3% | 14.2% | 10.7% | |
| Net Income Margin % Chg. | - | - | -71.7% | 499.9% | 46.4% | - | - | -14.0% | -12.9% | -36.9% | |
| Weighted Avg. Shares Out | 172.9 | 195.2 | 216.2 | 222.7 | 230.3 | 233.3 | 236.9 | 241.5 | 243.7 | 384.9 | |
| Weighted Avg. Shares Out % Chg. | 1.0% | 12.9% | 10.7% | 3.0% | 3.4% | 1.3% | 1.6% | 1.9% | 0.9% | 58.3% | |
| EPS | -2.4 | 0.4 | 0.1 | 0.7 | 1.1 | -1.4 | 2.0 | 2.1 | 2.2 | 1.5 | |
| EPS % Chg. | - | - | -74.4% | 545.5% | 49.3% | - | - | 6.0% | 5.2% | -44.4% | |
| Weighted Avg. Shares Out Dil | 172.9 | 196.2 | 217.1 | 225.8 | 232.5 | 233.3 | 238.2 | 243.1 | 244.7 | 386.0 | |
| Weighted Avg. Shares Out Dil % Chg. | 0.8% | 13.5% | 10.7% | 4.0% | 3.0% | 0.3% | 2.1% | 2.0% | 0.7% | 57.9% | |
| EPS Diluted | -2.4 | 0.4 | 0.1 | 0.7 | 1.1 | -1.4 | 2.0 | 2.1 | 2.2 | 1.5 | |
| EPS Diluted % Chg. | - | - | -71.8% | 536.4% | 50.0% | - | - | 5.5% | 5.7% | -44.7% | |
| Interest Income | - | - | - | - | - | 10.2 | 6.7 | 4.9 | 3.9 | - | |
| Interest Income % Chg. | - | - | - | - | - | - | -34.7% | -27.2% | -19.1% | - | |
| Interest Expense | 58.0 | 73.4 | 75.2 | 74.6 | 78.9 | 96.6 | 90.7 | 82.9 | 76.2 | 70.8 | |
| Interest Expense % Chg. | 14.3% | 26.5% | 2.5% | -0.8% | 5.7% | 22.3% | -6.1% | -8.6% | -8.2% | -7.9% | |
| EBIT | -428.7 | 115.7 | 7.4 | 193.8 | 263.5 | -345.4 | 654.7 | 689.5 | 831.2 | 956.8 | |
| EBIT % Chg. | - | - | -93.6% | 2519.2% | 35.9% | - | - | 5.3% | 20.5% | 2.6% | |
| EBIT Margin | -26.2% | 6.1% | 0.4% | 9.1% | 11.7% | -15.8% | 26.2% | 22.0% | 21.7% | 18.0% | |
| EBIT Margin % Chg. | - | - | -93.9% | 2332.0% | 29.6% | - | - | -16.3% | -1.1% | -26.4% | |
| Depreciation & Amortization | 296.1 | 433.6 | 608.6 | 613.2 | 508.7 | 553.9 | 546.1 | 631.1 | 738.1 | 1,014.3 | |
| Depreciation & Amortization % Chg. | 8.9% | 46.5% | 40.4% | 0.7% | -17.0% | 8.9% | -1.4% | 15.6% | 17.0% | 40.1% | |
| EBITDA | -132.6 | 549.4 | 616.0 | 807.0 | 772.2 | 208.6 | 1,200.8 | 1,320.6 | 1,569.3 | 1,971.1 | |
| EBITDA % Chg. | - | - | 12.1% | 31.0% | -4.3% | -73.0% | 475.8% | 10.0% | 18.8% | 19.0% | |
| EBITDA Margin | -8.1% | 29.0% | 31.0% | 37.7% | 34.4% | 9.5% | 48.1% | 42.1% | 41.0% | 37.2% | |
| EBITDA Margin % Chg. | - | - | 7.1% | 21.6% | -8.8% | -72.4% | 405.7% | -12.6% | -2.5% | -14.7% |