Newcrest Mining Limited (NCMGY)
Select a metric from the list below to chart it
Dec '88
Jun '96
Jun '02
Jun '08
Jun '14
Jun '20
| Income Statement | Jun '13 | Jun '14 | Jun '15 | Jun '16 | Jun '17 | Jun '18 | Jun '19 | Jun '20 | Jun '21 | Jun '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,369.7 | 2,616.4 | 2,291.8 | 2,266.5 | 2,391.7 | 2,450.2 | 2,574.0 | 2,697.8 | 3,147.6 | 2,893.8 | |
| Revenue % Chg. | -23.8% | 10.4% | -12.4% | -1.1% | 5.5% | 2.4% | 5.1% | 4.8% | 16.7% | -8.1% | |
| Cost of Revenue | 1,291.9 | 1,573.7 | 1,401.3 | 1,321.4 | 1,794.6 | 1,356.5 | 1,321.4 | 1,338.6 | 1,482.3 | 1,459.6 | |
| Cost of Revenue % Chg. | -5.2% | 21.8% | -11.0% | -5.7% | 35.8% | -24.4% | -2.6% | 1.3% | 10.7% | -1.5% | |
| Gross Profit | 1,077.8 | 1,042.7 | 890.6 | 945.1 | 597.1 | 1,093.7 | 1,252.6 | 1,359.2 | 1,665.3 | 1,434.2 | |
| Gross Profit % Chg. | -38.3% | -3.3% | -14.6% | 6.1% | -36.8% | 83.2% | 14.5% | 8.5% | 22.5% | -13.9% | |
| Gross Profit Margin | 45.5% | 39.9% | 38.9% | 41.7% | 25.0% | 44.6% | 48.7% | 50.4% | 52.9% | 49.6% | |
| Gross Profit Margin % Chg. | -19.0% | -12.4% | -2.5% | 7.3% | -40.1% | 78.8% | 9.0% | 3.5% | 5.0% | -6.3% | |
| Selling, General, & Admin Expenses | 69.1 | 68.0 | 45.9 | 42.0 | 45.4 | 61.9 | 69.5 | 65.3 | 82.5 | 81.9 | |
| Selling, General, & Admin Expenses % Chg. | -18.9% | -1.5% | -32.5% | -8.6% | 8.2% | 36.4% | 12.2% | -5.9% | 26.3% | -0.8% | |
| Other Expenses | 1,140.0 | 1,648.2 | 328.7 | 982.3 | 528.3 | 678.9 | 564.7 | 489.8 | 510.4 | 568.2 | |
| Other Expenses % Chg. | 147.6% | 44.6% | -80.1% | 198.8% | -46.2% | 28.5% | -16.8% | -13.3% | 4.2% | 11.3% | |
| Operating Income | -131.2 | -673.5 | 516.0 | -79.1 | 23.4 | 352.9 | 618.4 | 804.1 | 1,072.4 | 784.2 | |
| Operating Income % Chg. | — | 413.4% | — | — | — | 1408.8% | 75.2% | 30.0% | 33.4% | -26.9% | |
| Operating Income Margin | -5.5% | -25.7% | 22.5% | -3.5% | 1.0% | 14.4% | 24.0% | 29.8% | 34.1% | 27.1% | |
| Operating Income Margin % Chg. | — | 365.0% | — | — | — | 1372.8% | 66.8% | 24.1% | 14.3% | -20.5% | |
| Total Other Income/Expenses Net | -3,753.3 | -1,091.2 | -2.1 | 390.7 | 308.8 | -127.9 | -47.5 | -126.6 | 75.0 | 61.2 | |
| Total Other Income/Expenses Net % Chg. | 4033.1% | 70.9% | 99.8% | — | -21.0% | — | 62.9% | 166.7% | — | -18.3% | |
| Income Before Tax | -3,884.5 | -1,764.8 | 513.9 | 311.6 | 332.2 | 224.9 | 570.9 | 677.5 | 1,147.4 | 845.4 | |
| Income Before Tax % Chg. | — | 54.6% | — | -39.4% | 6.6% | -32.3% | 153.8% | 18.7% | 69.3% | -26.3% | |
| Income Before Tax Margin | -163.9% | -67.5% | 22.4% | 13.7% | 13.9% | 9.2% | 22.2% | 25.1% | 36.5% | 29.2% | |
| Income Before Tax Margin % Chg. | — | 58.9% | — | -38.7% | 1.0% | -33.9% | 141.6% | 13.2% | 45.1% | -19.9% | |
| Income Tax Expense | -258.6 | -330.3 | 218.4 | 81.2 | 112.8 | 81.2 | 187.1 | 240.8 | 346.7 | 245.6 | |
| Income Tax Expense % Chg. | — | 27.7% | — | -62.8% | 39.0% | -28.0% | 130.5% | 28.7% | 44.0% | -29.2% | |
| Net Income | -3,627.1 | -1,438.4 | 288.1 | 228.4 | 211.9 | 138.9 | 385.9 | 445.0 | 800.7 | 599.8 | |
| Net Income % Chg. | — | 60.3% | — | -20.7% | -7.2% | -34.4% | 177.7% | 15.3% | 79.9% | -25.1% | |
| Net Income Margin | -153.1% | -55.0% | 12.6% | 10.1% | 8.9% | 5.7% | 15.0% | 16.5% | 25.4% | 20.7% | |
| Net Income Margin % Chg. | — | 64.1% | — | -19.8% | -12.1% | -36.0% | 164.4% | 10.0% | 54.2% | -18.5% | |
| Weighted Avg. Shares Out | 765.5 | 766.5 | 766.5 | 766.5 | 766.7 | 767.4 | 768.2 | 776.0 | 776.0 | 776.0 | |
| Weighted Avg. Shares Out % Chg. | 0.1% | 0.1% | — | — | 0.0% | 0.1% | 0.1% | 1.0% | — | — | |
| EPS | -4.7 | -1.9 | 0.4 | 0.3 | 0.3 | 0.2 | 0.5 | 0.6 | 1.0 | 0.8 | |
| EPS % Chg. | — | 60.4% | — | -20.7% | -7.2% | -34.6% | 177.6% | 14.2% | 79.8% | -25.1% | |
| Weighted Avg. Shares Out Dil | 765.5 | 766.5 | 766.5 | 772.1 | 770.0 | 771.0 | 770.6 | 778.6 | 776.0 | 776.0 | |
| Weighted Avg. Shares Out Dil % Chg. | -0.1% | 0.1% | — | 0.7% | -0.3% | 0.1% | -0.1% | 1.0% | -0.3% | — | |
| EPS Diluted | -4.7 | -1.9 | 0.4 | 0.3 | 0.3 | 0.2 | 0.5 | 0.6 | 1.0 | 0.8 | |
| EPS Diluted % Chg. | — | 60.4% | — | -21.3% | -7.0% | -34.5% | 177.9% | 14.1% | 80.5% | -25.1% | |
| Interest Income | 0.6 | 0.6 | 0.5 | 0.7 | 1.4 | 5.5 | 17.9 | 13.1 | 18.6 | 17.2 | |
| Interest Income % Chg. | -55.4% | 3.2% | -18.5% | 30.4% | 100.0% | 300.0% | 225.0% | -26.9% | 42.1% | -7.4% | |
| Interest Expense | 69.1 | 113.3 | 100.2 | 101.8 | 92.2 | 83.9 | 82.5 | 129.3 | 87.4 | 66.0 | |
| Interest Expense % Chg. | 128.1% | 64.1% | -11.6% | 1.6% | -9.5% | -9.0% | -1.6% | 56.7% | -32.4% | -24.4% | |
| EBIT | -3,952.9 | -1,877.4 | 414.2 | 210.5 | 241.4 | 146.5 | 506.3 | 561.3 | 1,078.6 | 796.5 | |
| EBIT % Chg. | — | 52.5% | — | -49.2% | 14.7% | -39.3% | 245.5% | 10.9% | 92.2% | -26.1% | |
| EBIT Margin | -166.8% | -71.8% | 18.1% | 9.3% | 10.1% | 6.0% | 19.7% | 20.8% | 34.3% | 27.5% | |
| EBIT Margin % Chg. | — | 57.0% | — | -48.6% | 8.7% | -40.8% | 228.9% | 5.8% | 64.7% | -19.7% | |
| Depreciation & Amortization | 383.5 | 448.8 | 365.6 | 480.1 | 473.9 | 544.1 | 513.1 | 443.0 | 462.9 | 515.9 | |
| Depreciation & Amortization % Chg. | -2.9% | 17.0% | -18.5% | 31.3% | -1.3% | 14.8% | -5.7% | -13.7% | 4.5% | 11.4% | |
| EBITDA | -3,569.3 | -1,428.6 | 779.8 | 690.6 | 715.4 | 690.6 | 1,019.4 | 1,004.3 | 1,541.5 | 1,312.4 | |
| EBITDA % Chg. | — | 60.0% | — | -11.4% | 3.6% | -3.5% | 47.6% | -1.5% | 53.5% | -14.9% | |
| EBITDA Margin | -150.6% | -54.6% | 34.0% | 30.5% | 29.9% | 28.2% | 39.6% | 37.2% | 49.0% | 45.4% | |
| EBITDA Margin % Chg. | — | 63.7% | — | -10.4% | -1.8% | -5.8% | 40.5% | -6.0% | 31.6% | -7.4% |