Wheaton Precious Metals Corp. (WPM)
Growth
Revenue 5Y5.21%
Revenue 3Y14.24%
EPS 5Y29.90%
EPS 3Y20.30%
Dividend 5Y21.51%
Dividend 3Y17.35%
Capital Efficiency
ROIC10.53%
ROE12.42%
ROA11.85%
ROTA11.85%
Capital Structure
Market Cap20.49B
EV19.99B
Cash494.62M
Current Ratio18.18
Debt/Equity0.01
Net Debt/EBITDA-0.48
WPM
Income Statement
Select a metric from the list below to chart it
Aug '98
Aug '03
Dec '07
Dec '12
Dec '17
TTM
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 706.5 | 620.2 | 648.7 | 891.6 | 843.2 | 794.0 | 861.3 | 1,096.2 | 1,201.7 | 1,073.2 | |
| Revenue % Chg. | -16.8% | -12.2% | 4.6% | 37.4% | -5.4% | -5.8% | 8.5% | 27.3% | 9.6% | -14.0% | |
| Cost of Revenue | 283.5 | 311.3 | 388.8 | 563.1 | 506.2 | 498.1 | 515.4 | 510.7 | 542.7 | 489.1 | |
| Cost of Revenue % Chg. | 29.6% | 9.8% | 24.9% | 44.8% | -10.1% | -1.6% | 3.5% | -0.9% | 6.3% | -11.5% | |
| Gross Profit | 423.0 | 308.9 | 259.9 | 328.4 | 337.0 | 295.9 | 345.9 | 585.6 | 658.9 | 584.1 | |
| Gross Profit % Chg. | -33.0% | -27.0% | -15.9% | 26.4% | 2.6% | -12.2% | 16.9% | 69.3% | 12.5% | -16.0% | |
| Gross Profit Margin | 59.9% | 49.8% | 40.1% | 36.8% | 40.0% | 37.3% | 40.2% | 53.4% | 54.8% | 54.4% | |
| Gross Profit Margin % Chg. | -19.4% | -16.8% | -19.6% | -8.1% | 8.5% | -6.8% | 7.8% | 33.0% | 2.7% | -2.3% | |
| Selling, General, & Admin Expenses | 32.4 | 34.3 | 29.7 | 31.5 | 31.6 | 48.0 | 49.7 | 58.0 | 52.9 | 52.3 | |
| Selling, General, & Admin Expenses % Chg. | 12.5% | 6.1% | -13.7% | 6.3% | 0.2% | 52.0% | 3.5% | 16.8% | -8.9% | -0.4% | |
| Other Expenses | 0.2 | 0.3 | 0.6 | 1.0 | 1.0 | 1.1 | 1.9 | 1.9 | 1.9 | 1.8 | |
| Other Expenses % Chg. | 5.3% | 35.8% | 90.5% | 53.3% | 2.1% | 8.7% | 80.0% | -0.7% | 0.2% | - | |
| Operating Income | 423.0 | 308.9 | 201.6 | 294.0 | 304.5 | 244.3 | 125.5 | 519.9 | 754.7 | 690.7 | |
| Operating Income % Chg. | -33.0% | -27.0% | -34.7% | 45.8% | 3.6% | -19.8% | -48.6% | 314.1% | 45.2% | 8.9% | |
| Operating Income Margin | 59.9% | 49.8% | 31.1% | 33.0% | 36.1% | 30.8% | 14.6% | 47.4% | 62.8% | 64.4% | |
| Operating Income Margin % Chg. | -19.4% | -16.8% | -37.6% | 6.1% | 9.5% | -14.8% | -52.6% | 225.4% | 32.4% | 26.7% | |
| Total Other Income/Expenses Net | -52.6 | -110.1 | -367.0 | -100.2 | -247.7 | 198.7 | -48.5 | -14.5 | -0.0 | 103.8 | |
| Total Other Income/Expenses Net % Chg. | 75.0% | 109.4% | 233.3% | 72.7% | 147.3% | - | - | 70.0% | 99.7% | - | |
| Income Before Tax | 370.4 | 198.8 | -165.4 | 193.8 | 56.8 | 443.0 | 77.1 | 505.3 | 754.6 | 794.5 | |
| Income Before Tax % Chg. | -38.4% | -46.3% | - | - | -70.7% | 679.7% | -82.6% | 555.7% | 49.3% | 26.6% | |
| Income Before Tax Margin | 52.4% | 32.1% | -25.5% | 21.7% | 6.7% | 55.8% | 8.9% | 46.1% | 62.8% | 74.0% | |
| Income Before Tax Margin % Chg. | -25.9% | -38.9% | - | - | -69.0% | 728.0% | -84.0% | 415.2% | 36.2% | 47.2% | |
| Income Tax Expense | -5.1 | -1.0 | -3.4 | -1.3 | -0.9 | 15.9 | -9.1 | -2.5 | -0.3 | 13.8 | |
| Income Tax Expense % Chg. | - | 79.6% | 224.5% | 60.8% | 33.4% | - | - | 72.7% | 89.1% | - | |
| Net Income | 375.5 | 199.8 | -162.0 | 195.1 | 57.7 | 427.1 | 86.1 | 507.8 | 754.9 | 780.7 | |
| Net Income % Chg. | -35.9% | -46.8% | - | - | -70.4% | 640.2% | -79.8% | 489.5% | 48.7% | 22.9% | |
| Net Income Margin | 53.2% | 32.2% | -25.0% | 21.9% | 6.8% | 53.8% | 10.0% | 46.3% | 62.8% | 72.7% | |
| Net Income Margin % Chg. | -22.9% | -39.4% | - | - | -68.7% | 686.1% | -81.4% | 363.2% | 35.6% | 42.9% | |
| Weighted Avg. Shares Out | 355.6 | 359.4 | 395.8 | 430.5 | 442.0 | 443.4 | 446.0 | 448.7 | 450.1 | 450.8 | |
| Weighted Avg. Shares Out % Chg. | 0.5% | 1.1% | 10.1% | 8.8% | 2.7% | 0.3% | 0.6% | 0.6% | 0.3% | 0.3% | |
| EPS | 1.1 | 0.6 | -0.4 | 0.5 | 0.1 | 1.0 | 0.2 | 1.1 | 1.7 | 1.7 | |
| EPS % Chg. | -36.1% | -47.2% | - | - | -71.1% | 638.5% | -80.2% | 495.8% | 48.1% | 22.7% | |
| Weighted Avg. Shares Out Dil | 356.6 | 359.8 | 395.9 | 430.8 | 442.4 | 443.9 | 446.9 | 450.1 | 451.2 | 451.9 | |
| Weighted Avg. Shares Out Dil % Chg. | 0.2% | 0.9% | 10.0% | 8.8% | 2.7% | 0.3% | 0.7% | 0.7% | 0.2% | 0.2% | |
| EPS Diluted | 1.1 | 0.6 | -0.4 | 0.5 | 0.1 | 1.0 | 0.2 | 1.1 | 1.7 | 1.7 | |
| EPS Diluted % Chg. | -36.4% | -46.7% | - | - | -71.1% | 638.5% | -80.2% | 493.7% | 48.3% | 22.8% | |
| Interest Income | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | -3.6 | 1.0 | 0.2 | 0.2 | 2.1 | |
| Interest Income % Chg. | -83.3% | -39.7% | -0.8% | 20.5% | 176.9% | - | - | -78.0% | 5.2% | - | |
| Interest Expense | 6.1 | 2.3 | 4.1 | 24.2 | 25.0 | 35.8 | 44.9 | 12.4 | 0.4 | 0.1 | |
| Interest Expense % Chg. | 397.8% | -62.6% | 79.6% | 491.5% | 3.3% | 43.4% | 25.4% | -72.5% | -97.2% | -95.3% | |
| EBIT | 364.5 | 196.6 | -169.4 | 169.8 | 32.2 | 403.6 | 33.2 | 493.2 | 754.5 | 796.5 | |
| EBIT % Chg. | -39.3% | -46.1% | - | - | -81.0% | 1152.1% | -91.8% | 1386.8% | 53.0% | 27.3% | |
| EBIT Margin | 51.6% | 31.7% | -26.1% | 19.0% | 3.8% | 50.8% | 3.9% | 45.0% | 62.8% | 74.2% | |
| EBIT Margin % Chg. | -27.0% | -38.5% | - | - | -79.9% | 1229.7% | -92.4% | 1068.2% | 39.6% | 48.1% | |
| Depreciation & Amortization | 144.4 | 160.5 | 199.2 | 309.7 | 263.4 | 253.3 | 258.7 | 245.8 | 256.7 | 229.2 | |
| Depreciation & Amortization % Chg. | 42.3% | 11.2% | 24.1% | 55.4% | -15.0% | -3.8% | 2.1% | -5.0% | 4.4% | -12.8% | |
| EBITDA | 508.9 | 357.1 | 29.8 | 479.4 | 295.6 | 656.9 | 291.9 | 739.0 | 1,011.2 | 1,025.6 | |
| EBITDA % Chg. | -27.5% | -29.8% | -91.7% | 1508.7% | -38.3% | 122.2% | -55.6% | 153.2% | 36.8% | 15.5% | |
| EBITDA Margin | 72.0% | 57.6% | 4.6% | 53.8% | 35.1% | 82.7% | 33.9% | 67.4% | 84.1% | 95.6% | |
| EBITDA Margin % Chg. | -12.9% | -20.1% | -92.0% | 1070.5% | -34.8% | 136.0% | -59.0% | 98.9% | 24.8% | 34.3% |