Newmont Corporation Financial Ratios — NEM Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	2.79	13.51	-21.32	5.01	2.03	-5.7	-1.07	3.24	17.57	12.74	5.18	-2.07	-10.31	11.36	22.21
Return on Assets (%)	1.41	6.46	-9.34	2.05	0.88	-2.73	-0.55	1.65	9.24	6.96	2.85	-1.09	-5.31	5.99	12.49
Return on Capital (%)	-0.46	7.72	- -	4.75	0.2	- -	-0.82	2.56	13.12	10.37	7.15	- -	- -	9.2	18.14
Return on Invested Capital (%)	12.46	10.98	- -	4.16	-0.98	- -	-0.41	3.58	5.38	7.82	0.06	- -	- -	10.43	16.24
Gross Margin (%)	52.44	46.15	20.83	26.57	23.09	25.88	27.86	26.82	26.54	36.38	36.52	27.38	25.44	38.23	53.21
EBITDA Margin (%)	50.82	43.98	26.15	32.06	28	33.8	34.77	33.13	36.31	46.63	35.34	31.81	23.84	45.42	59.75
Operating Margin (%)	40.82	33.62	9.96	16.1	9.89	15.64	17.69	16.38	16.19	26.62	16.33	13.47	5.99	31.63	48.63
Incremental Operating Margin (%)	-1.34	222.84	162.06	-16.3	67.57	74.45	37.2	92.86	15.64	84.46	-146.9	127.36	870.87	75.72	128.24
Pretax Margin (%)	17.47	31.25	-42.86	12.04	4.85	-3.29	14.53	10.18	37.92	27.34	9.07	-0.43	-17.19	24.5	50.03
Profit Margin (%)	3.53	18.09	-30.12	7.45	3.62	-9.42	-1.54	4.7	28.8	24.61	9.54	-3.6	-21.11	17.92	31.25
Net Income to Common Margin (%)	3.53	18.09	-30.12	7.45	3.62	-9.42	-1.54	4.7	28.8	24.61	9.54	-3.6	-21.11	17.92	31.25
Effective Tax Rate (%)	39.39	28.13	- -	24.85	132.54	- -	105.13	52.3	22.53	22.4	99.1	- -	- -	30.52	40.52
Dvd Payout Ratio (%)	28.82	27.84	-19.57	26.27	-91.23	-5.95	-203.03	84.08	29.29	32.2	-232.1	-515.04	-57.36	34.22	15.26
Sustainable Growth Rate (%)	1.99	9.75	-25.5	3.7	3.89	-6.04	-3.25	0.52	12.43	8.63	17.2	-12.75	-16.22	7.47	18.82

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	4,313	6,298	6,740	6,646	5,863	4,615	4,065	4,261	6,909	6,702	6,302	6,132	9,436	8,972	5,589
ST Debt	689	10	595	166	9	566	4	653	128	657	193	96	2,037	1,031	118
LT Debt	3,624	6,288	6,145	6,480	5,854	4,049	4,061	3,608	6,781	6,045	6,109	6,036	7,399	7,941	5,471
Total Debt/EBITDA	0.82	1.44	3.06	3.04	3.44	2.04	1.58	1.77	1.95	1.25	1.46	1.62	3.35	1.06	0.41
Net Debt/EBITDA	0.45	1.08	2.34	1.94	2.12	0.82	0.3	0.27	1.1	0.09	0.15	0.71	2.09	0.57	-0.19
Total Debt/EBIT	1.02	1.88	8.04	6.05	9.74	4.42	3.11	3.59	4.38	2.19	3.16	3.82	13.33	1.52	0.51
Net Debt/EBIT	0.56	1.41	6.15	3.86	6.01	1.77	0.6	0.54	2.47	0.16	0.33	1.68	8.29	0.82	-0.23
EBITDA to Interest Expense	21.57	17.6	7.26	6.62	5.74	8.27	10.65	11.61	11.75	17.41	15.76	16.7	11.59	22.63	59.14
EBITDA-CapEx/Interest Expense	10.15	4.71	0.99	3.47	1.32	4.12	7.05	6.62	6.89	13.18	9.73	7.31	0.62	13.56	45.89
EBIT to Interest Expense	17.33	13.45	2.77	3.33	2.03	3.83	5.41	5.74	5.24	9.94	7.28	7.07	2.91	15.76	48.14
Interest Expense	244	249	303	330	297	273	241	207	301	308	274	227	243	375	229
Common Equity/Total Assets	49.39	46.45	40.61	41.23	45.17	50.98	51.03	50.7	53.58	55.62	54.29	50.29	52.3	53.11	59.29
Long-Term Debt/Equity (%)	22.98	37.1	47.6	49.51	40.96	34.1	35.25	31.34	30.25	25.32	27.94	30.9	25.33	26.37	16.07
Long-Term Debt/Capital (%)	18.04	27.05	31.27	32.84	29.04	24.56	26.06	22.87	23.12	19.77	21.69	23.52	19.15	20.32	13.8
Long-Term Debt/Total Assets (%)	13.88	21.21	24.97	26.01	23.29	19.25	19.67	17.42	16.96	14.61	15.06	15.69	13.33	14.09	9.58
Total Debt/Equity (%)	27.35	37.16	52.21	50.78	41.02	38.87	35.29	37.01	30.82	28.07	28.83	31.39	32.31	29.8	16.42
Total Debt/Capital (%)	21.47	27.09	34.3	33.68	29.09	27.99	26.08	27.01	23.56	21.92	22.38	23.89	24.42	22.96	14.1
Total Debt/Total Assets (%)	16.52	21.24	27.39	26.67	23.33	21.94	19.69	20.57	17.28	16.2	15.54	15.93	17	15.92	9.78
Net Debt to Equity	15.14	27.93	39.91	32.35	25.34	15.57	6.78	5.62	17.38	2.06	3.02	13.79	20.11	16.13	-7.44
Net Debt/Capital (%)	13.03	21.83	28.47	24.43	20.35	13.46	6.34	5.23	14.38	1.96	2.85	11.82	16.48	13.7	-7.92
EBITDA	5,264	4,382	2,200	2,186	1,704	2,258	2,566	2,403	3,537	5,361	4,319	3,790	2,816	8,486	13,544
EBITDA-CapEx	2,477	1,172	300	1,146	393	1,125	1,700	1,371	2,074	4,059	2,666	1,659	150	5,084	10,509
Operating Income (Loss)	4,228	3,350	838	1,098	602	1,045	1,305	1,188	1,577	3,061	1,996	1,605	708	5,910	11,023

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.47	0.52	0.6	1.13	1.68	1.61	2.38	1.93	1.04	1.73	1.91	1.28	0.5	0.48	1.44
Current Ratio	1.37	1.89	1.78	2.47	3.52	2.67	3.62	2.95	2.63	2.52	2.9	2.23	1.25	1.63	2.29
Quick Ratio	0.63	0.83	0.82	1.4	1.83	1.8	2.55	2.07	1.2	1.86	2.04	1.52	0.63	0.69	1.75
CFO/Avg Current Liab	1.07	0.67	0.52	0.58	1.19	1.76	1.35	1.15	1.37	1.7	1.42	1.15	0.62	0.94	1.56
Common Equity/Total Assets	49.39	46.45	40.61	41.23	45.17	50.98	51.03	50.7	53.58	55.62	54.29	50.29	52.3	53.11	59.29
Long-Term Debt/Equity (%)	22.98	37.1	47.6	49.51	40.96	34.1	35.25	31.34	30.25	25.32	27.94	30.9	25.33	26.37	16.07
Long-Term Debt/Capital (%)	18.04	27.05	31.27	32.84	29.04	24.56	26.06	22.87	23.12	19.77	21.69	23.52	19.15	20.32	13.8
Long-Term Debt/Total Assets (%)	13.88	21.21	24.97	26.01	23.29	19.25	19.67	17.42	16.96	14.61	15.06	15.69	13.33	14.09	9.58
Total Debt/Equity (%)	27.35	37.16	52.21	50.78	41.02	38.87	35.29	37.01	30.82	28.07	28.83	31.39	32.31	29.8	16.42
Total Debt/Capital (%)	21.47	27.09	34.3	33.68	29.09	27.99	26.08	27.01	23.56	21.92	22.38	23.89	24.42	22.96	14.1
Total Debt/Total Assets (%)	16.52	21.24	27.39	26.67	23.33	21.94	19.69	20.57	17.28	16.2	15.54	15.93	17	15.92	9.78
CFO/Total Liabilities	34.66	18.67	13.19	12.16	19.79	30.42	23.27	19.85	16.32	27.91	22.88	16.99	10.51	24.25	44.78
CFO/CapEx	1.29	0.74	0.81	1.38	1.64	2.46	2.45	1.77	1.96	3.75	2.59	1.51	1.04	1.87	3.4
Altman's Z-Score	2.88	2.11	1.2	1.13	1.1	1.88	2.12	1.97	1.81	2.51	2.35	1.81	1.31	1.74	4.16

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	23.49	34.18	32.8	32.78	45.58	55.44	51.96	38.38	31.07	27.97	31.1	33.9	21.48	20.87	21.36
Days Sales Outstanding	15.54	10.68	11.13	11.13	8.01	6.58	7.02	9.51	11.75	13.05	11.74	10.77	17	17.49	17.09
Inventory Turnover	2.85	2.17	2.68	2.4	2.82	3.64	3.89	3.96	4.54	4.05	4.34	4.89	4.01	4.78	4.35
Days Inventory Outstanding	128.04	168.22	136.06	152.1	129.27	100.37	93.77	92.21	80.42	90.23	84.15	74.66	91.07	76.33	83.85
Accounts Payable Turnover	11.81	9.77	10.74	10.81	11.24	15.71	15.25	15.58	18.18	14.1	15.34	14.98	12.17	12.29	13.39
Accounts Payable Turnover Days	30.92	37.36	33.97	33.77	32.48	23.23	23.94	23.43	20.08	25.88	23.79	24.37	29.98	29.69	27.25
Cash Conversion Cycle	112.66	141.53	113.21	129.47	104.8	83.72	76.85	78.29	72.09	77.4	72.09	61.06	78.09	64.12	73.69
Inventory to Cash Days	-112.5	-157.54	-124.93	-140.97	-121.26	-93.79	-86.75	-82.7	-68.67	-77.18	-72.41	-63.89	-74.08	-58.84	-66.76
Inventories	2,181	2,765	2,201	1,972	1,343	1,380	1,355	1,327	1,826	1,790	1,787	1,753	2,642	2,184	2,689
Raw Materials	1,214	1,408	1,399	1,227	1,218	1,221	1,175	1,197	1,563	1,539	1,584	1,571	2,360	1,990	2,399
Work In Process	159	143	97	127	115	130	131	104	189	148	132	123	160	118	199
Finished Goods	12	31	26	12	10	29	49	26	74	103	71	59	122	76	91
Other Inventory	796	1,183	679	606	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	29,389	22,836	11,346	9,425	9,528	18,073	20,001	18,468	35,108	47,912	49,120	37,430	47,702	41,946	108,737
- Cash & Cash Equivalents	1,760	1,561	1,555	2,403	2,363	2,756	3,259	3,397	2,243	5,540	4,992	2,877	3,002	3,619	7,647
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2,875	3,175	2,916	2,815	2,942	1,153	984	1,010	997	871	-161	179	178	181	175
+ Total Debt	4,313	6,298	6,740	6,646	5,863	4,615	4,065	4,261	6,909	6,702	6,302	6,132	9,436	8,972	5,589
Enterprise Value	34,723	30,662	19,369	16,410	15,951	21,029	21,729	20,294	40,534	49,655	50,187	39,984	54,291	47,459	106,260
Total Capital	20,084	23,246	19,649	19,735	20,155	16,489	15,584	15,773	29,326	30,581	28,163	25,665	38,641	39,081	39,631
Total Debt/Capital (%)	21.47	27.09	34.3	33.68	29.09	27.99	26.08	27.01	23.56	21.92	22.38	23.89	24.42	22.96	14.1
Total Debt / EV	0.12	0.21	0.35	0.41	0.37	0.22	0.19	0.21	0.17	0.13	0.13	0.15	0.17	0.19	0.05
EV/Sales	3.35	3.08	2.3	2.41	2.62	3.15	2.94	2.8	4.16	4.32	4.11	3.36	4.6	2.54	4.69
EV/EBITDA	6.6	7	8.8	7.51	9.36	9.31	8.47	8.45	11.46	9.26	11.62	10.55	19.28	5.59	7.85
EV/EBIT	8.21	9.15	23.11	14.95	26.5	20.12	16.65	17.08	25.7	16.22	25.14	24.91	76.68	8.03	9.64
EV/Cash Flow to Firm	9.3	12.02	10.87	9.73	7.79	5.57	10.29	10.54	13.08	9.7	11.72	7.31	17.69	7.17	10.15
EV/Free Cash Flow to Firm	5.33	5.32	5.26	6.02	4.75	4.28	7.3	6.86	8.88	7.73	8.46	5.26	9.47	4.73	7.87
Diluted Market Cap	30,245	23,174	11,478	9,413	9,204	18,103	20,073	18,538	31,989	48,271	49,678	37,524	34,809	42,729	110,634
Diluted Enterprise Value	35,673	31,086	19,579	16,471	15,646	21,115	21,863	20,412	37,652	50,304	50,827	40,958	41,421	48,263	108,751
EV per Share	70.9	62.36	39.31	32.91	30.12	39.64	40.76	38.08	50.17	62.07	63.37	50.42	47.11	42.11	97.58
TTM Sales	10,358	9,964	8,414	6,819	6,085	6,680	7,379	7,253	9,740	11,497	12,222	11,915	11,812	18,682	22,669
TTM EBITDA	5,264	4,382	2,200	2,186	1,704	2,258	2,566	2,403	3,537	5,361	4,319	3,790	2,816	8,486	13,544
TTM Operating Income	4,228	3,350	838	1,098	602	1,045	1,305	1,188	1,577	3,061	1,996	1,605	708	5,910	11,023
TTM Cash Flow to Firm	3,732	2,551	1,783	1,686	2,048	3,777	2,112	1,926	3,099	5,121	4,281	5,472	3,069	6,624	10,470
TTM Free Cash Flow to Firm	6,519	5,761	3,683	2,726	3,359	4,910	2,978	2,958	4,562	6,423	5,934	7,603	5,735	10,026	13,505

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	4.75	4.15	3.33	3.8	2.66	4.62	6.71	6.48	7.39	7.81	8.37	7.01	6.41	4.38	8.28
EV/EBIT	8.21	9.15	23.11	14.95	26.5	20.12	16.65	17.08	25.7	16.22	25.14	24.91	76.68	8.03	9.64
Enterprise Value	34,723	30,662	19,369	16,410	15,951	21,029	21,729	20,294	40,534	49,655	50,187	39,984	54,291	47,459	106,260
Low Price	50.05	42.95	22.34	17.6	15.39	16.05	31.42	29.06	29.77	33	52.6	37.45	33.59	29.42	37.68
EV/Sales	3.35	3.08	2.3	2.41	2.62	3.15	2.94	2.8	4.16	4.32	4.11	3.36	4.6	2.54	4.69
EV/EBITDA	6.6	7	8.8	7.51	9.36	9.31	8.47	8.45	11.46	9.26	11.62	10.55	19.28	5.59	7.85
Price/Earnings	81	12.78	- -	18.53	41.84	- -	- -	54.16	11.39	17.02	42.5	- -	- -	12.74	15.59
Price/Earnings Average	79.57	14.11	-6.44	22.92	49.12	-27.94	-165.64	56.33	9.55	16.45	41.53	-106.05	-14.59	14.64	10.11
Price/Earnings High	97.75	17.79	-9.36	26.86	64.88	-38.92	-185.29	65.71	11.55	20.52	51.61	-159.85	-18.68	20.1	16.6
Price/Earnings Low	67.55	11.82	-4.39	17.25	35.79	-13.56	-146.9	45.42	7.8	9.38	36.04	-69.31	-11.33	10.07	5.88
Price/Book Value	2.28	1.66	1.14	0.92	0.84	1.69	1.9	1.76	1.64	2.08	2.23	1.93	1.64	1.4	3.21
Price/Book Value Average	2.24	1.83	1.61	1.13	0.99	1.64	1.79	1.83	1.37	2.01	2.18	2.35	1.72	1.61	2.08
Price/Book Value High	2.75	2.31	2.35	1.33	1.3	2.28	2.01	2.13	1.66	2.51	2.71	3.54	2.2	2.21	3.42
Price/Book Value Low	1.9	1.53	1.1	0.85	0.72	0.79	1.59	1.47	1.12	1.15	1.89	1.53	1.33	1.11	1.21
Price/Tangible Book Value	2.34	1.7	1.16	0.94	0.85	1.69	1.9	1.77	1.87	2.37	2.55	2.15	1.83	1.54	3.48
Price/Tangible Book Value Average	2.3	1.87	1.65	1.16	1	1.64	1.79	1.84	1.57	2.29	2.49	2.61	1.92	1.77	2.26
Price/Tangible Book Value High	2.82	2.36	2.4	1.36	1.32	2.28	2.01	2.15	1.9	2.85	3.1	3.94	2.45	2.43	3.71
Price/Tangible Book Value Low	1.95	1.57	1.13	0.87	0.73	0.79	1.59	1.48	1.28	1.3	2.16	1.71	1.49	1.22	1.31
Price/Sales	2.86	2.31	1.36	1.38	1.51	2.71	2.71	2.55	3.28	4.19	4.05	3.15	2.95	2.28	4.87
Price/Sales Average	2.81	2.55	1.94	1.71	1.78	2.63	2.56	2.65	2.75	4.05	3.96	3.82	3.08	2.62	3.16
Price/Sales High	3.45	3.22	2.82	2	2.35	3.66	2.86	3.09	3.33	5.05	4.92	5.76	3.95	3.6	5.19
Price/Sales Low	2.39	2.14	1.32	1.29	1.29	1.28	2.27	2.14	2.25	2.31	3.44	2.5	2.39	1.8	1.84
Price/Cash Flow	8.27	9.71	7.44	6.55	4.29	6.5	9.42	10.11	11.14	9.86	11.58	11.64	12.6	6.7	10.69
Price/Cash Flow Average	8.13	10.72	10.57	8.1	5.04	6.31	8.89	10.51	9.35	9.53	11.32	14.13	13.17	7.7	6.93
Price/Cash Flow High	9.98	13.51	15.37	9.49	6.65	8.79	9.94	12.26	11.3	11.89	14.06	21.3	16.87	10.58	11.38
Price/Cash Flow Low	6.9	8.98	7.22	6.1	3.67	3.06	7.88	8.48	7.63	5.43	9.82	9.23	10.22	5.3	4.03
Price/Free Cash Flow Average	4.66	4.58	4.74	4.7	3.13	4.49	6.34	6.74	6.2	7.54	8.18	8.51	6.7	5.03	5.37
Price/Free Cash Flow High	5.73	5.78	6.89	5.51	4.13	6.25	7.09	7.87	7.5	9.41	10.17	12.83	8.58	6.9	8.81
Price/Free Cash Flow Low	3.96	3.84	3.23	3.54	2.28	2.18	5.62	5.44	5.06	4.3	7.1	5.56	5.2	3.46	3.12
EV/Sales Average	3.31	3.32	2.88	2.74	2.9	3.08	2.8	2.91	3.6	4.2	4.02	4.1	4.78	2.88	3.03
EV/Sales High	3.95	3.98	3.75	3.04	3.49	4.11	3.11	3.35	4.24	5.2	4.97	6.04	5.97	3.84	5.03
EV/Sales Low	2.89	2.91	2.27	2.32	2.4	1.73	2.51	2.39	3.05	2.47	3.5	2.78	3.84	2.07	1.73
EV/EBITDA Average	6.52	7.56	11.01	8.56	10.35	9.11	8.06	8.77	9.93	9.02	11.38	12.9	20.05	6.33	5.07
EV/EBITDA High	7.77	9.06	14.34	9.48	12.45	12.16	8.93	10.1	11.67	11.16	14.08	18.98	25.03	8.45	8.41
EV/EBITDA Low	5.69	6.63	8.69	7.24	8.56	5.1	7.23	7.23	8.4	5.3	9.91	8.74	16.1	4.56	2.89
EV/EBIT Average	8.11	9.89	28.92	17.04	29.28	19.67	15.84	17.75	22.26	15.79	24.62	30.45	79.75	9.09	6.23
EV/EBIT High	9.67	11.85	37.65	18.87	35.25	26.27	17.56	20.44	26.18	19.54	30.46	44.81	99.54	12.13	10.33
EV/EBIT Low	7.08	8.67	22.8	14.42	24.24	11.03	14.21	14.62	18.84	9.29	21.45	20.64	64.02	6.55	3.55
Last Price	60.01	46.44	23.03	18.9	17.99	34.07	37.52	34.65	43.45	59.89	62.02	47.2	41.39	37.22	99.85
High Price	72.42	64.62	47.59	27.4	27.9	46.07	39.63	42.04	44.08	72.22	75.31	86.37	55.41	58.72	106.34
Enterprise Value Average	34,298	33,126	24,231	18,715	17,630	20,560	20,676	21,084	35,108	48,334	49,147	48,873	56,461	53,724	68,637
Enterprise Value High	40,894	39,687	31,548	20,722	21,219	27,451	22,916	24,281	41,280	59,809	60,795	71,925	70,472	71,710	113,921
Enterprise Value Low	29,939	29,032	19,107	15,835	14,593	11,526	18,540	17,363	29,717	28,433	42,808	33,132	45,324	38,690	39,151

Shares Outstanding	490	492	493	499	530	530	533	533	808	800	792	793	1,152	1,127	1,089
Diluted Weighted Avg Shares	504	499	498	498	512	531	535	535	736	806	801	795	841	1,148	1,108
Basic Weighted Avg Shares	494	496	498	498	512	531	533	533	735	804	799	794	841	1,146	1,106
Revenue per Share	20.97	20.09	16.88	13.69	11.89	12.57	13.84	13.61	13.25	14.3	15.3	15.01	14.05	16.3	20.5
EBITDA per Share	10.66	8.83	4.41	4.39	3.33	4.25	4.81	4.51	4.81	6.67	5.41	4.77	3.35	7.4	12.25
Operating Income per Share	8.56	6.75	1.68	2.2	1.18	1.97	2.45	2.23	2.15	3.81	2.5	2.02	0.84	5.16	9.97
Basic EPS, GAAP	0.74	3.63	-5.08	1.02	0.43	-1.18	-0.21	0.64	3.82	3.52	1.46	-0.54	-2.97	2.92	6.41
Basic EPS from Cont Ops	2.24	4.41	-5.73	1.23	-0.28	-1.53	-0.13	0.6	4.02	3.27	0.22	-0.5	-2.97	2.89	6.48
Diluted EPS, GAAP	0.73	3.61	-5.08	1.02	0.43	-1.18	-0.21	0.64	3.81	3.51	1.46	-0.54	-2.97	2.92	6.39
Diluted EPS from Cont Ops	2.2	4.38	-5.73	1.23	-0.28	-1.53	-0.13	0.6	4.02	3.26	0.22	-0.5	-2.97	2.89	6.47
Dividend per Share	1	1.4	1.22	0.23	0.1	0.13	0.25	0.56	1.21	1.04	2.2	2.2	1.68	1	1
Cash Flow per Share	7.26	4.78	3.1	2.89	4.19	5.24	3.98	3.43	3.9	6.07	5.36	4.06	3.29	5.55	9.34
Free Cash Flow per Basic Share	1.61	-1.69	-0.72	0.8	1.63	3.11	2.36	1.49	1.91	4.45	3.29	1.37	0.12	2.58	6.6
Cash & Equivalents per Share	3.79	3.35	3.31	4.97	4.5	5.3	6.23	6.46	3.07	7.29	6.41	4.74	2.62	3.23	7.57
Book Value per Share	26.33	28.01	20.28	20.6	21.43	20.21	19.76	19.7	26.51	28.76	27.81	24.41	25.19	26.56	31.1
Tangible Book Value per Share	25.65	27.35	19.82	20.17	21.14	20.21	19.76	19.59	23.2	25.3	24.31	21.92	22.58	24.2	28.66

Newmont Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)