Newmont Corporation Financial Ratios — NGT.TO Stock

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	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

Return on Common Equity (%)	77.49	9.39	41.01	-76.9	27.63	10.24	-32.91	-8.06	27.25	116.22	63.73	24.13	-13.06	- -	- -
Return on Assets (%)	9.5	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
Return on Capital (%)	17.08	-0.85	13.14	- -	8.2	0.35	- -	-1.93	6.25	32.87	25.5	17.98	- -	- -	39.47
Return on Invested Capital (%)	17.38	12.46	10.98	- -	4.16	-0.98	- -	-0.41	3.58	5.38	7.82	0.06	- -	- -	10.46
Gross Margin (%)	53.57	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
EBITDA Margin (%)	54.34	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
Operating Margin (%)	44.43	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
Incremental Operating Margin (%)	64.69	-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
Pretax Margin (%)	41.9	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
Profit Margin (%)	23.87	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
Net Income to Common Margin (%)	23.87	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
Effective Tax Rate (%)	21.42	39.39	28.13	- -	24.85	132.54	- -	105.13	52.3	22.53	22.4	99.1	- -	- -	30.52
Dvd Payout Ratio (%)	6.18	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
Sustainable Growth Rate (%)	72.7	6.68	29.59	-91.95	20.37	19.58	-34.87	-24.41	4.34	82.18	43.21	80.15	-80.33	- -	- -

Credit (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Total Debt	4,441	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
ST Debt	259	689	10	595	166	9	566	4	653	128	657	193	96	2,037	1,031
LT Debt	4,182	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
Total Debt/EBITDA	0.86	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
Net Debt/EBITDA	0.07	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
Total Debt/EBIT	1.05	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
Net Debt/EBIT	0.09	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
EBITDA to Interest Expense	18.58	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
EBITDA-CapEx/Interest Expense	13.56	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
EBIT to Interest Expense	15.19	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
Interest Expense	279	244	249	303	330	297	273	241	207	301	308	274	227	243	375
Common Equity/Total Assets	15.42	14.69	16.7	6.65	8.19	8.98	7.44	6.13	5.98	8.98	12.78	10.78	5.7	-2.06	0.87
Long-Term Debt/Equity (%)	26.61	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
Long-Term Debt/Capital (%)	38.83	32.87	43.59	54.41	56.34	52.92	55.22	64.32	55.43	58.99	47	58.1	70.96	87.33	82.32
Long-Term Debt/Total Assets (%)	16.3	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
Total Debt/Equity (%)	28.26	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
Total Debt/Capital (%)	41.23	39.12	43.66	59.68	57.79	53	62.93	64.38	65.46	60.1	52.11	59.93	72.09	111.38	93.01
Total Debt/Total Assets (%)	17.31	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
Net Debt to Equity	2.45	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
Net Debt/Capital (%)	5.73	25.77	36.79	52.91	46.54	41.63	40.4	25.56	20.79	42.1	6.71	11.95	47.86	107.35	80.59
EBITDA	5,184	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
EBITDA-CapEx	3,782	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
Operating Income (Loss)	4,239	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

Liquidity (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Cash Ratio	1.52	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
Current Ratio	2.64	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
Quick Ratio	1.76	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	0.62
CFO/Avg Current Liab	1.25	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
Common Equity/Total Assets	15.42	14.69	16.7	6.65	8.19	8.98	7.44	6.13	5.98	8.98	12.78	10.78	5.7	-2.06	0.87
Long-Term Debt/Equity (%)	26.61	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
Long-Term Debt/Capital (%)	38.83	32.87	43.59	54.41	56.34	52.92	55.22	64.32	55.43	58.99	47	58.1	70.96	87.33	82.32
Long-Term Debt/Total Assets (%)	16.3	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
Total Debt/Equity (%)	28.26	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
Total Debt/Capital (%)	41.23	39.12	43.66	59.68	57.79	53	62.93	64.38	65.46	60.1	52.11	59.93	72.09	111.38	93.01
Total Debt/Total Assets (%)	17.31	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
CFO/Total Liabilities	31.84	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
CFO/CapEx	2.26	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
Altman's Z-Score	1.32	1.18	1.03	0.61	0.65	0.57	0.7	0.81	0.77	1.68	2.48	2.33	1.79	1	1.76

Working Capital (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Accounts Receivable Turnover	18.71	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
Days Sales Outstanding	19.51	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
Inventory Turnover	4.08	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
Days Inventory Outstanding	89.46	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
Accounts Payable Turnover	11.68	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
Accounts Payable Turnover Days	31.24	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
Cash Conversion Cycle	77.73	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
Inventory to Cash Days	-69.94	-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
Inventories	1,275	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
Raw Materials	1,133	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
Work In Process	142	159	143	97	127	115	130	131	104	189	148	132	123	160	118
Finished Goods	- -	12	31	26	12	10	29	49	26	74	103	71	59	122	76
Other Inventory	- -	796	1,183	679	606	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	31,318	47,159	48,615	36,685	33,954	42,621
- Cash & Cash Equivalents	4,056	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
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2,371	2,875	3,175	2,916	2,815	2,942	1,153	984	1,010	997	871	-161	179	178	181
+ Total Debt	4,441	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
Enterprise Value	2,643	5,334	7,826	8,023	6,985	6,423	2,956	1,728	1,826	36,744	48,902	49,682	39,239	40,543	48,134
Total Capital	10,770	11,024	14,426	11,293	11,501	11,062	7,333	6,314	6,509	11,495	12,862	10,515	8,506	8,472	9,646
Total Debt/Capital (%)	41.23	39.12	43.66	59.68	57.79	53	62.93	64.38	65.46	60.1	52.11	59.93	72.09	111.38	93.01
Total Debt / EV	1.68	0.81	0.8	0.84	0.95	0.91	1.56	2.35	2.33	0.19	0.14	0.13	0.16	0.23	0.19
EV/Sales	0.28	0.51	0.79	0.95	1.02	1.06	0.44	0.23	0.25	3.77	4.25	4.06	3.29	3.43	2.58
EV/EBITDA	0.51	1.01	1.79	3.65	3.2	3.77	1.31	0.67	0.76	10.39	9.12	11.5	10.35	14.4	5.67
EV/EBIT	0.62	1.26	2.34	9.57	6.36	10.67	2.83	1.32	1.54	23.3	15.98	24.89	24.45	57.26	8.14
EV/Cash Flow to Firm	0.78	1.43	3.07	4.5	4.14	3.14	0.78	0.82	0.95	11.86	9.55	11.6	7.17	13.21	7.27
EV/Free Cash Flow to Firm	0.55	0.82	1.36	2.18	2.56	1.91	0.6	0.58	0.62	8.05	7.61	8.37	5.16	7.07	4.8
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	31,370	47,277	48,737	36,731	33,954	42,695
Diluted Enterprise Value	2,756	5,428	7,912	8,101	7,058	6,442	3,012	1,790	1,874	37,033	49,310	49,886	40,165	40,566	48,229
EV per Share	5.37	10.8	15.78	16.1	14.02	12.55	5.56	3.24	3.43	49.99	60.82	62.18	49.42	48.21	42
TTM Sales	9,540	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
TTM EBITDA	5,184	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
TTM Operating Income	4,239	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
TTM Cash Flow to Firm	3,386	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
TTM Free Cash Flow to Firm	4,788	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

Multiples (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.25	7.65	8.22	6.86	6.25	4.37
EV/EBIT	0.62	1.26	2.34	9.57	6.36	10.67	2.83	1.32	1.54	23.3	15.98	24.89	24.45	57.26	8.14
Enterprise Value	2,643	5,334	7,826	8,023	6,985	6,423	2,956	1,728	1,826	36,744	48,902	49,682	39,239	40,543	48,134
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.78	31.42	52.6	37.39	33.69	29.43
EV/Sales	0.28	0.51	0.79	0.95	1.02	1.06	0.44	0.23	0.25	3.77	4.25	4.06	3.29	3.43	2.58
EV/EBITDA	0.51	1.01	1.79	3.65	3.2	3.77	1.31	0.67	0.76	10.39	9.12	11.5	10.35	14.4	5.67
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.17	16.67	41.69	- -	- -	12.73
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.59	16.08	40.73	-104.24	-14.21	14.43
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.57	20.48	51.36	-159.89	-19.19	20.1
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.8	8.93	36.04	-69.2	-11.36	10.07
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.73	8.92	11.11	16.71	-29.73	86.45
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.5	8.6	10.86	20.37	-31.02	98.02
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.04	10.95	13.69	31.25	-41.91	136.51
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.1	4.78	9.61	13.52	-24.81	68.4
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.59	2.23	2.55	2.09	1.3	1.55
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.36	2.16	2.49	2.55	1.35	1.76
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.64	2.74	3.14	3.91	1.83	2.45
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.11	1.2	2.2	1.69	1.08	1.23
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.22	4.1	3.98	3.08	2.87	2.28
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.76	3.96	3.89	3.75	3	2.59
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.33	5.04	4.9	5.76	4.05	3.6
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.25	2.2	3.44	2.49	2.4	1.81
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.93	9.66	11.36	11.39	12.29	6.7
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.39	9.32	11.1	13.89	12.82	7.59
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.32	11.87	13.99	21.3	17.32	10.58
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.64	5.17	9.82	9.22	10.25	5.3
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.23	7.38	8.03	8.37	6.53	4.96
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.51	9.39	10.12	12.84	8.82	6.9
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.06	4.09	7.1	5.55	5.22	3.46
EV/Sales Average	0.29	0.52	0.79	0.96	1.04	1.06	0.45	0.24	0.26	3.34	4.13	3.98	4.04	3.56	2.88
EV/Sales High	0.29	0.52	0.79	0.96	1.04	1.06	0.45	0.24	0.26	3.91	5.22	4.99	6.05	4.61	3.9
EV/Sales Low	0.29	0.52	0.79	0.96	1.04	1.06	0.45	0.24	0.26	2.83	2.37	3.53	2.78	2.96	2.1
EV/EBITDA Average	0.53	1.03	1.81	3.68	3.23	3.78	1.33	0.7	0.78	9.21	8.87	11.26	12.7	14.93	6.35
EV/EBITDA High	0.53	1.03	1.81	3.68	3.23	3.78	1.33	0.7	0.78	10.77	11.19	14.13	19	19.34	8.58
EV/EBITDA Low	0.53	1.03	1.81	3.68	3.23	3.78	1.33	0.7	0.78	7.79	5.09	10	8.74	12.41	4.63
EV/EBIT Average	0.65	1.28	2.36	9.67	6.43	10.7	2.88	1.37	1.58	20.65	15.53	24.37	30	59.38	9.11
EV/EBIT High	0.65	1.28	2.36	9.67	6.43	10.7	2.88	1.37	1.58	24.16	19.59	30.58	44.88	76.94	12.32
EV/EBIT Low	0.65	1.28	2.36	9.67	6.43	10.7	2.88	1.37	1.58	17.47	8.92	21.63	20.64	49.35	6.64
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.61	58.66	60.84	46.2	40.37	37.19
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.14	72.06	74.95	86.39	56.91	58.72
Enterprise Value Average	2,756	5,428	7,912	8,101	7,058	6,442	3,012	1,790	1,874	32,571	47,528	48,636	48,152	42,040	53,859
Enterprise Value High	2,756	5,428	7,912	8,101	7,058	6,442	3,012	1,790	1,874	38,106	59,968	61,033	72,028	54,473	72,833
Enterprise Value Low	2,756	5,428	7,912	8,101	7,058	6,442	3,012	1,790	1,874	27,549	27,291	43,177	33,120	34,942	39,257

Shares Outstanding	487	490	492	493	499	530	530	533	533	808	800	792	793	1,152	1,127
Diluted Weighted Avg Shares	500	504	499	498	498	512	531	535	535	736	806	801	795	841	1,148
Basic Weighted Avg Shares	492	494	496	498	498	512	531	533	533	735	804	799	794	841	1,146
Revenue per Share	19.39	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
EBITDA per Share	10.54	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
Operating Income per Share	8.62	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
Basic EPS, GAAP	4.63	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
Basic EPS from Cont Ops	6.39	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
Diluted EPS, GAAP	4.55	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
Diluted EPS from Cont Ops	6.29	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
Dividend per Share	0.5	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
Cash Flow per Share	6.44	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
Free Cash Flow per Basic Share	3.59	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
Cash & Equivalents per Share	8.47	3.75	3.32	3.28	4.97	4.66	5.29	6.23	6.46	3.37	7.25	6.35	4.73	3.6	3.18
Book Value per Share	8.04	7.77	9.99	3.28	4.1	4.41	2.95	2.37	2.32	4.88	6.58	5.47	2.76	-1.36	0.43
Tangible Book Value per Share	31.38	31.25	33.52	25.44	25.85	27.64	22.35	21.61	21.49	26.86	26.25	23.89	22.12	31.16	23.95

Newmont Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)