Stock Analysis on Net
Stock Analysis on Net

Newmont Corp. (NYSE:NEM)

This company has been moved to the archive! The financial data has not been updated since April 29, 2024.

Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
Quarterly Data

Newmont Corp., common-size consolidated balance sheet: liabilities and stockholders’ equity (quarterly data)

Microsoft Excel
Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Accounts payable 1.26 1.73 1.71 1.48 1.69 1.64 1.46 1.47 1.23 1.28 1.25 1.24 1.09 1.19 1.03 1.19 1.28 1.35 1.31 1.24 1.37
Employee-related benefits 0.75 0.99 0.91 0.82 0.79 1.04 0.86 1.19 0.92 0.95 0.87 0.73 0.64 0.92 0.83 0.72 0.63 0.90 0.87 0.92 1.10
Income and mining taxes payable 0.25 0.16 0.38 0.41 0.56 0.52 0.44 0.45 0.68 0.95 0.77 0.82 1.11 1.59 0.79 0.51 0.43 0.41 0.32 0.33 0.46
Current finance lease and other financing obligations 0.18 0.21 0.25 0.25 0.25 0.25 0.24 0.25 0.26 0.26 0.27 0.27 0.27 0.26 0.25 0.25 0.23 0.25 0.24 0.24 0.28
Current debt 0.00 3.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.21 1.23 1.21 2.54 1.33 1.36 1.38 0.22 0.00 1.54 1.69 3.00
Other current liabilities 3.22 4.26 4.14 4.10 3.89 4.16 2.94 2.82 2.96 2.89 2.64 2.59 2.84 2.86 2.40 1.91 2.12 2.20 2.13 2.43 2.48
Current liabilities held for sale 4.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.86 0.00 0.00 0.00
Current liabilities 9.91% 10.81% 7.37% 7.06% 7.17% 7.60% 5.94% 6.18% 6.06% 6.54% 7.02% 6.85% 8.47% 8.14% 6.67% 5.96% 4.92% 5.97% 6.41% 6.86% 8.69%
Non-current debt 16.14 12.52 14.64 14.62 14.52 14.48 14.23 14.03 13.95 13.72 12.52 12.26 12.15 13.25 13.51 13.73 15.19 15.35 15.06 14.80 16.38
Non-current finance lease and other financing obligations 0.79 0.81 1.10 1.16 1.18 1.21 1.19 1.28 1.35 1.34 1.38 1.39 1.40 1.37 1.35 1.38 1.34 1.49 1.47 1.57 1.28
Reclamation and remediation liabilities 12.02 14.71 17.63 17.32 17.21 17.09 14.88 14.72 14.65 14.39 9.88 9.48 9.35 9.23 8.69 8.90 8.87 8.67 8.44 8.57 11.97
Deferred income tax liabilities 5.59 5.38 4.45 4.71 4.69 4.70 4.76 4.98 5.12 5.29 5.61 5.50 4.97 5.01 5.90 5.70 5.79 6.02 7.27 6.65 2.94
Employee-related benefits 1.10 1.18 1.04 1.05 1.03 0.89 0.93 0.93 0.94 1.08 1.21 1.26 1.23 1.19 1.29 1.14 1.10 1.12 1.11 1.17 1.99
Silver streaming agreement 1.36 1.40 2.07 2.06 2.10 2.15 2.17 2.19 2.23 2.24 2.32 2.31 2.33 2.40 2.50 2.60 2.62 2.65 2.62 2.63 0.00
Other non-current liabilities 0.54 0.57 1.13 1.12 1.14 1.12 1.23 1.27 1.50 1.50 1.66 1.71 1.67 1.69 1.85 3.00 2.80 2.65 2.45 2.66 1.58
Non-current liabilities 37.55% 36.58% 42.05% 42.02% 41.86% 41.64% 39.39% 39.41% 39.75% 39.56% 34.57% 33.92% 33.10% 34.13% 35.09% 36.44% 37.70% 37.95% 38.44% 38.06% 36.14%
Total liabilities 47.46% 47.38% 49.43% 49.09% 49.03% 49.24% 45.33% 45.58% 45.80% 46.11% 41.59% 40.77% 41.57% 42.28% 41.75% 42.41% 42.62% 43.92% 44.84% 44.92% 44.83%
Contingently redeemable noncontrolling interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.12 0.12 0.08 0.08 0.08 0.11 0.11 0.11 0.12 0.12 0.13 0.23
Common stock 3.35 3.34 3.36 3.36 3.34 3.32 3.27 3.22 3.20 3.15 3.22 3.16 3.14 3.11 3.19 3.24 3.25 3.25 3.23 3.56 4.12
Treasury stock -0.50 -0.48 -0.69 -0.68 -0.68 -0.62 -0.61 -0.59 -0.59 -0.49 -0.50 -0.48 -0.48 -0.41 -0.41 -0.40 -0.39 -0.30 -0.29 -0.31 -0.52
Additional paid-in capital 55.00 54.80 45.75 45.65 45.31 45.14 44.33 43.67 43.37 44.33 45.35 44.51 44.12 43.76 44.77 45.46 45.54 45.57 45.29 49.84 46.13
Accumulated other comprehensive income (loss) -0.03 0.03 0.02 0.03 0.06 0.08 -0.02 -0.03 -0.03 -0.33 -0.48 -0.49 -0.50 -0.52 -0.60 -0.62 -0.63 -0.66 -0.65 -0.69 -1.29
Retained earnings (accumulated deficit) -5.62 -5.40 1.64 2.06 2.47 2.38 7.23 7.70 7.78 7.64 9.38 10.43 10.03 9.67 8.93 7.49 7.17 5.73 4.99 -0.07 1.84
Total Newmont stockholders’ equity 52.21% 52.30% 50.08% 50.42% 50.50% 50.29% 54.21% 53.97% 53.74% 54.29% 56.97% 57.13% 56.32% 55.62% 55.88% 55.17% 54.93% 53.58% 52.57% 52.33% 50.28%
Noncontrolling interests 0.33 0.32 0.49 0.50 0.47 0.47 0.46 0.45 0.46 -0.52 1.32 2.02 2.02 2.02 2.26 2.32 2.34 2.38 2.47 2.63 4.66
Total equity 52.54% 52.62% 50.57% 50.91% 50.97% 50.76% 54.67% 54.42% 54.20% 53.77% 58.29% 59.15% 58.34% 57.64% 58.14% 57.49% 57.27% 55.96% 55.04% 54.95% 54.94%
Total liabilities and equity 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%

Based on: 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).

The capital structure reflects a relatively stable balance between liabilities and equity, with total liabilities generally oscillating between 40% and 49% of the total balance sheet. A gradual increase in the proportion of total liabilities is observed from 2019 through 2023, peaking at 49.43% in September 2023 before moderating to 47.46% by March 2024.

Current Liability Trends
Current liabilities have remained a small fraction of the total balance sheet, typically ranging from 5% to 8%. However, a notable increase is evident in the latter part of the period, with current liabilities reaching 10.81% in December 2023. This spike is partially attributed to a rise in current debt, which reached 3.46% in December 2023, and an increase in other current liabilities, which trended upward from approximately 2.5% in 2019 to 4.26% by December 2023. Additionally, the appearance of current liabilities held for sale at 4.25% in March 2024 indicates a strategic shift in asset management or divestiture activity.
Non-Current Obligation Dynamics
Non-current liabilities represent the largest portion of the company's obligations. Non-current debt has remained consistently significant, fluctuating between 12% and 16%. A prominent trend is observed in reclamation and remediation liabilities, which grew from 11.97% in March 2019 to a peak of 17.63% in September 2023, before sharply declining to 12.02% by March 2024. This volatility suggests periodic re-evaluations of environmental obligations or significant settlement events. Conversely, the silver streaming agreement shows a steady long-term decline, moving from 2.63% in June 2019 to 1.36% by March 2024, indicating the gradual amortization of this obligation.
Equity Composition and Stability
Total equity has shifted from a peak of 59.15% in June 2021 to 52.54% by March 2024. The internal composition of equity has undergone a significant transformation. Retained earnings exhibited a strong growth trend, peaking at 10.43% in June 2021, before experiencing a severe decline into negative territory, reaching -5.62% by March 2024. This suggests a transition from profit accumulation to potential losses or aggressive capital return programs. To offset this, additional paid-in capital increased sharply in late 2023, rising from 45.75% in September 2023 to 55.00% by March 2024, indicating a reliance on external equity financing or capital contributions to maintain the solvency ratio.
Overall Solvency Profile
The overall solvency profile remains robust, as total equity continues to exceed total liabilities throughout the analyzed period. The shift toward higher additional paid-in capital and the emergence of a retained earnings deficit suggest a change in how the balance sheet is funded, moving away from internally generated surpluses toward contributed capital, while long-term debt and environmental liabilities remain the primary drivers of the liability side.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?