Adjusted Financial Ratios (Summary)
Newmont Corp., Financial Ratios: Reported vs. Adjusted
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
The financial performance over the five-year period ending December 31, 2023, is characterized by a severe decline in profitability and operational efficiency, contrasted by a relatively stable capital structure and solvency profile.
- Operational Efficiency
- The adjusted total asset turnover showed a gradual improvement from 0.25 in 2019 to a peak of 0.31 in 2022. However, this trend reversed sharply in 2023, falling to 0.21, the lowest level in the observed period, indicating a diminished capacity to generate revenue from the asset base.
- Solvency and Leverage
- Debt levels remained consistent throughout the period. The adjusted debt to equity ratio moved from 0.28 in 2019 to 0.30 in 2023, while the adjusted debt to capital ratio saw a marginal increase from 0.22 to 0.23. Adjusted financial leverage peaked in 2022 at 1.81 before settling at 1.73 in 2023, suggesting that the company maintained a controlled approach to its debt obligations despite declining earnings.
- Profitability and Returns
- A significant downward trajectory is evident in all profitability metrics. The adjusted net profit margin collapsed from 33.97% in 2019 to -22.12% in 2023, with the transition to negative territory occurring in 2022. This erosion of margins is directly reflected in the returns on equity and assets. Adjusted ROE declined from 13.63% in 2019 to -8.19% in 2023, and adjusted ROA fell from 8.39% in 2019 to -4.73% in 2023. The transition from positive to negative returns occurred between 2021 and 2022, signaling a fundamental shift in the company's ability to generate profit for shareholders and from its total assets.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Adjusted Total Asset Turnover
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 2023 Calculation
Total asset turnover = Sales ÷ Total assets
= 11,812 ÷ 55,506 = 0.21
2 Adjusted total assets. See details »
3 2023 Calculation
Adjusted total asset turnover = Sales ÷ Adjusted total assets
= 11,812 ÷ 55,238 = 0.21
The adjusted total asset turnover exhibits a trajectory of growth followed by a sharp contraction over the five-year period ending December 31, 2023. From 2019 to 2022, asset efficiency improved steadily, with the ratio climbing from 0.25 to a peak of 0.31. However, this trend reversed in 2023, with the ratio falling to 0.21, the lowest level observed in the analyzed period.
- Revenue and Asset Relationship (2019-2022)
- During this interval, sales increased from US$ 9,740 million in 2019 to a peak of US$ 12,222 million in 2021. This revenue growth occurred while the total asset base remained relatively stable, peaking at US$ 41,369 million in 2020 before trending downward to US$ 38,482 million by 2022. The combination of rising sales and a stabilizing asset base drove the steady increase in the adjusted total asset turnover ratio, indicating enhanced operational efficiency.
- Asset Expansion and Efficiency Decline (2023)
- A significant shift is observed in 2023, characterized by a substantial increase in adjusted total assets, which rose from US$ 38,309 million to US$ 55,238 million. During the same period, sales experienced a marginal decline to US$ 11,812 million. The rapid expansion of the asset base without a corresponding increase in revenue resulted in the adjusted total asset turnover ratio dropping sharply to 0.21, signaling a decline in the efficiency of assets used to generate sales.
- Comparison of Reported and Adjusted Ratios
- The difference between the reported total asset turnover and the adjusted total asset turnover is negligible across all years. Adjusted total assets consistently align closely with reported total assets, resulting in turnover ratios that are nearly identical. This suggests that the adjustments applied to the asset figures did not materially alter the interpretation of the company's asset utilization efficiency.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Adjusted Debt to Equity
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 2023 Calculation
Debt to equity = Total debt ÷ Total Newmont stockholders’ equity
= 9,436 ÷ 29,027 = 0.33
2 Adjusted total debt. See details »
3 Adjusted total equity. See details »
4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted total equity
= 9,541 ÷ 31,924 = 0.30
The organization's leverage profile exhibited a period of gradual deleveraging from 2019 through 2022, followed by a significant expansion of both liabilities and equity in 2023. Despite substantial fluctuations in the absolute values of debt and equity, the resulting leverage ratios remained remarkably stable over the five-year period.
- Debt Obligations Trends
- A consistent downward trend in debt was observed between 2019 and 2022, with adjusted total debt declining from US$ 6,909 million to US$ 6,248 million. This trend reversed sharply in 2023, as adjusted total debt increased to US$ 9,541 million, representing a significant increase in nominal borrowing.
- Equity Position Analysis
- Adjusted total equity experienced moderate volatility between 2019 and 2022, reaching a period low of US$ 21,169 million in 2022. A substantial increase occurred in 2023, with adjusted total equity rising to US$ 31,924 million. The scale of this equity increase offset the concurrent rise in total debt.
- Adjusted Debt to Equity Ratio Performance
- The adjusted debt to equity ratio demonstrated high stability, fluctuating within a narrow range between 0.27 and 0.30. The ratio dipped to its lowest point of 0.27 in 2020 and 2021 before returning to 0.30 in 2023. This stability indicates that the organization maintained a consistent capital structure strategy, ensuring that any increase in debt was proportional to its equity base.
- Comparison of Reported and Adjusted Metrics
- A systematic variance exists between reported and adjusted leverage metrics. The adjusted debt to equity ratio remained consistently lower than the reported debt to equity ratio across all five years. This indicates that the adjustments applied to both debt and equity figures provide a more favorable representation of the entity's financial leverage than the standard reported figures.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Adjusted Debt to Capital
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 9,436 ÷ 38,463 = 0.25
2 Adjusted total debt. See details »
3 Adjusted total capital. See details »
4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 9,541 ÷ 41,465 = 0.23
The analysis of the capital structure reveals a period of gradual deleveraging followed by a significant expansion of both debt and capital in 2023. Despite substantial changes in absolute values, the overall leverage ratios remained remarkably stable over the five-year period.
- Debt Trends
- Total debt exhibited a consistent downward trend from 2019 to 2022, decreasing from US$ 6,834 million to US$ 6,132 million. This trend reversed sharply in 2023, with total debt increasing to US$ 9,436 million. Adjusted total debt followed a nearly identical pattern, peaking at US$ 9,541 million in the final year of the period.
- Capitalization Trends
- Total capital fluctuated moderately between 2019 and 2022, reaching a low of US$ 25,486 million in 2022. In 2023, there was a substantial increase in the capital base, with total capital rising to US$ 38,463 million and adjusted total capital reaching US$ 41,465 million.
- Debt to Capital Ratio Stability
- The reported debt to capital ratio remained tightly constrained between 0.22 and 0.25. The adjusted debt to capital ratio demonstrated even greater consistency, hovering between 0.21 and 0.23. This suggests that the increase in debt during 2023 was matched by a proportional increase in total capital, thereby maintaining a constant leverage profile.
- Comparative Ratio Analysis
- A consistent variance is observed between the reported and adjusted ratios. The adjusted debt to capital ratio remained systematically lower than the reported ratio throughout the period, indicating that the adjustments applied to the total debt and capital figures serve to slightly lower the perceived leverage of the organization.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Adjusted Financial Leverage
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 2023 Calculation
Financial leverage = Total assets ÷ Total Newmont stockholders’ equity
= 55,506 ÷ 29,027 = 1.91
2 Adjusted total assets. See details »
3 Adjusted total equity. See details »
4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted total equity
= 55,238 ÷ 31,924 = 1.73
An analysis of the financial leverage from 2019 to 2023 reveals a period of relative stability followed by a significant expansion of the balance sheet in the final year of the period. The adjusted financial leverage consistently remains lower than the reported leverage, indicating that the adjustments applied to total assets and equity present a more conservative risk profile regarding the company's capital structure.
- Balance Sheet Expansion
- Total assets remained relatively stable between 2019 and 2022, fluctuating between 38.5 billion and 41.4 billion US dollars. A substantial increase occurred by December 31, 2023, with total assets rising to 55.5 billion US dollars. A similar trajectory is observed in stockholders' equity, which grew from 19.4 billion US dollars in 2022 to 29.0 billion US dollars in 2023.
- Comparison of Reported and Adjusted Leverage
- The reported financial leverage ratio fluctuated between 1.80 and 1.99 over the five-year period. In contrast, the adjusted financial leverage ratio remained consistently lower, ranging from 1.60 to 1.81. This variance is primarily attributed to the adjusted total equity being consistently higher than the reported equity, which mathematically lowers the leverage ratio.
- Leverage Ratio Trends
- Adjusted financial leverage showed a progressive upward trend from 2020 (1.60) to a peak in 2022 (1.81), suggesting an increase in the proportion of debt relative to equity. However, this trend reversed in 2023, with the ratio declining to 1.73. This reduction, coinciding with the sharp increase in both adjusted assets and adjusted equity, indicates that the growth in the equity base outpaced the growth in liabilities during the final year.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Adjusted Net Profit Margin
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 2023 Calculation
Net profit margin = 100 × Net income (loss) attributable to Newmont stockholders ÷ Sales
= 100 × -2,494 ÷ 11,812 = -21.11%
2 Adjusted net income (loss). See details »
3 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Sales
= 100 × -2,613 ÷ 11,812 = -22.12%
A severe deterioration in profitability is observed over the five-year period ending December 31, 2023. While revenue remained relatively stable, both reported and adjusted net profit margins transitioned from high positive percentages to significant negative values, indicating a substantial increase in costs or losses relative to sales.
- Revenue Trends
- Sales exhibited a growth trend in the early part of the period, rising from 9.74 billion USD in 2019 to a peak of 12.22 billion USD in 2021. Following this peak, revenue remained relatively consistent, ending at 11.81 billion USD in 2023. The stability of the top line suggests that the decline in profitability is not attributable to a loss of market revenue.
- Adjusted Net Income Performance
- Adjusted net income experienced a precipitous decline, falling from 3.31 billion USD in 2019 to a near-breakeven point of 150 million USD in 2021. The trend accelerated into negative territory, with an adjusted loss of 515 million USD in 2022 and a substantial loss of 2.61 billion USD in 2023.
- Adjusted Net Profit Margin Analysis
- The adjusted net profit margin shows a consistent and steep downward trajectory. Starting at a robust 33.97% in 2019, the margin contracted to 21.35% in 2020 and collapsed to 1.23% by 2021. The margin turned negative in 2022 (-4.32%) and reached -22.12% by the end of 2023, reflecting a total margin erosion of approximately 56 percentage points over the analyzed period.
- Comparison Between Reported and Adjusted Margins
- In 2019, the adjusted net profit margin was higher than the reported margin (33.97% versus 28.80%). However, by 2023, the adjusted margin became more negative than the reported margin (-22.12% versus -21.11%). This indicates that the adjustments made to the net income had a positive impact on profitability in the early years but contributed to a deeper reflected loss in the final year of the sequence.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Adjusted Return on Equity (ROE)
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 2023 Calculation
ROE = 100 × Net income (loss) attributable to Newmont stockholders ÷ Total Newmont stockholders’ equity
= 100 × -2,494 ÷ 29,027 = -8.59%
2 Adjusted net income (loss). See details »
3 Adjusted total equity. See details »
4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted total equity
= 100 × -2,613 ÷ 31,924 = -8.19%
A significant downward trajectory in profitability and capital efficiency is evident between 2019 and 2023. The transition from positive to negative returns indicates a period of substantial financial volatility affecting the organization's ability to generate returns on stockholder investments.
- Adjusted Net Income Performance
- Adjusted net income experienced a consistent and severe decline, falling from 3,309 million USD in 2019 to a deficit of 2,613 million USD by 2023. The most substantial collapse in earnings occurred between 2021 and 2023, moving from a marginal profit of 150 million USD to significant losses.
- Adjusted Return on Equity (ROE) Trends
- The adjusted ROE reflects a sharp contraction, decreasing from 13.63% in 2019 to -8.19% in 2023. A critical inflection point is observed between 2020 and 2021, where the ratio plummeted from 9.58% to 0.63%, eventually entering negative territory in 2022 and further deteriorating in 2023.
- Equity Base Dynamics
- Adjusted total equity exhibited volatility, with a general decline from 2019 to 2022, followed by a sharp increase to 31,924 million USD in 2023. This expansion of the equity base during a period of net losses suggests that the decline in ROE was compounded by a larger denominator, further depressing the return percentage in the final year of the period.
- Comparison of Reported and Adjusted Metrics
- Adjusted ROE remained marginally higher than reported ROE throughout the majority of the period. In 2019, the adjusted figure was 13.63% compared to a reported 13.10%. By 2023, both metrics converged toward similar negative values, with adjusted ROE at -8.19% and reported ROE at -8.59%, indicating that adjustments provided minimal relief to the overall negative trend in the latter years.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Adjusted Return on Assets (ROA)
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 2023 Calculation
ROA = 100 × Net income (loss) attributable to Newmont stockholders ÷ Total assets
= 100 × -2,494 ÷ 55,506 = -4.49%
2 Adjusted net income (loss). See details »
3 Adjusted total assets. See details »
4 2023 Calculation
Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × -2,613 ÷ 55,238 = -4.73%
A consistent downward trajectory in profitability and asset utilization efficiency is observed between 2019 and 2023. The transition from positive returns to significant negative values indicates a substantial deterioration in the operational capacity to generate earnings from the asset base over the analyzed period.
- Adjusted Net Income Trends
- Adjusted net income experienced a precipitous decline, falling from 3,309 million US dollars in 2019 to a deficit of 2,613 million US dollars by 2023. The most significant erosion occurred between 2020 and 2021, followed by a transition into negative territory starting in 2022.
- Asset Base Expansion
- Adjusted total assets remained relatively stable from 2019 through 2022, oscillating between approximately 38 billion and 41 billion US dollars. A sharp increase is noted in 2023, where assets climbed to 55,238 million US dollars, marking a substantial expansion of the balance sheet.
- Adjusted Return on Assets (ROA) Performance
- The Adjusted ROA demonstrates a continuous and accelerating decline. The ratio began at 8.39% in 2019 and dropped to 5.98% in 2020. By 2021, the return nearly neutralized at 0.37%, before falling to -1.34% in 2022 and reaching a period low of -4.73% in 2023.
The correlation between plummeting adjusted net income and a rapidly expanding asset base in 2023 has intensified the negative Adjusted ROA. This pattern suggests that the significant increase in total assets has not yet contributed to profitability, thereby exacerbating the decline in asset efficiency.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?