image
Pan American Silver Corp. PAAS
Basic Materials - Silver - NASDAQ - CA
Watchlist
$ 23.82
-0.042 %
$ 8.63 B
Market Cap
76.84
P/E
INCOME STATEMENT
2.82 B REVENUE
21.71%
Growth Rates
1Year 21.71%
3Years 19.96%
5Years 15.85%
7Years 19.36%
10Years 14.13%
531 M OPERATING INCOME
1292.91%
Growth Rates
1Year 1292.91%
3Years 18.26%
5Years 25.20%
7Years 15.95%
10Years 11.00%
113 M NET INCOME
207.44%
Growth Rates
1Year 207.44%
3Years 4.57%
5Years 0.26%
7Years -1.29%
10Years 8.24%
EFFICIENCY
Earnings Waterfall Pan American Silver Corp.
image
Revenue 2.82 B
Cost Of Revenue 2.27 B
Gross Profit 548 M
Operating Expenses 17.8 M
Operating Income 531 M
Other Expenses 418 M
Net Income 113 M

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995
REVENUE
Revenue 2 818.9 2 316.1 1 494.7 1 632.8 1 338.8 1 350.8 784.5 816.8 774.8 674.7 751.9 824.5 928.6 855.3 632.0 454.8 338.6 301.1 255.4 122.4 928.9 45.1 45.1 37.3 29.9 26.9 30.2 27.8 27.6 6.2
GROSS PROFIT
Cost Of Revenue 2 270.4 2 101.5 1 446.4 1 264.8 978.6 1 121.5 683.6 648.1 575.9 706.8 743.9 693.0 617.2 473.9 416.7 255.6 193.5 171.2 132.6 91.3 73.0 42.3 44.4 41.5 28.4 28.9 31.7 28.1 28.2 0
Gross Profit 548.5 214.6 48.4 367.9 360.2 229.3 100.9 168.8 198.9 (32.1) 8.1 131.5 311.4 381.4 215.3 199.2 145.1 129.9 122.8 31.1 855.9 2.8 0.7 (4.2) 1.6 (2.0) (1.6) (0.3) (0.6) 6.2
OPERATING INCOME
Operating Expenses 17.8 176.5 111.6 85.1 175.9 72.0 37.4 46.7 33.5 34.7 32.4 24.8 52.2 18.3 24.8 20.1 85.6 41.4 26.7 20.0 18.4 9.3 7.4 6.5 5.1 4.5 4.6 3.6 2.3 0
Selling, General and Administrative Expenses 69.8 61.4 29.0 34.9 36.4 31.8 22.6 21.4 23.7 18.0 17.9 17.6 20.8 18.3 20.0 15.8 10.4 12.4 9.2 6.9 7.6 5.9 2.6 2.1 2.6 2.2 2.6 1.6 1.1 0
Research and Development Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 530.7 38.1 (20.5) 320.9 209.1 172.5 42.7 188.3 184.5 (230.0) (632.8) (438.6) 158.7 372.6 190.5 95.9 59.5 88.5 96.1 (18.6) 835.0 (6.5) (33.9) (10.6) (46.3) (6.5) (7.4) (3.8) (3.4) 6.2
PRE-TAX INCOME
Interest Income Expense 47.6 58.2 7.3 3.7 9.2 29.3 8.1 7.2 9.6 8.5 5.2 10.3 7.7 6.2 2.1 4.3 1.0 0 12.4 35.5 814.8 0 26.2 0 42.7 0.4 0 0 0 0
Total Other Income (99.0) (96.9) (280.5) (75.9) 42.0 10.0 (9.5) 61.5 (8.2) (171.1) (610.9) (521.6) (63.0) 98.7 (84.6) 2.9 (9.7) 23.0 (10.9) (34.4) 15.9 (0.3) 33.9 3.3 46.3 (0.3) 0 2.9 0.9 (6.2)
Pre-Tax Income 431.7 (58.8) (300.9) 245.0 252.0 182.5 33.2 182.5 176.3 (235.8) (637.3) (429.1) 181.3 471.3 205.4 90.9 49.8 111.6 87.5 (24.5) 22.8 (6.0) (32.9) (7.3) (46.3) (6.9) 0 (0.9) (2.3) 0
NET INCOME
Tax Provision 319.0 46.1 39.1 146.4 75.6 71.3 21.1 59.0 74.4 (4.2) (92.5) 16.8 93.8 117.1 91.0 27.8 24.4 19.6 25.5 3.3 2.8 0.3 27.0 (2.6) 42.3 (0.7) (1.4) (2.9) (1.5) 7.1
Net Income 111.5 (103.7) (340.1) 97.4 177.9 110.7 10.3 121.0 100.1 (226.7) (545.6) (445.9) 87.4 352.5 112.6 62.0 24.6 88.9 58.2 (28.6) 19.9 (6.8) (33.7) (8.1) (45.9) (5.8) (6.0) (0.9) (1.9) (0.9)
EPS 0.31 0.32 1.62 0.46 0.85 0.55 0.0671 0.79 0.66 1.49 3.6 2.94 0.62 3.31 1.05 0.71 0.31 1.16 0.79 0.43 0.06 0.13 0.81 0.22 1.35 0.2 0.24 0.042 0.0876 0.07