NEWMONT Corp DE
For the period ended Dec 31, 2023. Filed Feb 29, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 29, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Non-GAAP Financial Measures
Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed by GAAP. These measures should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. Unless otherwise noted, we present the non-GAAP financial measures of our continuing operations in the tables below. For additional information regarding our discontinued operations, refer to Note 1 to the Consolidated Financial Statements.
Earnings before interest, taxes and depreciation and amortization and Adjusted earnings before interest, taxes and depreciation and amortization
Management uses earnings before interest, taxes and depreciation and amortization (“EBITDA”) and EBITDA adjusted for non-core or certain items that have a disproportionate impact on our results for a particular period (“Adjusted EBITDA”) as non-GAAP measures to evaluate the Company’s operating performance. EBITDA and Adjusted EBITDA do not represent, and should not be considered an alternative to, net income (loss), operating income (loss), or cash flow from operations as those terms are defined by GAAP, and do not necessarily indicate whether cash flows will be sufficient to fund cash needs. Although Adjusted EBITDA and similar measures are frequently used as measures of operations and the ability to meet debt service requirements by other companies, our calculation of Adjusted EBITDA is not necessarily comparable to such other similarly titled captions of other companies. The Company believes that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our operating results in the same manner as our management and Board of Directors. Management’s determination of the components of Adjusted EBITDA are evaluated periodically and based, in part, on a review of non-GAAP financial measures used by mining industry analysts. Net income (loss) attributable to Newmont stockholders is reconciled to EBITDA and Adjusted EBITDA as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Net income (loss) attributable to Newmont stockholders | $(2,494) | $(429) | $1,166 |
| Net income (loss) attributable to noncontrolling interests | 27 | 60 | (933) |
| Net (income) loss from discontinued operations (1) | (27) | (30) | (57) |
| Equity loss (income) of affiliates | (63) | (107) | (166) |
| Income and mining tax expense (benefit) | 526 | 455 | 1,098 |
| Depreciation and amortization | 2,108 | 2,185 | 2,323 |
| Interest expense, net | 243 | 227 | 274 |
| EBITDA | $320 | $2,361 | $3,705 |
| Adjustments: | |||
| Impairment charges (2) | $1,891 | $1,320 | $25 |
| Reclamation and remediation charges (3) | 1,260 | 713 | 1,696 |
| Newcrest transaction and integration costs (4) | 464 | — | — |
| (Gain) loss on asset and investment sales (5) | 197 | (35) | (212) |
| Change in fair value of investments (6) | 47 | 46 | 135 |
| Restructuring and severance (7) | 24 | 4 | 11 |
| Pension settlements (8) | 9 | 137 | 4 |
| Settlement costs (9) | 7 | 22 | 11 |
| COVID-19 specific costs (10) | 1 | 3 | 5 |
| Loss on assets held for sale (11) | — | — | 571 |
| Loss on debt extinguishment (12) | — | — | 11 |
| Impairment of investments (13) | — | — | 1 |
| Other (14) | (5) | (21) | — |
| Adjusted EBITDA | $4,215 | $4,550 | $5,963 |
(1)For additional information regarding our discontinued operations, refer to Note 1 to our Consolidated Financial Statements.
(2)Impairment charges, included in Impairment charges, represents non-cash write-downs of long-lived assets and goodwill. Refer to Note 7 to our Consolidated Financial Statements for further information.
(3)Reclamation and remediation charges, included in Reclamation and remediation, represents revisions to the reclamation and remediation plans and cost estimates at the Company’s former operating properties and historic mining operations that have entered the closure phase and have no substantive future economic value. For additional information, refer to Note 6 in the Consolidated Financial Statements.
(4)Newcrest transaction and integration costs, included in Other expense, net, represents costs incurred related to Newmont's acquisition of Newcrest completed in 2023 as well as subsequent integration costs. These costs primarily include $316 in relation to the stamp duty tax incurred in connection with the transaction.
(5)(Gain) loss on asset and investment sales, included in Other income (loss), net, primarily represents the impairment loss on the abandonment of the pyrite leach plant at Peñasquito offset by the net gain recognized on the exchange of Maverix shares and warrants to Triple flag and the subsequent sale of Triple Flag shares in 2023; gains recognized on the sale of the investment in MARA, on disposal of trucks at Boddington, and the sale of royalty interests at NGM, partially offset by the loss recognized on the sale of the La Zanja equity method investment in 2022; and the gain on the sale of the Kalgoorlie Power business, gain on the NGM Lone Tree and South Arturo exchange transaction, and gain on the sale of TMAC in 2021. For additional information, refer to Note 9 and 15 to our Consolidated Financial Statements.
(6)Change in fair value of investments, included in Other income (loss), net, primarily represents unrealized gains and losses related to the Company's investments in current and non-current marketable and other equity securities. For additional information regarding our investments, refer to Note 15 to our Consolidated Financial Statements.
(7)Restructuring and severance, included in Other expense, net, primarily represents severance and related costs associated with significant organizational and operating model changes implemented by the Company for all periods presented.
(8)Pension settlements, included in Other income (loss), net, primarily represents pension settlement charges related to lump sum payments to participants in 2023, the annuitization of certain defined benefit plans and lump sum payments to participants in 2022, and lump sum payments to participants in 2021. Refer to Note 11 to our Consolidated Financial Statements for further information.
(9)Settlement costs, included in Other expense, net, primarily represents costs related to additional employee related accruals as a result of the Australian Fair Work legislation in 2023; a legal settlement and a voluntary contribution made to support humanitarian efforts in Ukraine in 2022; and a voluntary contribution made to the Republic of Suriname in 2021.
(10)COVID-19 specific costs, included in Other expense, net, primarily includes amounts distributed from Newmont Global Community Support Fund to help host communities, governments and employees combat the COVID-19 pandemic for all periods presented and includes incremental direct costs incurred as a result of actions taken to protect against the impacts of the COVID-19 pandemic. Refer to Note 8 to our Consolidated Financial Statements for further information.
(11)Loss on assets held for sale, included in Loss on assets held for sale, represents the loss recognized due to the reclassification of the Conga mill assets as held for sale during 2021. The assets were remeasured to fair value less costs to sell. For additional information, refer to Note 1 to our Consolidated Financial Statements.
(12)Loss on debt extinguishment, included in Other income (loss), net, primarily represents losses on the debt tender offer and subsequent extinguishment of the 2023 Newmont Senior Notes and the 2023 Goldcorp Senior Notes during 2021.
(13)Impairment of investments, included in Other income (loss), net, primarily represents other-than-temporary impairments of other investments.
(14)Other, included in Other income (loss), net, in 2023 represents income received during the first quarter of 2023 on the favorable settlement of certain matters that were outstanding at the time of sale of the related investment in 2022. Amounts related to 2022 are primarily comprised of a reimbursement of certain historical Goldcorp operational expenses related to a legacy project that reached commercial production in the second quarter of 2022 and penalty income from an energy vendor early terminating a contract in 2022.
Adjusted net income (loss)
Management uses Adjusted Net Income (Loss) to evaluate the Company’s operating performance and for planning and forecasting future business operations. The Company believes the use of Adjusted Net Income (Loss) allows investors and analysts to understand the results of the continuing operations of the Company and its direct and indirect subsidiaries relating to the sale of products, by excluding certain items that have a disproportionate impact on our results for a particular period. Adjustments to continuing operations are presented before tax and net of our partners’ noncontrolling interests, when applicable. The tax effect of adjustments is presented in the Tax effect of adjustments line and is calculated using the applicable tax rate. Management’s determination of the components of Adjusted Net Income (Loss) are evaluated periodically and based, in part, on a review of non-GAAP financial measures used by mining industry analysts. Net income (loss) attributable to Newmont stockholders is reconciled to Adjusted net income (loss) as follows:
| Year Ended December 31, 2023 | |||||
|---|---|---|---|---|---|
| per share data (1) | |||||
| basic · diluted | |||||
| Net income (loss) attributable to Newmont stockholders | $(2,494) | $(2.97) | $(2.97) | ||
| Net loss (income) attributable to Newmont stockholders from discontinued operations (2) | (27) | (0.03) | (0.03) | ||
| Net income (loss) attributable to Newmont stockholders from continuing operations (3) | (2,521) | (3.00) | (3.00) | ||
| Impairment charges, net (4) | 1,888 | 2.25 | 2.25 | ||
| Reclamation and remediation charges (5) | 1,260 | 1.50 | 1.50 | ||
| Newcrest transaction and integration costs (6) | 464 | 0.56 | 0.56 | ||
| (Gain) loss on asset and investment sales (7) | 197 | 0.23 | 0.23 | ||
| Change in fair value of investments (8) | 47 | 0.05 | 0.05 | ||
| Restructuring and severance (9) | 24 | 0.03 | 0.03 | ||
| Pension settlements (10) | 9 | 0.01 | 0.01 | ||
| Settlement costs (11) | 7 | 0.01 | 0.01 | ||
| COVID-19 specific costs (12) | 1 | — | — | ||
| Other (13) | (5) | — | — | ||
| Tax effect of adjustments (14) | (613) | (0.73) | (0.73) | ||
| Valuation allowance and other tax adjustments, net (15) | 566 | 0.66 | 0.66 | ||
| Adjusted net income (loss) | $1,324 | $1.57 | $1.57 | ||
| Weighted average common shares (millions): (3) | 841 | 841 | |||
(3)Adjusted net income (loss) per diluted share is calculated using diluted common shares, which are calculated in accordance with GAAP. For the year ended December 31, 2023, potentially dilutive shares, which were insignificant, were excluded from the computation of diluted loss per common share attributable to Newmont stockholders in the Consolidated Statement of Operations as they were antidilutive. These shares were included in the computation of adjusted net income per diluted share for the year ended December 31, 2023.
(4)Impairment charges, net, included in Impairment charges represents non-cash write-downs of long-lived assets and goodwill. Refer to Note 7 to our Consolidated Financial Statements for further information. Amount is presented net of pre-tax income (loss) attributable to noncontrolling interests of $(3).
(5)Reclamation and remediation charges, net, included in Reclamation and remediation, represents revisions to the reclamation and remediation plans and cost estimates at the Company’s former operating properties and historic mining operations that have entered the closure phase and have no substantive future economic value. Refer to Note 6 to our Consolidated Financial Statements for further information.
(6)Newcrest transaction and integration costs, included in Other expense, net, represents costs incurred related to Newmont's acquisition of Newcrest completed in 2023 as well as subsequent integration costs. These costs primarily include $316 in relation to the stamp duty tax incurred in connection with the transaction.
(7)(Gain) loss on asset and investment sales, included in Gain on asset and investment sales, net, primarily represents the impairment loss on the abandonment of the pyrite leach plant at Peñasquito offset by the net gain recognized on the exchange of Maverix shares and warrants to Triple flag and the subsequent sale of Triple Flag shares. For additional information, refer to Note 9 to our Consolidated Financial Statements.
(8)Change in fair value of investments, included in Other income (loss), net, primarily represents unrealized gains and losses related to the Company's investment in current and non-current marketable and other equity securities. For additional information regarding our investments, refer to Note 15 to our Consolidated Financial Statements.
(9)Restructuring and severance, net, included in Other expense, net, primarily represents severance and related costs associated with significant organizational and operating model changes implemented by the Company.
(10)Pension settlements, included in Other income (loss), net, primarily represents pension settlement charges related to lump sum payments to participants. Refer to Note 11 to our Consolidated Financial Statements for further information.
(11)Settlement costs, included in Other expense, net, primarily represents costs related to additional employee related accruals as a result of the Australian Fair Work legislation.
(12)COVID-19 specific costs, included in Other expense, net, represents amounts distributed from the Newmont Global Community Fund to help host communities, governments and employees combat the COVID-19 pandemic. Adjusted net income (loss) has not been adjusted for $1 of incremental COVID-19 costs incurred as a result of actions taken to protect against the impacts of the COVID-19 pandemic at our operational sites. Refer to Note 8 to our Consolidated Financial Statements for further information.
(13)Other, included in Other income (loss), net, primarily represents income received during the first quarter of 2023 on the favorable settlement of certain matters that were outstanding at the time of sale of the related investment in 2022.
(14)The tax effect of adjustments, included in Income and mining tax benefit (expense), represents the tax effect of adjustments in footnotes (4) through (13), as described above, and are calculated using the applicable tax rate.
(15)Valuation allowance and other tax adjustments, net, included in Income and mining tax benefit (expense), is recorded for items such as foreign tax credits, alternative minimum tax credits, capital losses, disallowed foreign losses, and the effects of changes in foreign currency exchange rates on deferred tax assets and deferred tax liabilities. The adjustment reflects the net increase or (decrease) to net operating losses, capital losses, tax credit carryovers, and other deferred tax assets subject to valuation allowance of $357, the effects of changes in foreign exchange rates on deferred tax assets and liabilities of $(3), net removal to the reserve for uncertain tax positions of $(28), and other tax adjustments of $240.
| Year Ended December 31, 2022 | |||||
|---|---|---|---|---|---|
| per share data (1) | |||||
| basic · diluted | |||||
| Net income (loss) attributable to Newmont stockholders | $(429) | $(0.54) | $(0.54) | ||
| Net loss (income) attributable to Newmont stockholders from discontinued operations (2) | (30) | (0.04) | (0.04) | ||
| Net income (loss) attributable to Newmont stockholders from continuing operations (3) | (459) | (0.58) | (0.58) | ||
| Impairment charges (4) | 1,320 | 1.66 | 1.66 | ||
| Reclamation and remediation charges, net (5) | 713 | 0.90 | 0.90 | ||
| Pension settlements (6) | 137 | 0.17 | 0.17 | ||
| Change in fair value of investments (7) | 46 | 0.06 | 0.06 | ||
| (Gain) loss on asset and investment sales (8) | (35) | (0.04) | (0.04) | ||
| Settlement costs (9) | 22 | 0.03 | 0.03 | ||
| Restructuring and severance, net (10) | 4 | 0.01 | 0.01 | ||
| COVID-19 specific costs (11) | 3 | — | — | ||
| Other (12) | (21) | (0.03) | (0.03) | ||
| Tax effect of adjustments (13) | (344) | (0.44) | (0.44) | ||
| Valuation allowance and other tax adjustments, net (14) | 82 | 0.11 | 0.11 | ||
| Adjusted net income (loss) | $1,468 | $1.85 | $1.85 | ||
| Weighted average common shares (millions): (3) | 794 | 795 | |||
(3)Adjusted net income (loss) per diluted share is calculated using diluted common shares, which are calculated in accordance with GAAP. For the year ended December 31, 2022, potentially dilutive shares of 1 million were excluded from the computation of diluted loss per common share attributable to Newmont stockholders in the Consolidated Statement of Operations as they were antidilutive. These shares were included in the computation of adjusted net income per diluted share for the year ended December 31, 2022.
(4)Impairment charges, included in Impairment charges represents non-cash write-downs of long-lived assets and goodwill. Refer to Note 7 to our Consolidated Financial Statements for further information.
(5)Reclamation and remediation charges, net, included in Reclamation and remediation, represent revisions to reclamation and remediation plans and cost estimates at the Company’s former operating properties and historic mining operations that have entered the closure phase and have no substantive future economic value. Refer to Note 6 to our Consolidated Financial Statements for further information.
(6)Pension settlements, included in Other income (loss), net, represents pension settlement charges related to the annuitization of certain defined benefit plans. Refer to Note 11 to our Consolidated Financial Statements for further information.
(7)Change in fair value of investments, included in Other income (loss), net, primarily represents unrealized gains and losses related to the Company's investment in current and non-current marketable and other equity securities. For additional information regarding our investments, refer to Note 15 to our Consolidated Financial Statements.
(8)(Gain) loss on asset and investment sales, included in Other income (loss), net, primarily represents gains recognized on the sale of the investment in MARA, disposal of trucks at Boddington, and the sale of royalty interests at NGM, partially offset by the loss recognized on the sale of the La Zanja equity method investment. For additional information, refer to Note 9 to our Consolidated Financial Statements.
(9)Settlement costs, included in Other expense, net, primarily represents a legal settlement and a voluntary contribution made to support humanitarian efforts in Ukraine.
(10)Restructuring and severance, net, included in Other expense, net, primarily represents severance and related costs associated with significant organizational and operating model changes implemented by the Company.
(11)COVID-19 specific costs, included in Other expense, net, represents amounts distributed from the Newmont Global Community Fund to help host communities, governments and employees combat the COVID-19 pandemic. Adjusted net income (loss) has not been adjusted for $35 of incremental COVID-19 costs incurred as a result of actions taken to protect against the impacts of the COVID-19 pandemic at our operational sites. Refer to Note 8 to our Consolidated Financial Statements for further information.
(12)Primarily represents a $11 reimbursement of certain historical Goldcorp operational expenses related to a legacy project that reached commercial production in the second quarter of 2022 and $7 of penalty income from an energy vendor early terminating a contract in 2022, included Other income (loss), net.
(13)The tax effect of adjustments, included in Income and mining tax benefit (expense), represents the tax effect of adjustments in footnotes (3) through (12), as described above, and are calculated using the applicable tax rate.
(14)Valuation allowance and other tax adjustments, net, included in Income and mining tax benefit (expense), is recorded for items such as foreign tax credits, alternative minimum tax credits, capital losses, disallowed foreign losses, and the effects of changes in foreign currency exchange rates on deferred tax assets and deferred tax liabilities. The adjustment reflects the net increase or (decrease) to net operating losses, capital losses, tax credit carryovers, and other deferred tax assets subject to valuation allowance of $246, the expiration of U.S. foreign tax credit carryovers of $31, the effects of changes in foreign exchange rates on deferred tax assets and liabilities of $(86), net removal to the reserve for uncertain tax positions of $(8), a tax settlement in Mexico of $(125) and other tax adjustments of $24. Total amount is presented net of income (loss) attributable to noncontrolling interests of $82.
| Year Ended December 31, 2021 | |||||
|---|---|---|---|---|---|
| per share data (1) | |||||
| basic · diluted | |||||
| Net income (loss) attributable to Newmont stockholders | $1,166 | $1.46 | $1.46 | ||
| Net loss (income) attributable to Newmont stockholders from discontinued operations (2) | (57) | (0.07) | (0.07) | ||
| Net income (loss) attributable to Newmont stockholders from continuing operations | 1,109 | 1.39 | 1.39 | ||
| Reclamation and remediation charges, net (3) | 983 | 1.23 | 1.23 | ||
| Loss on assets held for sale (4) | 372 | 0.47 | 0.46 | ||
| Gain on asset and investment sales (5) | (212) | (0.27) | (0.27) | ||
| Change in fair value of investments (6) | 135 | 0.17 | 0.17 | ||
| Impairment charges (7) | 25 | 0.03 | 0.03 | ||
| Loss on debt extinguishment (8) | 11 | 0.01 | 0.01 | ||
| Settlement costs, net (9) | 11 | 0.01 | 0.01 | ||
| Restructuring and severance, net (10) | 9 | 0.01 | 0.01 | ||
| COVID-19 specific costs, net (11) | 5 | — | — | ||
| Pension settlement (12) | 4 | — | — | ||
| Impairment of investments (13) | 1 | — | — | ||
| Tax effect of adjustments (14) | (413) | (0.51) | (0.51) | ||
| Valuation allowance and other tax adjustments, net (15) | 331 | 0.43 | 0.43 | ||
| Adjusted net income (loss) | $2,371 | $2.97 | $2.96 | ||
| Weighted average common shares (millions): (16) | 799 | 801 | |||
(3)Reclamation and remediation charges, net, included in Reclamation and remediation, represent revisions to reclamation and remediation plans and cost estimates at the Company’s former operating properties and historic mining operations that have entered the closure phase and have no substantive future economic value. Refer to Note 6 to our Consolidated Financial Statements for further information. Amount is presented net of pre-tax income (loss) attributable to noncontrolling interests of $(713).
(4)Loss on assets held for sale, net, included in Loss on assets held for sale, represents the loss recognized due to the reclassification of the Conga mill assets as held for sale during the third quarter of 2021. The assets were remeasured to fair value less costs to sell. Amounts are presented net of income (loss) attributable to noncontrolling interests of $(199). For additional information, refer to Note 1 to our Consolidated Financial Statements.
(5)(Gain) loss on asset and investment sales, included in Other income (loss), net, primarily represents the gain on the sale of the Kalgoorlie Power business, gain on the NGM Lone Tree and South Arturo exchange, and gain on the sale of TMAC. For additional information, refer to Note 9 to our Consolidated Financial Statements.
(6)Change in fair value of investments, included in Other income (loss), net, primarily represents unrealized gains and losses related to the Company's investment in current and non-current marketable and other equity securities. For additional information regarding our investments, refer to Note 15 to our Consolidated Financial Statements.
(7)Impairment charges, included in Impairment charges represents non-cash write-downs of various assets that are no longer in use and materials and supplies inventories. Refer to Note 7 to our Consolidated Financial Statements for further information.
(8)Loss on debt extinguishment, included in Other income (loss), net, primarily represents losses on the debt tender offer and subsequent extinguishment of the 2023 Newmont Senior Notes and the 2023 Goldcorp Senior Notes.
(9)Settlement costs, net, included in Other expense, net, primarily are comprised of a voluntary contribution made to the Republic of Suriname.
(10)Restructuring and severance, net, included in Other expense, net, primarily represents severance and related costs associated with significant organizational and operating model changes implemented by the Company. Amounts are presented net of income (loss) attributable to noncontrolling interests of $(2).
(11)COVID-19 specific costs, net, included in Other expense, net, primarily includes amounts distributed from the Newmont Global Community Fund to help host communities, governments and employees combat the COVID-19 pandemic. Adjusted net income (loss) has not been adjusted for $82 of incremental COVID-19 costs incurred as a result of actions taken to protect against the impacts of the COVID-19 pandemic at our operational sites. Refer to Note 8 to our Consolidated Financial Statements for further information.
(12)Pension settlements, included in Other income (loss), net, represents pension settlement charges due to lump sum payments to participants. Refer to Note 11 to our Consolidated Financial Statements for further information.
(13)Impairment of investments, included in Other income (loss), net, primarily represents other-than-temporary impairment of other investments.
(14)The tax effect of adjustments, included in Income and mining tax benefit (expense), represents the tax effect of adjustments in footnotes (3) through (12), as described above, and are calculated using the applicable tax rate.
(15)Valuation allowance and other tax adjustments, net, included in Income and mining tax benefit (expense), is recorded for items such as foreign tax credits, alternative minimum tax credits, capital losses, disallowed foreign losses, and the effects of changes in foreign currency exchange rates on deferred tax assets and deferred tax liabilities. The adjustment reflects the net increase or (decrease) to net operating losses, capital losses, tax credit carryovers, and other deferred tax assets subject to valuation allowance of $419, the expiration of U.S. capital loss carryovers of $152, the effects of changes in foreign exchange rates on deferred tax assets and liabilities of $(17), net additions to the reserve for uncertain tax positions of $99, and other tax adjustments of $5. Total amount is presented net of income (loss) attributable to noncontrolling interests of $(327).
(16)Adjusted net income (loss) per diluted share is calculated using diluted common shares, which are calculated in accordance with GAAP.
Free Cash Flow
Management uses Free Cash Flow as a non-GAAP measure to analyze cash flows generated from operations. Free Cash Flow is Net cash provided by (used in) operating activities less Net cash provided by (used in) operating activities of discontinued operations less Additions to property, plant and mine development as presented on the Consolidated Statements of Cash Flows. The Company believes Free Cash Flow is also useful as one of the bases for comparing the Company’s performance with its competitors. Although Free Cash Flow and similar measures are frequently used as measures of cash flows generated from operations by other companies, the Company’s calculation of Free Cash Flow is not necessarily comparable to such other similarly titled captions of other companies.
The presentation of non-GAAP Free Cash Flow is not meant to be considered in isolation or as an alternative to net income as an indicator of the Company’s performance, or as an alternative to cash flows from operating activities as a measure of liquidity as those terms are defined by GAAP, and does not necessarily indicate whether cash flows will be sufficient to fund cash needs. The Company’s definition of Free Cash Flow is limited in that it does not represent residual cash flows available for discretionary expenditures due to the fact that the measure does not deduct the payments required for debt service and other contractual obligations or payments made for business acquisitions. Therefore, the Company believes it is important to view Free Cash Flow as a measure that provides supplemental information to the Company’s Consolidated Statements of Cash Flows.
The following table sets forth a reconciliation of Free Cash Flow, a non-GAAP financial measure, to Net cash provided by (used in) operating activities, which the Company believes to be the GAAP financial measure most directly comparable to Free Cash Flow, as well as information regarding Net cash provided by (used in) investing activities and Net cash provided by (used in) financing activities.
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Net cash provided by (used in) operating activities | $2,763 | $3,220 | $4,279 |
| Less: Net cash used in (provided by) operating activities of discontinued operations | (9) | (22) | (13) |
| Net cash provided by (used in) operating activities of continuing operations | 2,754 | 3,198 | 4,266 |
| Less: Additions to property, plant and mine development | (2,666) | (2,131) | (1,653) |
| Free Cash Flow | $88 | $1,067 | $2,613 |
| Net cash provided by (used in) investing activities (1) | $(1,002) | $(2,983) | $(1,868) |
| Net cash provided by (used in) financing activities | $(1,603) | $(2,356) | $(2,958) |
(1)Net cash provided by (used in) investing activities includes Additions to property, plant and mine development, which is included in the Company’s computation of Free Cash Flow.
Net Debt
Management uses Net Debt to measure the Company’s liquidity and financial position. Net Debt is calculated as Debt and Lease and other financing obligations less Cash and cash equivalents and time deposits included in Time deposits and other investments, as presented on the Consolidated Balance Sheets. Cash and cash equivalentsand time deposits are subtracted from Debt and Lease and other financing obligationsas these are highly liquid, low-risk investments and could be used to reduce the Company's debt obligations. The Company believes the use of Net Debt allows investors and others to evaluate financial flexibility and strength of the Company's balance sheet. Net Debt is intended to provide additional information only and does not have any standardized meaning prescribed by GAAP and should not be considered in isolation or as a substitute for measures of liquidity prepared in accordance with GAAP. Other companies may calculate this measure differently.
The following table sets forth a reconciliation of Net Debt, a non-GAAP financial measure, to Debt and Lease and other financing obligations, which the Company believes to be the GAAP financial measures most directly comparable to Net Debt.
| At December 31, 2023 | At December 31, 2022 | |
|---|---|---|
| Debt | $8,874 | $5,571 |
| Lease and other financing obligations | 562 | 561 |
| Less: Cash and cash equivalents | (3,002) | (2,877) |
| Less: Time deposits (1) | — | (829) |
| Net debt | $6,434 | $2,426 |
(1)Refer to Note 15 of the Consolidated Financial Statements for further information.
Costs applicable to sales per ounce/gold equivalent ounce
Costs applicable to sales per ounce/gold equivalent ounce are non-GAAP financial measures. These measures are calculated by dividing the costs applicable to sales of gold and other metals by gold ounces or gold equivalent ounces sold, respectively. These measures are calculated for the periods presented on a consolidated basis. We believe that these measures provide additional information to management, investors and others that aids in the understanding of the economics of our operations and performance compared to other producers and provides investors visibility into the direct and indirect costs related to production, excluding depreciation and amortization, on a per ounce/gold equivalent ounce basis. Costs applicable to sales per ounce/gold equivalent ounce statistics are intended to provide additional information only and do not have any standardized meaning prescribed by GAAP and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. The measures are not necessarily indicative of operating profit or cash flow from operations as determined under GAAP. Other companies may calculate these measures differently.
The following tables reconcile these non-GAAP measures to the most directly comparable GAAP measures.
| Gold (1) · GEO (2) | ||||||
|---|---|---|---|---|---|---|
| Year Ended December 31, | Year Ended December 31, | |||||
| 2023 | 2022 | 2021 | 2023 | 2022 | 2021 | |
| Costs applicable to sales (3) | $5,689 | $5,423 | $4,628 | $1,010 | $1,045 | $807 |
| Gold/GEO sold (thousand ounces) (4) | 5,420 | 5,812 | 5,897 | 896 | 1,275 | 1,258 |
| Costs applicable to sales per ounce (5) | $1,050 | $933 | $785 | $1,127 | $819 | $640 |
(1)Includes by-product credits of $124, $109, and $187 in 2023, 2022, and 2021, respectively.
(2)Includes by-product credits of $13, $8, and $7 in 2023, 2022, and 2021, respectively.
(3)Excludes Depreciation and amortization and Reclamation and remediation.
(4)Gold equivalent ounces is calculated as pounds or ounces produced multiplied by the ratio of the other metals price to the gold price, using Gold ($1,400/oz.), Copper ($3.50/lb.), Silver ($20.00/oz.), Lead ($1.00/lb.) and Zinc ($1.20/lb.) pricing for 2023, Gold ($1,200/oz.), Copper ($3.25/lb.), Silver ($23.00/oz.), Lead ($0.95/lb.) and Zinc ($1.15/lb.) pricing for 2022 and Gold ($1,200/oz.), Copper ($2.75/lb.), Silver ($22.00/oz.), Lead ($0.90/lb.) and Zinc ($1.05/lb.) pricing for 2021.
All-In Sustaining Costs
Current GAAP measures used in the mining industry, such as cost of goods sold, do not capture all of the expenditures incurred to discover, develop and sustain production. Therefore, Newmont calculates All-In Sustaining Costs (“AISC”) based on the definition published by the World Gold Council. The World Gold Council is a market development organization for the gold industry comprised of and funded by gold mining companies around the world and a regulatory organization.
AISC is a metric that expands on GAAP measures, such as cost of goods sold, and non-GAAP measures, such as costs applicable to sales per ounce, to provide visibility into the economics of our mining operations related to expenditures, operating performance and the ability to generate cash flow from our continuing operations. We believe that AISC is a non-GAAP measure that provides additional information to management, investors and others that aids in the understanding of the economics of our operations and performance compared to other producers and provides investors visibility by better defining the total costs associated with production.
AISC amounts are intended to provide additional information only and do not have any standardized meaning prescribed by GAAP and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. The measures are not necessarily indicative of operating profit or cash flow from operations as determined under GAAP. Other companies may calculate these measures differently as a result of differences in the underlying accounting principles, policies applied and in accounting frameworks such as in IFRS, or by reflecting the benefit from selling non-gold metals as a reduction to AISC. Differences may also arise related to definitional differences of sustaining versus development (i.e. non-sustaining) activities based upon each company’s internal policies.
The following disclosure provides information regarding the adjustments made in determining the All-In Sustaining Costs measure:
Costs applicable to sales. Includes all direct and indirect costs related to current production incurred to execute the current mine plan. We exclude certain exceptional or unusual amounts from CAS, such as significant revisions to recovery amounts. CAS includes by-product credits from certain metals obtained during the process of extracting and processing the primary ore-body. CAS is accounted for on an accrual basis and excludes Depreciation and amortization and Reclamation and remediation, which is consistent with our presentation of CAS on the Consolidated Statements of Operations. In determining AISC, only the CAS associated with producing and selling an ounce of gold is included in the measure. Therefore, the amount of gold CAS included in AISC is derived from the CAS presented in the Company’s Consolidated Statements of Operations less the amount of CAS attributable to the production of other metals. The other metals' CAS at those mine sites is disclosed in Note 4 of the Consolidated Financial Statements. The allocation of CAS between gold and other metals is based upon the relative sales value of gold and other metals produced during the period.
Reclamation costs. Includes accretion expense related to reclamation liabilities and the amortization of the related ARC for the Company’s operating properties. Accretion related to the reclamation liabilities and the amortization of the ARC assets for reclamation does not reflect annual cash outflows but are calculated in accordance with GAAP. The accretion and amortization reflect the periodic costs of reclamation associated with current production and are therefore included in the measure. The allocation of these costs to gold and other metals is determined using the same allocation used in the allocation of CAS between gold and other metals.
Advanced projects, research and development and exploration. Includes incurred expenses related to projects that are designed to sustain current production and exploration. We note that as current resources are depleted, exploration and advanced projects are necessary for us to replace the depleting reserves or enhance the recovery and processing of the current reserves to sustain production at existing operations. As these costs relate to sustaining our production, and are considered a continuing cost of a mining company, these costs are included in the AISC measure. These costs are derived from the Advanced projects, research and development and Exploration amounts presented in the Consolidated Statements of Operations less incurred expenses related to the development of new operations, or related to major projects at existing operations where these projects will materially benefit the operation in the future. The allocation of these costs to gold and other metals is determined using the same allocation used in the allocation of CAS between gold and other metals. We also allocate these costs incurred at Corporate and Other using the proportion of CAS between gold and other metals.
General and administrative. Includes costs related to administrative tasks not directly related to current production, but rather related to supporting our corporate structure and fulfilling our obligations to operate as a public company. Including these expenses in the AISC metric provides visibility of the impact that general and administrative activities have on current operations and profitability on a per ounce basis. We allocate these costs to gold and other metals at Corporate and Other using the proportion of CAS between gold and other metals.
Other expense, net. For Other expense, netwe include care and maintenance costs relating to direct operating costs incurred at the mine sites during the period that these sites were temporarily placed into care and maintenance in response to pandemics such as COVID-19 or unexpected significant events and exclude certain exceptional or unusual expenses, such as restructuring, as these are not indicative to sustaining our current operations. Furthermore, this adjustment to Other expense, net is also consistent with the nature of the adjustments made to Net income (loss) attributable to Newmont stockholders as disclosed in the Company’s non-GAAP financial measure Adjusted net income (loss). The allocation of these costs to gold and other metals is determined using the same allocation used in the allocation of CAS between gold and other metals.
Treatment and refining costs. Includes costs paid to smelters for treatment and refining of our concentrates to produce the salable metal. These costs are presented net as a reduction of Sales on the Consolidated Statements of Operations. The allocation of these costs to gold and other metals is determined using the same allocation used in the allocation of CAS between gold and other metals.
Sustaining capital and finance lease payments. We determined sustaining capital and finance lease payments as those capital expenditures and finance lease payments that are necessary to maintain current production and execute the current mine plan. We determined development (i.e. non-sustaining) capital expenditures and finance lease payments to be those payments used to develop new operations or related to projects at existing operations where those projects will materially benefit the operation and are excluded from the calculation of AISC. The classification of sustaining and development capital projects and finance leases is based on a systematic review of our project portfolio in light of the nature of each project. Sustaining capital and finance lease payments are relevant to the AISC metric as these are needed to maintain the Company’s current operations and provide improved transparency related to our ability to finance these expenditures from current operations. The allocation of these costs to gold and other metals is determined using the same allocation used in the allocation of CAS between gold and other metals. We also allocate these costs incurred at Corporate and Other using the proportion of CAS between gold and other metals.
| Year EndedDecember 31, 2023 | Costs Applicable to Sales (1)(2)(3) | Reclamation Costs (4) | Advanced Projects, Research and Development and Exploration (5) | General and Administrative | Other Expense, Net (6) | Treatment and Refining Costs | Sustaining Capital and Lease Related Costs (7)(8) | All-In Sustaining Costs | Ounces (000) Sold | All-In Sustaining Costs per Ounce (9) |
|---|---|---|---|---|---|---|---|---|---|---|
| Gold | ||||||||||
| CC&V | $198 | $10 | $10 | $— | $2 | $— | $62 | $282 | 171 | $1,644 |
| Musselwhite | 214 | 5 | 10 | — | — | — | 104 | 333 | 181 | 1,843 |
| Porcupine | 301 | 23 | 12 | — | — | — | 71 | 407 | 258 | 1,577 |
| Éléonore | 295 | 9 | 10 | — | — | — | 114 | 428 | 233 | 1,838 |
| Red Chris (10) | 4 | — | — | — | — | — | 2 | 6 | 4 | 1,439 |
| Brucejack (10) | 69 | — | 7 | — | 1 | 3 | 16 | 96 | 36 | 2,646 |
| Peñasquito | 158 | 7 | 1 | — | 2 | 9 | 29 | 206 | 130 | 1,590 |
| Merian | 385 | 7 | 14 | — | — | 1 | 85 | 492 | 319 | 1,541 |
| Cerro Negro | 328 | 5 | 5 | — | 5 | — | 51 | 394 | 261 | 1,509 |
| Yanacocha | 294 | 24 | 7 | — | — | — | 24 | 349 | 275 | 1,266 |
| Boddington | 634 | 17 | 5 | — | — | 18 | 125 | 799 | 749 | 1,067 |
| Tanami | 337 | 3 | 1 | — | — | — | 130 | 471 | 444 | 1,060 |
| Cadia (10) | 129 | — | 1 | — | — | 6 | 16 | 152 | 120 | 1,271 |
| Telfer (10) | 126 | — | 2 | — | — | 3 | 2 | 133 | 67 | 1,988 |
| Lihir (10) | 146 | — | 2 | — | — | — | 51 | 199 | 131 | 1,517 |
| Ahafo | 547 | 20 | 2 | — | 2 | — | 135 | 706 | 578 | 1,222 |
| Akyem | 275 | 44 | 1 | — | — | — | 37 | 357 | 296 | 1,210 |
| NGM | 1,249 | 17 | 13 | 11 | 2 | 6 | 332 | 1,630 | 1,167 | 1,397 |
| Corporate and Other (11) | — | — | 89 | 255 | 6 | — | 37 | 387 | — | — |
| Total Gold | $5,689 | $191 | $192 | $266 | $20 | $46 | $1,423 | $7,827 | 5,420 | $1,444 |
| Gold equivalent ounces - other metals (12) | ||||||||||
| Red Chris (10) | $17 | $— | $— | $— | $— | $3 | $7 | $27 | 16 | $1,660 |
| Peñasquito | 651 | 30 | 5 | 1 | 1 | 82 | 120 | 890 | 507 | 1,756 |
| Boddington | 204 | 3 | 1 | — | — | 15 | 39 | 262 | 246 | 1,067 |
| Cadia (10) | 116 | — | 1 | — | — | 19 | 17 | 153 | 114 | 1,342 |
| Telfer (10) | 22 | — | 2 | — | — | 4 | 5 | 33 | 13 | 2,580 |
| Corporate and Other (11) | — | — | 11 | 32 | — | — | 6 | 49 | — | — |
| Total Gold Equivalent Ounces | $1,010 | $33 | $20 | $33 | $1 | $123 | $194 | $1,414 | 896 | $1,579 |
| Consolidated | $6,699 | $224 | $212 | $299 | $21 | $169 | $1,617 | $9,241 | ||
(2)Includes by-product credits of $137 and excludes co-product revenues of $1,219.
(3)Includes stockpile and leach pad inventory adjustments of $3 at Porcupine, $5 at Éléonore, $2 at Brucejack, $32 at Peñasquito, $2 at Cerro Negro, $5 at Yanacocha, $4 at Telfer, $1 at Akyem, and $43 at NGM.
(4)Reclamation costs include operating accretion and amortization of asset retirement costs of $97 and $127, respectively, and exclude accretion and reclamation and remediation adjustments at former operating properties and historic mining operations that have entered the closure phase and have no substantive future economic value of $148 and $1,288, respectively.
(5)Advanced projects, research and development and Exploration excludes development expenditures of $3 at CC&V, $5 at Porcupine, $5 at Peñasquito, $9 at Merian, $5 at Cerro Negro, $4 at Yanacocha, $29 at Tanami, $38 at Ahafo, $18 at Akyem, $16 at NGM and $121 at Corporate and Other, totaling $253 related to developing new operations or major projects at existing operations where these projects will materially benefit the operation.
(6)Other expense, net is adjusted for settlement costs of Newcrest transaction-related costs of $464, restructuring and severance costs of $24, settlement costs of $7, and distributions from the Newmont Global Community Support fund of $1.
(7)Excludes capitalized interest related to sustaining capital expenditures. See Liquidity and Capital Resources within Part II, Item 7, MD&A for sustaining capital by segment.
(8)Includes finance lease payments for sustaining projects of $64 and excludes finance lease payments for development projects of $36.
(9)Per ounce measures may not recalculate due to rounding.
(10)Sites acquired through the Newcrest transaction. Refer to Note 3 to the Consolidated Financial Statements for further information.
(11)Corporate and Other includes the Company's business activities relating to its corporate and regional offices and all equity method investments. Refer to Note 4 to the Consolidated Financial Statements for further information.
(12)Gold equivalent ounces is calculated as pounds or ounces produced multiplied by the ratio of the other metals price to the gold price, using Gold ($1,400/oz.), Copper ($3.50/lb.), Silver ($20.00/oz.), Lead ($1.00/lb.) and Zinc ($1.20/lb.) pricing for 2023.
| Year EndedDecember 31, 2022 | Costs Applicable to Sales (1)(2)(3) | Reclamation Costs (4) | Advanced Projects, Research and Development and Exploration (5) | General and Administrative | Other Expense, Net (6)(7) | Treatment and Refining Costs | Sustaining Capital and Lease Related Costs (8)(9)(10) | All-In Sustaining Costs | Ounces (000) Sold | All-In Sustaining Costs per Ounce (11) |
|---|---|---|---|---|---|---|---|---|---|---|
| Gold | ||||||||||
| CC&V | $241 | $16 | $10 | $— | $3 | $— | $45 | $315 | 185 | $1,697 |
| Musselwhite | 195 | 5 | 8 | — | 1 | — | 53 | 262 | 172 | 1,531 |
| Porcupine | 281 | 6 | 11 | — | — | — | 52 | 350 | 280 | 1,248 |
| Éléonore | 266 | 9 | 5 | — | 3 | — | 63 | 346 | 217 | 1,599 |
| Peñasquito (12) | 442 | 10 | 4 | 1 | 3 | 23 | 72 | 555 | 573 | 968 |
| Merian | 369 | 6 | 11 | — | 2 | — | 57 | 445 | 403 | 1,105 |
| Cerro Negro | 283 | 5 | 1 | 2 | 10 | — | 54 | 355 | 281 | 1,262 |
| Yanacocha | 313 | 19 | 2 | 1 | 11 | — | 23 | 369 | 250 | 1,477 |
| Boddington | 652 | 17 | 5 | — | 2 | 16 | 56 | 748 | 813 | 921 |
| Tanami | 328 | 2 | 7 | — | 6 | — | 124 | 467 | 486 | 960 |
| Ahafo | 566 | 11 | 5 | — | 2 | — | 90 | 674 | 572 | 1,178 |
| Akyem | 334 | 35 | 2 | — | 1 | — | 32 | 404 | 415 | 972 |
| NGM | 1,153 | 9 | 15 | 10 | — | 4 | 230 | 1,421 | 1,165 | 1,220 |
| Corporate and Other (13) | — | — | 76 | 224 | 3 | — | 24 | 327 | — | — |
| Total Gold | $5,423 | $150 | $162 | $238 | $47 | $43 | $975 | $7,038 | 5,812 | $1,211 |
| Gold equivalent ounces - other metals (14) | ||||||||||
| Peñasquito (12) | $864 | $19 | $10 | $1 | $5 | $130 | $132 | $1,161 | 1,044 | $1,112 |
| Boddington | 181 | 2 | 2 | — | — | 10 | 12 | 207 | 231 | 894 |
| Corporate and Other (13) | — | — | 11 | 37 | 1 | — | 4 | 53 | — | — |
| Total Gold Equivalent Ounces | $1,045 | $21 | $23 | $38 | $6 | $140 | $148 | $1,421 | 1,275 | $1,114 |
| Consolidated | $6,468 | $171 | $185 | $276 | $53 | $183 | $1,123 | $8,459 | ||
(2)Includes by-product credits of $117 and excludes co-product revenues of $1,499.
(3)Includes stockpile and leach pad inventory adjustments of $37 at CC&V, $37 at Yanacocha, $3 at Merian, $9 at Ahafo, $19 at Akyem, and $51 at NGM.
(4)Reclamation costs include operating accretion and amortization of asset retirement costs of $65 and $106, respectively, and exclude accretion and reclamation and remediation adjustments at former operating properties and historic mining operations that have entered the closure phase and have no substantive future economic value of $114 and $742, respectively.
(5)Advanced projects, research and development and Exploration excludes development expenditures of $1 at CC&V, $3 at Porcupine, $5 at Peñasquito, $10 at Merian, $24 at Cerro Negro, $20 at Yanacocha, $21 at Tanami, $21 at Ahafo, $12 at Akyem, $17 at NGM and $141 at Corporate and Other, totaling $275 related to developing new operations or major projects at existing operations where these projects will materially benefit the operation.
(6)Other expense, net includes incremental COVID-19 costs incurred as a result of actions taken to protect against the impacts of the COVID-19 pandemic at our operational segments of $1 at Musselwhite, $3 at Éléonore, $7 at Peñasquito, $3 at Merian, $7 at Cerro Negro, $6 at Yanacocha,$2 at Boddington, $6 at Tanami, totaling $35.
(7)Other expense, net is adjusted for settlement costs of $22, restructuring and severance costs of $4 and distributions from the Newmont Global Community Support Fund of $3.
(8)Includes sustaining capital expenditures of $1,059. See Liquidity and Capital Resources within Part II, Item 7, MD&A for sustaining capital by segment.
(9)Excludes development capital expenditures, capitalized interest and the change in accrued capital totaling $1,072. See Liquidity and Capital Resources within Part II, Item 7, Management's Discussion and Analysis for the discussion of major development projects.
(10)Includes finance lease payments for sustaining projects of $64 and excludes finance lease payments for development projects of $36.
(11)Per ounce measures may not recalculate due to rounding.
(12)Costs applicable to sales includes $70 related to the Peñasquito Profit-Sharing Agreement associated with 2021 site performance. For further information, refer to Note 4 to the Consolidated Financial Statements.
(13)Corporate and Other includes the Company's business activities relating to its corporate and regional offices and all equity method investments. Refer to Note 4 to the Consolidated Financial Statements for further information.
(14)Gold equivalent ounces is calculated as pounds or ounces produced multiplied by the ratio of the other metals price to the gold price, using Gold ($1,200/oz.), Copper ($3.25/lb.), Silver ($23.00/oz.), Lead ($0.95/lb.) and Zinc ($1.15/lb.) pricing for 2022.
| Year EndedDecember 31, 2021 | Costs Applicable to Sales (1)(2)(3) | Reclamation Costs (4) | Advanced Projects, Research and Development and Exploration (5) | General and Administrative | Other Expense, Net (6)(7)(8) | Treatment and Refining Costs | Sustaining Capital and Lease Related Costs (9)(10)(11) | All-In Sustaining Costs | Ounces (000) Sold | All-In Sustaining Costs per Ounce (12) |
|---|---|---|---|---|---|---|---|---|---|---|
| Gold | ||||||||||
| CC&V | $238 | $7 | $9 | $— | $— | $— | $41 | $295 | 220 | $1,338 |
| Musselwhite | 157 | 2 | 7 | — | 1 | — | 39 | 206 | 154 | 1,335 |
| Porcupine | 269 | 5 | 13 | — | — | — | 43 | 330 | 287 | 1,152 |
| Éléonore | 237 | 3 | 2 | — | 5 | — | 63 | 310 | 247 | 1,256 |
| Peñasquito | 395 | 6 | 1 | — | 7 | 31 | 65 | 505 | 720 | 702 |
| Merian | 326 | 5 | 5 | — | 5 | — | 47 | 388 | 434 | 895 |
| Cerro Negro | 243 | 6 | — | — | 23 | — | 60 | 332 | 267 | 1,247 |
| Yanacocha | 232 | 66 | 6 | — | 30 | 1 | 20 | 355 | 263 | 1,355 |
| Boddington | 607 | 11 | 7 | — | — | 13 | 102 | 740 | 685 | 1,083 |
| Tanami | 278 | 2 | 5 | — | 17 | — | 116 | 418 | 488 | 855 |
| Ahafo | 425 | 8 | 5 | — | 5 | — | 79 | 522 | 480 | 1,084 |
| Akyem | 261 | 30 | 4 | — | 1 | — | 49 | 345 | 378 | 913 |
| NGM | 960 | 8 | 13 | 10 | 3 | 2 | 172 | 1,168 | 1,274 | 918 |
| Corporate and Other (13) | — | — | 97 | 213 | 8 | — | 28 | 346 | — | — |
| Total Gold | $4,628 | $159 | $174 | $223 | $105 | $47 | $924 | $6,260 | 5,897 | $1,062 |
| Gold equivalent ounces - other metals (14) | ||||||||||
| Peñasquito | $664 | $9 | $2 | $1 | $11 | $115 | $106 | $908 | 1,100 | $824 |
| Boddington | 143 | 2 | 1 | — | — | 7 | 19 | 172 | 158 | 1,098 |
| Corporate and Other (13) | — | — | 14 | 35 | — | — | 4 | 53 | — | — |
| Total Gold Equivalent Ounces | $807 | $11 | $17 | $36 | $11 | $122 | $129 | $1,133 | 1,258 | $900 |
| Consolidated | $5,435 | $170 | $191 | $259 | $116 | $169 | $1,053 | $7,393 | ||
(2)Includes by-product credits of $194 and excludes co-product revenues of $1,679.
(3)Includes stockpile and leach pad inventory adjustments of $16 at CC&V, $18 at Yanacocha and $11 at NGM.
(4)Reclamation costs include operating accretion and amortization of asset retirement costs of $79 and $91, respectively, and exclude accretion and reclamation and remediation adjustments at former operating properties and historic mining operations that have entered the closure phase and have no substantive future economic value of $52 and $1,715, respectively.
(5)Advanced projects, research and development and Exploration excludes development expenditures of $9 at CC&V, $4 at Porcupine, $3 at Éléonore, $5 at Peñasquito, $6 at Merian, $9 at Cerro Negro, $12 at Yanacocha, $19 at Tanami, $17 at Ahafo, $6 at Akyem, $17 at NGM and $65 at Corporate and Other, totaling $172 related to developing new operations or major projects at existing operations where these projects will materially benefit the operation.
(6)Other expense, net includes $8 at Tanami of cash care and maintenance costs associated with the sites temporarily being placed into care and maintenance or operating at reduced levels in response to the COVID-19 pandemic, during the period ended December 31, 2021 that we would have continued to incur if the sites were not temporarily placed into care and maintenance.
(7)Other expense, net includes incremental COVID-19 costs incurred as a result of actions taken to protect against the impacts of the COVID-19 pandemic at our operational segments of $1 at Musselwhite, $3 at Éléonore, $19 at Peñasquito, $6 at Merian, $19 at Cerro Negro, $21 at Yanacocha, $8 at Tanami, $4 at Ahafo, and $1 at Akyem, totaling $82
(8)Other expense, net is adjusted for settlement costs of $11, restructuring and severance of $11, and incremental costs of responding to the COVID-19 pandemic of $5.
(9)Includes sustaining capital expenditures of $985. See Liquidity and Capital Resources within Part II, Item 7, MD&A for sustaining capital by segment.
(10)Excludes development capital expenditures, capitalized interest and the change in accrued capital totaling $668. See Liquidity and Capital Resources within Part II, Item 7, Management's Discussion and Analysis for the discussion of major development projects.
(11)Includes finance lease payments for sustaining projects of $68 and excludes finance lease payments for development projects of $41.
(12)Per ounce measures may not recalculate due to rounding.
(13)Corporate and Other includes the Company's business activities relating to its corporate and regional offices and all equity method investments. Refer to Note 4 of the Consolidated Financial Statements for further information.
(14)Gold equivalent ounces is calculated as pounds or ounces produced multiplied by the ratio of the other metals price to the gold price, using Gold ($1,200/oz.), Copper ($2.75/lb.), Silver ($22.00/oz.), Lead ($0.90/lb.) and Zinc ($1.05/lb.) pricing for 2021.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.