Last close As at 05/08/2026
—
— 0.00 (0.00%)
Market capitalisation
—
Research: Metals & Mining
Fourth quarter production and costs were closely in line with our expectations, after Newmont’s mines in Africa made up for some continuing low-level coronavirus-induced disruptions at its operations in North and South America, in particular. Notwithstanding these disruptions, earnings for the full year outperformed our expectations by 6.6%, net debt declined by US$687m since end-Q3 and a generous quarterly dividend distribution of US$0.55/share was announced.
Newmont Corporation |
The full Newmonty |
Q420 results and |
Metals & mining |
26 February 2021 |
Share price performance
Business description
Next events
Analyst
Newmont Corporation is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Fourth quarter production and costs were closely in line with our expectations, after Newmont’s mines in Africa made up for some continuing low-level coronavirus-induced disruptions at its operations in North and South America, in particular. Notwithstanding these disruptions, earnings for the full year outperformed our expectations by 6.6%, net debt declined by US$687m since end-Q3 and a generous quarterly dividend distribution of US$0.55/share was announced.
Year end |
Revenue (US$m) |
PBT |
EPS* |
DPS |
P/E |
Yield |
12/19 |
9,740 |
3,693 |
1.32 |
**1.44 |
42.6 |
2.5 |
12/20 |
11,497 |
3,143 |
2.66 |
1.45 |
21.3 |
2.6 |
12/21e |
12,466 |
3,449 |
2.68 |
2.20 |
21.1 |
3.9 |
12/22e |
12,288 |
3,691 |
2.94 |
2.20 |
19.3 |
3.9 |
Note: *EPS are normalised, excluding amortisation of acquired intangibles and exceptional items. **Includes US$0.88/share special dividend.
Exploration keeping pace despite coronavirus
In addition to the release of its financial results, on 10 February, Newmont announced its annual resource and reserve estimation. Among other things, this showed: 1) reserves of 94.2Moz plus measured and indicated resources of 69.6Moz and inferred resources of 31.6Moz (total 195.4Moz), 2) Newmont adding c 5Moz of reserves via exploration compared to mining depletion of 7.5Moz, 3) 3.4Moz of additions in the measured and indicated categories of resources, partially offsetting 7.3Moz of conversions (both into reserves and out of the mineral inventory) and 4) 3.5Moz of additions in the inferred resource category via exploration (before conversions and revisions). In addition, while headline gold reserves & resources declined by a modest 1.9%, we estimate that they expanded by 5.3% in gold equivalent ounce terms (see Exhibit 4).
Low net debt and healthy cashflows provide flexibility
Newmont’s net debt of US$1.2bn at end-FY20 equates to gearing (net debt/equity) of just 5.1% and a leverage (net debt/[net debt+equity]) of 4.8%. Over the next two years, we estimate that it will generate on average almost US$5bn in annualised cash from operations (c 97% of which is attributable to shareholders), of which it will expend c US$2.2bn pa in capex and distribute a further c US$1.8bn pa in dividends, leaving c US$0.8bn pa to either pay down net debt or buy back shares.
Valuation: US$76.34/share
Based on nine measures across three methodologies, we have left our blended average valuation of Newmont unchanged at US$76.34/share (see our note The sustainable leader, published on 9 February). Stated alternatively, we calculate that Newmont’s current share price of US$56.61/share discounts a real cost of equity of 7.8%, which is approximately double that implied by prevailing market conditions. This puts Newmont on a premium rating relative to its peers, but at a discount relative to its own historical valuation measures, which, on average, imply a share price closer US$100/share.
Q420 and FY20 results
A summary of Newmont’s Q420 and FY20 results relative to both Edison’s prior forecast and also Q320 is provided in Exhibit 2. In general, production from mines in North America and South America were slightly below our forecasts – mostly as a result of continued low-level coronavirus-induced disruptions – while production in Africa was ahead of our expectations. Notable exceptions to the general trend of lower production in North and South America were Penasquito and Merian. Performance in Australia was mixed, with Boddington outperforming our expectations and Tanami fractionally underperforming them. Production and sales at Nevada Gold Mines and Pueblo Viejo were already known from Barrick’s preliminary full-year and fourth quarter production results announcement of 14 January 2021. Overall, however, both production and costs applicable to sales were closely in line with our expectations, as shown below:
Exhibit 1: Newmont Q4 operational results, by region cf prior Edison forecast (excluding co- and by-products)
North America |
South America |
Australia |
Africa |
Nevada |
Total |
|||||||
Edison |
Actual |
Edison |
Actual |
Edison |
Actual |
Edison |
Actual |
Edison |
Actual |
Edison |
Actual |
|
Attributable production (koz)* |
340 |
306 |
1,644 |
1,630 |
||||||||
Pueblo Viejo production (koz) |
106 |
106 |
106 |
106 |
||||||||
Attributable production (koz) |
444 |
435 |
234 |
200 |
299 |
304 |
220 |
243 |
342 |
342 |
1,538 |
1,524 |
Costs applicable to sales (US$/oz) |
744 |
731 |
767 |
776 |
678 |
725 |
705 |
729 |
778 |
739 |
738 |
739 |
Source: Edison Investment Research, Newmont. Note: *Includes attributable production from Pueblo Viejo (equity accounted).
From a financial perspective, both sales and costs applicable to sales were within 2% of our prior forecasts. Beyond that, the main variances in Newmont’s actual reported numbers relative to our previously forecast ones arose in reclamation, which experienced a sharp increase that was out of the range of normal quarterly outcomes, and the effective tax rate, which was below that most recently guided by management for the full year (38–42%) for both Q420 and FY20. In this case the increase in the reclamation and remediation charge was attributed to adjustments primarily related to increased costs at Yanacocha. In the event however, the lower tax charge almost exactly offset the higher reclamation and remediation charge such that profit after tax was also within 2% of our prior forecast. Beyond that, the only other major difference was in the minority charge, which was negative (ie minority partners sharing in a loss, rather than a profit), which resulted in net income attributable to Newmont stockholders that was 6.6% above our prior forecast for the full year.
The other major feature of the results was the dividend, set by the board at US$0.55/share for Q4, which is consistent with the company’s dividend policy at a gold price of US$1,800/oz. Readers are reminded that, at the time of its Q320 results in October, Newmont unveiled a new dividend framework whereby it formally re-based its dividend to a ‘base’ pay-out of US$1.00/share (or US$0.25/share per quarter), but also stated explicitly that it would return 40–60% of incremental attributable free cash flow to shareholders that it generated above a gold price of US$1,200/oz (cf a gold price at the time of writing of US$1,811/oz). Under the new framework, Newmont then seeks to adjust the ‘base’ pay-out according to the gold price in increments of US$300/oz, equating to incremental increases in the dividend of US$0.60/share per year (or US$0.15/share per quarter). Hence a sustainable gold price above US$1,800/oz should result in a dividend of US$0.55/share per quarter (being 0.25+0.15+0.15=0.55) – ie the quarterly dividend that it paid in Q420. Nevertheless, within this context, it is worth noting that, should Newmont decide to pay out nearer 60% of incremental attributable free cash flow to shareholders that it generates above a US$1,200/oz gold price, rather than 40%, then there is still scope for the quarterly dividend to remain at the higher level. In consequence, we have raised our dividend forecast for FY21 on the basis that the gold price being momentarily below US$1,800/oz is unlikely to result in any readjustment downwards in the quarterly distribution cf the Q420 level.
Quarterly forecasting of mining company profits is almost always a hostage to fortune. Nevertheless, with that caveat, Edison also offers its best estimate (given current information) of Newmont’s likely Q121e results in Exhibit 2, below:
Exhibit 2: Newmont quarterly income statement, Q120–Q121e cf Edison prior forecast
US$m (unless otherwise indicated) |
Q120 |
Q220 |
Q320 |
Q420e |
Q420a |
Q420a/Q320a |
Q420a/Q420e |
FY20e |
FY20a |
FY20a/FY20e |
Q121e |
Sales |
2,581 |
2,365 |
3,170 |
3,376 |
3,381 |
6.7 |
0.1 |
11,492 |
11,497 |
0.0 |
3,002 |
|
|
||||||||||
Costs and expenses |
|
|
|||||||||
– Costs applicable to sales |
1,332 |
1,058 |
1,269 |
1,373 |
1,355 |
6.8 |
-1.3 |
5,032 |
5,014 |
-0.4 |
1,314 |
– Depreciation and amortisation |
565 |
528 |
592 |
589 |
615 |
3.9 |
4.4 |
2,274 |
2,300 |
1.1 |
591 |
– Reclamation and remediation |
38 |
40 |
38 |
54 |
250 |
557.9 |
363.0 |
170 |
366 |
115.3 |
54 |
– Exploration |
44 |
26 |
48 |
74 |
69 |
43.8 |
-6.8 |
192 |
187 |
-2.6 |
63 |
– Advanced projects, research and development |
27 |
26 |
39 |
49 |
30 |
-23.1 |
-38.8 |
141 |
122 |
-13.5 |
35 |
– General and administrative |
65 |
72 |
68 |
60 |
64 |
-5.9 |
6.7 |
265 |
269 |
1.5 |
65 |
– Impairment of long-lived assets |
0 |
5 |
24 |
0 |
20 |
N/A |
N/A |
0 |
49 |
N/A |
0 |
– Care and maintenance |
20 |
125 |
26 |
0 |
7 |
-73.1 |
N/A |
171 |
178 |
4.1 |
0 |
– Other expense, net |
33 |
54 |
68 |
71 |
51 |
-44.6 |
-28.2 |
255 |
206 |
-19.2 |
69 |
Total |
2,124 |
1,934 |
2,172 |
2,269 |
2,461 |
13.3 |
8.5 |
8,499 |
8,691 |
2.3 |
2,190 |
|
|
||||||||||
Other income/(expenses) |
|
|
|||||||||
– Gain on formation of Nevada Gold Mines |
0 |
0 |
0 |
0 |
0 |
N/A |
N/A |
0 |
0 |
N/A |
|
– Gain on asset and investment sales, net |
593 |
(1) |
1 |
0 |
84 |
8,300.0 |
N/A |
593 |
677 |
14.2 |
|
– Other income, net |
(189) |
198 |
(44) |
42 |
3 |
-106.8 |
-92.9 |
7 |
(32) |
-557.1 |
42 |
– Interest expense, net of capitalised interest |
(82) |
(78) |
(75) |
(75) |
(73) |
-2.7 |
-2.7 |
(310) |
(308) |
-0.6 |
(88) |
322 |
119 |
(118) |
(33) |
14 |
-111.9 |
-142.4 |
290 |
337 |
16.2 |
(46) |
|
|
|
||||||||||
Income/(loss) before income and mining tax and other items |
779 |
550 |
880 |
1,074 |
934 |
6.1 |
-13.0 |
3,283 |
3,143 |
-4.3 |
766 |
Income and mining tax benefit/(expense) |
23 |
(164) |
(305) |
(443) |
(258) |
-15.4 |
-41.8 |
(889) |
(704) |
-20.8 |
(310) |
Effective tax rate (%) |
(3.0) |
29.8 |
34.7 |
41.3 |
27.6 |
-20.5 |
-33.2 |
27.1 |
23.4 |
-13.7 |
40.5 |
Profit after tax |
802 |
386 |
575 |
631 |
676 |
17.6 |
7.1 |
2,394 |
2,439 |
1.9 |
455 |
|
|
||||||||||
Equity income/(loss) of affiliates |
37 |
29 |
53 |
54 |
70 |
32.1 |
29.6 |
173 |
189 |
9.2 |
35 |
|
|
||||||||||
Net income/(loss) from continuing operations |
839 |
415 |
628 |
685 |
746 |
18.8 |
8.9 |
2,567 |
2,628 |
2.4 |
490 |
Net income/(loss) from discontinued operations |
(15) |
(68) |
228 |
18 |
-92.1 |
N/A |
145 |
163 |
12.4 |
0 |
|
Net income/(loss) |
824 |
347 |
856 |
685 |
764 |
-10.7 |
11.5 |
2,712 |
2,791 |
2.9 |
490 |
Minority interest |
2 |
3 |
17 |
37 |
(60) |
-452.9 |
-262.2 |
59 |
(38) |
-164.4 |
19 |
Do (%) |
0.2 |
0.9 |
2.0 |
5.3 |
(7.9) |
-495.0 |
-249.1 |
2.2 |
(1.4) |
-163.6 |
3.9 |
Net income/(loss) attributable to Newmont stockholders |
822 |
344 |
839 |
649 |
824 |
-1.8 |
27.0 |
2,654 |
2,829 |
6.6 |
471 |
|
|
||||||||||
Adjustments to net income |
(496) |
(83) |
(142) |
0 |
32 |
-122.5 |
N/A |
(721) |
(689) |
-4.4 |
0 |
Adjusted net income |
326 |
261 |
697 |
649 |
856 |
22.8 |
31.9 |
1,933 |
2,140 |
10.7 |
471 |
|
|
||||||||||
Net income/(loss) per common share (US$/share) |
|
|
|||||||||
Basic |
|
|
|||||||||
– Continuing operations |
1.037 |
0.513 |
0.761 |
0.809 |
1.01 |
32.7 |
24.8 |
3.121 |
3.32 |
6.4 |
0.587 |
– Discontinued operations |
(0.019) |
(0.085) |
0.284 |
0.000 |
0.02 |
-93.0 |
N/A |
0.180 |
0.20 |
11.1 |
0.000 |
– Total |
1.019 |
0.428 |
1.045 |
0.809 |
1.03 |
-1.4 |
27.3 |
3.301 |
3.52 |
6.6 |
0.587 |
Diluted |
|
|
|||||||||
– Continuing operations |
1.035 |
0.512 |
0.758 |
0.803 |
1.00 |
31.9 |
24.5 |
3.099 |
3.31 |
6.8 |
0.583 |
– Discontinued operations |
(0.019) |
(0.084) |
0.283 |
0.000 |
0.02 |
-92.9 |
N/A |
0.179 |
0.20 |
11.7 |
0.000 |
– Total |
1.016 |
0.427 |
1.041 |
0.803 |
1.02 |
-2.0 |
27.0 |
3.278 |
3.51 |
7.1 |
0.583 |
|
|
||||||||||
Basic adjusted net income per share (US$/share) |
0.404 |
0.325 |
0.868 |
0.809 |
1.07 |
23.3 |
32.3 |
2.404 |
2.66 |
10.6 |
0.587 |
Diluted adjusted net income per share (US$/share) |
0.403 |
0.324 |
0.865 |
0.803 |
1.06 |
22.5 |
32.0 |
2.388 |
2.66 |
11.4 |
0.583 |
|
|
||||||||||
DPS (US$/share) |
0.250 |
0.250 |
0.400 |
0.550 |
0.55 |
37.5 |
0.0 |
1.450 |
1.45 |
0.0 |
0.550 |
Source: Newmont, Edison Investment Research
In general, beyond Q420, Edison has left its financial forecasts substantially unchanged relative to those set out in our initiation note (The sustainable leader, published on 9 February). However, we have made some minor adjustments to account for the likelihood of some ongoing, low-level coronavirus-induced disruptions as well as the recent fall in the gold price, from US$1,828/oz at the time of our initiation to US$1,811/oz at the time of writing. Together with the operational adjustments, the 1.0% assumed decline in the gold price has resulted in a decline of 2.1% in our revenue forecast for FY21, which, for these purposes, has translated into a 4.5% decline in our pre-tax profit forecast and a 1.9% decline in our EPS forecast (on account of a change in our tax treatment of interest costs).
Note that our EPS forecast of US$0.59/share for Q121 and US$2.68/share for FY21 compare to the market consensus, as follows:
Exhibit 3: Q121 EPS forecast, Edison cf consensus (US$/share)
Q121e |
FY21e |
|
Edison forecast |
0.59 |
2.68 |
Consensus forecast |
1.01 |
4.08 |
High |
1.26 |
5.54 |
Low |
0.85 |
2.71 |
Source: Edison Investment Research, Refinitiv (19 February 2021)
Although Edison’s forecasts are low within the context of the range of analysts’ expectations, we note that the average expected realised price of gold for Newmont in FY21 appears to be in the order of US$1,947/share, compared with our US$1,811/oz (ie the current spot price) for the remainder of the year, which may go some way to explaining the difference. In addition, Edison’s forecasts may be conservative with respect to tax in particular. Currently, we are forecasting an effective tax rate for FY21 of 39.6% compared to a guided range of 34–38%. Note that, the more the gold price rises, the more Newmont’s effective tax rate falls as lower tax operations contribute proportionately more to pre-tax profits. Finally, the balance of Newmont’s earnings between H121 and H221 is expected to be approximately in the proportion 47–48 to 52–53, all other things being equal.
Reserves and resources
In addition to the recent release of its financial results, on 10 February, Newmont announced the results of its annual resource and reserve estimation. Full details of the updated reserves and resources statement and of the changes in the categorisations of reserves and resources, by asset, are available on Newmont’s website. However, a very brief summary is provided below:
■
Newmont exceeded its 2020 conversion target by replacing 80% of all depletion with the addition of 6.0Moz of reserves compared to mining depletion of 7.5Moz.
■
Gross reserve increases (ie before depletion) were recorded at Ahafo, Nevada Gold Mines, Éléonore and Cerro Negro; net reserve increases (ie after depletion) were recorded at Tanami, Merian and Porcupine.
■
Discrete reserves of 94.2Moz plus measured and indicated resources of 69.6Moz and inferred resources of 31.6Moz (total 195.4Moz).
■
3.4Moz of additions in the measured and indicated categories of resources, partially offsetting 7.3Moz of conversions (both into reserves and out of the mineral inventory).
■
Absolute resource increases at CC&V, Yanacocha, Merian, NuevaUnion, South America (as a region), Tanami, Akyem and Nevada plus the formation of the MARA project at Aqua Rica (+1.5Moz of resources net of Alumbrera).
■
3.5Moz of additions in the inferred resource category via exploration programmes (before conversions and revisions).
The following table summarises the year-on-year changes in Newmont’s attributable resources and reserves, by asset. Readers should note that, ordinarily, Newmont reports its resources exclusive of reserves. In this case however, we have aggregated reserves with resources in order to provide an indication of the full mineral inventory attributable to the company.
Exhibit 4: Newmont attributable resources and reserves, by asset, FY20 vs FY19
Asset |
Category |
Reserves & resources (FY19) |
Reserves & resources (FY20) |
Change (%) |
||||||||
Tonnes (kt) |
Grade (g/t) |
Contained gold (koz) |
Tonnes (kt) |
Grade (g/t) |
Contained gold (koz) |
Tonnes (%) |
Grade (%) |
Contained gold (%) |
||||
CC&V |
Total |
277,600 |
0.53 |
4,710 |
319,200 |
0.47 |
4,820 |
15.0 |
-11.3 |
2.3 |
||
Musselwhite |
Total |
19,500 |
5.36 |
3,360 |
14,400 |
5.49 |
2,540 |
-26.2 |
2.4 |
-24.4 |
||
Porcupine |
Total |
410,600 |
0.97 |
12,790 |
211,600 |
1.51 |
10,290 |
-48.5 |
55.7 |
-19.5 |
||
Éléonore |
Total |
13,600 |
5.19 |
2,270 |
13,300 |
5.05 |
2,160 |
-2.2 |
-2.7 |
-4.8 |
||
Penasquito |
Total |
976,400 |
0.41 |
12,910 |
815,500 |
0.44 |
11,430 |
-16.5 |
7.3 |
-11.5 |
||
Noche Buena |
Total |
30,000 |
0.36 |
350 |
30,000 |
0.36 |
350 |
0.0 |
0.0 |
0.0 |
||
Sandman |
Total |
2,300 |
1.49 |
110 |
0 |
0.00 |
0 |
-100.0 |
-100.0 |
-100.0 |
||
Coffee |
Total |
58,100 |
1.43 |
2,670 |
62,300 |
1.18 |
2,370 |
7.2 |
-17.5 |
-11.2 |
||
Galore Creek |
Total |
650,900 |
0.25 |
5,300 |
650,900 |
0.25 |
5,300 |
0.0 |
0.0 |
0.0 |
||
Conga |
Total |
474,700 |
0.59 |
8,970 |
474,700 |
0.59 |
8,970 |
0.0 |
0.0 |
0.0 |
||
Yanacocha |
Total |
251,900 |
0.93 |
7,570 |
275,500 |
0.86 |
7,650 |
9.4 |
-7.5 |
1.1 |
||
Merian |
Total |
146,900 |
1.18 |
5,560 |
185,800 |
1.07 |
6,410 |
26.5 |
-9.3 |
15.3 |
||
Cerro Negro |
Total |
21,200 |
7.14 |
4,870 |
20,700 |
7.63 |
5,080 |
-2.4 |
6.9 |
4.3 |
||
Pueblo Viejo |
Total |
157,700 |
2.29 |
11,590 |
174,400 |
2.03 |
11,380 |
10.6 |
-11.4 |
-1.8 |
||
Nueva Union |
Total |
687,200 |
0.45 |
9,890 |
704,000 |
0.46 |
10,490 |
2.4 |
2.2 |
6.1 |
||
Norte Abierto |
Total |
1,642,600 |
0.51 |
26,800 |
1,642,600 |
0.51 |
26,800 |
0.0 |
0.0 |
0.0 |
||
Aqua Rica |
Total |
0 |
0.00 |
0 |
419,200 |
0.16 |
2,210 |
N/A |
N/A |
N/A |
||
Alumbrera |
Total |
55,100 |
0.38 |
680 |
0 |
0.00 |
0 |
-100.0 |
-100.0 |
-100.0 |
||
Boddington |
Total |
931,100 |
0.61 |
18,300 |
836,800 |
0.60 |
16,240 |
-10.1 |
-1.6 |
-11.3 |
||
Tanami |
Total |
65,800 |
4.30 |
9,100 |
76,900 |
4.07 |
10,070 |
16.9 |
-5.3 |
10.7 |
||
Ahafo |
Total |
171,700 |
1.94 |
10,810 |
163,200 |
1.95 |
10,230 |
-5.0 |
0.5 |
-5.4 |
||
Ahafo North |
Total |
62,600 |
2.23 |
4,490 |
62,500 |
2.24 |
4,500 |
-0.2 |
0.4 |
0.2 |
||
Akyem |
Total |
130,100 |
1.92 |
8,040 |
63,200 |
1.70 |
3,460 |
-51.4 |
-11.5 |
-57.0 |
||
Nevada |
Total |
443,900 |
2.29 |
32,650 |
464,600 |
2.19 |
32,680 |
4.7 |
-4.4 |
0.1 |
||
Total |
Measured/proven |
1,202,300 |
1.02 |
39,600 |
1,323,300 |
0.97 |
41,390 |
10.1 |
-4.9 |
4.5 |
||
Total |
Indicated/probable |
4,966,000 |
0.82 |
130,280 |
4,841,900 |
0.79 |
122,490 |
-2.5 |
-3.7 |
-6.0 |
||
Total |
Inferred |
1,450,600 |
0.63 |
29,420 |
1,516,100 |
0.65 |
31,550 |
4.5 |
3.2 |
7.2 |
||
Total |
Total |
7,618,900 |
0.81 |
199,300 |
7,681,300 |
0.79 |
195,430 |
0.8 |
-2.5 |
-1.9 |
||
Total (GEO) |
Measured/proven |
53,154 |
60,753 |
14.3 |
||||||||
Total (GEO) |
Indicated/probable |
204,294 |
207,318 |
1.5 |
||||||||
Total (GEO) |
Inferred |
50,738 |
56,375 |
11.1 |
||||||||
Total (GEO) |
Total |
308,186 |
324,447 |
5.3 |
||||||||
Source: Newmont. Note: *Based on Yanacocha Sulphides project processing rate. GEO = gold equivalent ounces, with by- and co- products converted at the following prices: Au US$1,200/oz, Cu US$2.75/lb, Ag US$17.00/oz, Zn US$1.15/oz, Pb US$0.90/lb.
Inevitably, Newmont’s exploration activities were adversely affected by the COVID-19 pandemic, which required it, among other things, to prioritise drilling programmes in existing operations owing to travel restrictions. This constraint, in particular, affected its ability to progress greenfields exploration. Nevertheless, it was still able to achieve its target of replacing two-thirds of mining depletion 'via the drill bit’. Moreover, while headline reserves and resources declined by 1.9%, we estimate that they expanded by 5.3% if co- and by-products are also translated into gold equivalent ounces (GEOs). Relative to FY19, much of the increase in FY20 can be attributed to an expansion in copper resources, in particular, from 10.3Mt in FY19 to 11.9Mt (contained Cu) in FY20. Note that, for the purposes of Edison’s calculation, both co- and by-product reserves and resources are translated into GEOs at the prices indicated, whereas Newmont, in its official calculations, translates resources at slightly higher prices than reserves of US$1,400/oz Au, US$3.25/lb Cu, US$20/oz Ag, US$1.40/lb Zn and US$1.10/lb Pb.
The exploration challenge in the long term
As Newmont sees it, the challenge in discovering the next generation of mines is to be able to identify deeper, so-called ‘blind’ deposits that are under cover, rather than those originally discovered from outcrops (NB readers are directed towards Newmont’s Exploration update presentation to accompany its reserve and resource update for detailed information on this strategy). To this end, its philosophy towards exploration is to understand completely the geological systems in which it has a presence on both a regional and district scale, a goal that it believes cannot be achieved by operating a decentralised model. Immediate examples of domains with such multi-million ounce endowments include (but are not limited to) the Tintina Province in the Yukon, the Golden Triangle in British Columbia, the Carlin Trend, the Guiana Shield, the Superior Province in Canada, the Yilgarn, the West African Craton, the Nubian Shield and the Deseado Massif (Argentina/Chile), where, in addition to reserve expansion potential, Newmont’s existing presence in these complexes also makes them attractive from the perspective of offering synergies with existing operations. Within this context, it is worth noting that c 80% of Newmont’s reserves are located within easy trucking distance of an existing operating site and are therefore able to contribute relatively easily to low cost, value focused production for minimal investment.
Financials
Newmont had net debt on its balance sheet of US$1.2bn at end-FY20, which compares with US$1.8bn at end-Q320 and was considerably better than our expectation that it would remain broadly flat in Q4, not least owing to diligent control of working capital. This level of net debt equates to a gearing (net debt/equity) ratio of just 5.1% and a leverage (net debt/[net debt+equity]) ratio of 4.8%. Hereafter, we forecast that Newmont will generate cash from operations at a rate approaching US$5bn pa, of which around c US$2.2bn will be expended in capex and a further c US$1.8bn in dividends to shareholders, such that (all other things being equal) we would expect it to have net debt on its balance sheet of only US$286m as at end-Q421 (cf US$944m previously). On this basis, we would expect Newmont to be net debt free early in FY21, although this is subject to future investment decisions and may also be delayed depending on the extent to which the company buys back shares under its share buyback programme (sanctioned, so far, at a rate of US$1bn over the next 18 months). In the meantime, it boasts a dividend that puts it among the top five yielding large-cap global gold mining stocks globally and well in excess of the S&P 500 Index’s dividend yield, as well as having a share buyback programme of a similar order of magnitude.
Valuation
In our initiation note (see The sustainable leader, published on 9 February 2021), we valued the company at US$76.34/share, based on nine measures across three different methodologies. Notwithstanding the adjustments that we have made to our short-term earnings expectations, we have elected to leave our valuation of Newmont unchanged relative to that in our earlier report and readers are directed towards this report to see more details of that valuation (see The sustainable leader published on 9 February).
Exhibit 5: Financial summary
Accounts: US GAAP, Yr end: December, USD: Millions |
|
|
2018 |
2019 |
2020 |
2021e |
2022e |
2023e |
2024e |
2025e |
|
Income statement |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
7,253 |
9,740 |
11,497 |
12,466 |
12,288 |
11,767 |
12,385 |
12,055 |
|
Cost of sales |
|
|
(4,093) |
(5,195) |
(5,014) |
(5,357) |
(5,114) |
(5,101) |
(5,611) |
(5,611) |
|
Gross profit |
|
|
3,160 |
4,545 |
6,483 |
7,109 |
7,174 |
6,666 |
6,774 |
6,444 |
|
SG&A (expenses) |
|
|
(244) |
(313) |
(269) |
(260) |
(260) |
(260) |
(260) |
(260) |
|
R&D costs |
|
|
(350) |
(415) |
(309) |
(390) |
(390) |
(390) |
0 |
0 |
|
Other income/(expense) |
|
|
(406) |
(253) |
(831) |
(324) |
(324) |
(324) |
(216) |
(215) |
|
Exceptionals and adjustments |
Exceptionals |
|
(424) |
2,220 |
214 |
0 |
0 |
0 |
0 |
0 |
|
Depreciation and amortisation |
|
|
(1,215) |
(1,960) |
(2,300) |
(2,411) |
(2,545) |
(2,653) |
(2,865) |
(2,750) |
|
Reported EBIT |
|
|
945 |
3,994 |
3,451 |
3,724 |
3,656 |
3,039 |
3,434 |
3,219 |
|
Finance income/(expense) |
|
|
(207) |
(301) |
(308) |
(275) |
35 |
474 |
9 |
22 |
|
Other income/(expense) |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Exceptionals and adjustments |
Exceptionals |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Reported PBT |
|
|
738 |
3,693 |
3,143 |
3,449 |
3,691 |
3,513 |
3,442 |
3,240 |
|
Income tax expense (includes exceptionals) |
|
|
(419) |
(737) |
(515) |
(1,230) |
(1,253) |
(1,031) |
(1,076) |
(1,079) |
|
Reported net income |
|
|
380 |
2,884 |
2,791 |
2,219 |
2,439 |
2,482 |
2,367 |
2,161 |
|
Basic average number of shares, m |
|
|
533 |
735 |
804 |
802 |
802 |
802 |
802 |
802 |
|
Basic EPS (US$/share) |
|
|
0.6 |
3.8 |
3.5 |
2.7 |
2.9 |
3.0 |
2.9 |
2.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
2,584 |
3,734 |
5,537 |
6,135 |
6,201 |
5,692 |
6,298 |
5,969 |
|
Adjusted EBIT |
|
|
1,369 |
1,774 |
3,237 |
3,724 |
3,656 |
3,039 |
3,434 |
3,219 |
|
Adjusted PBT |
|
|
1,162 |
1,473 |
2,929 |
3,449 |
3,691 |
3,513 |
3,442 |
3,240 |
|
Adjusted EPS (US$/share) |
|
|
1.35 |
1.32 |
2.66 |
2.68 |
2.94 |
3.05 |
2.87 |
2.56 |
|
Adjusted diluted EPS (US$/share) |
|
|
1.34 |
1.32 |
2.66 |
2.66 |
2.92 |
3.02 |
2.85 |
2.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance sheet |
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
12,258 |
25,276 |
24,281 |
23,771 |
23,627 |
23,274 |
21,909 |
20,359 |
|
Goodwill |
|
|
58 |
2,674 |
2,771 |
2,771 |
2,771 |
2,771 |
2,771 |
2,771 |
|
Intangible assets |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Other non-current assets |
|
|
3,122 |
5,752 |
5,812 |
5,812 |
5,812 |
5,812 |
5,812 |
5,812 |
|
Total non-current assets |
|
|
15,438 |
33,702 |
32,864 |
32,354 |
32,210 |
31,857 |
30,492 |
28,942 |
|
Cash and equivalents |
|
|
3,397 |
2,243 |
5,540 |
5,866 |
6,234 |
7,026 |
9,590 |
12,503 |
|
Inventories |
|
|
630 |
1,014 |
963 |
1,165 |
1,148 |
1,100 |
1,157 |
1,127 |
|
Trade and other receivables |
|
|
254 |
373 |
449 |
376 |
370 |
355 |
373 |
363 |
|
Other current assets |
|
|
996 |
2,642 |
1,553 |
1,553 |
1,553 |
1,553 |
1,553 |
1,553 |
|
Total current assets |
|
|
5,277 |
6,272 |
8,505 |
8,960 |
9,305 |
10,033 |
12,673 |
15,546 |
|
Non-current loans and borrowings |
|
|
3,608 |
6,734 |
6,045 |
5,495 |
5,003 |
4,589 |
4,589 |
4,589 |
|
Other non-current liabilities |
|
|
3,808 |
8,438 |
8,076 |
8,099 |
8,122 |
8,146 |
8,170 |
8,193 |
|
Total non-current liabilities |
|
|
7,416 |
15,172 |
14,121 |
13,594 |
13,125 |
12,735 |
12,759 |
12,782 |
|
Trade and other payables |
|
|
303 |
539 |
493 |
483 |
461 |
460 |
506 |
506 |
|
Current loans and borrowings |
|
|
653 |
100 |
657 |
657 |
657 |
657 |
657 |
657 |
|
Other current liabilities |
|
|
831 |
1,746 |
2,219 |
2,219 |
2,219 |
2,219 |
2,219 |
2,219 |
|
Total current liabilities |
|
|
1,787 |
2,385 |
3,369 |
3,359 |
3,337 |
3,336 |
3,382 |
3,382 |
|
Equity attributable to company |
|
|
10,502 |
21,420 |
23,008 |
23,392 |
23,986 |
24,665 |
25,680 |
26,447 |
|
Non-controlling interest |
|
|
1,010 |
997 |
871 |
969 |
1,067 |
1,155 |
1,345 |
1,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cashflow statement |
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
|
380 |
2,884 |
2,791 |
2,219 |
2,439 |
2,482 |
2,367 |
2,161 |
|
Taxation expenses |
|
|
386 |
832 |
704 |
1,366 |
1,395 |
1,195 |
1,235 |
1,186 |
|
Profit before tax |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Net finance expenses |
|
|
207 |
301 |
308 |
275 |
(35) |
(474) |
(9) |
(22) |
|
EBIT |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Depreciation and amortisation |
|
|
1,215 |
1,960 |
2,300 |
2,411 |
2,545 |
2,653 |
2,865 |
2,750 |
|
Share based payments |
|
|
76 |
97 |
72 |
0 |
0 |
0 |
0 |
0 |
|
Other adjustments |
|
|
749 |
(2,131) |
(654) |
216 |
216 |
216 |
216 |
215 |
|
Movements in working capital |
|
|
(743) |
(309) |
295 |
(332) |
(192) |
(129) |
(222) |
(151) |
|
Interest paid / received |
|
|
(207) |
(301) |
(308) |
(275) |
35 |
474 |
9 |
22 |
|
Income taxes paid |
|
|
(236) |
(498) |
(926) |
(1,366) |
(1,395) |
(1,195) |
(1,235) |
(1,186) |
|
Cash from operations (CFO) |
|
|
1,827 |
2,866 |
4,882 |
4,514 |
5,006 |
5,222 |
5,225 |
4,976 |
|
Capex |
|
|
(1,032) |
(1,463) |
(1,302) |
(1,901) |
(2,400) |
(2,300) |
(1,500) |
(1,200) |
|
Acquisitions & disposals net |
|
|
(98) |
224 |
1,463 |
0 |
0 |
0 |
0 |
0 |
|
Other investing activities |
|
|
(47) |
41 |
65 |
0 |
0 |
0 |
0 |
0 |
|
Cash used in investing activities (CFIA) |
|
|
(1,177) |
(1,226) |
91 |
(1,901) |
(2,400) |
(2,300) |
(1,500) |
(1,200) |
|
Net proceeds from issue of shares |
|
|
(98) |
(479) |
(521) |
0 |
0 |
0 |
0 |
0 |
|
Movements in debt |
|
|
0 |
(1,186) |
(175) |
(550) |
(492) |
(414) |
0 |
0 |
|
Dividends paid |
|
|
(301) |
(889) |
(834) |
(1,822) |
(1,824) |
(1,793) |
(1,321) |
(1,353) |
|
Other financing activities |
|
|
(56) |
(223) |
(150) |
85 |
77 |
77 |
160 |
490 |
|
Cash from financing activities (CFF) |
|
|
(455) |
(2,777) |
(1,680) |
(2,287) |
(2,239) |
(2,129) |
(1,161) |
(862) |
|
Currency translation differences and other |
|
|
(4) |
(3) |
6 |
0 |
0 |
0 |
0 |
0 |
|
Increase/(decrease) in cash and equivalents |
|
|
191 |
(1,140) |
3,299 |
326 |
368 |
792 |
2,564 |
2,913 |
|
Currency translation differences and other |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Cash and equivalents at end of period |
|
|
3,489 |
2,349 |
5,648 |
5,974 |
6,342 |
7,134 |
9,698 |
12,611 |
|
Net (debt) cash |
|
|
(864) |
(4,591) |
(1,162) |
(286) |
574 |
1,780 |
4,344 |
7,257 |
|
Movement in net (debt) cash over period |
|
|
(864) |
(3,727) |
3,429 |
876 |
860 |
1,206 |
2,564 |
2,913 |
|
Source: Company sources, Edison Investment Research
|
||||||||||||
|
||||||||||||
Research: Healthcare
BerGenBio (BGBIO) has made steady progress during 2020. Lead asset bemcentinib (oral, once a day, highly selective AXL inhibitor) reported encouraging efficacy data from ongoing Phase II trials. Multiple catalysts expected in 2021 will define BGBIO’s clinical trial strategy in AML/MDS and/or NSCLC. The FY20 operating loss was significantly higher than in FY19 (NOK261.1m vs NOK204.4m) due to higher set-up costs and increased investment in programme expenses. We expect operating expenses to increase significantly across 2021/22 as BGBIO further progresses its innovative AXL-centred pipeline, which includes bemcentinib in oncology (and COVID-19 potential) and the initiation of a Phase Ib/IIa trial to evaluate its AXL antibody tilvestamab in an undisclosed indication. BGBIO remains well funded following net c NOK700m raised in 2020. We value the company at NOK4.72bn or NOK54.1 per share.