Newmont Corporation (NEM) Cash Flow Statement
Where NEM’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $10.33B +62.4% vs 2024
- Capital expenditures
- $3.04B 13.4% of revenue
- Free cash flow
- $7.30B 32.2% margin
- Returned to shareholders
- $3.41B 47% of free cash flow
- Change in cash
- $3.90B cash at year-end $7.55B
Drawn to scale: where the cash came from and how it was used. Hover for values.
NEM operating cash flow, capex and free cash flow
NEM cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $2.79B2016 | $10.33B2025 | +15.7%/yr | |
| Capital expenditures | $1.13B2016 | $3.04B2025 | +11.6%/yr | |
| Free cash flow | $1.65B2016 | $7.30B2025 | +17.9%/yr | |
| Free cash flow margin | 24.7%2016 | 32.2%2025 | +7.5 pts | |
| Operating cash flow / net income | 4.812018 | 1.442025 | −3.37 | |
| Stock-based compensation | $70.0M2016 | $99.0M2025 | +3.9%/yr | |
| Dividends paid | $67.0M2016 | $1.11B2025 | +36.6%/yr | |
| Share buybacks (net) | $5.0M2016 | $2.30B2025 | +97.7%/yr | |
| Capex / revenue | 16.9%2016 | 13.4%2025 | −3.5 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
NEM cash flow by activity
NEM net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
NEM cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $7.17B | $3.38B | −$2.47B | −$399.0M | $233.0M | $2.79B | $2.88B | $380.0M | −$109.0M | −$923.0M |
| Depreciation & amortization | $2.52B | $2.58B | $2.11B | $2.19B | $2.32B | $2.30B | $1.96B | $1.22B | $1.26B | $1.22B |
| Stock-based compensation | $99.0M | $89.0M | $80.0M | $73.0M | $72.0M | $72.0M | $97.0M | $76.0M | $70.0M | $70.0M |
| Change in working capital | −$1.01B | −$1.02B | −$513.0M | −$841.0M | −$541.0M | $295.0M | −$309.0M | −$743.0M | −$392.0M | −$490.0M |
| Other non-cash items | $1.55B | $1.34B | $3.56B | $2.20B | $2.19B | −$576.0M | −$1.77B | $899.0M | $1.29B | $2.91B |
| Cash from operating activities | $10.33B | $6.36B | $2.76B | $3.22B | $4.28B | $4.88B | $2.87B | $1.83B | $2.12B | $2.79B |
| Investing activities | ||||||||||
| Capital expenditures | −$3.04B | −$3.40B | −$2.67B | −$2.13B | −$1.65B | −$1.30B | −$1.46B | −$1.03B | −$866.0M | −$1.13B |
| Investments (net) | $972.0M | −$2.70B | −$1.48B | −$2.98B | −$15.0M | $210.0M | $112.0M | −$1.18B | −$95.0M | $1.11B |
| Acquisitions & other investing | $2.80B | $3.40B | $3.14B | $2.13B | −$200.0M | $1.18B | $125.0M | $1.03B | $15.0M | −$62.0M |
| Cash from investing activities | $739.0M | −$2.70B | −$1.00B | −$2.98B | −$1.87B | $91.0M | −$1.23B | −$1.18B | −$946.0M | −$80.0M |
| Financing activities | ||||||||||
| Dividends paid | −$1.11B | −$1.15B | −$1.42B | −$1.75B | −$1.76B | −$834.0M | −$889.0M | −$301.0M | −$134.0M | −$67.0M |
| Share repurchases & issuance (net) | −$2.30B | −$1.25B | −$25.0M | −$74.0M | −$525.0M | −$521.0M | −$479.0M | −$98.0M | −$14.0M | −$5.0M |
| Net borrowing (repayment) | −$3.52B | −$471.0M | −$67.0M | −$89.0M | −$390.0M | −$175.0M | $1.88B | −$4.0M | $580.0M | $1.31B |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$239.0M | −$91.0M | −$96.0M | −$447.0M | −$286.0M | −$150.0M | −$3.29B | −$52.0M | −$1.10B | −$3.04B |
| Cash from financing activities | −$7.17B | −$2.95B | −$1.60B | −$2.36B | −$2.96B | −$1.68B | −$2.78B | −$455.0M | −$668.0M | −$1.80B |
| Summary | ||||||||||
| Net change in cash | $3.90B | $550.0M | $156.0M | −$2.15B | −$555.0M | $3.30B | −$1.14B | $191.0M | $516.0M | $393.0M |
| Cash at end of period | $7.55B | $3.65B | $3.10B | $2.94B | $5.09B | $5.65B | $2.35B | $3.49B | $3.30B | $2.76B |
| Free cash flow | $7.30B | $2.96B | $97.0M | $1.09B | $2.63B | $3.58B | $1.40B | $795.0M | $1.26B | $1.65B |
| Free cash flow margin | 32.2% | 16.0% | 0.8% | 9.1% | 21.5% | 31.4% | 14.4% | 10.9% | 17.1% | 24.7% |
| Capex / revenue | 13.4% | 18.3% | 22.6% | 17.8% | 13.6% | 11.4% | 15.0% | 14.2% | 11.8% | 16.9% |
| Operating cash flow / net income | 1.44 | 1.88 | — | — | 18.36 | 1.75 | 0.99 | 4.81 | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $2.25B | $3.33B | $1.30B | $1.83B | $2.08B | $1.90B | $1.90B | $924.0M | $857.0M | $179.0M | −$3.15B | $163.0M |
| Depreciation & amortization | $604.0M | $632.0M | $615.0M | $766.0M | $620.0M | $593.0M | $593.0M | $631.0M | $602.0M | $654.0M | $681.0M | $480.0M |
| Stock-based compensation | — | — | $51.0M | $23.0M | $27.0M | $21.0M | $21.0M | $22.0M | $23.0M | $21.0M | $22.0M | $16.0M |
| Change in working capital | −$90.0M | −$183.0M | $61.0M | −$286.0M | $156.0M | −$141.0M | −$141.0M | −$209.0M | −$263.0M | −$666.0M | −$171.0M | $127.0M |
| Other non-cash items | $159.0M | $8.0M | $1.59B | −$37.0M | −$494.0M | −$344.0M | −$344.0M | $280.0M | $209.0M | $588.0M | $3.23B | $217.0M |
| Cash from operating activities | $2.92B | $3.79B | $3.62B | $2.30B | $2.38B | $2.03B | $2.03B | $1.65B | $1.43B | $776.0M | $616.0M | $1.00B |
| Investing activities | ||||||||||||
| Capital expenditures | −$719.0M | −$641.0M | −$808.0M | −$727.0M | −$674.0M | −$826.0M | −$826.0M | −$877.0M | −$800.0M | −$850.0M | −$920.0M | −$604.0M |
| Investments (net) | $0 | $257.0M | $34.0M | −$31.0M | $679.0M | $738.0M | −$701.0M | −$562.0M | −$641.0M | −$798.0M | −$249.0M | −$253.0M |
| Acquisitions & other investing | −$12.0M | $82.0M | $24.0M | $760.0M | $674.0M | $826.0M | $2.27B | $877.0M | $800.0M | $850.0M | $920.0M | $104.0M |
| Cash from investing activities | −$731.0M | −$302.0M | −$750.0M | $2.0M | $679.0M | $738.0M | $738.0M | −$562.0M | −$641.0M | −$798.0M | −$249.0M | −$753.0M |
| Financing activities | ||||||||||||
| Dividends paid | −$277.0M | −$282.0M | −$272.0M | −$273.0M | −$279.0M | −$282.0M | −$282.0M | −$286.0M | −$289.0M | −$288.0M | −$461.0M | −$318.0M |
| Share repurchases & issuance (net) | −$1.57B | −$1.90B | −$428.0M | −$516.0M | −$1.01B | −$348.0M | −$348.0M | −$344.0M | −$104.0M | −$10.0M | −$1.0M | −$2.0M |
| Net borrowing (repayment) | −$26.0M | −$66.0M | −$95.0M | −$2.00B | −$421.0M | −$1.01B | −$102.0M | −$155.0M | — | — | — | −$16.0M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$74.0M | −$114.0M | −$68.0M | −$43.0M | −$34.0M | −$24.0M | −$930.0M | −$4.0M | −$265.0M | −$1.0M | −$76.0M | −$45.0M |
| Cash from financing activities | −$1.94B | −$2.36B | −$863.0M | −$2.83B | −$1.75B | −$1.66B | −$1.66B | −$789.0M | −$658.0M | −$299.0M | −$538.0M | −$381.0M |
| Summary | ||||||||||||
| Net change in cash | $232.0M | $1.13B | $2.01B | −$547.0M | $1.49B | $1.08B | $1.08B | $414.0M | $255.0M | −$719.0M | −$164.0M | $364.0M |
| Cash at end of period | $9.04B | $8.81B | $7.65B | $5.64B | $6.22B | $4.73B | $4.73B | $3.05B | $2.64B | $2.38B | $3.10B | $3.26B |
| Free cash flow | $2.21B | $3.14B | $2.81B | $1.57B | $1.71B | $1.21B | $1.21B | $771.0M | $628.0M | −$74.0M | −$304.0M | $399.0M |
| Free cash flow margin | 36.0% | 43.0% | 42.8% | 29.2% | 32.4% | 24.7% | 24.7% | 16.8% | 14.6% | −1.8% | −7.8% | 16.0% |
| Capex / revenue | 11.8% | 8.8% | 12.3% | 13.5% | 12.8% | 17.0% | 17.0% | 19.1% | 18.6% | 21.2% | 23.5% | 24.2% |
| Operating cash flow / net income | 1.30 | 1.14 | 2.78 | 1.25 | 1.15 | 1.07 | 1.07 | 1.78 | 1.67 | 4.34 | — | 6.15 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
NEM cash generation
In fiscal 2025 (ended December 31, 2025), Newmont generated $10.3 billion of cash from operations (up 62.4%) and spent $3.0 billion on capital expenditures, leaving free cash flow of $7.3 billion, 32.2% of revenue. It returned $3.4 billion to shareholders through dividends ($1.1 billion) and net share buybacks ($2.3 billion). Cash and equivalents rose by $3.9 billion over the year.
Related: NEM income statement, NEM balance sheet, NEM dividend history. See the NEM stock overview for the latest quote and news.
NEM cash flow FAQ
What is Newmont's free cash flow?
Newmont's free cash flow was $7.3 billion in fiscal 2025: $10.3 billion of operating cash flow minus $3.0 billion of capital expenditures It was $3.0 billion a year earlier..
How much cash does Newmont generate from operations?
Newmont generated $10.3 billion of cash from operating activities in fiscal 2025, 1.44 times its net income of $7.2 billion.
How much does Newmont spend on capital expenditures?
Newmont spent $3.0 billion on capital expenditures in fiscal 2025, 13.4% of revenue, compared with $3.4 billion the year before.
How much stock does Newmont buy back?
Newmont spent $2.3 billion on net share repurchases in fiscal 2025.
How much does Newmont pay in dividends?
Newmont paid $1.1 billion in dividends in fiscal 2025, 15.2% of free cash flow.