Akamai Technologies Inc
NASDAQ:AKAM
Income Statement
Earnings Waterfall
Akamai Technologies Inc
Revenue
|
3.8B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
2.3B
USD
|
Operating Expenses
|
-1.5B
USD
|
Operating Income
|
757.7m
USD
|
Other Expenses
|
-210.1m
USD
|
Net Income
|
547.6m
USD
|
Income Statement
Akamai Technologies Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 578
N/A
|
1 663
+5%
|
1 761
+6%
|
1 864
+6%
|
1 964
+5%
|
2 037
+4%
|
2 102
+3%
|
2 155
+3%
|
2 197
+2%
|
2 239
+2%
|
2 270
+1%
|
2 303
+1%
|
2 348
+2%
|
2 373
+1%
|
2 406
+1%
|
2 447
+2%
|
2 489
+2%
|
2 557
+3%
|
2 614
+2%
|
2 660
+2%
|
2 715
+2%
|
2 752
+1%
|
2 795
+2%
|
2 835
+1%
|
2 894
+2%
|
2 951
+2%
|
3 041
+3%
|
3 124
+3%
|
3 198
+2%
|
3 277
+2%
|
3 335
+2%
|
3 402
+2%
|
3 461
+2%
|
3 522
+2%
|
3 573
+1%
|
3 594
+1%
|
3 617
+1%
|
3 629
+0%
|
3 661
+1%
|
3 745
+2%
|
3 812
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(511)
|
(530)
|
(555)
|
(582)
|
(611)
|
(641)
|
(671)
|
(696)
|
(726)
|
(751)
|
(777)
|
(799)
|
(809)
|
(820)
|
(828)
|
(849)
|
(876)
|
(905)
|
(926)
|
(939)
|
(954)
|
(959)
|
(966)
|
(974)
|
(988)
|
(1 016)
|
(1 050)
|
(1 087)
|
(1 133)
|
(1 171)
|
(1 214)
|
(1 247)
|
(1 269)
|
(1 295)
|
(1 322)
|
(1 349)
|
(1 384)
|
(1 409)
|
(1 435)
|
(1 473)
|
(1 508)
|
|
Gross Profit |
1 067
N/A
|
1 133
+6%
|
1 206
+6%
|
1 282
+6%
|
1 353
+6%
|
1 396
+3%
|
1 430
+2%
|
1 459
+2%
|
1 472
+1%
|
1 488
+1%
|
1 493
+0%
|
1 504
+1%
|
1 539
+2%
|
1 553
+1%
|
1 578
+2%
|
1 597
+1%
|
1 613
+1%
|
1 653
+2%
|
1 689
+2%
|
1 720
+2%
|
1 761
+2%
|
1 793
+2%
|
1 829
+2%
|
1 861
+2%
|
1 906
+2%
|
1 936
+2%
|
1 991
+3%
|
2 037
+2%
|
2 066
+1%
|
2 106
+2%
|
2 121
+1%
|
2 155
+2%
|
2 192
+2%
|
2 227
+2%
|
2 251
+1%
|
2 245
0%
|
2 233
-1%
|
2 219
-1%
|
2 226
+0%
|
2 272
+2%
|
2 304
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(650)
|
(693)
|
(749)
|
(806)
|
(858)
|
(904)
|
(945)
|
(978)
|
(1 003)
|
(1 020)
|
(1 021)
|
(1 034)
|
(1 061)
|
(1 098)
|
(1 142)
|
(1 184)
|
(1 221)
|
(1 259)
|
(1 279)
|
(1 286)
|
(1 295)
|
(1 293)
|
(1 300)
|
(1 305)
|
(1 328)
|
(1 336)
|
(1 338)
|
(1 345)
|
(1 344)
|
(1 358)
|
(1 366)
|
(1 375)
|
(1 385)
|
(1 417)
|
(1 442)
|
(1 463)
|
(1 522)
|
(1 489)
|
(1 518)
|
(1 549)
|
(1 546)
|
|
Selling, General & Administrative |
(513)
|
(540)
|
(579)
|
(621)
|
(661)
|
(696)
|
(730)
|
(755)
|
(773)
|
(781)
|
(779)
|
(785)
|
(791)
|
(822)
|
(848)
|
(871)
|
(891)
|
(914)
|
(924)
|
(928)
|
(935)
|
(933)
|
(939)
|
(938)
|
(950)
|
(950)
|
(946)
|
(950)
|
(950)
|
(951)
|
(945)
|
(936)
|
(920)
|
(933)
|
(941)
|
(948)
|
(991)
|
(968)
|
(994)
|
(1 013)
|
(1 008)
|
|
Research & Development |
(94)
|
(100)
|
(112)
|
(119)
|
(125)
|
(133)
|
(138)
|
(143)
|
(149)
|
(154)
|
(155)
|
(159)
|
(168)
|
(179)
|
(195)
|
(210)
|
(222)
|
(235)
|
(242)
|
(246)
|
(246)
|
(247)
|
(249)
|
(253)
|
(261)
|
(266)
|
(269)
|
(271)
|
(269)
|
(280)
|
(293)
|
(309)
|
(335)
|
(353)
|
(367)
|
(378)
|
(391)
|
(382)
|
(389)
|
(402)
|
(405)
|
|
Depreciation & Amortization |
(43)
|
(52)
|
(58)
|
(66)
|
(72)
|
(76)
|
(78)
|
(79)
|
(82)
|
(85)
|
(88)
|
(90)
|
(103)
|
(96)
|
(100)
|
(104)
|
(107)
|
(109)
|
(113)
|
(112)
|
(113)
|
(113)
|
(112)
|
(114)
|
(117)
|
(120)
|
(123)
|
(125)
|
(125)
|
(126)
|
(128)
|
(129)
|
(130)
|
(131)
|
(134)
|
(137)
|
(139)
|
(139)
|
(135)
|
(133)
|
(133)
|
|
Operating Income |
417
N/A
|
441
+6%
|
457
+4%
|
476
+4%
|
495
+4%
|
492
-1%
|
485
-1%
|
481
-1%
|
469
-3%
|
467
0%
|
472
+1%
|
471
0%
|
478
+2%
|
455
-5%
|
436
-4%
|
413
-5%
|
393
-5%
|
394
+0%
|
410
+4%
|
434
+6%
|
466
+7%
|
500
+7%
|
529
+6%
|
556
+5%
|
578
+4%
|
600
+4%
|
653
+9%
|
692
+6%
|
722
+4%
|
748
+4%
|
755
+1%
|
780
+3%
|
807
+3%
|
810
+0%
|
810
0%
|
782
-3%
|
711
-9%
|
731
+3%
|
708
-3%
|
723
+2%
|
758
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
6
|
6
|
7
|
7
|
(6)
|
(5)
|
(4)
|
(3)
|
(6)
|
(10)
|
(14)
|
(18)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(9)
|
(16)
|
(19)
|
(18)
|
(17)
|
(15)
|
(22)
|
(27)
|
(34)
|
(40)
|
(43)
|
(49)
|
(53)
|
(57)
|
(46)
|
(52)
|
(51)
|
(8)
|
(40)
|
(33)
|
(25)
|
(23)
|
|
Non-Reccuring Items |
(3)
|
(7)
|
(9)
|
(7)
|
(5)
|
(2)
|
(1)
|
(2)
|
(3)
|
(9)
|
(9)
|
(12)
|
(11)
|
(4)
|
(10)
|
(8)
|
(78)
|
(116)
|
(161)
|
(160)
|
(104)
|
(71)
|
(22)
|
(22)
|
(29)
|
(33)
|
(32)
|
(33)
|
(63)
|
(60)
|
(58)
|
(58)
|
(24)
|
(36)
|
(47)
|
(51)
|
(35)
|
(64)
|
(66)
|
(66)
|
(70)
|
|
Total Other Income |
(1)
|
(3)
|
(9)
|
(14)
|
(4)
|
(6)
|
(7)
|
(6)
|
(4)
|
1
|
8
|
13
|
4
|
3
|
4
|
3
|
1
|
2
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(6)
|
(7)
|
(9)
|
(3)
|
1
|
2
|
7
|
2
|
(7)
|
(5)
|
(9)
|
(10)
|
(3)
|
(5)
|
(8)
|
(12)
|
|
Pre-Tax Income |
420
N/A
|
437
+4%
|
446
+2%
|
463
+4%
|
480
+4%
|
480
N/A
|
474
-1%
|
470
-1%
|
457
-3%
|
450
-2%
|
456
+2%
|
454
-1%
|
466
+3%
|
452
-3%
|
428
-5%
|
408
-5%
|
314
-23%
|
277
-12%
|
243
-12%
|
262
+8%
|
343
+31%
|
407
+19%
|
489
+20%
|
516
+6%
|
533
+3%
|
539
+1%
|
587
+9%
|
617
+5%
|
616
0%
|
646
+5%
|
651
+1%
|
676
+4%
|
728
+8%
|
721
-1%
|
706
-2%
|
671
-5%
|
658
-2%
|
624
-5%
|
604
-3%
|
625
+4%
|
653
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(126)
|
(142)
|
(140)
|
(146)
|
(146)
|
(141)
|
(140)
|
(140)
|
(135)
|
(131)
|
(131)
|
(141)
|
(146)
|
(136)
|
(129)
|
(121)
|
(65)
|
(49)
|
(29)
|
(4)
|
(42)
|
(52)
|
(63)
|
(59)
|
(53)
|
(43)
|
(43)
|
(52)
|
(46)
|
(44)
|
(43)
|
(48)
|
(63)
|
(70)
|
(85)
|
(106)
|
(127)
|
(89)
|
(77)
|
(63)
|
(106)
|
|
Income from Continuing Operations |
294
|
295
|
306
|
317
|
334
|
339
|
333
|
330
|
321
|
319
|
325
|
313
|
321
|
316
|
299
|
287
|
249
|
228
|
214
|
258
|
302
|
355
|
426
|
457
|
479
|
496
|
544
|
564
|
570
|
603
|
608
|
629
|
666
|
650
|
621
|
565
|
531
|
535
|
526
|
562
|
546
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(13)
|
(13)
|
(24)
|
(24)
|
(14)
|
(21)
|
(10)
|
(9)
|
(8)
|
0
|
0
|
2
|
1
|
|
Net Income (Common) |
294
N/A
|
295
+0%
|
306
+4%
|
317
+4%
|
334
+5%
|
339
+1%
|
333
-2%
|
330
-1%
|
321
-3%
|
319
-1%
|
325
+2%
|
313
-4%
|
321
+2%
|
316
-2%
|
299
-5%
|
287
-4%
|
223
-22%
|
202
-9%
|
188
-7%
|
232
+23%
|
298
+29%
|
352
+18%
|
423
+20%
|
453
+7%
|
478
+6%
|
494
+3%
|
542
+10%
|
563
+4%
|
557
-1%
|
590
+6%
|
584
-1%
|
605
+3%
|
652
+8%
|
629
-3%
|
611
-3%
|
555
-9%
|
524
-6%
|
535
+2%
|
526
-2%
|
563
+7%
|
548
-3%
|
|
EPS (Diluted) |
1.61
N/A
|
1.62
+1%
|
1.68
+4%
|
1.74
+4%
|
1.84
+6%
|
1.87
+2%
|
1.84
-2%
|
1.83
-1%
|
1.78
-3%
|
1.79
+1%
|
1.84
+3%
|
1.78
-3%
|
1.82
+2%
|
1.8
-1%
|
1.71
-5%
|
1.67
-2%
|
1.29
-23%
|
1.17
-9%
|
1.09
-7%
|
1.38
+27%
|
1.78
+29%
|
2.13
+20%
|
2.57
+21%
|
2.77
+8%
|
2.9
+5%
|
3.01
+4%
|
3.3
+10%
|
3.37
+2%
|
3.37
N/A
|
3.55
+5%
|
3.51
-1%
|
3.64
+4%
|
3.93
+8%
|
3.84
-2%
|
3.77
-2%
|
3.49
-7%
|
3.26
-7%
|
3.42
+5%
|
3.42
N/A
|
3.62
+6%
|
3.52
-3%
|