Alcoa Corp
NYSE:AA
Income Statement
Earnings Waterfall
Alcoa Corp
Revenue
|
10.5B
USD
|
Cost of Revenue
|
-9.8B
USD
|
Gross Profit
|
667m
USD
|
Operating Expenses
|
-912m
USD
|
Operating Income
|
-245m
USD
|
Other Expenses
|
-427m
USD
|
Net Income
|
-672m
USD
|
Income Statement
Alcoa Corp
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||
Revenue |
11 199
N/A
|
10 223
-9%
|
9 582
-6%
|
9 232
-4%
|
9 318
+1%
|
9 844
+6%
|
10 380
+5%
|
11 015
+6%
|
11 652
+6%
|
12 087
+4%
|
12 807
+6%
|
13 233
+3%
|
13 403
+1%
|
13 032
-3%
|
12 164
-7%
|
11 341
-7%
|
10 433
-8%
|
10 095
-3%
|
9 532
-6%
|
9 330
-2%
|
9 286
0%
|
9 775
+5%
|
10 460
+7%
|
11 204
+7%
|
12 152
+8%
|
12 575
+3%
|
13 386
+6%
|
13 128
-2%
|
12 451
-5%
|
11 828
-5%
|
10 868
-8%
|
10 619
-2%
|
10 551
-1%
|
10 480
-1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9 039)
|
(8 614)
|
(8 203)
|
(7 932)
|
(7 898)
|
(8 089)
|
(8 457)
|
(8 850)
|
(8 950)
|
(9 209)
|
(9 653)
|
(9 777)
|
(10 053)
|
(9 931)
|
(9 367)
|
(9 002)
|
(8 537)
|
(8 382)
|
(8 125)
|
(8 043)
|
(7 969)
|
(8 236)
|
(8 460)
|
(8 744)
|
(9 153)
|
(9 042)
|
(9 653)
|
(9 999)
|
(10 212)
|
(10 435)
|
(10 183)
|
(9 984)
|
(9 813)
|
(9 813)
|
|
Gross Profit |
2 160
N/A
|
1 609
-26%
|
1 379
-14%
|
1 300
-6%
|
1 420
+9%
|
1 755
+24%
|
1 923
+10%
|
2 165
+13%
|
2 702
+25%
|
2 878
+7%
|
3 154
+10%
|
3 456
+10%
|
3 350
-3%
|
3 101
-7%
|
2 797
-10%
|
2 339
-16%
|
1 896
-19%
|
1 713
-10%
|
1 407
-18%
|
1 287
-9%
|
1 317
+2%
|
1 539
+17%
|
2 000
+30%
|
2 460
+23%
|
2 999
+22%
|
3 533
+18%
|
3 733
+6%
|
3 129
-16%
|
2 239
-28%
|
1 393
-38%
|
685
-51%
|
635
-7%
|
738
+16%
|
667
-10%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 202)
|
(1 160)
|
(1 134)
|
(1 099)
|
(1 042)
|
(1 058)
|
(1 053)
|
(1 067)
|
(1 062)
|
(1 073)
|
(1 068)
|
(1 034)
|
(1 012)
|
(1 006)
|
(990)
|
(1 009)
|
(1 020)
|
(994)
|
(946)
|
(903)
|
(886)
|
(890)
|
(910)
|
(913)
|
(922)
|
(894)
|
(893)
|
(876)
|
(853)
|
(857)
|
(848)
|
(876)
|
(897)
|
(912)
|
|
Selling, General & Administrative |
(353)
|
(348)
|
(356)
|
(336)
|
(291)
|
(309)
|
(291)
|
(292)
|
(280)
|
(275)
|
(267)
|
(255)
|
(248)
|
(265)
|
(269)
|
(277)
|
(280)
|
(256)
|
(232)
|
(213)
|
(206)
|
(198)
|
(208)
|
(214)
|
(227)
|
(219)
|
(217)
|
(208)
|
(204)
|
(214)
|
(214)
|
(226)
|
(226)
|
(232)
|
|
Research & Development |
(69)
|
(59)
|
(47)
|
(41)
|
(33)
|
(29)
|
(30)
|
(30)
|
(32)
|
(33)
|
(34)
|
(33)
|
(31)
|
(30)
|
(28)
|
(28)
|
(27)
|
(27)
|
(25)
|
(24)
|
(27)
|
(27)
|
(28)
|
(30)
|
(31)
|
(33)
|
(34)
|
(33)
|
(32)
|
(33)
|
(32)
|
(34)
|
(39)
|
(40)
|
|
Depreciation & Amortization |
(780)
|
(753)
|
(731)
|
(722)
|
(718)
|
(720)
|
(732)
|
(745)
|
(750)
|
(765)
|
(767)
|
(746)
|
(733)
|
(711)
|
(693)
|
(704)
|
(713)
|
(711)
|
(689)
|
(666)
|
(653)
|
(665)
|
(674)
|
(669)
|
(664)
|
(642)
|
(642)
|
(635)
|
(617)
|
(610)
|
(602)
|
(616)
|
(632)
|
(640)
|
|
Operating Income |
958
N/A
|
449
-53%
|
245
-45%
|
201
-18%
|
378
+88%
|
697
+84%
|
870
+25%
|
1 098
+26%
|
1 640
+49%
|
1 805
+10%
|
2 086
+16%
|
2 422
+16%
|
2 338
-3%
|
2 095
-10%
|
1 807
-14%
|
1 330
-26%
|
876
-34%
|
719
-18%
|
461
-36%
|
384
-17%
|
431
+12%
|
649
+51%
|
1 090
+68%
|
1 547
+42%
|
2 077
+34%
|
2 639
+27%
|
2 840
+8%
|
2 253
-21%
|
1 386
-38%
|
536
-61%
|
(163)
N/A
|
(241)
-48%
|
(159)
+34%
|
(245)
-54%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
(346)
|
(385)
|
(380)
|
(395)
|
(330)
|
(275)
|
(219)
|
(176)
|
(164)
|
(132)
|
(101)
|
(57)
|
(57)
|
(97)
|
(142)
|
(176)
|
(185)
|
(190)
|
(194)
|
(211)
|
(223)
|
(192)
|
(187)
|
(167)
|
(68)
|
(44)
|
190
|
161
|
32
|
(43)
|
(269)
|
(335)
|
(276)
|
(224)
|
|
Non-Reccuring Items |
(983)
|
(1 039)
|
(838)
|
(818)
|
(386)
|
(281)
|
(285)
|
(235)
|
(187)
|
(280)
|
(499)
|
(686)
|
(527)
|
(659)
|
(798)
|
(806)
|
(1 031)
|
(920)
|
(587)
|
(407)
|
77
|
(109)
|
(105)
|
(133)
|
(1 128)
|
(1 246)
|
(1 138)
|
(1 757)
|
(696)
|
(720)
|
(819)
|
(189)
|
(184)
|
(237)
|
|
Gain/Loss on Disposition of Assets |
32
|
29
|
33
|
163
|
164
|
286
|
248
|
115
|
(6)
|
1
|
3
|
1
|
0
|
3
|
(2)
|
6
|
3
|
172
|
178
|
171
|
(8)
|
22
|
121
|
131
|
354
|
327
|
225
|
215
|
(10)
|
(23)
|
(20)
|
(17)
|
(14)
|
0
|
|
Total Other Income |
2
|
0
|
15
|
12
|
12
|
12
|
6
|
4
|
(83)
|
(121)
|
(164)
|
(188)
|
(129)
|
(116)
|
(105)
|
(101)
|
(101)
|
(92)
|
(97)
|
(102)
|
(104)
|
(104)
|
(87)
|
(71)
|
(36)
|
(26)
|
(20)
|
(1)
|
(10)
|
9
|
23
|
35
|
49
|
(23)
|
|
Pre-Tax Income |
(337)
N/A
|
(946)
-181%
|
(925)
+2%
|
(837)
+10%
|
(162)
+81%
|
439
N/A
|
620
+41%
|
806
+30%
|
1 200
+49%
|
1 273
+6%
|
1 325
+4%
|
1 492
+13%
|
1 625
+9%
|
1 226
-25%
|
760
-38%
|
253
-67%
|
(438)
N/A
|
(311)
+29%
|
(239)
+23%
|
(165)
+31%
|
173
N/A
|
266
+54%
|
832
+213%
|
1 307
+57%
|
1 199
-8%
|
1 650
+38%
|
2 097
+27%
|
871
-58%
|
702
-19%
|
(241)
N/A
|
(1 248)
-418%
|
(747)
+40%
|
(584)
+22%
|
(729)
-25%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(402)
|
(234)
|
(255)
|
(270)
|
(184)
|
(276)
|
(307)
|
(334)
|
(592)
|
(633)
|
(692)
|
(833)
|
(732)
|
(731)
|
(689)
|
(524)
|
(415)
|
(345)
|
(274)
|
(221)
|
(187)
|
(200)
|
(266)
|
(351)
|
(629)
|
(746)
|
(869)
|
(782)
|
(664)
|
(506)
|
(294)
|
(219)
|
(189)
|
(119)
|
|
Income from Continuing Operations |
(739)
|
(1 180)
|
(1 180)
|
(1 107)
|
(346)
|
163
|
313
|
472
|
608
|
640
|
633
|
659
|
893
|
495
|
71
|
(271)
|
(853)
|
(656)
|
(513)
|
(386)
|
(14)
|
66
|
566
|
956
|
570
|
904
|
1 228
|
89
|
38
|
(747)
|
(1 542)
|
(966)
|
(773)
|
(848)
|
|
Income to Minority Interest |
(124)
|
(59)
|
(35)
|
6
|
(54)
|
(142)
|
(162)
|
(198)
|
(329)
|
(391)
|
(449)
|
(594)
|
(643)
|
(639)
|
(627)
|
(500)
|
(272)
|
(190)
|
(128)
|
(83)
|
(156)
|
(141)
|
(135)
|
(139)
|
(141)
|
(181)
|
(265)
|
(209)
|
(161)
|
(76)
|
68
|
70
|
122
|
176
|
|
Net Income (Common) |
(863)
N/A
|
(1 239)
-44%
|
(1 215)
+2%
|
(1 101)
+9%
|
(400)
+64%
|
21
N/A
|
151
+619%
|
274
+81%
|
279
+2%
|
249
-11%
|
184
-26%
|
65
-65%
|
250
+285%
|
(144)
N/A
|
(556)
-286%
|
(771)
-39%
|
(1 125)
-46%
|
(846)
+25%
|
(641)
+24%
|
(469)
+27%
|
(170)
+64%
|
(75)
+56%
|
431
N/A
|
817
+90%
|
429
-47%
|
723
+69%
|
963
+33%
|
(120)
N/A
|
(123)
-3%
|
(823)
-569%
|
(1 474)
-79%
|
(896)
+39%
|
(651)
+27%
|
(672)
-3%
|
|
EPS (Diluted) |
-4.73
N/A
|
-6.79
-44%
|
-6.66
+2%
|
-6.03
+9%
|
-2.19
+64%
|
0.11
N/A
|
0.81
+636%
|
1.46
+80%
|
1.49
+2%
|
1.31
-12%
|
0.96
-27%
|
0.33
-66%
|
1.32
+300%
|
-0.79
N/A
|
-3
-280%
|
-4.16
-39%
|
-6.08
-46%
|
-4.52
+26%
|
-3.46
+23%
|
-2.53
+27%
|
-0.91
+64%
|
-0.41
+55%
|
2.28
N/A
|
4.27
+87%
|
2.26
-47%
|
3.84
+70%
|
5.17
+35%
|
-0.67
N/A
|
-0.68
-1%
|
-4.62
-579%
|
-8.28
-79%
|
-5.03
+39%
|
-3.66
+27%
|
-3.76
-3%
|