Archer-Daniels-Midland Co
NYSE:ADM
Income Statement
Earnings Waterfall
Archer-Daniels-Midland Co
Revenue
|
93.9B
USD
|
Cost of Revenue
|
-86.4B
USD
|
Gross Profit
|
7.5B
USD
|
Operating Expenses
|
-3.5B
USD
|
Operating Income
|
4.1B
USD
|
Other Expenses
|
-574m
USD
|
Net Income
|
3.5B
USD
|
Income Statement
Archer-Daniels-Midland Co
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 |
89 804
N/A
|
88 773
-1%
|
87 726
-1%
|
84 450
-4%
|
81 201
-4%
|
78 011
-4%
|
73 703
-6%
|
72 151
-2%
|
67 702
-6%
|
64 580
-5%
|
63 023
-2%
|
62 290
-1%
|
62 346
+0%
|
62 950
+1%
|
62 264
-1%
|
61 259
-2%
|
60 828
-1%
|
61 366
+1%
|
63 491
+3%
|
64 464
+2%
|
64 341
0%
|
64 119
0%
|
63 348
-1%
|
64 274
+1%
|
64 656
+1%
|
64 322
-1%
|
64 306
0%
|
62 706
-2%
|
64 355
+3%
|
68 278
+6%
|
74 923
+10%
|
80 137
+7%
|
85 249
+6%
|
90 006
+6%
|
94 364
+5%
|
98 707
+5%
|
101 556
+3%
|
101 978
+0%
|
99 884
-2%
|
96 896
-3%
|
93 935
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(85 915)
|
(84 965)
|
(83 553)
|
(79 963)
|
(76 433)
|
(72 816)
|
(68 716)
|
(67 545)
|
(63 682)
|
(60 881)
|
(59 551)
|
(58 817)
|
(58 728)
|
(59 245)
|
(58 409)
|
(57 682)
|
(57 310)
|
(57 827)
|
(59 658)
|
(60 385)
|
(60 160)
|
(59 899)
|
(59 337)
|
(60 243)
|
(60 509)
|
(60 152)
|
(60 000)
|
(58 436)
|
(59 902)
|
(63 228)
|
(69 518)
|
(74 448)
|
(79 262)
|
(83 670)
|
(87 391)
|
(91 249)
|
(93 986)
|
(94 225)
|
(92 348)
|
(89 361)
|
(86 422)
|
|
Gross Profit |
3 889
N/A
|
3 808
-2%
|
4 173
+10%
|
4 487
+8%
|
4 768
+6%
|
5 195
+9%
|
4 987
-4%
|
4 606
-8%
|
4 020
-13%
|
3 699
-8%
|
3 472
-6%
|
3 473
+0%
|
3 618
+4%
|
3 705
+2%
|
3 855
+4%
|
3 577
-7%
|
3 518
-2%
|
3 539
+1%
|
3 833
+8%
|
4 079
+6%
|
4 181
+3%
|
4 220
+1%
|
4 011
-5%
|
4 031
+0%
|
4 147
+3%
|
4 170
+1%
|
4 306
+3%
|
4 270
-1%
|
4 453
+4%
|
5 050
+13%
|
5 405
+7%
|
5 689
+5%
|
5 987
+5%
|
6 336
+6%
|
6 973
+10%
|
7 458
+7%
|
7 570
+2%
|
7 753
+2%
|
7 536
-3%
|
7 535
0%
|
7 513
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 754)
|
(1 967)
|
(1 690)
|
(1 712)
|
(1 907)
|
(2 012)
|
(2 105)
|
(2 165)
|
(2 010)
|
(1 991)
|
(1 972)
|
(2 007)
|
(1 981)
|
(2 023)
|
(2 054)
|
(1 986)
|
(1 978)
|
(1 970)
|
(1 999)
|
(2 055)
|
(2 165)
|
(2 311)
|
(2 353)
|
(2 397)
|
(2 493)
|
(2 498)
|
(2 534)
|
(2 592)
|
(2 687)
|
(2 734)
|
(2 835)
|
(2 919)
|
(2 956)
|
(3 074)
|
(3 149)
|
(3 247)
|
(3 358)
|
(3 410)
|
(3 437)
|
(3 434)
|
(3 456)
|
|
Selling, General & Administrative |
(1 759)
|
(1 716)
|
(1 690)
|
(1 712)
|
(1 907)
|
(2 012)
|
(2 105)
|
(2 165)
|
(2 010)
|
(1 991)
|
(1 972)
|
(2 007)
|
(1 981)
|
(2 023)
|
(2 054)
|
(1 986)
|
(1 978)
|
(1 970)
|
(1 999)
|
(2 055)
|
(2 165)
|
(2 311)
|
(2 353)
|
(2 397)
|
(2 493)
|
(2 498)
|
(2 534)
|
(2 592)
|
(2 687)
|
(2 734)
|
(2 835)
|
(2 919)
|
(2 956)
|
(3 074)
|
(3 149)
|
(3 247)
|
(3 358)
|
(3 410)
|
(3 437)
|
(3 434)
|
(3 456)
|
|
Other Operating Expenses |
5
|
(251)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
2 135
N/A
|
1 841
-14%
|
2 483
+35%
|
2 775
+12%
|
2 861
+3%
|
3 183
+11%
|
2 882
-9%
|
2 441
-15%
|
2 010
-18%
|
1 708
-15%
|
1 500
-12%
|
1 466
-2%
|
1 637
+12%
|
1 682
+3%
|
1 801
+7%
|
1 591
-12%
|
1 540
-3%
|
1 569
+2%
|
1 834
+17%
|
2 024
+10%
|
2 016
0%
|
1 909
-5%
|
1 658
-13%
|
1 634
-1%
|
1 654
+1%
|
1 672
+1%
|
1 772
+6%
|
1 678
-5%
|
1 766
+5%
|
2 316
+31%
|
2 570
+11%
|
2 770
+8%
|
3 031
+9%
|
3 262
+8%
|
3 824
+17%
|
4 211
+10%
|
4 212
+0%
|
4 343
+3%
|
4 099
-6%
|
4 101
+0%
|
4 057
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
75
|
78
|
153
|
(135)
|
(146)
|
(122)
|
(107)
|
249
|
161
|
93
|
119
|
(2)
|
91
|
190
|
189
|
240
|
232
|
271
|
150
|
210
|
139
|
4
|
118
|
96
|
223
|
455
|
445
|
489
|
328
|
282
|
424
|
417
|
426
|
546
|
524
|
653
|
729
|
714
|
675
|
557
|
397
|
|
Non-Reccuring Items |
(256)
|
0
|
(287)
|
(266)
|
(105)
|
(105)
|
(105)
|
(359)
|
(389)
|
(402)
|
(383)
|
(140)
|
(55)
|
(52)
|
(63)
|
(159)
|
(184)
|
(190)
|
(191)
|
(85)
|
(54)
|
(166)
|
(278)
|
(330)
|
(303)
|
(333)
|
(213)
|
(560)
|
(489)
|
(531)
|
(620)
|
(259)
|
(321)
|
(225)
|
(121)
|
(110)
|
(66)
|
(67)
|
(125)
|
(176)
|
(336)
|
|
Gain/Loss on Disposition of Assets |
41
|
59
|
56
|
213
|
351
|
333
|
421
|
293
|
572
|
0
|
0
|
426
|
130
|
22
|
57
|
79
|
80
|
70
|
41
|
59
|
43
|
22
|
1
|
(39)
|
(39)
|
(24)
|
55
|
130
|
161
|
172
|
136
|
75
|
100
|
89
|
66
|
94
|
78
|
89
|
105
|
71
|
38
|
|
Total Other Income |
29
|
37
|
28
|
170
|
169
|
165
|
154
|
(45)
|
(70)
|
501
|
545
|
144
|
19
|
132
|
(34)
|
(56)
|
(59)
|
(105)
|
50
|
83
|
(84)
|
142
|
34
|
43
|
53
|
(122)
|
(133)
|
(114)
|
117
|
93
|
95
|
55
|
77
|
88
|
161
|
183
|
280
|
280
|
218
|
220
|
138
|
|
Pre-Tax Income |
2 024
N/A
|
2 015
0%
|
2 433
+21%
|
2 757
+13%
|
3 130
+14%
|
3 454
+10%
|
3 245
-6%
|
2 579
-21%
|
2 284
-11%
|
1 900
-17%
|
1 781
-6%
|
1 894
+6%
|
1 822
-4%
|
1 974
+8%
|
1 950
-1%
|
1 695
-13%
|
1 609
-5%
|
1 615
+0%
|
1 884
+17%
|
2 291
+22%
|
2 060
-10%
|
1 911
-7%
|
1 533
-20%
|
1 404
-8%
|
1 588
+13%
|
1 648
+4%
|
1 926
+17%
|
1 623
-16%
|
1 883
+16%
|
2 332
+24%
|
2 605
+12%
|
3 058
+17%
|
3 313
+8%
|
3 760
+13%
|
4 454
+18%
|
5 031
+13%
|
5 233
+4%
|
5 359
+2%
|
4 972
-7%
|
4 773
-4%
|
4 294
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(670)
|
(663)
|
(775)
|
(832)
|
(877)
|
(976)
|
(916)
|
(745)
|
(438)
|
(317)
|
(293)
|
(315)
|
(534)
|
(576)
|
(565)
|
(459)
|
(386)
|
(350)
|
(321)
|
(384)
|
(278)
|
(260)
|
(236)
|
(243)
|
(170)
|
(97)
|
(123)
|
3
|
(109)
|
(249)
|
(282)
|
(431)
|
(582)
|
(658)
|
(823)
|
(893)
|
(868)
|
(886)
|
(811)
|
(825)
|
(828)
|
|
Income from Continuing Operations |
1 354
|
1 352
|
1 658
|
1 925
|
2 253
|
2 478
|
2 329
|
1 834
|
1 846
|
1 583
|
1 488
|
1 579
|
1 288
|
1 398
|
1 385
|
1 236
|
1 223
|
1 265
|
1 563
|
1 907
|
1 782
|
1 651
|
1 297
|
1 161
|
1 418
|
1 551
|
1 803
|
1 626
|
1 774
|
2 083
|
2 323
|
2 627
|
2 731
|
3 102
|
3 631
|
4 138
|
4 365
|
4 473
|
4 161
|
3 948
|
3 466
|
|
Income to Minority Interest |
(12)
|
(12)
|
(8)
|
(4)
|
(5)
|
(4)
|
(2)
|
(2)
|
3
|
3
|
(4)
|
(6)
|
(9)
|
(10)
|
(5)
|
(5)
|
(7)
|
(9)
|
(10)
|
(7)
|
(5)
|
(3)
|
(6)
|
(7)
|
0
|
1
|
1
|
1
|
(10)
|
(14)
|
(11)
|
(17)
|
(26)
|
(32)
|
(36)
|
(35)
|
(25)
|
(17)
|
(14)
|
(11)
|
17
|
|
Net Income (Common) |
1 342
N/A
|
1 340
0%
|
1 650
+23%
|
1 921
+16%
|
2 248
+17%
|
2 474
+10%
|
2 327
-6%
|
1 832
-21%
|
1 849
+1%
|
1 586
-14%
|
1 484
-6%
|
1 573
+6%
|
1 279
-19%
|
1 388
+9%
|
1 380
-1%
|
1 231
-11%
|
1 595
+30%
|
1 649
+3%
|
1 939
+18%
|
2 283
+18%
|
1 810
-21%
|
1 650
-9%
|
1 319
-20%
|
1 190
-10%
|
1 379
+16%
|
1 537
+11%
|
1 771
+15%
|
1 589
-10%
|
1 772
+12%
|
2 070
+17%
|
2 313
+12%
|
2 614
+13%
|
2 709
+4%
|
3 074
+13%
|
3 598
+17%
|
4 103
+14%
|
4 340
+6%
|
4 456
+3%
|
4 147
-7%
|
3 937
-5%
|
3 483
-12%
|
|
EPS (Diluted) |
2.03
N/A
|
2.02
0%
|
2.49
+23%
|
2.94
+18%
|
3.43
+17%
|
3.87
+13%
|
3.71
-4%
|
2.97
-20%
|
2.98
+0%
|
2.65
-11%
|
2.51
-5%
|
2.67
+6%
|
2.16
-19%
|
2.39
+11%
|
2.4
+0%
|
2.16
-10%
|
2.78
+29%
|
2.91
+5%
|
3.41
+17%
|
4.01
+18%
|
3.19
-20%
|
2.9
-9%
|
2.33
-20%
|
2.11
-9%
|
2.44
+16%
|
2.74
+12%
|
3.15
+15%
|
2.82
-10%
|
3.13
+11%
|
3.67
+17%
|
4.1
+12%
|
4.62
+13%
|
4.78
+3%
|
5.42
+13%
|
6.34
+17%
|
7.28
+15%
|
7.71
+6%
|
8.08
+5%
|
7.59
-6%
|
7.29
-4%
|
6.43
-12%
|