AGCO Corp
NYSE:AGCO
Income Statement
Earnings Waterfall
AGCO Corp
Revenue
|
14.4B
USD
|
Cost of Revenue
|
-10.6B
USD
|
Gross Profit
|
3.8B
USD
|
Operating Expenses
|
-2.1B
USD
|
Operating Income
|
1.7B
USD
|
Other Expenses
|
-545m
USD
|
Net Income
|
1.2B
USD
|
Income Statement
AGCO Corp
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 |
10 787
N/A
|
10 717
-1%
|
10 419
-3%
|
10 098
-3%
|
9 724
-4%
|
9 093
-6%
|
8 412
-7%
|
7 994
-5%
|
7 467
-7%
|
7 324
-2%
|
7 250
-1%
|
7 276
+0%
|
7 411
+2%
|
7 479
+1%
|
7 648
+2%
|
7 873
+3%
|
8 307
+6%
|
8 686
+5%
|
9 059
+4%
|
9 287
+3%
|
9 352
+1%
|
9 340
0%
|
9 225
-1%
|
9 120
-1%
|
9 041
-1%
|
8 974
-1%
|
8 558
-5%
|
8 946
+5%
|
9 150
+2%
|
9 600
+5%
|
10 473
+9%
|
10 700
+2%
|
11 138
+4%
|
11 445
+3%
|
11 511
+1%
|
11 908
+3%
|
12 651
+6%
|
13 299
+5%
|
14 177
+7%
|
14 511
+2%
|
14 412
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(8 396)
|
(8 345)
|
(8 126)
|
(7 939)
|
(7 657)
|
(7 194)
|
(6 695)
|
(6 332)
|
(5 907)
|
(5 797)
|
(5 746)
|
(5 783)
|
(5 895)
|
(5 948)
|
(6 069)
|
(6 219)
|
(6 541)
|
(6 823)
|
(7 115)
|
(7 298)
|
(7 355)
|
(7 315)
|
(7 192)
|
(7 111)
|
(7 057)
|
(6 996)
|
(6 711)
|
(6 971)
|
(7 092)
|
(7 423)
|
(8 035)
|
(8 215)
|
(8 566)
|
(8 812)
|
(8 880)
|
(9 164)
|
(9 650)
|
(10 074)
|
(10 637)
|
(10 775)
|
(10 635)
|
|
Gross Profit |
2 391
N/A
|
2 372
-1%
|
2 294
-3%
|
2 159
-6%
|
2 066
-4%
|
1 899
-8%
|
1 717
-10%
|
1 661
-3%
|
1 561
-6%
|
1 527
-2%
|
1 505
-1%
|
1 493
-1%
|
1 516
+2%
|
1 531
+1%
|
1 580
+3%
|
1 655
+5%
|
1 765
+7%
|
1 863
+6%
|
1 944
+4%
|
1 989
+2%
|
1 997
+0%
|
2 025
+1%
|
2 033
+0%
|
2 010
-1%
|
1 984
-1%
|
1 978
0%
|
1 847
-7%
|
1 975
+7%
|
2 058
+4%
|
2 178
+6%
|
2 437
+12%
|
2 485
+2%
|
2 572
+3%
|
2 633
+2%
|
2 631
0%
|
2 743
+4%
|
3 001
+9%
|
3 225
+7%
|
3 540
+10%
|
3 735
+6%
|
3 777
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 490)
|
(1 493)
|
(1 475)
|
(1 428)
|
(1 374)
|
(1 305)
|
(1 236)
|
(1 212)
|
(1 177)
|
(1 180)
|
(1 191)
|
(1 197)
|
(1 215)
|
(1 231)
|
(1 252)
|
(1 287)
|
(1 351)
|
(1 413)
|
(1 472)
|
(1 504)
|
(1 496)
|
(1 487)
|
(1 466)
|
(1 448)
|
(1 450)
|
(1 437)
|
(1 385)
|
(1 396)
|
(1 418)
|
(1 443)
|
(1 529)
|
(1 548)
|
(1 556)
|
(1 570)
|
(1 599)
|
(1 632)
|
(1 694)
|
(1 772)
|
(1 848)
|
(1 952)
|
(2 061)
|
|
Selling, General & Administrative |
(1 089)
|
(1 100)
|
(1 083)
|
(1 046)
|
(995)
|
(940)
|
(890)
|
(875)
|
(852)
|
(852)
|
(857)
|
(865)
|
(868)
|
(880)
|
(898)
|
(918)
|
(971)
|
(1 013)
|
(1 051)
|
(1 079)
|
(1 076)
|
(1 074)
|
(1 061)
|
(1 044)
|
(1 046)
|
(1 033)
|
(992)
|
(1 004)
|
(1 016)
|
(1 027)
|
(1 082)
|
(1 091)
|
(1 089)
|
(1 101)
|
(1 129)
|
(1 149)
|
(1 190)
|
(1 249)
|
(1 295)
|
(1 364)
|
(1 455)
|
|
Research & Development |
(353)
|
(348)
|
(349)
|
(340)
|
(337)
|
(324)
|
(303)
|
(295)
|
(282)
|
(285)
|
(290)
|
(286)
|
(296)
|
(298)
|
(298)
|
(312)
|
(323)
|
(341)
|
(357)
|
(361)
|
(355)
|
(349)
|
(343)
|
(342)
|
(343)
|
(344)
|
(332)
|
(332)
|
(343)
|
(354)
|
(385)
|
(396)
|
(406)
|
(410)
|
(410)
|
(422)
|
(444)
|
(464)
|
(495)
|
(530)
|
(549)
|
|
Depreciation & Amortization |
(48)
|
(46)
|
(44)
|
(42)
|
(41)
|
(42)
|
(42)
|
(43)
|
(43)
|
(43)
|
(44)
|
(46)
|
(51)
|
(54)
|
(56)
|
(57)
|
(57)
|
(59)
|
(64)
|
(65)
|
(65)
|
(64)
|
(62)
|
(61)
|
(61)
|
(61)
|
(60)
|
(60)
|
(60)
|
(62)
|
(61)
|
(61)
|
(61)
|
(59)
|
(60)
|
(61)
|
(60)
|
(60)
|
(58)
|
(58)
|
(58)
|
|
Operating Income |
901
N/A
|
879
-2%
|
819
-7%
|
731
-11%
|
693
-5%
|
595
-14%
|
482
-19%
|
449
-7%
|
383
-15%
|
347
-9%
|
314
-10%
|
296
-6%
|
300
+2%
|
300
0%
|
328
+9%
|
367
+12%
|
414
+13%
|
450
+9%
|
472
+5%
|
485
+3%
|
501
+3%
|
539
+8%
|
568
+5%
|
562
-1%
|
534
-5%
|
541
+1%
|
462
-15%
|
580
+25%
|
640
+10%
|
735
+15%
|
909
+24%
|
937
+3%
|
1 016
+8%
|
1 063
+5%
|
1 032
-3%
|
1 112
+8%
|
1 307
+18%
|
1 453
+11%
|
1 692
+16%
|
1 783
+5%
|
1 716
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(58)
|
(59)
|
(62)
|
(61)
|
(58)
|
(55)
|
(50)
|
(47)
|
(45)
|
(46)
|
(46)
|
(48)
|
(52)
|
(52)
|
(52)
|
(51)
|
(45)
|
(39)
|
(52)
|
(49)
|
(55)
|
(46)
|
(30)
|
(3)
|
1
|
24
|
27
|
4
|
(15)
|
(15)
|
(11)
|
(9)
|
(7)
|
(4)
|
(7)
|
(9)
|
(13)
|
(13)
|
(13)
|
(16)
|
(5)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(3)
|
(46)
|
(57)
|
(61)
|
(58)
|
(22)
|
(14)
|
(12)
|
(13)
|
(12)
|
(15)
|
(13)
|
(15)
|
(11)
|
(12)
|
(14)
|
(13)
|
(12)
|
(8)
|
(5)
|
(5)
|
(186)
|
(185)
|
(209)
|
(208)
|
(40)
|
(40)
|
(21)
|
(22)
|
(15)
|
(53)
|
(49)
|
(48)
|
(42)
|
(5)
|
(10)
|
(10)
|
(16)
|
|
Total Other Income |
(40)
|
(48)
|
(50)
|
(49)
|
(49)
|
(48)
|
(44)
|
(32)
|
(36)
|
(38)
|
(44)
|
(46)
|
(31)
|
(33)
|
(35)
|
(53)
|
(74)
|
(79)
|
(85)
|
(85)
|
(74)
|
(79)
|
(64)
|
(92)
|
(88)
|
(109)
|
(110)
|
(79)
|
(23)
|
(22)
|
(26)
|
(25)
|
(50)
|
(56)
|
(64)
|
(83)
|
(145)
|
(178)
|
(234)
|
(286)
|
(362)
|
|
Pre-Tax Income |
803
N/A
|
772
-4%
|
707
-8%
|
618
-13%
|
539
-13%
|
435
-19%
|
326
-25%
|
312
-4%
|
279
-11%
|
250
-10%
|
212
-15%
|
188
-11%
|
205
+9%
|
199
-3%
|
228
+14%
|
248
+9%
|
284
+15%
|
321
+13%
|
321
+0%
|
339
+6%
|
360
+6%
|
406
+13%
|
468
+15%
|
462
-1%
|
261
-43%
|
271
+4%
|
171
-37%
|
297
+74%
|
562
+89%
|
658
+17%
|
850
+29%
|
882
+4%
|
944
+7%
|
950
+1%
|
913
-4%
|
973
+7%
|
1 107
+14%
|
1 258
+14%
|
1 434
+14%
|
1 471
+3%
|
1 334
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(259)
|
(252)
|
(231)
|
(203)
|
(188)
|
(152)
|
(107)
|
(90)
|
(73)
|
(62)
|
(78)
|
(80)
|
(92)
|
(104)
|
(86)
|
(83)
|
(92)
|
(92)
|
(94)
|
(101)
|
(119)
|
(127)
|
(142)
|
(201)
|
(203)
|
(213)
|
(191)
|
(165)
|
(188)
|
(202)
|
(178)
|
(191)
|
(108)
|
(125)
|
(189)
|
(193)
|
(297)
|
(357)
|
(396)
|
(397)
|
(230)
|
|
Income from Continuing Operations |
544
|
520
|
476
|
415
|
351
|
283
|
220
|
222
|
207
|
189
|
133
|
108
|
113
|
96
|
142
|
165
|
192
|
229
|
227
|
239
|
241
|
279
|
326
|
260
|
59
|
59
|
(20)
|
132
|
374
|
456
|
672
|
690
|
836
|
825
|
724
|
780
|
811
|
901
|
1 038
|
1 074
|
1 103
|
|
Income to Minority Interest |
5
|
4
|
6
|
8
|
6
|
6
|
5
|
3
|
2
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(0)
|
2
|
2
|
1
|
2
|
2
|
1
|
11
|
9
|
7
|
8
|
(3)
|
(3)
|
(5)
|
11
|
13
|
14
|
15
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
48
|
54
|
51
|
49
|
53
|
52
|
55
|
57
|
57
|
56
|
55
|
52
|
48
|
46
|
42
|
41
|
39
|
36
|
36
|
35
|
34
|
37
|
40
|
41
|
43
|
43
|
41
|
41
|
46
|
49
|
58
|
63
|
66
|
62
|
57
|
56
|
64
|
69
|
74
|
80
|
68
|
|
Net Income (Common) |
597
N/A
|
579
-3%
|
533
-8%
|
472
-11%
|
410
-13%
|
341
-17%
|
280
-18%
|
282
+1%
|
266
-6%
|
244
-8%
|
187
-23%
|
160
-14%
|
160
0%
|
142
-11%
|
183
+29%
|
204
+11%
|
186
-9%
|
221
+19%
|
221
0%
|
231
+5%
|
286
+24%
|
326
+14%
|
376
+15%
|
312
-17%
|
125
-60%
|
125
0%
|
54
-57%
|
203
+279%
|
427
+110%
|
513
+20%
|
726
+42%
|
750
+3%
|
897
+20%
|
898
+0%
|
793
-12%
|
850
+7%
|
890
+5%
|
970
+9%
|
1 112
+15%
|
1 155
+4%
|
1 171
+1%
|