Albemarle Corp
NYSE:ALB
Income Statement
Earnings Waterfall
Albemarle Corp
Revenue
|
9.6B
USD
|
Cost of Revenue
|
-8.4B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-737.7m
USD
|
Operating Income
|
459.3m
USD
|
Other Expenses
|
1.1B
USD
|
Net Income
|
1.6B
USD
|
Income Statement
Albemarle 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 |
2 394
N/A
|
2 407
+1%
|
2 435
+1%
|
2 487
+2%
|
2 446
-2%
|
2 538
+4%
|
2 652
+4%
|
2 702
+2%
|
2 826
+5%
|
2 791
-1%
|
2 742
-2%
|
2 703
-1%
|
2 677
-1%
|
2 742
+2%
|
2 810
+2%
|
2 911
+4%
|
3 072
+6%
|
3 172
+3%
|
3 288
+4%
|
3 311
+1%
|
3 375
+2%
|
3 385
+0%
|
3 417
+1%
|
3 519
+3%
|
3 589
+2%
|
3 496
-3%
|
3 375
-3%
|
3 242
-4%
|
3 129
-3%
|
3 219
+3%
|
3 229
+0%
|
3 313
+3%
|
3 328
+0%
|
3 626
+9%
|
4 332
+19%
|
5 593
+29%
|
7 320
+31%
|
8 773
+20%
|
9 663
+10%
|
9 882
+2%
|
9 617
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 544)
|
(1 557)
|
(1 570)
|
(1 625)
|
(1 675)
|
(1 771)
|
(1 880)
|
(1 918)
|
(1 966)
|
(1 880)
|
(1 795)
|
(1 736)
|
(1 707)
|
(1 759)
|
(1 803)
|
(1 867)
|
(1 962)
|
(2 011)
|
(2 088)
|
(2 106)
|
(2 144)
|
(2 189)
|
(2 206)
|
(2 278)
|
(2 331)
|
(2 279)
|
(2 251)
|
(2 174)
|
(2 132)
|
(2 203)
|
(2 198)
|
(2 286)
|
(2 320)
|
(2 443)
|
(2 816)
|
(3 280)
|
(4 242)
|
(4 867)
|
(5 780)
|
(6 991)
|
(8 420)
|
|
Gross Profit |
851
N/A
|
850
0%
|
866
+2%
|
862
0%
|
771
-11%
|
767
-1%
|
771
+1%
|
785
+2%
|
860
+10%
|
911
+6%
|
947
+4%
|
967
+2%
|
971
+0%
|
983
+1%
|
1 007
+2%
|
1 044
+4%
|
1 111
+6%
|
1 161
+5%
|
1 200
+3%
|
1 205
+0%
|
1 231
+2%
|
1 196
-3%
|
1 211
+1%
|
1 240
+2%
|
1 259
+1%
|
1 217
-3%
|
1 125
-8%
|
1 069
-5%
|
997
-7%
|
1 017
+2%
|
1 032
+1%
|
1 027
0%
|
1 009
-2%
|
1 183
+17%
|
1 516
+28%
|
2 313
+53%
|
3 078
+33%
|
3 905
+27%
|
3 883
-1%
|
2 891
-26%
|
1 197
-59%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(240)
|
(258)
|
(263)
|
(271)
|
(444)
|
(450)
|
(471)
|
(485)
|
(390)
|
(385)
|
(382)
|
(386)
|
(461)
|
(530)
|
(519)
|
(540)
|
(482)
|
(584)
|
(477)
|
(466)
|
(491)
|
(513)
|
(502)
|
(505)
|
(562)
|
(552)
|
(532)
|
(514)
|
(453)
|
(439)
|
(456)
|
(466)
|
(472)
|
(492)
|
(506)
|
(541)
|
(575)
|
(615)
|
(878)
|
(913)
|
(738)
|
|
Selling, General & Administrative |
(158)
|
(173)
|
(178)
|
(183)
|
(355)
|
(361)
|
(382)
|
(397)
|
(300)
|
(299)
|
(298)
|
(303)
|
(381)
|
(407)
|
(437)
|
(458)
|
(404)
|
(396)
|
(403)
|
(397)
|
(421)
|
(449)
|
(441)
|
(445)
|
(503)
|
(493)
|
(472)
|
(456)
|
(394)
|
(381)
|
(398)
|
(409)
|
(418)
|
(436)
|
(447)
|
(477)
|
(503)
|
(538)
|
(798)
|
(829)
|
(652)
|
|
Research & Development |
(82)
|
(85)
|
(85)
|
(88)
|
(88)
|
(89)
|
(89)
|
(89)
|
(89)
|
(86)
|
(84)
|
(83)
|
(81)
|
(85)
|
(82)
|
(83)
|
(79)
|
(75)
|
(74)
|
(69)
|
(70)
|
(64)
|
(62)
|
(61)
|
(58)
|
(60)
|
(60)
|
(58)
|
(59)
|
(58)
|
(58)
|
(57)
|
(54)
|
(56)
|
(59)
|
(64)
|
(72)
|
(77)
|
(81)
|
(83)
|
(86)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(113)
|
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 |
610
N/A
|
593
-3%
|
603
+2%
|
591
-2%
|
327
-45%
|
317
-3%
|
301
-5%
|
300
0%
|
471
+57%
|
526
+12%
|
566
+8%
|
581
+3%
|
510
-12%
|
454
-11%
|
488
+8%
|
504
+3%
|
628
+25%
|
576
-8%
|
723
+25%
|
739
+2%
|
740
+0%
|
684
-8%
|
709
+4%
|
735
+4%
|
697
-5%
|
665
-5%
|
593
-11%
|
555
-6%
|
544
-2%
|
577
+6%
|
576
0%
|
560
-3%
|
536
-4%
|
692
+29%
|
1 010
+46%
|
1 772
+75%
|
2 503
+41%
|
3 291
+31%
|
3 005
-9%
|
1 979
-34%
|
459
-77%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(32)
|
(35)
|
(36)
|
(35)
|
(41)
|
(55)
|
(67)
|
(77)
|
(82)
|
(75)
|
(70)
|
(66)
|
(65)
|
(119)
|
(117)
|
(117)
|
(58)
|
(3)
|
(2)
|
1
|
(72)
|
(62)
|
(58)
|
(76)
|
(79)
|
(78)
|
(89)
|
(75)
|
(68)
|
(72)
|
(57)
|
(46)
|
(62)
|
(44)
|
(80)
|
(104)
|
(123)
|
(122)
|
(106)
|
(106)
|
(111)
|
|
Non-Reccuring Items |
(33)
|
(50)
|
(59)
|
(69)
|
(56)
|
(97)
|
(112)
|
(131)
|
(126)
|
35
|
40
|
63
|
65
|
0
|
(20)
|
(13)
|
(113)
|
0
|
106
|
106
|
118
|
202
|
(30)
|
(38)
|
(76)
|
(74)
|
(73)
|
(73)
|
(54)
|
(72)
|
359
|
361
|
257
|
260
|
(166)
|
(168)
|
(33)
|
(34)
|
(47)
|
(51)
|
(205)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
14
|
4
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(7)
|
(1)
|
(1)
|
(7)
|
(17)
|
32
|
33
|
40
|
47
|
(3)
|
(5)
|
(2)
|
6
|
6
|
7
|
2
|
(11)
|
(41)
|
(45)
|
(39)
|
9
|
(25)
|
(26)
|
(19)
|
6
|
7
|
15
|
(4)
|
(63)
|
(52)
|
(49)
|
(685)
|
(599)
|
(597)
|
(589)
|
63
|
87
|
157
|
206
|
209
|
103
|
|
Pre-Tax Income |
539
N/A
|
506
-6%
|
507
+0%
|
479
-5%
|
213
-56%
|
197
-8%
|
155
-21%
|
132
-15%
|
311
+136%
|
485
+56%
|
531
+10%
|
576
+8%
|
515
-10%
|
341
-34%
|
358
+5%
|
375
+5%
|
447
+19%
|
532
+19%
|
782
+47%
|
807
+3%
|
795
-2%
|
810
+2%
|
605
-25%
|
614
+2%
|
563
-8%
|
525
-7%
|
446
-15%
|
403
-9%
|
374
-7%
|
381
+2%
|
828
+117%
|
190
-77%
|
134
-30%
|
310
+132%
|
176
-43%
|
1 562
+787%
|
2 433
+56%
|
3 291
+35%
|
3 058
-7%
|
2 031
-34%
|
247
-88%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(134)
|
(122)
|
(124)
|
(108)
|
(19)
|
(19)
|
(12)
|
(14)
|
(11)
|
(23)
|
(32)
|
(31)
|
(96)
|
(83)
|
(82)
|
(88)
|
(65)
|
(80)
|
(137)
|
(150)
|
(187)
|
(198)
|
(148)
|
(142)
|
(88)
|
(69)
|
(54)
|
(59)
|
(54)
|
(58)
|
(150)
|
(4)
|
(29)
|
(88)
|
(70)
|
(381)
|
(391)
|
(587)
|
(541)
|
(336)
|
(430)
|
|
Income from Continuing Operations |
404
|
384
|
384
|
371
|
195
|
178
|
143
|
118
|
300
|
462
|
499
|
545
|
419
|
258
|
275
|
287
|
382
|
452
|
645
|
657
|
608
|
612
|
457
|
472
|
475
|
456
|
391
|
344
|
319
|
323
|
679
|
186
|
104
|
222
|
106
|
1 181
|
2 043
|
2 704
|
2 517
|
1 695
|
(184)
|
|
Income to Minority Interest |
(27)
|
(29)
|
(27)
|
(29)
|
(28)
|
(24)
|
(24)
|
(21)
|
(25)
|
(29)
|
(33)
|
(37)
|
(37)
|
(41)
|
(40)
|
(42)
|
(45)
|
(40)
|
(38)
|
(40)
|
(46)
|
(56)
|
(69)
|
(72)
|
(71)
|
(70)
|
(67)
|
(69)
|
(71)
|
(76)
|
(80)
|
(79)
|
(76)
|
(82)
|
(95)
|
(110)
|
(125)
|
(135)
|
(128)
|
(112)
|
(97)
|
|
Equity Earnings Affiliates |
32
|
30
|
31
|
35
|
36
|
36
|
30
|
27
|
28
|
35
|
44
|
53
|
60
|
65
|
66
|
70
|
85
|
84
|
88
|
91
|
89
|
104
|
123
|
134
|
130
|
121
|
114
|
107
|
128
|
117
|
104
|
106
|
96
|
142
|
252
|
483
|
772
|
1 106
|
1 529
|
1 740
|
1 854
|
|
Net Income (Common) |
413
N/A
|
386
-7%
|
325
-16%
|
308
-5%
|
133
-57%
|
120
-10%
|
150
+25%
|
142
-5%
|
335
+136%
|
520
+55%
|
153
-71%
|
216
+41%
|
644
+198%
|
467
-27%
|
885
+90%
|
875
-1%
|
55
-94%
|
135
+147%
|
335
+147%
|
346
+3%
|
694
+101%
|
695
+0%
|
547
-21%
|
573
+5%
|
533
-7%
|
507
-5%
|
438
-14%
|
382
-13%
|
376
-1%
|
364
-3%
|
703
+93%
|
212
-70%
|
124
-42%
|
281
+127%
|
264
-6%
|
1 554
+489%
|
2 690
+73%
|
3 675
+37%
|
3 918
+7%
|
3 324
-15%
|
1 573
-53%
|
|
EPS (Diluted) |
5.05
N/A
|
4.86
-4%
|
4.09
-16%
|
3.9
-5%
|
1.68
-57%
|
1.07
-36%
|
1.32
+23%
|
1.26
-5%
|
3
+138%
|
4.6
+53%
|
1.36
-70%
|
1.9
+40%
|
5.68
+199%
|
4.11
-28%
|
7.89
+92%
|
7.81
-1%
|
0.48
-94%
|
1.21
+152%
|
3.02
+150%
|
3.19
+6%
|
6.33
+98%
|
6.53
+3%
|
5.14
-21%
|
5.38
+5%
|
5.02
-7%
|
4.77
-5%
|
4.12
-14%
|
3.58
-13%
|
3.52
-2%
|
3.21
-9%
|
5.98
+86%
|
1.81
-70%
|
1.06
-41%
|
2.38
+125%
|
2.22
-7%
|
13.19
+494%
|
22.84
+73%
|
31.18
+37%
|
33.26
+7%
|
28.2
-15%
|
13.36
-53%
|