Corteva Inc
NYSE:CTVA
Income Statement
Earnings Waterfall
Corteva Inc
Revenue
|
17.2B
USD
|
Cost of Revenue
|
-9.9B
USD
|
Gross Profit
|
7.3B
USD
|
Operating Expenses
|
-5.2B
USD
|
Operating Income
|
2.1B
USD
|
Other Expenses
|
-1.4B
USD
|
Net Income
|
735m
USD
|
Income Statement
Corteva Inc
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 |
14 071
N/A
|
14 150
+1%
|
14 287
+1%
|
13 889
-3%
|
13 714
-1%
|
13 678
0%
|
13 846
+1%
|
14 406
+4%
|
14 041
-3%
|
13 993
0%
|
14 217
+2%
|
14 439
+2%
|
14 875
+3%
|
15 383
+3%
|
15 655
+2%
|
16 078
+3%
|
16 703
+4%
|
17 109
+2%
|
17 455
+2%
|
17 738
+2%
|
17 531
-1%
|
17 344
-1%
|
17 226
-1%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
(9 575)
|
(9 728)
|
(9 948)
|
(9 407)
|
(8 767)
|
(8 631)
|
(8 575)
|
(8 633)
|
(8 415)
|
(8 363)
|
(8 507)
|
(8 658)
|
(8 839)
|
(9 100)
|
(9 220)
|
(9 524)
|
(9 837)
|
(10 158)
|
(10 436)
|
(10 483)
|
(10 297)
|
(10 064)
|
(9 920)
|
|
Gross Profit |
4 496
N/A
|
4 422
-2%
|
4 339
-2%
|
4 482
+3%
|
4 947
+10%
|
5 047
+2%
|
5 271
+4%
|
5 773
+10%
|
5 626
-3%
|
5 630
+0%
|
5 710
+1%
|
5 781
+1%
|
6 036
+4%
|
6 283
+4%
|
6 435
+2%
|
6 554
+2%
|
6 866
+5%
|
6 951
+1%
|
7 019
+1%
|
7 255
+3%
|
7 234
0%
|
7 280
+1%
|
7 306
+0%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(4 785)
|
(4 716)
|
(4 787)
|
(4 753)
|
(4 646)
|
(4 635)
|
(4 687)
|
(4 752)
|
(4 847)
|
(4 855)
|
(4 867)
|
(4 864)
|
(4 921)
|
(5 027)
|
(5 118)
|
(5 103)
|
(5 124)
|
(5 122)
|
(5 091)
|
(5 111)
|
(5 167)
|
(5 199)
|
(5 196)
|
|
Selling, General & Administrative |
(2 997)
|
(2 962)
|
(3 041)
|
(3 027)
|
(2 999)
|
(3 012)
|
(3 065)
|
(3 087)
|
(3 115)
|
(3 066)
|
(3 043)
|
(3 019)
|
(3 052)
|
(3 127)
|
(3 209)
|
(3 211)
|
(3 230)
|
(3 215)
|
(3 173)
|
(3 164)
|
(3 192)
|
(3 205)
|
(3 176)
|
|
Research & Development |
(1 455)
|
(1 393)
|
(1 355)
|
(1 323)
|
(1 238)
|
(1 202)
|
(1 147)
|
(1 128)
|
(1 132)
|
(1 127)
|
(1 142)
|
(1 143)
|
(1 163)
|
(1 176)
|
(1 187)
|
(1 174)
|
(1 177)
|
(1 192)
|
(1 216)
|
(1 264)
|
(1 297)
|
(1 320)
|
(1 337)
|
|
Depreciation & Amortization |
(333)
|
(361)
|
(391)
|
(403)
|
(409)
|
(421)
|
(475)
|
(537)
|
(600)
|
(662)
|
(682)
|
(702)
|
(706)
|
(724)
|
(722)
|
(718)
|
(717)
|
(715)
|
(702)
|
(683)
|
(678)
|
(674)
|
(683)
|
|
Operating Income |
(289)
N/A
|
(294)
-2%
|
(448)
-52%
|
(271)
+40%
|
301
N/A
|
412
+37%
|
584
+42%
|
1 021
+75%
|
779
-24%
|
775
-1%
|
843
+9%
|
917
+9%
|
1 115
+22%
|
1 256
+13%
|
1 317
+5%
|
1 451
+10%
|
1 742
+20%
|
1 829
+5%
|
1 928
+5%
|
2 144
+11%
|
2 067
-4%
|
2 081
+1%
|
2 110
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
(169)
|
(366)
|
(379)
|
(279)
|
(270)
|
(143)
|
(185)
|
(169)
|
(121)
|
(168)
|
(163)
|
(127)
|
(122)
|
(43)
|
7
|
(6)
|
(29)
|
(37)
|
(164)
|
(157)
|
(262)
|
(369)
|
(337)
|
|
Non-Reccuring Items |
(920)
|
(5 938)
|
(6 208)
|
(6 171)
|
(6 254)
|
(1 460)
|
(915)
|
(745)
|
(507)
|
(359)
|
(337)
|
(321)
|
(292)
|
(269)
|
(268)
|
(176)
|
(181)
|
(292)
|
(345)
|
(371)
|
(290)
|
(146)
|
(515)
|
|
Total Other Income |
22
|
225
|
229
|
214
|
161
|
148
|
200
|
236
|
283
|
310
|
332
|
589
|
815
|
1 087
|
1 290
|
984
|
746
|
374
|
7
|
(112)
|
(254)
|
(353)
|
(165)
|
|
Pre-Tax Income |
(1 356)
N/A
|
(6 373)
-370%
|
(6 806)
-7%
|
(6 507)
+4%
|
(6 062)
+7%
|
(1 043)
+83%
|
(316)
+70%
|
343
N/A
|
434
+27%
|
558
+29%
|
675
+21%
|
1 058
+57%
|
1 516
+43%
|
2 031
+34%
|
2 346
+16%
|
2 253
-4%
|
2 278
+1%
|
1 874
-18%
|
1 426
-24%
|
1 504
+5%
|
1 261
-16%
|
1 213
-4%
|
1 093
-10%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
2 641
|
2 862
|
31
|
(14)
|
(351)
|
(255)
|
46
|
(148)
|
44
|
57
|
81
|
30
|
(176)
|
(265)
|
(524)
|
(467)
|
(508)
|
(462)
|
(210)
|
(258)
|
(137)
|
(82)
|
(152)
|
|
Income from Continuing Operations |
1 285
|
(3 511)
|
(6 775)
|
(6 521)
|
(6 413)
|
(1 298)
|
(270)
|
195
|
478
|
615
|
756
|
1 088
|
1 340
|
1 766
|
1 822
|
1 786
|
1 770
|
1 412
|
1 216
|
1 246
|
1 124
|
1 131
|
941
|
|
Income to Minority Interest |
(32)
|
(35)
|
(38)
|
(30)
|
(40)
|
(24)
|
(18)
|
(16)
|
(8)
|
(21)
|
(20)
|
(13)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
|
Net Income (Common) |
1 927
N/A
|
(2 346)
N/A
|
(5 065)
-116%
|
(4 794)
+5%
|
(6 096)
-27%
|
(1 469)
+76%
|
(959)
+35%
|
(851)
+11%
|
517
N/A
|
619
+20%
|
681
+10%
|
1 009
+48%
|
1 219
+21%
|
1 641
+35%
|
1 759
+7%
|
1 723
-2%
|
1 722
0%
|
1 361
-21%
|
1 147
-16%
|
1 178
+3%
|
923
-22%
|
933
+1%
|
735
-21%
|