FMC Corp
NYSE:FMC
Income Statement
Earnings Waterfall
FMC Corp
Revenue
|
4.5B
USD
|
Cost of Revenue
|
-2.7B
USD
|
Gross Profit
|
1.8B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
692.2m
USD
|
Other Expenses
|
626.6m
USD
|
Net Income
|
1.3B
USD
|
Income Statement
FMC 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 |
3 875
N/A
|
3 721
-4%
|
3 640
-2%
|
3 502
-4%
|
3 259
-7%
|
3 161
-3%
|
3 253
+3%
|
3 265
+0%
|
3 277
+0%
|
3 224
-2%
|
2 952
-8%
|
2 750
-7%
|
2 539
-8%
|
2 529
0%
|
2 570
+2%
|
2 587
+1%
|
2 879
+11%
|
3 391
+18%
|
3 888
+15%
|
4 166
+7%
|
4 285
+3%
|
4 370
+2%
|
4 421
+1%
|
4 512
+2%
|
4 610
+2%
|
4 668
+1%
|
4 617
-1%
|
4 687
+2%
|
4 642
-1%
|
4 588
-1%
|
4 674
+2%
|
4 784
+2%
|
5 045
+5%
|
5 200
+3%
|
5 411
+4%
|
5 594
+3%
|
5 802
+4%
|
5 796
0%
|
5 358
-8%
|
4 963
-7%
|
4 487
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 534)
|
(2 441)
|
(2 372)
|
(2 254)
|
(2 048)
|
(1 993)
|
(2 095)
|
(2 170)
|
(2 201)
|
(2 183)
|
(1 981)
|
(1 785)
|
(1 608)
|
(1 597)
|
(1 640)
|
(1 606)
|
(1 777)
|
(1 973)
|
(2 176)
|
(2 323)
|
(2 336)
|
(2 408)
|
(2 438)
|
(2 493)
|
(2 526)
|
(2 567)
|
(2 544)
|
(2 581)
|
(2 590)
|
(2 585)
|
(2 662)
|
(2 725)
|
(2 874)
|
(2 968)
|
(3 120)
|
(3 338)
|
(3 476)
|
(3 460)
|
(3 181)
|
(2 882)
|
(2 656)
|
|
Gross Profit |
1 340
N/A
|
1 280
-5%
|
1 268
-1%
|
1 248
-2%
|
1 211
-3%
|
1 169
-3%
|
1 158
-1%
|
1 095
-5%
|
1 075
-2%
|
1 041
-3%
|
970
-7%
|
965
-1%
|
931
-3%
|
931
+0%
|
930
0%
|
982
+6%
|
1 101
+12%
|
1 418
+29%
|
1 712
+21%
|
1 843
+8%
|
1 949
+6%
|
1 962
+1%
|
1 983
+1%
|
2 019
+2%
|
2 084
+3%
|
2 100
+1%
|
2 073
-1%
|
2 107
+2%
|
2 052
-3%
|
2 003
-2%
|
2 012
+0%
|
2 058
+2%
|
2 172
+6%
|
2 232
+3%
|
2 291
+3%
|
2 256
-2%
|
2 327
+3%
|
2 335
+0%
|
2 177
-7%
|
2 081
-4%
|
1 831
-12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(634)
|
(624)
|
(624)
|
(637)
|
(660)
|
(666)
|
(718)
|
(728)
|
(731)
|
(732)
|
(680)
|
(641)
|
(634)
|
(615)
|
(614)
|
(614)
|
(635)
|
(648)
|
(755)
|
(864)
|
(928)
|
(1 014)
|
(1 017)
|
(1 023)
|
(1 122)
|
(1 131)
|
(1 101)
|
(1 097)
|
(988)
|
(983)
|
(990)
|
(1 035)
|
(1 085)
|
(1 099)
|
(1 141)
|
(1 113)
|
(1 132)
|
(1 143)
|
(1 175)
|
(1 164)
|
(1 139)
|
|
Selling, General & Administrative |
(516)
|
(509)
|
(501)
|
(495)
|
(490)
|
(493)
|
(538)
|
(555)
|
(566)
|
(558)
|
(505)
|
(468)
|
(459)
|
(454)
|
(453)
|
(459)
|
(470)
|
(538)
|
(600)
|
(672)
|
(703)
|
(698)
|
(702)
|
(697)
|
(715)
|
(724)
|
(705)
|
(706)
|
(676)
|
(674)
|
(677)
|
(687)
|
(714)
|
(728)
|
(762)
|
(758)
|
(775)
|
(773)
|
(783)
|
(775)
|
(734)
|
|
Research & Development |
(118)
|
(116)
|
(120)
|
(122)
|
(126)
|
(127)
|
(134)
|
(141)
|
(144)
|
(151)
|
(146)
|
(139)
|
(135)
|
(129)
|
(127)
|
(127)
|
(142)
|
(178)
|
(222)
|
(262)
|
(288)
|
(294)
|
(291)
|
(299)
|
(298)
|
(294)
|
(285)
|
(280)
|
(288)
|
(295)
|
(296)
|
(304)
|
(305)
|
(303)
|
(316)
|
(315)
|
(314)
|
(321)
|
(329)
|
(331)
|
(329)
|
|
Other Operating Expenses |
0
|
0
|
(3)
|
(20)
|
(44)
|
(46)
|
(46)
|
(32)
|
(22)
|
(23)
|
(30)
|
(35)
|
(41)
|
(33)
|
(34)
|
(29)
|
(23)
|
68
|
68
|
70
|
63
|
(22)
|
(24)
|
(27)
|
(109)
|
(113)
|
(111)
|
(111)
|
(24)
|
(14)
|
(17)
|
(43)
|
(67)
|
(68)
|
(63)
|
(40)
|
(42)
|
(49)
|
(63)
|
(58)
|
(76)
|
|
Operating Income |
707
N/A
|
656
-7%
|
645
-2%
|
611
-5%
|
551
-10%
|
503
-9%
|
441
-12%
|
367
-17%
|
344
-6%
|
309
-10%
|
291
-6%
|
323
+11%
|
297
-8%
|
317
+7%
|
316
0%
|
367
+16%
|
467
+27%
|
769
+65%
|
957
+24%
|
978
+2%
|
1 022
+4%
|
948
-7%
|
966
+2%
|
997
+3%
|
962
-4%
|
969
+1%
|
971
+0%
|
1 010
+4%
|
1 064
+5%
|
1 020
-4%
|
1 022
+0%
|
1 024
+0%
|
1 086
+6%
|
1 134
+4%
|
1 150
+1%
|
1 143
-1%
|
1 195
+5%
|
1 193
0%
|
1 002
-16%
|
917
-9%
|
692
-24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(43)
|
(44)
|
(46)
|
(70)
|
(151)
|
(334)
|
(337)
|
(323)
|
(252)
|
(81)
|
(71)
|
(66)
|
(62)
|
(62)
|
(64)
|
(68)
|
(79)
|
(97)
|
(115)
|
(130)
|
(133)
|
(134)
|
(139)
|
(147)
|
(159)
|
(165)
|
(166)
|
(160)
|
(151)
|
(143)
|
(135)
|
(132)
|
(131)
|
(129)
|
(131)
|
(140)
|
(152)
|
(180)
|
(203)
|
(237)
|
(312)
|
|
Non-Reccuring Items |
(46)
|
(45)
|
(56)
|
(32)
|
(41)
|
(38)
|
(30)
|
(91)
|
(218)
|
(215)
|
(214)
|
(151)
|
(43)
|
(50)
|
(67)
|
(115)
|
(189)
|
(232)
|
(352)
|
(341)
|
(281)
|
(250)
|
(134)
|
(110)
|
(140)
|
(138)
|
(140)
|
(143)
|
(162)
|
(149)
|
(130)
|
(111)
|
(42)
|
(46)
|
(115)
|
(115)
|
(51)
|
(40)
|
40
|
27
|
(61)
|
|
Total Other Income |
(2)
|
(4)
|
0
|
(17)
|
5
|
(9)
|
(11)
|
33
|
(5)
|
13
|
13
|
(14)
|
(11)
|
(16)
|
(11)
|
(8)
|
(18)
|
(23)
|
(28)
|
(30)
|
1
|
(2)
|
(6)
|
(6)
|
(8)
|
(7)
|
(6)
|
(19)
|
(21)
|
(24)
|
(26)
|
(20)
|
(20)
|
(20)
|
(19)
|
(12)
|
(9)
|
(9)
|
(10)
|
(16)
|
(18)
|
|
Pre-Tax Income |
616
N/A
|
564
-8%
|
543
-4%
|
492
-9%
|
364
-26%
|
122
-66%
|
64
-48%
|
(14)
N/A
|
(131)
-867%
|
26
N/A
|
18
-33%
|
92
+427%
|
181
+96%
|
189
+4%
|
174
-8%
|
178
+2%
|
181
+2%
|
417
+131%
|
464
+11%
|
477
+3%
|
608
+27%
|
562
-8%
|
688
+22%
|
735
+7%
|
655
-11%
|
660
+1%
|
660
N/A
|
689
+4%
|
730
+6%
|
705
-3%
|
731
+4%
|
761
+4%
|
894
+17%
|
939
+5%
|
885
-6%
|
877
-1%
|
984
+12%
|
963
-2%
|
830
-14%
|
691
-17%
|
300
-57%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(149)
|
(138)
|
(139)
|
(110)
|
(56)
|
28
|
46
|
75
|
(47)
|
(117)
|
(120)
|
(151)
|
(50)
|
(39)
|
(22)
|
(4)
|
52
|
1
|
5
|
(29)
|
(63)
|
(47)
|
(78)
|
(65)
|
(112)
|
(110)
|
(109)
|
(118)
|
(151)
|
(148)
|
(153)
|
(143)
|
(92)
|
(102)
|
(123)
|
(150)
|
(145)
|
(144)
|
(99)
|
(90)
|
1 119
|
|
Income from Continuing Operations |
467
|
426
|
404
|
382
|
308
|
150
|
110
|
61
|
(178)
|
(91)
|
(102)
|
(59)
|
131
|
150
|
152
|
174
|
233
|
418
|
469
|
449
|
545
|
515
|
610
|
670
|
544
|
550
|
551
|
571
|
579
|
557
|
579
|
618
|
802
|
838
|
762
|
726
|
839
|
819
|
731
|
601
|
1 420
|
|
Income to Minority Interest |
(14)
|
(15)
|
(16)
|
(18)
|
(15)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(6)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(5)
|
(3)
|
(1)
|
(0)
|
(2)
|
1
|
2
|
2
|
0
|
3
|
(1)
|
2
|
7
|
(5)
|
(1)
|
(6)
|
(8)
|
1
|
|
Net Income (Common) |
292
N/A
|
227
-22%
|
219
-4%
|
257
+18%
|
307
+19%
|
196
-36%
|
828
+321%
|
769
-7%
|
489
-36%
|
582
+19%
|
(93)
N/A
|
(11)
+88%
|
209
N/A
|
36
-83%
|
46
+26%
|
21
-54%
|
536
+2 476%
|
926
+73%
|
981
+6%
|
999
+2%
|
500
-50%
|
449
-10%
|
493
+10%
|
511
+4%
|
476
-7%
|
467
-2%
|
477
+2%
|
498
+4%
|
550
+10%
|
528
-4%
|
546
+4%
|
593
+8%
|
735
+24%
|
760
+3%
|
691
-9%
|
654
-5%
|
735
+12%
|
724
-2%
|
620
-14%
|
496
-20%
|
1 319
+166%
|
|
EPS (Diluted) |
2.17
N/A
|
1.69
-22%
|
1.6
-5%
|
1.91
+19%
|
2.28
+19%
|
1.46
-36%
|
6.15
+321%
|
5.74
-7%
|
3.65
-36%
|
4.33
+19%
|
-0.69
N/A
|
-0.08
+88%
|
1.55
N/A
|
0.26
-83%
|
0.33
+27%
|
0.15
-55%
|
3.98
+2 553%
|
6.8
+71%
|
7.2
+6%
|
7.32
+2%
|
3.67
-50%
|
3.36
-8%
|
3.72
+11%
|
3.88
+4%
|
3.6
-7%
|
3.57
-1%
|
3.65
+2%
|
3.8
+4%
|
4.21
+11%
|
4.05
-4%
|
4.2
+4%
|
4.59
+9%
|
5.68
+24%
|
5.98
+5%
|
5.44
-9%
|
5.15
-5%
|
5.79
+12%
|
5.73
-1%
|
4.93
-14%
|
3.96
-20%
|
10.5
+165%
|