ICL Group Ltd
NYSE:ICL
Income Statement
Earnings Waterfall
ICL Group Ltd
Revenue
|
7.9B
USD
|
Cost of Revenue
|
-4.9B
USD
|
Gross Profit
|
3B
USD
|
Operating Expenses
|
-1.5B
USD
|
Operating Income
|
1.5B
USD
|
Other Expenses
|
-621m
USD
|
Net Income
|
911m
USD
|
Income Statement
ICL Group Ltd
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 159
N/A
|
6 272
+2%
|
6 244
0%
|
6 009
-4%
|
6 124
+2%
|
6 111
0%
|
5 901
-3%
|
5 561
-6%
|
5 381
-3%
|
5 405
+0%
|
5 267
-3%
|
5 448
+3%
|
5 452
+0%
|
5 363
-2%
|
5 393
+1%
|
5 338
-1%
|
5 395
+1%
|
5 418
+0%
|
5 527
+2%
|
5 576
+1%
|
5 507
-1%
|
5 556
+1%
|
5 567
+0%
|
5 621
+1%
|
5 575
-1%
|
5 271
-5%
|
5 175
-2%
|
4 953
-4%
|
4 832
-2%
|
5 043
+4%
|
5 234
+4%
|
5 648
+8%
|
6 234
+10%
|
6 955
+12%
|
7 970
+15%
|
9 233
+16%
|
9 962
+8%
|
10 015
+1%
|
9 588
-4%
|
8 542
-11%
|
7 885
-8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 774)
|
(3 862)
|
(3 930)
|
(3 871)
|
(3 914)
|
(3 915)
|
(3 822)
|
(3 688)
|
(3 597)
|
(3 602)
|
(3 544)
|
(3 644)
|
(3 675)
|
(3 703)
|
(3 741)
|
(3 688)
|
(3 736)
|
(3 746)
|
(3 782)
|
(3 788)
|
(3 731)
|
(3 702)
|
(3 643)
|
(3 647)
|
(3 587)
|
(3 454)
|
(3 459)
|
(3 425)
|
(3 411)
|
(3 553)
|
(3 649)
|
(3 813)
|
(4 075)
|
(4 344)
|
(4 609)
|
(4 903)
|
(5 006)
|
(4 983)
|
(4 973)
|
(4 821)
|
(4 893)
|
|
Gross Profit |
2 384
N/A
|
2 410
+1%
|
2 314
-4%
|
2 139
-8%
|
2 210
+3%
|
2 196
-1%
|
2 079
-5%
|
1 873
-10%
|
1 784
-5%
|
1 803
+1%
|
1 723
-4%
|
1 804
+5%
|
1 777
-1%
|
1 660
-7%
|
1 652
0%
|
1 650
0%
|
1 659
+1%
|
1 672
+1%
|
1 745
+4%
|
1 788
+2%
|
1 776
-1%
|
1 854
+4%
|
1 924
+4%
|
1 974
+3%
|
1 988
+1%
|
1 817
-9%
|
1 716
-6%
|
1 528
-11%
|
1 421
-7%
|
1 490
+5%
|
1 585
+6%
|
1 835
+16%
|
2 159
+18%
|
2 611
+21%
|
3 361
+29%
|
4 330
+29%
|
4 956
+14%
|
5 032
+2%
|
4 615
-8%
|
3 721
-19%
|
2 992
-20%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 216)
|
(1 301)
|
(1 333)
|
(1 472)
|
(1 503)
|
(1 373)
|
(1 250)
|
(1 015)
|
(991)
|
(940)
|
(1 166)
|
(1 205)
|
(1 706)
|
(1 166)
|
(1 646)
|
(1 649)
|
(1 147)
|
(1 040)
|
(247)
|
(262)
|
(234)
|
(1 126)
|
(1 163)
|
(1 145)
|
(1 154)
|
(1 076)
|
(1 055)
|
(1 276)
|
(1 270)
|
(1 198)
|
(1 330)
|
(1 168)
|
(1 271)
|
(1 411)
|
(1 434)
|
(1 507)
|
(1 519)
|
(1 508)
|
(1 536)
|
(1 481)
|
(1 460)
|
|
Selling, General & Administrative |
(1 087)
|
(1 132)
|
(1 150)
|
(1 137)
|
(1 165)
|
(1 145)
|
(1 097)
|
(1 028)
|
(984)
|
(968)
|
(992)
|
(1 038)
|
(1 066)
|
(1 043)
|
(1 054)
|
(1 042)
|
(1 019)
|
(1 007)
|
(1 031)
|
(1 042)
|
(1 042)
|
(1 055)
|
(1 043)
|
(1 045)
|
(1 052)
|
(1 021)
|
(1 015)
|
(993)
|
(978)
|
(998)
|
(1 037)
|
(1 111)
|
(1 222)
|
(1 343)
|
(1 400)
|
(1 482)
|
(1 495)
|
(1 472)
|
(1 456)
|
(1 395)
|
(1 355)
|
|
Research & Development |
(81)
|
(83)
|
(85)
|
(86)
|
(88)
|
(87)
|
(84)
|
(79)
|
(78)
|
(74)
|
(72)
|
(74)
|
(71)
|
(73)
|
(71)
|
(65)
|
(59)
|
(55)
|
(54)
|
(56)
|
(57)
|
(55)
|
(54)
|
(51)
|
(51)
|
(50)
|
(51)
|
(49)
|
(49)
|
(54)
|
(38)
|
(42)
|
(45)
|
(64)
|
(67)
|
(70)
|
(72)
|
(68)
|
(68)
|
(70)
|
(69)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
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
|
|
Other Operating Expenses |
(47)
|
(86)
|
(98)
|
(249)
|
(250)
|
(141)
|
(69)
|
92
|
71
|
137
|
(102)
|
(93)
|
(569)
|
(50)
|
(521)
|
(542)
|
(69)
|
22
|
838
|
836
|
865
|
(16)
|
(66)
|
(49)
|
(51)
|
(5)
|
11
|
(234)
|
(243)
|
(146)
|
(255)
|
(15)
|
(4)
|
(4)
|
33
|
45
|
48
|
32
|
(12)
|
(16)
|
(36)
|
|
Operating Income |
1 169
N/A
|
1 109
-5%
|
982
-12%
|
667
-32%
|
706
+6%
|
823
+17%
|
829
+1%
|
858
+4%
|
793
-8%
|
863
+9%
|
557
-35%
|
599
+8%
|
71
-88%
|
494
+596%
|
6
-99%
|
1
-83%
|
512
+51 100%
|
632
+23%
|
1 498
+137%
|
1 526
+2%
|
1 542
+1%
|
728
-53%
|
761
+5%
|
829
+9%
|
834
+1%
|
741
-11%
|
661
-11%
|
252
-62%
|
151
-40%
|
292
+93%
|
255
-13%
|
667
+162%
|
888
+33%
|
1 200
+35%
|
1 927
+61%
|
2 823
+46%
|
3 437
+22%
|
3 524
+3%
|
3 079
-13%
|
2 240
-27%
|
1 532
-32%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
4
|
45
|
(15)
|
(48)
|
(70)
|
(126)
|
(126)
|
(92)
|
(119)
|
(74)
|
(106)
|
(131)
|
(128)
|
(93)
|
(101)
|
(116)
|
(114)
|
(70)
|
(125)
|
(131)
|
(119)
|
(144)
|
(103)
|
(42)
|
11
|
(89)
|
(40)
|
(77)
|
(133)
|
(111)
|
(122)
|
(121)
|
(128)
|
(89)
|
(132)
|
(117)
|
(107)
|
(142)
|
(122)
|
(157)
|
(175)
|
|
Non-Reccuring Items |
0
|
(8)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(497)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
791
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
(47)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(11)
|
(73)
|
(116)
|
(177)
|
(39)
|
(104)
|
(61)
|
0
|
(42)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
|
Pre-Tax Income |
1 172
N/A
|
1 100
-6%
|
967
-12%
|
618
-36%
|
636
+3%
|
632
-1%
|
703
+11%
|
766
+9%
|
674
-12%
|
668
-1%
|
451
-32%
|
468
+4%
|
(57)
N/A
|
(117)
-105%
|
(95)
+19%
|
(115)
-21%
|
398
N/A
|
505
+27%
|
1 373
+172%
|
1 395
+2%
|
1 423
+2%
|
1 364
-4%
|
585
-57%
|
671
+15%
|
668
0%
|
628
-6%
|
517
-18%
|
114
-78%
|
18
-84%
|
49
+172%
|
133
+171%
|
546
+311%
|
760
+39%
|
1 092
+44%
|
1 795
+64%
|
2 706
+51%
|
3 330
+23%
|
3 404
+2%
|
2 957
-13%
|
2 083
-30%
|
1 357
-35%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(263)
|
(280)
|
(321)
|
(220)
|
(136)
|
(166)
|
(152)
|
(208)
|
(175)
|
(162)
|
(103)
|
(84)
|
(28)
|
(55)
|
(75)
|
(111)
|
(195)
|
(158)
|
(161)
|
(140)
|
(123)
|
(129)
|
(135)
|
(161)
|
(151)
|
(147)
|
(116)
|
(37)
|
(16)
|
(25)
|
(28)
|
(125)
|
(156)
|
(260)
|
(448)
|
(924)
|
(1 155)
|
(1 185)
|
(1 101)
|
(645)
|
(412)
|
|
Income from Continuing Operations |
909
|
820
|
646
|
398
|
501
|
466
|
551
|
558
|
499
|
506
|
348
|
384
|
(85)
|
(172)
|
(170)
|
(226)
|
203
|
347
|
1 212
|
1 255
|
1 300
|
1 235
|
450
|
510
|
517
|
481
|
401
|
77
|
2
|
24
|
105
|
421
|
604
|
832
|
1 347
|
1 782
|
2 175
|
2 219
|
1 856
|
1 438
|
945
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
3
|
10
|
19
|
27
|
50
|
50
|
43
|
38
|
17
|
12
|
13
|
13
|
5
|
3
|
0
|
(6)
|
(6)
|
(5)
|
(7)
|
(8)
|
(13)
|
(19)
|
(27)
|
(39)
|
(49)
|
(67)
|
(79)
|
(64)
|
(60)
|
(49)
|
(31)
|
(34)
|
|
Net Income (Common) |
908
N/A
|
819
-10%
|
645
-21%
|
396
-39%
|
497
+26%
|
464
-7%
|
549
+18%
|
557
+1%
|
498
-11%
|
509
+2%
|
358
-30%
|
403
+13%
|
(58)
N/A
|
(122)
-110%
|
(120)
+2%
|
(183)
-53%
|
241
N/A
|
364
+51%
|
1 224
+236%
|
1 268
+4%
|
1 313
+4%
|
1 240
-6%
|
451
-64%
|
508
+13%
|
509
+0%
|
475
-7%
|
396
-17%
|
70
-82%
|
(6)
N/A
|
11
N/A
|
105
+855%
|
259
+147%
|
430
+66%
|
783
+82%
|
1 280
+63%
|
1 703
+33%
|
2 111
+24%
|
2 159
+2%
|
1 807
-16%
|
1 407
-22%
|
911
-35%
|
|
EPS (Diluted) |
0.71
N/A
|
0.64
-10%
|
0.5
-22%
|
0.3
-40%
|
0.38
+27%
|
0.36
-5%
|
0.43
+19%
|
0.44
+2%
|
0.4
-9%
|
0.4
N/A
|
0.29
-28%
|
0.32
+10%
|
-0.05
N/A
|
-0.1
-100%
|
-0.1
N/A
|
-0.15
-50%
|
0.19
N/A
|
0.29
+53%
|
0.96
+231%
|
1
+4%
|
1.03
+3%
|
0.97
-6%
|
0.35
-64%
|
0.4
+14%
|
0.4
N/A
|
0.37
-8%
|
0.31
-16%
|
0.05
-84%
|
0
N/A
|
0.01
N/A
|
0.07
+600%
|
0.2
+186%
|
0.33
+65%
|
0.61
+85%
|
0.99
+62%
|
1.32
+33%
|
1.64
+24%
|
1.67
+2%
|
1.4
-16%
|
1.09
-22%
|
0.71
-35%
|