Ingredion Inc
NYSE:INGR
Income Statement
Earnings Waterfall
Ingredion Inc
Revenue
|
8.2B
USD
|
Cost of Revenue
|
-6.4B
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-781m
USD
|
Operating Income
|
968m
USD
|
Other Expenses
|
-325m
USD
|
Net Income
|
643m
USD
|
Income Statement
Ingredion Inc
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 |
6 328
N/A
|
6 101
-4%
|
5 951
-2%
|
5 799
-3%
|
5 668
-2%
|
5 641
0%
|
5 607
-1%
|
5 584
0%
|
5 621
+1%
|
5 651
+1%
|
5 657
+0%
|
5 709
+1%
|
5 704
0%
|
5 797
+2%
|
5 799
+0%
|
5 795
0%
|
6 244
+8%
|
6 260
+0%
|
6 299
+1%
|
6 264
-1%
|
6 289
+0%
|
6 240
-1%
|
6 178
-1%
|
6 185
+0%
|
6 209
+0%
|
6 332
+2%
|
6 247
-1%
|
6 292
+1%
|
5 987
-5%
|
6 058
+1%
|
6 471
+7%
|
6 732
+4%
|
6 894
+2%
|
7 172
+4%
|
7 454
+4%
|
7 714
+3%
|
7 946
+3%
|
8 191
+3%
|
8 216
+0%
|
8 226
+0%
|
8 160
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 197)
|
(5 026)
|
(4 856)
|
(4 665)
|
(4 553)
|
(4 495)
|
(4 438)
|
(4 382)
|
(4 379)
|
(4 351)
|
(4 320)
|
(4 333)
|
(4 302)
|
(4 382)
|
(4 366)
|
(4 343)
|
(4 772)
|
(4 786)
|
(4 838)
|
(4 857)
|
(4 921)
|
(4 910)
|
(4 879)
|
(4 876)
|
(4 897)
|
(5 013)
|
(4 986)
|
(5 049)
|
(4 715)
|
(4 758)
|
(5 075)
|
(5 339)
|
(5 563)
|
(5 813)
|
(6 072)
|
(6 281)
|
(6 452)
|
(6 589)
|
(6 563)
|
(6 526)
|
(6 411)
|
|
Gross Profit |
1 131
N/A
|
1 075
-5%
|
1 095
+2%
|
1 134
+4%
|
1 115
-2%
|
1 146
+3%
|
1 169
+2%
|
1 201
+3%
|
1 242
+3%
|
1 300
+5%
|
1 337
+3%
|
1 376
+3%
|
1 402
+2%
|
1 415
+1%
|
1 433
+1%
|
1 452
+1%
|
1 472
+1%
|
1 474
+0%
|
1 461
-1%
|
1 407
-4%
|
1 368
-3%
|
1 330
-3%
|
1 299
-2%
|
1 309
+1%
|
1 312
+0%
|
1 319
+1%
|
1 261
-4%
|
1 243
-1%
|
1 272
+2%
|
1 300
+2%
|
1 396
+7%
|
1 393
0%
|
1 331
-4%
|
1 359
+2%
|
1 382
+2%
|
1 433
+4%
|
1 494
+4%
|
1 602
+7%
|
1 653
+3%
|
1 700
+3%
|
1 749
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(518)
|
(515)
|
(512)
|
(510)
|
(516)
|
(505)
|
(517)
|
(539)
|
(554)
|
(562)
|
(560)
|
(565)
|
(575)
|
(583)
|
(595)
|
(597)
|
(598)
|
(605)
|
(608)
|
(605)
|
(601)
|
(598)
|
(591)
|
(597)
|
(591)
|
(596)
|
(591)
|
(597)
|
(597)
|
(592)
|
(586)
|
(592)
|
(634)
|
(650)
|
(684)
|
(711)
|
(728)
|
(757)
|
(772)
|
(780)
|
(781)
|
|
Selling, General & Administrative |
(534)
|
(531)
|
(530)
|
(534)
|
(525)
|
0
|
(400)
|
(410)
|
(555)
|
0
|
0
|
0
|
(579)
|
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 |
16
|
16
|
17
|
24
|
9
|
(505)
|
(118)
|
(129)
|
1
|
(562)
|
(560)
|
(565)
|
4
|
(583)
|
(595)
|
(597)
|
(598)
|
(605)
|
(608)
|
(605)
|
(601)
|
(598)
|
(591)
|
(597)
|
(591)
|
(596)
|
(591)
|
(597)
|
(597)
|
(592)
|
(586)
|
(592)
|
(634)
|
(650)
|
(684)
|
(711)
|
(728)
|
(757)
|
(772)
|
(780)
|
(781)
|
|
Operating Income |
613
N/A
|
560
-9%
|
583
+4%
|
624
+7%
|
599
-4%
|
642
+7%
|
652
+2%
|
662
+2%
|
688
+4%
|
738
+7%
|
777
+5%
|
811
+4%
|
827
+2%
|
832
+1%
|
838
+1%
|
855
+2%
|
874
+2%
|
869
-1%
|
853
-2%
|
802
-6%
|
767
-4%
|
732
-5%
|
708
-3%
|
712
+1%
|
721
+1%
|
723
+0%
|
670
-7%
|
646
-4%
|
675
+4%
|
708
+5%
|
810
+14%
|
801
-1%
|
697
-13%
|
709
+2%
|
698
-2%
|
722
+3%
|
766
+6%
|
845
+10%
|
881
+4%
|
920
+4%
|
968
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(66)
|
(66)
|
(67)
|
(64)
|
(56)
|
(58)
|
(57)
|
(56)
|
(61)
|
(61)
|
(64)
|
(65)
|
(66)
|
(73)
|
(74)
|
(75)
|
(73)
|
(68)
|
(73)
|
(81)
|
(86)
|
(92)
|
(83)
|
(83)
|
(81)
|
(77)
|
(80)
|
(78)
|
(76)
|
(82)
|
(82)
|
(80)
|
(74)
|
(79)
|
(77)
|
(81)
|
(99)
|
(107)
|
(120)
|
(122)
|
(114)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(30)
|
(43)
|
(43)
|
(57)
|
(28)
|
(18)
|
(31)
|
(19)
|
(19)
|
(29)
|
(22)
|
(27)
|
(38)
|
(31)
|
(33)
|
(60)
|
(64)
|
(65)
|
(66)
|
(60)
|
(57)
|
(67)
|
(69)
|
(57)
|
(98)
|
(449)
|
(442)
|
(414)
|
(387)
|
(19)
|
(17)
|
(31)
|
(4)
|
(2)
|
0
|
(8)
|
(11)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
7
|
8
|
9
|
4
|
3
|
2
|
0
|
(1)
|
0
|
0
|
3
|
5
|
5
|
7
|
6
|
12
|
12
|
10
|
12
|
5
|
4
|
2
|
(3)
|
(4)
|
|
Pre-Tax Income |
547
N/A
|
494
-10%
|
516
+4%
|
560
+9%
|
520
-7%
|
540
+4%
|
551
+2%
|
549
0%
|
599
+9%
|
660
+10%
|
682
+3%
|
727
+7%
|
742
+2%
|
730
-2%
|
742
+2%
|
753
+1%
|
769
+2%
|
777
+1%
|
755
-3%
|
670
-11%
|
621
-7%
|
578
-7%
|
561
-3%
|
569
+1%
|
582
+2%
|
579
-1%
|
521
-10%
|
514
-1%
|
506
-2%
|
182
-64%
|
293
+61%
|
313
+7%
|
248
-21%
|
623
+151%
|
614
-1%
|
622
+1%
|
668
+7%
|
740
+11%
|
763
+3%
|
787
+3%
|
839
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(144)
|
(128)
|
(142)
|
(154)
|
(157)
|
(167)
|
(173)
|
(182)
|
(187)
|
(199)
|
(211)
|
(220)
|
(246)
|
(240)
|
(239)
|
(227)
|
(214)
|
(206)
|
(201)
|
(185)
|
(164)
|
(162)
|
(154)
|
(160)
|
(158)
|
(179)
|
(161)
|
(163)
|
(152)
|
(149)
|
(146)
|
(140)
|
(123)
|
(122)
|
(149)
|
(167)
|
(166)
|
(177)
|
(181)
|
(154)
|
(188)
|
|
Income from Continuing Operations |
403
|
366
|
374
|
406
|
363
|
374
|
378
|
368
|
412
|
460
|
472
|
508
|
496
|
490
|
503
|
526
|
555
|
571
|
554
|
485
|
457
|
416
|
407
|
409
|
424
|
400
|
360
|
351
|
354
|
33
|
147
|
173
|
125
|
501
|
465
|
455
|
502
|
563
|
582
|
633
|
651
|
|
Income to Minority Interest |
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(11)
|
(9)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(10)
|
(8)
|
(7)
|
(8)
|
|
Net Income (Common) |
396
N/A
|
358
-10%
|
365
+2%
|
398
+9%
|
355
-11%
|
366
+3%
|
371
+1%
|
360
-3%
|
402
+12%
|
449
+12%
|
460
+2%
|
495
+8%
|
485
-2%
|
478
-1%
|
491
+3%
|
514
+5%
|
519
+1%
|
535
+3%
|
519
-3%
|
448
-14%
|
443
-1%
|
403
-9%
|
394
-2%
|
398
+1%
|
413
+4%
|
388
-6%
|
349
-10%
|
342
-2%
|
348
+2%
|
27
-92%
|
139
+415%
|
165
+19%
|
117
-29%
|
493
+321%
|
457
-7%
|
445
-3%
|
492
+11%
|
553
+12%
|
574
+4%
|
626
+9%
|
643
+3%
|
|
EPS (Diluted) |
5.15
N/A
|
4.72
-8%
|
4.8
+2%
|
5.35
+11%
|
4.74
-11%
|
5.03
+6%
|
5.09
+1%
|
4.95
-3%
|
5.51
+11%
|
6.08
+10%
|
6.21
+2%
|
6.65
+7%
|
6.55
-2%
|
6.48
-1%
|
6.7
+3%
|
7.01
+5%
|
7.06
+1%
|
7.26
+3%
|
7.12
-2%
|
6.23
-13%
|
6.16
-1%
|
5.97
-3%
|
5.84
-2%
|
5.9
+1%
|
6.13
+4%
|
5.72
-7%
|
5.18
-9%
|
5.07
-2%
|
5.15
+2%
|
0.4
-92%
|
2.04
+410%
|
2.44
+20%
|
1.73
-29%
|
7.28
+321%
|
6.81
-6%
|
6.68
-2%
|
7.34
+10%
|
8.24
+12%
|
8.52
+3%
|
9.34
+10%
|
9.6
+3%
|