Sociedad Quimica y Minera de Chile SA
NYSE:SQM
Income Statement
Earnings Waterfall
Sociedad Quimica y Minera de Chile SA
Revenue
|
11B
USD
|
Cost of Revenue
|
-5.3B
USD
|
Gross Profit
|
5.6B
USD
|
Operating Expenses
|
-161.3m
USD
|
Operating Income
|
5.5B
USD
|
Other Expenses
|
-1.6B
USD
|
Net Income
|
3.9B
USD
|
Income Statement
Sociedad Quimica y Minera de Chile SA
Mar-2013 | Jun-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 523
N/A
|
2 406
-5%
|
2 312
-4%
|
2 203
-5%
|
2 114
-4%
|
2 070
-2%
|
2 015
-3%
|
2 014
0%
|
1 868
-7%
|
1 830
-2%
|
1 808
-1%
|
1 728
-4%
|
1 733
+0%
|
1 738
+0%
|
1 797
+3%
|
1 939
+8%
|
2 066
+7%
|
2 082
+1%
|
2 136
+3%
|
2 157
+1%
|
2 158
+0%
|
2 291
+6%
|
2 275
-1%
|
2 266
0%
|
2 251
-1%
|
2 107
-6%
|
2 037
-3%
|
1 944
-5%
|
1 831
-6%
|
1 796
-2%
|
1 776
-1%
|
1 817
+2%
|
1 954
+8%
|
2 083
+7%
|
2 292
+10%
|
2 862
+25%
|
4 354
+52%
|
6 365
+46%
|
8 661
+36%
|
10 711
+24%
|
10 955
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 492)
|
(1 483)
|
(1 495)
|
(1 456)
|
(1 480)
|
(1 483)
|
(1 447)
|
(1 444)
|
(1 316)
|
(1 254)
|
(1 240)
|
(1 186)
|
(1 206)
|
(1 230)
|
(1 273)
|
(1 330)
|
(1 393)
|
(1 365)
|
(1 376)
|
(1 377)
|
(1 363)
|
(1 461)
|
(1 473)
|
(1 486)
|
(1 518)
|
(1 456)
|
(1 413)
|
(1 384)
|
(1 309)
|
(1 288)
|
(1 287)
|
(1 334)
|
(1 442)
|
(1 513)
|
(1 612)
|
(1 772)
|
(2 236)
|
(3 135)
|
(4 024)
|
(4 974)
|
(5 317)
|
|
Gross Profit |
1 031
N/A
|
923
-10%
|
817
-12%
|
747
-9%
|
634
-15%
|
587
-7%
|
569
-3%
|
570
+0%
|
552
-3%
|
576
+4%
|
569
-1%
|
543
-5%
|
527
-3%
|
508
-4%
|
524
+3%
|
609
+16%
|
673
+10%
|
717
+6%
|
760
+6%
|
780
+3%
|
795
+2%
|
830
+4%
|
802
-3%
|
780
-3%
|
733
-6%
|
651
-11%
|
623
-4%
|
560
-10%
|
522
-7%
|
508
-3%
|
488
-4%
|
483
-1%
|
512
+6%
|
570
+11%
|
680
+19%
|
1 090
+60%
|
2 118
+94%
|
3 230
+52%
|
4 638
+44%
|
5 737
+24%
|
5 638
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(130)
|
(139)
|
(62)
|
(66)
|
(71)
|
(67)
|
(142)
|
(120)
|
(114)
|
(104)
|
(152)
|
(164)
|
(154)
|
(157)
|
(131)
|
(166)
|
(165)
|
(165)
|
(136)
|
(135)
|
(134)
|
(144)
|
(151)
|
(112)
|
(94)
|
(94)
|
(88)
|
(116)
|
(119)
|
(111)
|
(100)
|
(103)
|
(101)
|
(112)
|
(114)
|
(114)
|
(129)
|
(143)
|
(154)
|
(158)
|
(161)
|
|
Selling, General & Administrative |
(107)
|
(109)
|
(111)
|
(107)
|
(104)
|
(101)
|
(96)
|
(98)
|
(102)
|
(101)
|
(99)
|
(91)
|
(88)
|
(88)
|
(89)
|
(97)
|
(104)
|
(105)
|
(111)
|
(110)
|
(110)
|
(119)
|
(118)
|
(119)
|
(121)
|
(118)
|
(118)
|
(119)
|
(115)
|
(110)
|
(108)
|
(105)
|
(105)
|
(111)
|
(116)
|
(117)
|
(131)
|
(137)
|
(145)
|
(142)
|
(147)
|
|
Research & Development |
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
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(4)
|
0
|
(2)
|
0
|
(0)
|
(1)
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
(3)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
(19)
|
(31)
|
51
|
42
|
33
|
34
|
(46)
|
(17)
|
(7)
|
3
|
(48)
|
(73)
|
(63)
|
(67)
|
(40)
|
(68)
|
(61)
|
(60)
|
(25)
|
(24)
|
(24)
|
(25)
|
(33)
|
7
|
28
|
24
|
31
|
2
|
(2)
|
3
|
14
|
12
|
13
|
9
|
6
|
6
|
5
|
(3)
|
(6)
|
(13)
|
(12)
|
|
Operating Income |
902
N/A
|
784
-13%
|
755
-4%
|
681
-10%
|
563
-17%
|
520
-8%
|
427
-18%
|
450
+5%
|
438
-3%
|
471
+8%
|
416
-12%
|
378
-9%
|
373
-1%
|
351
-6%
|
393
+12%
|
444
+13%
|
508
+14%
|
552
+9%
|
624
+13%
|
645
+3%
|
661
+2%
|
685
+4%
|
651
-5%
|
668
+3%
|
639
-4%
|
557
-13%
|
535
-4%
|
444
-17%
|
403
-9%
|
397
-2%
|
389
-2%
|
381
-2%
|
411
+8%
|
458
+11%
|
566
+24%
|
976
+73%
|
1 990
+104%
|
3 087
+55%
|
4 483
+45%
|
5 578
+24%
|
5 476
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(32)
|
(31)
|
(40)
|
(39)
|
(41)
|
(39)
|
(37)
|
(45)
|
(35)
|
(50)
|
(62)
|
(60)
|
(71)
|
(53)
|
(39)
|
(26)
|
(27)
|
(34)
|
(26)
|
(22)
|
(22)
|
(12)
|
(24)
|
(29)
|
(43)
|
(48)
|
(50)
|
(36)
|
(50)
|
(59)
|
(73)
|
(76)
|
(77)
|
(69)
|
(73)
|
(84)
|
(77)
|
(81)
|
(84)
|
(54)
|
(31)
|
|
Non-Reccuring Items |
(2)
|
0
|
(10)
|
(29)
|
3
|
3
|
15
|
8
|
(1)
|
(8)
|
(16)
|
(17)
|
(17)
|
(9)
|
(8)
|
(3)
|
(2)
|
(16)
|
(23)
|
(27)
|
(28)
|
(18)
|
(15)
|
(15)
|
(20)
|
(18)
|
(17)
|
(10)
|
(4)
|
(11)
|
(67)
|
(66)
|
(64)
|
(69)
|
(31)
|
(49)
|
(52)
|
(56)
|
(55)
|
(47)
|
(45)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(3)
|
(4)
|
(9)
|
(7)
|
(6)
|
(4)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
3
|
9
|
8
|
|
Pre-Tax Income |
868
N/A
|
753
-13%
|
706
-6%
|
613
-13%
|
525
-14%
|
483
-8%
|
403
-16%
|
412
+2%
|
401
-3%
|
412
+3%
|
338
-18%
|
301
-11%
|
284
-6%
|
289
+2%
|
346
+20%
|
415
+20%
|
479
+15%
|
502
+5%
|
575
+15%
|
595
+4%
|
610
+2%
|
652
+7%
|
613
-6%
|
621
+1%
|
573
-8%
|
487
-15%
|
459
-6%
|
391
-15%
|
344
-12%
|
324
-6%
|
246
-24%
|
239
-3%
|
268
+12%
|
318
+19%
|
461
+45%
|
841
+82%
|
1 857
+121%
|
2 946
+59%
|
4 347
+48%
|
5 486
+26%
|
5 409
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(209)
|
(180)
|
(159)
|
(139)
|
(121)
|
(116)
|
(109)
|
(108)
|
(107)
|
(106)
|
(86)
|
(84)
|
(80)
|
(85)
|
(100)
|
(133)
|
(152)
|
(158)
|
(175)
|
(166)
|
(170)
|
(180)
|
(169)
|
(179)
|
(164)
|
(141)
|
(137)
|
(110)
|
(99)
|
(98)
|
(78)
|
(70)
|
(76)
|
(86)
|
(124)
|
(249)
|
(537)
|
(855)
|
(1 263)
|
(1 572)
|
(1 540)
|
|
Income from Continuing Operations |
658
|
574
|
547
|
475
|
404
|
367
|
295
|
304
|
294
|
306
|
252
|
217
|
204
|
204
|
246
|
282
|
326
|
343
|
399
|
428
|
439
|
472
|
443
|
442
|
409
|
346
|
323
|
281
|
245
|
226
|
168
|
168
|
193
|
232
|
338
|
592
|
1 320
|
2 091
|
3 085
|
3 914
|
3 868
|
|
Income to Minority Interest |
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Net Income (Common) |
651
N/A
|
566
-13%
|
540
-5%
|
467
-14%
|
396
-15%
|
360
-9%
|
287
-20%
|
296
+3%
|
287
-3%
|
299
+4%
|
247
-18%
|
213
-14%
|
200
-6%
|
200
0%
|
242
+21%
|
278
+15%
|
323
+16%
|
341
+6%
|
398
+17%
|
428
+7%
|
438
+2%
|
471
+7%
|
442
-6%
|
440
0%
|
407
-8%
|
343
-16%
|
320
-7%
|
278
-13%
|
243
-13%
|
223
-8%
|
164
-26%
|
165
+0%
|
188
+14%
|
227
+21%
|
331
+46%
|
585
+77%
|
1 314
+125%
|
2 083
+59%
|
3 077
+48%
|
3 906
+27%
|
3 860
-1%
|
|
EPS (Diluted) |
2.48
N/A
|
2.16
-13%
|
2.06
-5%
|
1.77
-14%
|
1.51
-15%
|
1.37
-9%
|
1.09
-20%
|
1.13
+4%
|
1.09
-4%
|
1.14
+5%
|
0.94
-18%
|
0.81
-14%
|
0.76
-6%
|
0.76
N/A
|
0.92
+21%
|
1.06
+15%
|
1.23
+16%
|
1.29
+5%
|
1.51
+17%
|
1.63
+8%
|
1.66
+2%
|
1.79
+8%
|
1.68
-6%
|
1.67
-1%
|
1.55
-7%
|
1.31
-15%
|
1.22
-7%
|
1.06
-13%
|
0.92
-13%
|
0.84
-9%
|
0.62
-26%
|
0.63
+2%
|
0.71
+13%
|
0.79
+11%
|
1.15
+46%
|
2.05
+78%
|
4.6
+124%
|
7.3
+59%
|
10.78
+48%
|
13.65
+27%
|
13.52
-1%
|