Yara International ASA
OSE:YAR
Income Statement
Earnings Waterfall
Yara International ASA
Revenue
|
15.4B
USD
|
Cost of Revenue
|
-12.1B
USD
|
Gross Profit
|
3.3B
USD
|
Operating Expenses
|
-2.8B
USD
|
Operating Income
|
519m
USD
|
Other Expenses
|
-471m
USD
|
Net Income
|
48m
USD
|
Income Statement
Yara International ASA
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 |
14 496
N/A
|
14 395
-1%
|
14 300
-1%
|
14 705
+3%
|
15 073
+3%
|
15 075
+0%
|
14 765
-2%
|
14 218
-4%
|
11 588
-19%
|
12 756
+10%
|
12 124
-5%
|
11 689
-4%
|
9 690
-17%
|
11 152
+15%
|
10 950
-2%
|
11 091
+1%
|
11 358
+2%
|
11 500
+1%
|
11 941
+4%
|
12 438
+4%
|
12 928
+4%
|
13 081
+1%
|
13 282
+2%
|
13 255
0%
|
12 858
-3%
|
12 700
-1%
|
12 176
-4%
|
11 684
-4%
|
11 591
-1%
|
11 890
+3%
|
12 932
+9%
|
14 442
+12%
|
16 617
+15%
|
19 412
+17%
|
21 898
+13%
|
23 551
+8%
|
23 902
+1%
|
22 111
-7%
|
19 661
-11%
|
17 363
-12%
|
15 431
-11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(11 032)
|
(10 980)
|
(10 788)
|
(11 089)
|
(11 190)
|
(11 084)
|
(10 825)
|
(10 363)
|
(8 482)
|
(9 292)
|
(8 822)
|
(8 533)
|
(7 082)
|
(8 267)
|
(8 204)
|
(8 360)
|
(8 547)
|
(8 670)
|
(9 089)
|
(9 520)
|
(9 952)
|
(10 026)
|
(10 025)
|
(9 834)
|
(9 334)
|
(9 137)
|
(8 598)
|
(8 115)
|
(8 020)
|
(8 208)
|
(9 012)
|
(10 286)
|
(12 135)
|
(14 145)
|
(15 895)
|
(17 320)
|
(17 353)
|
(16 454)
|
(15 237)
|
(13 515)
|
(12 095)
|
|
Gross Profit |
3 464
N/A
|
3 415
-1%
|
3 512
+3%
|
3 616
+3%
|
3 884
+7%
|
3 990
+3%
|
3 940
-1%
|
3 855
-2%
|
3 105
-19%
|
3 464
+12%
|
3 302
-5%
|
3 157
-4%
|
2 609
-17%
|
2 885
+11%
|
2 746
-5%
|
2 731
-1%
|
2 811
+3%
|
2 830
+1%
|
2 852
+1%
|
2 918
+2%
|
2 976
+2%
|
3 055
+3%
|
3 257
+7%
|
3 421
+5%
|
3 524
+3%
|
3 563
+1%
|
3 578
+0%
|
3 569
0%
|
3 571
+0%
|
3 682
+3%
|
3 920
+6%
|
4 156
+6%
|
4 482
+8%
|
5 267
+18%
|
6 003
+14%
|
6 231
+4%
|
6 549
+5%
|
5 657
-14%
|
4 424
-22%
|
3 848
-13%
|
3 336
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 075)
|
(2 144)
|
(2 224)
|
(2 261)
|
(2 199)
|
(2 179)
|
(2 306)
|
(1 722)
|
(1 456)
|
(1 667)
|
(1 502)
|
(1 928)
|
(1 666)
|
(1 980)
|
(2 158)
|
(2 216)
|
(2 280)
|
(2 357)
|
(2 468)
|
(2 442)
|
(2 428)
|
(2 443)
|
(2 432)
|
(2 460)
|
(2 505)
|
(2 494)
|
(2 439)
|
(2 360)
|
(2 365)
|
(2 398)
|
(2 453)
|
(2 574)
|
(2 659)
|
(2 702)
|
(2 777)
|
(2 769)
|
(2 785)
|
(2 764)
|
(2 781)
|
(2 847)
|
(2 817)
|
|
Selling, General & Administrative |
(927)
|
(951)
|
(989)
|
(1 015)
|
(1 391)
|
(1 042)
|
(1 037)
|
(1 025)
|
(1 098)
|
(1 001)
|
(991)
|
(1 000)
|
(1 080)
|
(1 029)
|
(1 035)
|
(1 083)
|
(1 363)
|
(1 143)
|
(1 198)
|
(1 193)
|
(1 505)
|
(1 212)
|
(1 194)
|
(1 179)
|
(1 415)
|
(1 172)
|
(1 145)
|
(1 148)
|
(1 520)
|
(1 186)
|
(1 236)
|
(1 254)
|
(1 708)
|
(1 293)
|
(1 303)
|
(1 296)
|
(1 792)
|
(1 290)
|
(1 304)
|
(1 351)
|
(1 699)
|
|
Depreciation & Amortization |
(636)
|
(654)
|
(679)
|
(698)
|
(691)
|
(693)
|
(693)
|
(689)
|
(586)
|
(684)
|
(689)
|
(697)
|
(598)
|
(700)
|
(700)
|
(714)
|
(724)
|
(755)
|
(776)
|
(776)
|
(807)
|
(831)
|
(859)
|
(898)
|
(928)
|
(940)
|
(928)
|
(934)
|
(918)
|
(932)
|
(967)
|
(976)
|
(983)
|
(989)
|
(976)
|
(965)
|
(964)
|
(968)
|
(988)
|
(1 004)
|
(1 018)
|
|
Other Operating Expenses |
(512)
|
(538)
|
(556)
|
(548)
|
(117)
|
(443)
|
(577)
|
(8)
|
227
|
17
|
179
|
(231)
|
12
|
(251)
|
(424)
|
(418)
|
(193)
|
(459)
|
(494)
|
(473)
|
(116)
|
(400)
|
(379)
|
(383)
|
(162)
|
(382)
|
(366)
|
(278)
|
73
|
(280)
|
(250)
|
(344)
|
32
|
(420)
|
(498)
|
(508)
|
(29)
|
(506)
|
(489)
|
(492)
|
(100)
|
|
Operating Income |
1 389
N/A
|
1 271
-9%
|
1 288
+1%
|
1 355
+5%
|
1 684
+24%
|
1 812
+8%
|
1 634
-10%
|
2 133
+31%
|
1 649
-23%
|
1 797
+9%
|
1 800
+0%
|
1 229
-32%
|
942
-23%
|
905
-4%
|
587
-35%
|
515
-12%
|
531
+3%
|
473
-11%
|
384
-19%
|
476
+24%
|
548
+15%
|
612
+12%
|
825
+35%
|
961
+16%
|
1 019
+6%
|
1 069
+5%
|
1 139
+7%
|
1 209
+6%
|
1 206
0%
|
1 284
+6%
|
1 467
+14%
|
1 582
+8%
|
1 823
+15%
|
2 565
+41%
|
3 226
+26%
|
3 462
+7%
|
3 764
+9%
|
2 893
-23%
|
1 643
-43%
|
1 001
-39%
|
519
-48%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
9
|
4
|
62
|
(27)
|
(16)
|
(240)
|
(237)
|
(308)
|
(306)
|
(0)
|
(43)
|
87
|
(16)
|
13
|
(5)
|
32
|
136
|
87
|
(197)
|
(282)
|
(238)
|
(335)
|
(6)
|
(140)
|
(148)
|
(373)
|
(482)
|
(281)
|
(281)
|
(245)
|
65
|
(126)
|
(392)
|
50
|
(426)
|
(434)
|
(62)
|
(256)
|
(59)
|
42
|
(130)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(6)
|
(50)
|
(166)
|
0
|
(193)
|
(158)
|
(167)
|
(197)
|
(174)
|
(56)
|
(68)
|
(56)
|
(51)
|
(61)
|
(64)
|
(66)
|
(96)
|
(150)
|
(150)
|
(140)
|
(114)
|
(43)
|
(52)
|
(53)
|
(50)
|
(45)
|
(39)
|
(72)
|
(432)
|
(665)
|
(671)
|
(637)
|
(274)
|
(31)
|
(23)
|
(198)
|
(194)
|
(210)
|
|
Total Other Income |
(67)
|
(76)
|
(67)
|
(66)
|
(27)
|
(33)
|
(33)
|
(50)
|
(43)
|
(42)
|
(42)
|
(23)
|
(20)
|
(23)
|
(24)
|
(22)
|
(25)
|
(28)
|
(29)
|
(34)
|
(26)
|
(28)
|
(25)
|
(31)
|
(25)
|
(33)
|
(36)
|
(29)
|
(30)
|
(20)
|
(25)
|
(24)
|
(27)
|
(20)
|
(24)
|
(32)
|
(32)
|
(45)
|
(29)
|
(13)
|
12
|
|
Pre-Tax Income |
1 330
N/A
|
1 199
-10%
|
1 283
+7%
|
1 256
-2%
|
1 591
+27%
|
1 372
-14%
|
1 365
-1%
|
1 582
+16%
|
1 142
-28%
|
1 588
+39%
|
1 519
-4%
|
1 118
-26%
|
851
-24%
|
827
-3%
|
501
-39%
|
474
-5%
|
581
+23%
|
468
-19%
|
92
-80%
|
64
-30%
|
134
+109%
|
99
-26%
|
654
+561%
|
676
+3%
|
803
+19%
|
611
-24%
|
568
-7%
|
849
+49%
|
850
+0%
|
980
+15%
|
1 435
+46%
|
1 000
-30%
|
739
-26%
|
1 924
+160%
|
2 139
+11%
|
2 722
+27%
|
3 639
+34%
|
2 569
-29%
|
1 357
-47%
|
836
-38%
|
191
-77%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(276)
|
(255)
|
(281)
|
(267)
|
(332)
|
(306)
|
(308)
|
(291)
|
(237)
|
(321)
|
(270)
|
(270)
|
(208)
|
(202)
|
(166)
|
(148)
|
(99)
|
(70)
|
10
|
39
|
6
|
18
|
(95)
|
(133)
|
(214)
|
(227)
|
(187)
|
(202)
|
(160)
|
(157)
|
(296)
|
(343)
|
(355)
|
(607)
|
(694)
|
(733)
|
(857)
|
(629)
|
(382)
|
(261)
|
(136)
|
|
Income from Continuing Operations |
1 054
|
944
|
1 002
|
989
|
1 260
|
1 066
|
1 057
|
1 291
|
905
|
1 266
|
1 248
|
848
|
643
|
626
|
335
|
326
|
482
|
398
|
102
|
103
|
140
|
117
|
559
|
543
|
589
|
384
|
381
|
647
|
690
|
823
|
1 139
|
657
|
384
|
1 317
|
1 445
|
1 989
|
2 782
|
1 940
|
975
|
575
|
55
|
|
Income to Minority Interest |
(60)
|
(60)
|
(56)
|
(33)
|
(51)
|
(47)
|
(44)
|
(63)
|
(38)
|
(27)
|
(13)
|
(1)
|
4
|
7
|
6
|
6
|
(5)
|
(7)
|
(4)
|
4
|
19
|
23
|
22
|
14
|
10
|
7
|
2
|
2
|
0
|
(3)
|
(3)
|
(3)
|
65
|
64
|
62
|
60
|
(5)
|
(3)
|
(1)
|
(1)
|
(6)
|
|
Net Income (Common) |
994
N/A
|
884
-11%
|
946
+7%
|
957
+1%
|
1 209
+26%
|
1 019
-16%
|
1 013
-1%
|
1 228
+21%
|
867
-29%
|
1 240
+43%
|
1 235
0%
|
846
-31%
|
647
-24%
|
632
-2%
|
342
-46%
|
333
-3%
|
477
+43%
|
392
-18%
|
99
-75%
|
107
+8%
|
159
+49%
|
140
-12%
|
581
+315%
|
557
-4%
|
599
+8%
|
391
-35%
|
384
-2%
|
650
+69%
|
691
+6%
|
822
+19%
|
1 138
+38%
|
655
-42%
|
449
-31%
|
1 380
+207%
|
1 505
+9%
|
2 048
+36%
|
2 777
+36%
|
1 937
-30%
|
973
-50%
|
573
-41%
|
48
-92%
|
|
EPS (Diluted) |
3.57
N/A
|
3.19
-11%
|
3.42
+7%
|
3.46
+1%
|
4.38
+27%
|
3.69
-16%
|
3.68
0%
|
4.46
+21%
|
3.15
-29%
|
4.51
+43%
|
4.5
0%
|
3.09
-31%
|
2.37
-23%
|
2.32
-2%
|
1.26
-46%
|
1.23
-2%
|
1.75
+42%
|
1.43
-18%
|
0.36
-75%
|
0.39
+8%
|
0.58
+49%
|
0.52
-10%
|
2.13
+310%
|
2.04
-4%
|
2.2
+8%
|
1.43
-35%
|
1.42
-1%
|
2.42
+70%
|
2.58
+7%
|
3.14
+22%
|
4.43
+41%
|
2.57
-42%
|
1.75
-32%
|
5.41
+209%
|
5.92
+9%
|
8.05
+36%
|
10.9
+35%
|
7.61
-30%
|
3.82
-50%
|
2.25
-41%
|
0.19
-92%
|