Akzo Nobel NV
OTC:AKZOY
Income Statement
Earnings Waterfall
Akzo Nobel NV
Revenue
|
10.7B
EUR
|
Cost of Revenue
|
-6.4B
EUR
|
Gross Profit
|
4.2B
EUR
|
Operating Expenses
|
-3.2B
EUR
|
Operating Income
|
1B
EUR
|
Other Expenses
|
-587m
EUR
|
Net Income
|
442m
EUR
|
Income Statement
Akzo Nobel NV
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 |
14 590
N/A
|
14 508
-1%
|
14 353
-1%
|
14 261
-1%
|
14 296
+0%
|
14 504
+1%
|
14 743
+2%
|
14 817
+1%
|
14 859
+0%
|
14 698
-1%
|
14 460
-2%
|
14 300
-1%
|
9 434
-34%
|
8 381
-11%
|
7 203
-14%
|
6 022
-16%
|
9 612
+60%
|
9 411
-2%
|
9 324
-1%
|
9 231
-1%
|
9 256
+0%
|
9 265
+0%
|
9 270
+0%
|
9 342
+1%
|
9 276
-1%
|
9 149
-1%
|
8 685
-5%
|
8 563
-1%
|
8 530
0%
|
8 735
+2%
|
9 259
+6%
|
9 393
+1%
|
9 587
+2%
|
9 849
+3%
|
10 191
+3%
|
10 643
+4%
|
10 846
+2%
|
10 978
+1%
|
10 866
-1%
|
10 745
-1%
|
10 668
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(8 951)
|
(8 902)
|
(8 798)
|
(8 714)
|
(8 676)
|
(8 746)
|
(8 831)
|
(8 813)
|
(8 784)
|
(8 619)
|
(8 400)
|
(8 268)
|
(5 098)
|
(4 420)
|
(3 729)
|
(3 039)
|
(5 378)
|
(5 331)
|
(5 318)
|
(5 272)
|
(5 329)
|
(5 345)
|
(5 330)
|
(5 382)
|
(5 309)
|
(5 171)
|
(4 906)
|
(4 787)
|
(4 745)
|
(4 868)
|
(5 235)
|
(5 459)
|
(5 683)
|
(5 949)
|
(6 292)
|
(6 693)
|
(6 923)
|
(7 054)
|
(6 869)
|
(6 604)
|
(6 434)
|
|
Gross Profit |
5 639
N/A
|
5 606
-1%
|
5 555
-1%
|
5 547
0%
|
5 620
+1%
|
5 758
+2%
|
5 912
+3%
|
6 004
+2%
|
6 075
+1%
|
6 079
+0%
|
6 060
0%
|
6 032
0%
|
4 336
-28%
|
3 961
-9%
|
3 474
-12%
|
2 983
-14%
|
4 234
+42%
|
4 080
-4%
|
4 006
-2%
|
3 959
-1%
|
3 927
-1%
|
3 920
0%
|
3 940
+1%
|
3 960
+1%
|
3 967
+0%
|
3 978
+0%
|
3 779
-5%
|
3 776
0%
|
3 785
+0%
|
3 867
+2%
|
4 024
+4%
|
3 934
-2%
|
3 904
-1%
|
3 900
0%
|
3 899
0%
|
3 950
+1%
|
3 923
-1%
|
3 924
+0%
|
3 997
+2%
|
4 141
+4%
|
4 234
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 542)
|
(4 649)
|
(4 567)
|
(4 527)
|
(4 548)
|
(4 681)
|
(4 702)
|
(4 693)
|
(4 502)
|
(4 455)
|
(4 431)
|
(4 385)
|
(3 413)
|
(3 187)
|
(2 928)
|
(2 676)
|
(3 409)
|
(3 355)
|
(3 352)
|
(3 283)
|
(3 322)
|
(3 310)
|
(3 214)
|
(3 224)
|
(3 126)
|
(3 063)
|
(2 965)
|
(2 883)
|
(2 822)
|
(2 788)
|
(2 768)
|
(2 778)
|
(2 786)
|
(2 853)
|
(3 031)
|
(3 140)
|
(3 215)
|
(3 266)
|
(3 265)
|
(3 223)
|
(3 205)
|
|
Selling, General & Administrative |
(4 368)
|
(4 429)
|
(4 444)
|
(4 528)
|
(4 175)
|
(4 593)
|
(4 614)
|
(4 586)
|
(4 262)
|
(4 589)
|
(4 565)
|
(4 531)
|
(3 040)
|
(3 152)
|
(2 867)
|
(2 594)
|
(3 011)
|
(3 316)
|
(3 339)
|
(3 279)
|
(3 140)
|
(3 305)
|
(3 206)
|
(3 219)
|
(2 845)
|
(3 059)
|
(2 961)
|
(2 879)
|
(2 571)
|
(2 784)
|
(2 825)
|
(2 832)
|
(2 612)
|
(2 919)
|
(3 037)
|
(3 147)
|
(2 941)
|
(3 262)
|
(3 259)
|
(3 263)
|
(2 810)
|
|
Research & Development |
(373)
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(191)
|
0
|
0
|
0
|
(198)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(251)
|
|
Depreciation & Amortization |
0
|
(1)
|
0
|
0
|
(264)
|
0
|
0
|
0
|
(258)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(212)
|
0
|
0
|
0
|
(201)
|
0
|
0
|
0
|
(196)
|
0
|
0
|
0
|
(215)
|
0
|
0
|
0
|
(206)
|
|
Other Operating Expenses |
199
|
(219)
|
(123)
|
1
|
0
|
(88)
|
(88)
|
(107)
|
111
|
134
|
134
|
146
|
(12)
|
(35)
|
(61)
|
(82)
|
(39)
|
(39)
|
(13)
|
(4)
|
(4)
|
(5)
|
(8)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
57
|
54
|
67
|
66
|
6
|
7
|
0
|
(4)
|
(6)
|
40
|
62
|
|
Operating Income |
1 097
N/A
|
957
-13%
|
988
+3%
|
1 020
+3%
|
1 072
+5%
|
1 077
+0%
|
1 210
+12%
|
1 311
+8%
|
1 573
+20%
|
1 624
+3%
|
1 629
+0%
|
1 647
+1%
|
923
-44%
|
774
-16%
|
546
-29%
|
307
-44%
|
825
+169%
|
725
-12%
|
654
-10%
|
676
+3%
|
605
-11%
|
610
+1%
|
726
+19%
|
736
+1%
|
841
+14%
|
915
+9%
|
814
-11%
|
893
+10%
|
963
+8%
|
1 079
+12%
|
1 256
+16%
|
1 156
-8%
|
1 118
-3%
|
1 047
-6%
|
868
-17%
|
810
-7%
|
708
-13%
|
658
-7%
|
732
+11%
|
918
+25%
|
1 029
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(186)
|
(152)
|
(147)
|
(116)
|
(126)
|
77
|
80
|
85
|
(97)
|
(50)
|
(35)
|
(26)
|
(80)
|
(88)
|
(94)
|
(104)
|
(66)
|
(21)
|
(22)
|
(22)
|
(59)
|
(51)
|
(51)
|
(45)
|
(53)
|
(36)
|
(34)
|
(31)
|
(37)
|
(30)
|
(27)
|
(31)
|
(54)
|
(33)
|
(50)
|
(54)
|
(137)
|
(85)
|
(87)
|
(96)
|
(225)
|
|
Non-Reccuring Items |
(139)
|
0
|
0
|
0
|
(85)
|
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
|
0
|
0
|
0
|
0
|
(46)
|
|
Total Other Income |
0
|
(5)
|
(17)
|
(28)
|
(9)
|
(152)
|
(140)
|
(135)
|
0
|
(11)
|
(21)
|
(31)
|
7
|
11
|
22
|
27
|
5
|
(6)
|
(18)
|
(6)
|
27
|
(12)
|
(3)
|
(14)
|
(3)
|
(18)
|
(27)
|
(18)
|
(7)
|
(9)
|
12
|
12
|
41
|
17
|
7
|
(3)
|
31
|
(48)
|
(63)
|
(87)
|
26
|
|
Pre-Tax Income |
772
N/A
|
800
+4%
|
824
+3%
|
876
+6%
|
852
-3%
|
1 002
+18%
|
1 150
+15%
|
1 261
+10%
|
1 476
+17%
|
1 563
+6%
|
1 573
+1%
|
1 590
+1%
|
850
-47%
|
697
-18%
|
474
-32%
|
230
-51%
|
764
+232%
|
698
-9%
|
614
-12%
|
648
+6%
|
573
-12%
|
547
-5%
|
672
+23%
|
677
+1%
|
785
+16%
|
861
+10%
|
753
-13%
|
844
+12%
|
919
+9%
|
1 040
+13%
|
1 241
+19%
|
1 137
-8%
|
1 105
-3%
|
1 031
-7%
|
825
-20%
|
753
-9%
|
602
-20%
|
525
-13%
|
582
+11%
|
735
+26%
|
784
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(111)
|
(109)
|
(236)
|
(237)
|
(252)
|
(291)
|
(310)
|
(340)
|
(416)
|
(420)
|
(450)
|
(467)
|
(234)
|
(200)
|
(125)
|
(51)
|
(253)
|
(200)
|
(184)
|
(193)
|
(118)
|
(150)
|
(172)
|
(157)
|
(230)
|
(253)
|
(237)
|
(268)
|
(241)
|
(260)
|
(330)
|
(296)
|
(246)
|
(235)
|
(179)
|
(182)
|
(214)
|
(197)
|
(236)
|
(281)
|
(296)
|
|
Income from Continuing Operations |
661
|
691
|
588
|
639
|
600
|
711
|
840
|
921
|
1 060
|
1 143
|
1 123
|
1 123
|
616
|
497
|
349
|
179
|
511
|
498
|
430
|
455
|
455
|
397
|
500
|
520
|
555
|
608
|
516
|
576
|
678
|
780
|
911
|
841
|
859
|
796
|
646
|
571
|
388
|
328
|
346
|
454
|
488
|
|
Income to Minority Interest |
(68)
|
(68)
|
(67)
|
(69)
|
(72)
|
(74)
|
(77)
|
(77)
|
(87)
|
(92)
|
(92)
|
(91)
|
(82)
|
(80)
|
(77)
|
(72)
|
(72)
|
(72)
|
(65)
|
(62)
|
(55)
|
(43)
|
(37)
|
(43)
|
(38)
|
(41)
|
(35)
|
(32)
|
(41)
|
(39)
|
(45)
|
(36)
|
(36)
|
(38)
|
(30)
|
(31)
|
(26)
|
(25)
|
(37)
|
(43)
|
(41)
|
|
Net Income (Common) |
724
N/A
|
764
+6%
|
540
-29%
|
590
+9%
|
546
-7%
|
649
+19%
|
775
+19%
|
855
+10%
|
979
+15%
|
1 058
+8%
|
1 039
-2%
|
1 039
N/A
|
970
-7%
|
971
+0%
|
960
-1%
|
891
-7%
|
832
-7%
|
845
+2%
|
815
-4%
|
900
+10%
|
6 674
+642%
|
6 486
-3%
|
6 446
-1%
|
6 307
-2%
|
539
-91%
|
588
+9%
|
486
-17%
|
544
+12%
|
630
+16%
|
733
+16%
|
865
+18%
|
809
-6%
|
829
+2%
|
766
-8%
|
611
-20%
|
531
-13%
|
352
-34%
|
292
-17%
|
304
+4%
|
409
+35%
|
442
+8%
|
|
EPS (Diluted) |
3.37
N/A
|
3.53
+5%
|
2.48
-30%
|
2.7
+9%
|
2.49
-8%
|
2.96
+19%
|
3.51
+19%
|
3.87
+10%
|
4.4
+14%
|
4.77
+8%
|
4.64
-3%
|
4.64
N/A
|
4.33
-7%
|
4.32
0%
|
4.27
-1%
|
3.97
-7%
|
3.69
-7%
|
3.75
+2%
|
3.58
-5%
|
3.93
+10%
|
29.27
+645%
|
27.68
-5%
|
29.88
+8%
|
30.91
+3%
|
2.51
-92%
|
3.03
+21%
|
2.54
-16%
|
2.85
+12%
|
3.28
+15%
|
3.89
+19%
|
4.62
+19%
|
4.39
-5%
|
4.45
+1%
|
4.31
-3%
|
3.47
-19%
|
3.04
-12%
|
2.01
-34%
|
1.71
-15%
|
1.78
+4%
|
2.41
+35%
|
2.57
+7%
|