First Time Loading...

Danone SA
PAR:BN

Watchlist Manager
Danone SA Logo
Danone SA
PAR:BN
Watchlist
Price: 59.18 EUR -0.1% Market Closed
Updated: May 25, 2024

Income Statement

Earnings Waterfall
Danone SA

Revenue
27.6B EUR
Cost of Revenue
-14.5B EUR
Gross Profit
13.1B EUR
Operating Expenses
-9.6B EUR
Operating Income
3.5B EUR
Other Expenses
-2.6B EUR
Net Income
873m EUR

Income Statement
Danone SA

Rotate your device to view
Income Statement
Currency: EUR
Dec-2003 Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
13 131
N/A
12 766
-3%
12 273
-4%
12 453
+1%
13 024
+5%
12 795
-2%
12 068
-6%
12 368
+2%
19 284
+56%
20 467
+6%
15 220
-26%
15 049
-1%
14 982
0%
15 826
+6%
17 010
+7%
18 374
+8%
19 318
+5%
20 065
+4%
20 869
+4%
21 452
+3%
21 298
-1%
20 707
-3%
21 144
+2%
22 069
+4%
22 412
+2%
22 072
-2%
21 944
-1%
23 092
+5%
24 812
+7%
25 110
+1%
24 651
-2%
24 801
+1%
25 287
+2%
24 828
-2%
23 620
-5%
23 266
-1%
24 281
+4%
25 771
+6%
27 661
+7%
28 503
+3%
27 619
-3%
Gross Profit
Cost of Revenue
(5 983)
(6 088)
(6 223)
(6 362)
(6 644)
(6 518)
(6 182)
(6 275)
(9 627)
(10 003)
(7 172)
(6 925)
(6 749)
(7 252)
(7 959)
(8 883)
(9 541)
(9 976)
(10 409)
(10 785)
(10 977)
(10 924)
(11 056)
(11 266)
(11 212)
(10 839)
(10 744)
(11 543)
(12 630)
(12 830)
(12 729)
(12 799)
(12 878)
(12 712)
(12 267)
(12 156)
(12 760)
(13 716)
(14 922)
(15 247)
(14 535)
Gross Profit
7 148
N/A
6 678
-7%
6 050
-9%
6 091
+1%
6 380
+5%
6 277
-2%
5 886
-6%
6 093
+4%
9 657
+58%
10 464
+8%
8 048
-23%
8 124
+1%
8 233
+1%
8 574
+4%
9 051
+6%
9 491
+5%
9 777
+3%
10 089
+3%
10 460
+4%
10 667
+2%
10 321
-3%
9 783
-5%
10 088
+3%
10 803
+7%
11 200
+4%
11 233
+0%
11 200
0%
11 549
+3%
12 182
+5%
12 280
+1%
11 922
-3%
12 002
+1%
12 409
+3%
12 116
-2%
11 353
-6%
11 110
-2%
11 521
+4%
12 055
+5%
12 739
+6%
13 256
+4%
13 084
-1%
Operating Income
Operating Expenses
(5 544)
(5 061)
(4 491)
(4 394)
(4 674)
(4 612)
(4 345)
(4 477)
(7 220)
(7 798)
(5 861)
(5 964)
(5 722)
(6 211)
(6 553)
(6 853)
(7 048)
(7 352)
(7 713)
(8 147)
(8 193)
(7 755)
(7 945)
(8 864)
(8 239)
(8 396)
(8 143)
(8 408)
(8 589)
(8 676)
(8 346)
(8 367)
(8 563)
(8 424)
(8 025)
(7 945)
(8 186)
(8 656)
(9 356)
(9 758)
(9 593)
Selling, General & Administrative
(5 153)
(4 643)
(4 084)
(4 138)
(4 348)
(4 309)
(4 048)
(4 194)
(6 691)
(7 220)
(5 494)
(5 517)
(5 568)
(5 823)
(6 157)
(6 457)
(6 656)
(6 885)
(7 220)
(7 389)
(7 132)
(6 856)
(7 147)
(7 353)
(7 867)
(7 567)
(7 786)
(7 751)
(8 284)
(8 084)
(8 069)
(7 945)
(8 158)
(8 019)
(7 651)
(7 573)
(7 882)
(8 296)
(8 984)
(9 264)
(9 074)
Research & Development
(130)
(127)
(129)
(132)
(123)
(109)
(103)
(102)
(172)
(222)
(198)
(193)
(206)
(217)
(209)
(216)
(233)
(244)
(257)
(271)
(275)
(269)
(272)
(280)
(307)
(321)
(333)
(340)
(342)
(343)
(335)
(341)
(351)
(339)
(323)
(332)
(338)
(327)
(339)
(362)
(398)
Other Operating Expenses
(261)
(291)
(278)
(124)
(203)
(194)
(194)
(181)
(357)
(356)
(169)
(254)
52
(171)
(187)
(180)
(159)
(223)
(236)
(487)
(786)
(630)
(526)
(1 231)
(65)
(508)
(24)
(317)
37
(249)
58
(81)
(54)
(66)
(51)
(40)
34
(33)
(33)
(132)
(121)
Operating Income
1 604
N/A
1 617
+1%
1 559
-4%
1 697
+9%
1 706
+1%
1 665
-2%
1 541
-7%
1 616
+5%
2 437
+51%
2 666
+9%
2 187
-18%
2 160
-1%
2 511
+16%
2 363
-6%
2 498
+6%
2 638
+6%
2 729
+3%
2 737
+0%
2 747
+0%
2 520
-8%
2 128
-16%
2 028
-5%
2 143
+6%
1 939
-10%
2 961
+53%
2 837
-4%
3 057
+8%
3 141
+3%
3 593
+14%
3 604
+0%
3 576
-1%
3 635
+2%
3 846
+6%
3 692
-4%
3 328
-10%
3 165
-5%
3 335
+5%
3 399
+2%
3 383
0%
3 498
+3%
3 491
0%
Pre-Tax Income
Interest Income Expense
(70)
9
(149)
(271)
(101)
(36)
(38)
(52)
(208)
(353)
(439)
(431)
(264)
(158)
(143)
(167)
(174)
(162)
(170)
(180)
(193)
(202)
(179)
(170)
(152)
(140)
(146)
(206)
(263)
(244)
(231)
(234)
(220)
(212)
(207)
(184)
(167)
(158)
(153)
(149)
(172)
Non-Reccuring Items
(60)
(8)
104
0
0
0
0
0
0
0
0
318
0
0
0
0
0
0
0
0
0
0
8
0
(755)
0
(147)
(99)
98
(439)
(833)
(441)
(609)
(418)
(530)
(1 096)
(1 078)
(607)
(1 240)
(1 075)
(1 449)
Total Other Income
0
0
55
55
(9)
(19)
(29)
(16)
1
(26)
(145)
(156)
(225)
(244)
134
137
(120)
(137)
(132)
(78)
(70)
(120)
(133)
(137)
(129)
(126)
(134)
(153)
(136)
(130)
(119)
(122)
(150)
(146)
(103)
(85)
(95)
(122)
(158)
(156)
(184)
Pre-Tax Income
1 474
N/A
1 618
+10%
1 569
-3%
1 481
-6%
1 596
+8%
1 610
+1%
1 474
-8%
1 548
+5%
2 230
+44%
2 287
+3%
1 603
-30%
1 891
+18%
2 022
+7%
1 961
-3%
2 489
+27%
2 608
+5%
2 435
-7%
2 438
+0%
2 445
+0%
2 262
-7%
1 865
-18%
1 706
-9%
1 839
+8%
1 632
-11%
1 925
+18%
2 571
+34%
2 630
+2%
2 683
+2%
3 292
+23%
2 791
-15%
2 393
-14%
2 838
+19%
2 867
+1%
2 916
+2%
2 488
-15%
1 800
-28%
1 995
+11%
2 512
+26%
1 832
-27%
2 118
+16%
1 686
-20%
Net Income
Tax Provision
(488)
(492)
(428)
(400)
(473)
(462)
(270)
(322)
(670)
(651)
(443)
(430)
(424)
(471)
(576)
(634)
(626)
(634)
(712)
(686)
(604)
(573)
(599)
(614)
(626)
(735)
(804)
(827)
(842)
(823)
(716)
(631)
(793)
(844)
(762)
(602)
(589)
(747)
(778)
(831)
(768)
Income from Continuing Operations
986
1 126
1 141
1 081
1 123
1 148
1 204
1 226
1 560
1 636
1 160
1 461
1 598
1 490
1 913
1 974
1 809
1 804
1 733
1 576
1 261
1 133
1 240
1 018
1 299
1 836
1 826
1 856
2 450
1 968
1 677
2 207
2 074
2 072
1 726
1 198
1 406
1 765
1 054
1 287
918
Income to Minority Interest
(184)
(180)
(189)
(198)
(207)
(212)
(207)
(195)
(249)
(237)
(178)
(175)
(160)
(167)
(164)
(170)
(184)
(179)
(115)
(104)
(128)
(114)
(134)
(134)
(115)
(111)
(107)
(109)
(110)
(100)
(90)
(94)
(99)
(87)
(74)
(73)
(67)
(66)
(64)
(63)
(72)
Equity Earnings Affiliates
37
37
(550)
(705)
44
107
(49)
50
116
113
62
66
(77)
(56)
121
93
46
62
54
291
289
39
14
44
99
22
1
67
109
811
762
66
(46)
(75)
304
884
585
(106)
(32)
90
36
Net Income (Common)
839
N/A
983
+17%
449
-54%
248
-45%
1 464
+490%
1 822
+24%
1 353
-26%
1 305
-4%
4 836
+271%
5 059
+5%
1 313
-74%
1 366
+4%
1 361
0%
1 267
-7%
1 870
+48%
1 897
+1%
1 671
-12%
1 687
+1%
1 672
-1%
1 763
+5%
1 422
-19%
1 058
-26%
1 119
+6%
927
-17%
1 282
+38%
1 746
+36%
1 720
-1%
1 815
+6%
2 447
+35%
2 669
+9%
2 335
-13%
2 165
-7%
1 915
-12%
1 895
-1%
1 941
+2%
1 994
+3%
1 898
-5%
1 570
-17%
945
-40%
1 300
+38%
873
-33%
EPS (Diluted)
1.58
N/A
1.73
+9%
0.81
-53%
0.44
-46%
2.69
+511%
3.37
+25%
2.52
-25%
2.46
-2%
9.16
+272%
9.61
+5%
2.49
-74%
2.82
+13%
2.1
-26%
2.05
-2%
3.03
+48%
3.13
+3%
2.77
-12%
2.8
+1%
2.77
-1%
2.97
+7%
2.43
-18%
1.8
-26%
1.88
+4%
1.54
-18%
2.1
+36%
2.84
+35%
2.79
-2%
2.93
+5%
3.9
+33%
4.17
+7%
3.63
-13%
3.34
-8%
2.95
-12%
2.92
-1%
2.99
+2%
3.07
+3%
2.94
-4%
2.45
-17%
1.48
-40%
2.03
+37%
1.36
-33%

See Also

Discover More