Nutrien Ltd
TSX:NTR
Income Statement
Earnings Waterfall
Nutrien Ltd
Revenue
|
29.1B
USD
|
Cost of Revenue
|
-20.9B
USD
|
Gross Profit
|
8.2B
USD
|
Operating Expenses
|
-4.4B
USD
|
Operating Income
|
3.8B
USD
|
Other Expenses
|
-2.5B
USD
|
Net Income
|
1.3B
USD
|
Income Statement
Nutrien Ltd
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 |
19 636
N/A
|
19 576
0%
|
20 164
+3%
|
20 343
+1%
|
20 084
-1%
|
20 563
+2%
|
20 286
-1%
|
20 322
+0%
|
20 908
+3%
|
21 380
+2%
|
22 727
+6%
|
24 546
+8%
|
27 712
+13%
|
30 711
+11%
|
35 454
+15%
|
37 618
+6%
|
37 884
+1%
|
36 334
-4%
|
33 482
-8%
|
30 925
-8%
|
29 056
-6%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(14 404)
|
(14 056)
|
(14 463)
|
(14 657)
|
(14 772)
|
(15 151)
|
(15 031)
|
(15 210)
|
(15 755)
|
(15 858)
|
(16 478)
|
(17 129)
|
(18 644)
|
(19 201)
|
(20 827)
|
(21 894)
|
(23 369)
|
(22 254)
|
(22 235)
|
(21 313)
|
(20 861)
|
|
Gross Profit |
5 232
N/A
|
5 520
+6%
|
5 701
+3%
|
5 686
0%
|
5 312
-7%
|
5 412
+2%
|
5 255
-3%
|
5 112
-3%
|
5 153
+1%
|
5 522
+7%
|
6 249
+13%
|
7 417
+19%
|
9 068
+22%
|
11 510
+27%
|
14 627
+27%
|
15 724
+7%
|
14 515
-8%
|
14 080
-3%
|
11 247
-20%
|
9 612
-15%
|
8 195
-15%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(3 006)
|
(3 217)
|
(3 265)
|
(3 251)
|
(3 256)
|
(3 513)
|
(3 472)
|
(3 555)
|
(3 618)
|
(3 757)
|
(4 006)
|
(4 225)
|
(4 213)
|
(4 960)
|
(5 271)
|
(5 616)
|
(4 667)
|
(5 337)
|
(5 022)
|
(4 749)
|
(4 393)
|
|
Selling, General & Administrative |
(2 582)
|
(3 188)
|
(3 247)
|
(3 223)
|
(2 653)
|
(3 345)
|
(3 321)
|
(3 395)
|
(2 868)
|
(3 603)
|
(3 797)
|
(4 003)
|
(3 131)
|
(4 687)
|
(5 029)
|
(5 325)
|
(3 286)
|
(5 024)
|
(4 749)
|
(4 495)
|
(3 284)
|
|
Depreciation & Amortization |
(294)
|
0
|
0
|
0
|
(384)
|
0
|
0
|
0
|
(449)
|
0
|
0
|
0
|
(712)
|
0
|
0
|
0
|
(768)
|
0
|
0
|
0
|
(780)
|
|
Other Operating Expenses |
(130)
|
(29)
|
(18)
|
(28)
|
(219)
|
(168)
|
(151)
|
(160)
|
(301)
|
(154)
|
(209)
|
(222)
|
(370)
|
(273)
|
(242)
|
(291)
|
(613)
|
(313)
|
(273)
|
(254)
|
(329)
|
|
Operating Income |
2 226
N/A
|
2 303
+3%
|
2 436
+6%
|
2 435
0%
|
2 056
-16%
|
1 899
-8%
|
1 783
-6%
|
1 557
-13%
|
1 535
-1%
|
1 765
+15%
|
2 243
+27%
|
3 192
+42%
|
4 855
+52%
|
6 550
+35%
|
9 356
+43%
|
10 108
+8%
|
9 848
-3%
|
8 743
-11%
|
6 225
-29%
|
4 863
-22%
|
3 802
-22%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(462)
|
(531)
|
(520)
|
(536)
|
(461)
|
(509)
|
(535)
|
(512)
|
(400)
|
(475)
|
(455)
|
(437)
|
(424)
|
(538)
|
(498)
|
(461)
|
(224)
|
(353)
|
(490)
|
(690)
|
(681)
|
|
Non-Reccuring Items |
(1 979)
|
(1 957)
|
(1 967)
|
(117)
|
(218)
|
(186)
|
(196)
|
(1 025)
|
(707)
|
(699)
|
(703)
|
116
|
(263)
|
(112)
|
363
|
709
|
726
|
735
|
(501)
|
(830)
|
(1 067)
|
|
Total Other Income |
91
|
157
|
157
|
6
|
(69)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(102)
|
|
Pre-Tax Income |
(124)
N/A
|
(28)
+77%
|
106
N/A
|
1 788
+1 587%
|
1 308
-27%
|
1 204
-8%
|
1 052
-13%
|
20
-98%
|
382
+1 810%
|
591
+55%
|
1 085
+84%
|
2 871
+165%
|
4 168
+45%
|
5 900
+42%
|
9 221
+56%
|
10 356
+12%
|
10 246
-1%
|
9 125
-11%
|
5 234
-43%
|
3 343
-36%
|
1 952
-42%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
93
|
39
|
22
|
(452)
|
(316)
|
(288)
|
(229)
|
75
|
77
|
36
|
(110)
|
(583)
|
(989)
|
(1 469)
|
(2 302)
|
(2 580)
|
(2 559)
|
(2 247)
|
(1 509)
|
(1 119)
|
(670)
|
|
Income from Continuing Operations |
(31)
|
11
|
128
|
1 336
|
992
|
916
|
823
|
95
|
459
|
627
|
975
|
2 288
|
3 179
|
4 431
|
6 919
|
7 776
|
7 687
|
6 878
|
3 725
|
2 224
|
1 282
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(11)
|
(20)
|
(26)
|
(27)
|
(30)
|
(27)
|
(27)
|
(25)
|
(25)
|
(26)
|
(24)
|
|
Net Income (Common) |
3 573
N/A
|
3 615
+1%
|
3 057
-15%
|
4 242
+39%
|
992
-77%
|
916
-8%
|
823
-10%
|
95
-88%
|
459
+383%
|
621
+35%
|
964
+55%
|
2 268
+135%
|
3 153
+39%
|
4 404
+40%
|
6 889
+56%
|
7 749
+12%
|
7 660
-1%
|
6 853
-11%
|
3 700
-46%
|
2 198
-41%
|
1 258
-43%
|
|
EPS (Diluted) |
5.71
N/A
|
5.99
+5%
|
5.24
-13%
|
7.39
+41%
|
1.7
-77%
|
1.6
-6%
|
1.45
-9%
|
0.17
-88%
|
0.81
+376%
|
1.09
+35%
|
1.69
+55%
|
3.97
+135%
|
5.52
+39%
|
7.94
+44%
|
12.48
+57%
|
14.45
+16%
|
14.18
-2%
|
13.64
-4%
|
7.46
-45%
|
4.43
-41%
|
2.53
-43%
|