Danone SA
PAR:BN

Watchlist Manager
Danone SA Logo
Danone SA
PAR:BN
Watchlist
Price: 75.44 EUR -1.41% Market Closed
Market Cap: 48.6B EUR

Income Statement

Earnings Waterfall
Danone SA

Revenue
27.4B EUR
Cost of Revenue
-13.5B EUR
Gross Profit
13.8B EUR
Operating Expenses
-10.2B EUR
Operating Income
3.6B EUR
Other Expenses
-1.8B EUR
Net Income
1.8B EUR

Income Statement
Danone SA

Rotate your device to view
Income Statement
Currency: EUR
Dec-2001 Jun-2002 Dec-2002 Jun-2003 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 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
0
0
0
0
0
0
149
0
189
110
179
215
307
319
497
371
340
262
230
235
241
241
245
249
269
278
274
315
274
221
276
388
414
372
393
409
400
377
358
337
323
323
308
366
513
595
600
543
Revenue
14 470
N/A
14 330
-1%
13 555
-5%
13 025
-4%
13 131
+1%
12 766
-3%
12 273
-4%
12 453
+1%
13 024
+5%
12 795
-2%
12 068
-6%
12 368
+2%
12 776
+3%
20 467
+60%
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%
27 209
-1%
27 376
+1%
27 356
0%
Gross Profit
Cost of Revenue
(7 196)
(6 992)
(6 442)
(6 035)
(5 983)
(6 088)
(6 223)
(6 362)
(6 644)
(6 518)
(6 163)
(6 275)
(6 380)
(10 003)
(7 172)
(6 925)
(6 749)
(7 252)
(7 957)
(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)
(14 029)
(13 769)
(13 549)
Gross Profit
7 274
N/A
7 338
+1%
7 113
-3%
6 990
-2%
7 148
+2%
6 678
-7%
6 050
-9%
6 091
+1%
6 380
+5%
6 277
-2%
5 905
-6%
6 093
+3%
6 396
+5%
10 464
+64%
8 048
-23%
8 124
+1%
8 233
+1%
8 574
+4%
9 053
+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%
13 180
+1%
13 607
+3%
13 807
+1%
Operating Income
Operating Expenses
(5 665)
(5 728)
(5 523)
(5 409)
(5 544)
(5 061)
(4 491)
(4 394)
(4 674)
(4 612)
(4 345)
(4 477)
(4 867)
(7 798)
(5 921)
(5 964)
(5 723)
(6 211)
(6 484)
(6 853)
(7 046)
(7 352)
(7 816)
(8 147)
(8 202)
(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)
(9 689)
(10 047)
(10 183)
Selling, General & Administrative
(5 319)
(5 363)
(5 134)
(5 000)
(5 153)
(4 643)
(4 084)
(4 138)
(4 348)
(4 309)
(4 048)
(4 194)
(4 441)
(7 220)
(5 494)
(5 517)
(5 568)
(5 823)
(6 290)
(6 457)
(6 785)
(6 885)
(7 342)
(7 389)
(7 288)
(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)
(9 121)
(9 576)
(9 593)
Research & Development
(126)
(129)
(133)
(128)
(130)
(127)
(129)
(132)
(123)
(109)
(103)
(102)
(121)
(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)
(425)
(447)
(467)
Other Operating Expenses
(220)
(236)
(256)
(281)
(261)
(291)
(278)
(124)
(203)
(194)
(194)
(181)
(305)
(356)
(229)
(254)
51
(171)
15
(180)
(28)
(223)
(217)
(487)
(639)
(630)
(526)
(1 231)
(65)
(508)
(24)
(317)
37
(249)
58
(81)
(54)
(66)
(51)
(40)
34
(33)
(33)
(132)
(121)
(143)
(24)
(123)
Operating Income
1 609
N/A
1 610
+0%
1 590
-1%
1 581
-1%
1 604
+1%
1 617
+1%
1 559
-4%
1 697
+9%
1 706
+1%
1 665
-2%
1 560
-6%
1 616
+4%
1 529
-5%
2 666
+74%
2 127
-20%
2 160
+2%
2 510
+16%
2 363
-6%
2 569
+9%
2 638
+3%
2 731
+4%
2 737
+0%
2 644
-3%
2 520
-5%
2 119
-16%
2 028
-4%
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%
3 491
N/A
3 560
+2%
3 624
+2%
Pre-Tax Income
Interest Income Expense
(180)
(160)
(110)
(85)
(70)
9
(94)
(271)
(101)
(36)
(1)
(52)
(175)
(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)
(194)
(197)
(191)
Non-Reccuring Items
(757)
(1 781)
458
1 468
(60)
(8)
0
0
0
0
0
0
17
0
60
318
1
0
(52)
0
(2)
0
103
0
9
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)
(1 316)
(181)
(486)
Total Other Income
0
0
0
0
0
0
104
55
(9)
(19)
(29)
(16)
(2)
(26)
(145)
(156)
(225)
(244)
123
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)
(166)
(183)
(214)
Pre-Tax Income
672
N/A
(331)
N/A
1 938
N/A
2 964
+53%
1 474
-50%
1 618
+10%
1 569
-3%
1 481
-6%
1 596
+8%
1 610
+1%
1 530
-5%
1 548
+1%
1 369
-12%
2 287
+67%
1 603
-30%
1 891
+18%
2 022
+7%
1 961
-3%
2 497
+27%
2 608
+4%
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%
1 815
+8%
2 999
+65%
2 733
-9%
Net Income
Tax Provision
(416)
(400)
(490)
(493)
(488)
(492)
(428)
(400)
(473)
(462)
(287)
(322)
(410)
(651)
(443)
(430)
(424)
(471)
(578)
(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)
(743)
(929)
(898)
Income from Continuing Operations
256
(731)
1 448
2 471
986
1 126
1 141
1 081
1 123
1 148
1 243
1 226
959
1 636
1 160
1 461
1 598
1 490
1 919
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
1 072
2 070
1 835
Income to Minority Interest
(163)
(186)
(182)
(172)
(184)
(180)
(189)
(198)
(207)
(212)
(207)
(195)
(158)
(237)
(178)
(175)
(160)
(167)
(165)
(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)
(75)
(79)
(74)
Equity Earnings Affiliates
39
44
17
17
37
37
(550)
(705)
44
107
(49)
50
87
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
11
30
81
Net Income (Common)
132
N/A
(873)
N/A
1 283
N/A
2 316
+81%
839
-64%
983
+17%
449
-54%
248
-45%
1 464
+490%
1 822
+24%
1 353
-26%
1 305
-4%
4 180
+220%
5 059
+21%
1 313
-74%
1 366
+4%
1 361
0%
1 267
-7%
1 875
+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%
1 003
+15%
2 018
+101%
1 839
-9%
EPS (Diluted)
0.22
N/A
-1.43
N/A
2.14
N/A
3.96
+85%
1.51
-62%
1.73
+15%
0.79
-54%
0.44
-44%
2.66
+505%
3.37
+27%
2.51
-26%
2.46
-2%
7.92
+222%
9.61
+21%
2.49
-74%
2.82
+13%
2.41
-15%
2.05
-15%
3.04
+48%
3.13
+3%
2.77
-12%
2.8
+1%
2.77
-1%
2.97
+7%
2.42
-19%
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%
1.56
+15%
3.13
+101%
2.85
-9%