Nordson Corp
NASDAQ:NDSN
Income Statement
Earnings Waterfall
Nordson Corp
Revenue
|
2.7B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-756.9m
USD
|
Operating Income
|
688m
USD
|
Other Expenses
|
-195.1m
USD
|
Net Income
|
492.9m
USD
|
Income Statement
Nordson Corp
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 555
N/A
|
1 591
+2%
|
1 646
+3%
|
1 704
+4%
|
1 724
+1%
|
1 707
-1%
|
1 711
+0%
|
1 689
-1%
|
1 682
0%
|
1 719
+2%
|
1 746
+2%
|
1 809
+4%
|
1 844
+2%
|
1 903
+3%
|
2 002
+5%
|
2 067
+3%
|
2 210
+7%
|
2 267
+3%
|
2 259
0%
|
2 255
0%
|
2 202
-2%
|
2 200
0%
|
2 178
-1%
|
2 194
+1%
|
2 191
0%
|
2 170
-1%
|
2 148
-1%
|
2 121
-1%
|
2 153
+1%
|
2 213
+3%
|
2 322
+5%
|
2 362
+2%
|
2 445
+3%
|
2 491
+2%
|
2 506
+1%
|
2 590
+3%
|
2 592
+0%
|
2 606
+1%
|
2 593
-1%
|
2 629
+1%
|
2 651
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(692)
|
(708)
|
(731)
|
(759)
|
(765)
|
(761)
|
(775)
|
(775)
|
(780)
|
(790)
|
(793)
|
(816)
|
(823)
|
(854)
|
(900)
|
(928)
|
(995)
|
(1 021)
|
(1 019)
|
(1 018)
|
(998)
|
(1 001)
|
(997)
|
(1 002)
|
(1 005)
|
(995)
|
(996)
|
(991)
|
(996)
|
(1 008)
|
(1 032)
|
(1 038)
|
(1 071)
|
(1 097)
|
(1 111)
|
(1 164)
|
(1 176)
|
(1 197)
|
(1 188)
|
(1 203)
|
(1 206)
|
|
Gross Profit |
864
N/A
|
882
+2%
|
915
+4%
|
945
+3%
|
959
+1%
|
945
-1%
|
936
-1%
|
914
-2%
|
902
-1%
|
929
+3%
|
953
+3%
|
994
+4%
|
1 022
+3%
|
1 049
+3%
|
1 102
+5%
|
1 139
+3%
|
1 215
+7%
|
1 246
+3%
|
1 241
0%
|
1 236
0%
|
1 204
-3%
|
1 199
0%
|
1 181
-1%
|
1 192
+1%
|
1 186
0%
|
1 174
-1%
|
1 153
-2%
|
1 131
-2%
|
1 157
+2%
|
1 205
+4%
|
1 290
+7%
|
1 324
+3%
|
1 374
+4%
|
1 394
+1%
|
1 395
+0%
|
1 427
+2%
|
1 415
-1%
|
1 410
0%
|
1 405
0%
|
1 425
+1%
|
1 445
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(547)
|
(556)
|
(567)
|
(575)
|
(583)
|
(586)
|
(588)
|
(585)
|
(583)
|
(582)
|
(585)
|
(594)
|
(600)
|
(626)
|
(650)
|
(673)
|
(714)
|
(718)
|
(727)
|
(734)
|
(735)
|
(730)
|
(718)
|
(709)
|
(712)
|
(704)
|
(701)
|
(694)
|
(774)
|
(780)
|
(789)
|
(709)
|
(712)
|
(715)
|
(718)
|
(724)
|
(725)
|
(731)
|
(739)
|
(753)
|
(757)
|
|
Selling, General & Administrative |
(547)
|
(555)
|
(567)
|
(575)
|
(582)
|
(585)
|
(587)
|
(585)
|
(583)
|
(582)
|
(584)
|
(594)
|
(599)
|
(626)
|
(650)
|
(673)
|
(712)
|
(718)
|
(729)
|
(734)
|
(735)
|
(730)
|
(718)
|
(709)
|
(711)
|
(703)
|
(701)
|
(694)
|
(686)
|
(693)
|
(701)
|
(709)
|
(712)
|
(715)
|
(718)
|
(724)
|
(725)
|
(731)
|
(739)
|
(753)
|
(757)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(87)
|
(87)
|
(87)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
317
N/A
|
327
+3%
|
348
+7%
|
370
+6%
|
376
+2%
|
360
-4%
|
348
-3%
|
329
-5%
|
319
-3%
|
346
+8%
|
369
+6%
|
399
+8%
|
422
+6%
|
423
+0%
|
452
+7%
|
466
+3%
|
501
+7%
|
528
+5%
|
513
-3%
|
503
-2%
|
469
-7%
|
469
N/A
|
463
-1%
|
483
+4%
|
474
-2%
|
470
-1%
|
452
-4%
|
437
-3%
|
384
-12%
|
425
+11%
|
501
+18%
|
615
+23%
|
662
+8%
|
680
+3%
|
676
-1%
|
702
+4%
|
691
-2%
|
679
-2%
|
665
-2%
|
673
+1%
|
688
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(19)
|
(19)
|
(19)
|
(21)
|
(28)
|
(36)
|
(37)
|
(41)
|
(43)
|
(47)
|
(45)
|
(46)
|
(43)
|
(45)
|
(40)
|
(37)
|
(34)
|
(31)
|
(28)
|
(27)
|
(25)
|
(23)
|
(22)
|
(20)
|
(20)
|
(20)
|
(25)
|
(30)
|
(36)
|
(57)
|
(67)
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(10)
|
(12)
|
(14)
|
(18)
|
(12)
|
(11)
|
(9)
|
(7)
|
0
|
0
|
1
|
0
|
3
|
1
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
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
|
|
Total Other Income |
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
4
|
3
|
(1)
|
(1)
|
(6)
|
(4)
|
(11)
|
(11)
|
(11)
|
(13)
|
(10)
|
(12)
|
(11)
|
(10)
|
(7)
|
(7)
|
(7)
|
(15)
|
(18)
|
(19)
|
(23)
|
(15)
|
(18)
|
(12)
|
(48)
|
(45)
|
(33)
|
(37)
|
1
|
3
|
(1)
|
2
|
|
Pre-Tax Income |
305
N/A
|
316
+4%
|
334
+6%
|
353
+6%
|
361
+2%
|
344
-5%
|
332
-3%
|
301
-9%
|
289
-4%
|
317
+9%
|
335
+6%
|
369
+10%
|
392
+6%
|
388
-1%
|
413
+7%
|
420
+2%
|
454
+8%
|
477
+5%
|
457
-4%
|
449
-2%
|
413
-8%
|
411
0%
|
408
-1%
|
431
+6%
|
426
-1%
|
427
+0%
|
403
-6%
|
302
-25%
|
336
+12%
|
376
+12%
|
460
+23%
|
574
+25%
|
628
+9%
|
612
-3%
|
612
+0%
|
649
+6%
|
628
-3%
|
651
+4%
|
632
-3%
|
615
-3%
|
623
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(90)
|
(94)
|
(99)
|
(106)
|
(106)
|
(102)
|
(98)
|
(90)
|
(80)
|
(86)
|
(90)
|
(97)
|
(111)
|
(113)
|
(121)
|
(125)
|
(125)
|
(122)
|
(109)
|
(93)
|
(86)
|
(84)
|
(82)
|
(89)
|
(86)
|
(86)
|
(69)
|
(52)
|
(61)
|
(68)
|
(98)
|
(120)
|
(131)
|
(129)
|
(130)
|
(136)
|
(131)
|
(136)
|
(131)
|
(128)
|
(130)
|
|
Income from Continuing Operations |
215
|
222
|
235
|
247
|
255
|
242
|
234
|
211
|
209
|
231
|
246
|
272
|
281
|
275
|
292
|
296
|
328
|
355
|
348
|
356
|
327
|
328
|
327
|
342
|
341
|
341
|
334
|
250
|
275
|
307
|
362
|
454
|
497
|
483
|
482
|
513
|
497
|
515
|
501
|
487
|
493
|
|
Net Income (Common) |
215
N/A
|
222
+3%
|
235
+6%
|
247
+5%
|
255
+3%
|
242
-5%
|
234
-4%
|
211
-10%
|
209
-1%
|
231
+10%
|
246
+6%
|
272
+11%
|
281
+3%
|
275
-2%
|
292
+6%
|
296
+1%
|
350
+18%
|
377
+8%
|
371
-2%
|
377
+2%
|
321
-15%
|
322
+0%
|
321
0%
|
337
+5%
|
341
+1%
|
341
+0%
|
334
-2%
|
250
-25%
|
275
+10%
|
307
+12%
|
362
+18%
|
454
+25%
|
497
+9%
|
483
-3%
|
482
0%
|
513
+6%
|
497
-3%
|
515
+4%
|
501
-3%
|
487
-3%
|
493
+1%
|
|
EPS (Diluted) |
3.31
N/A
|
3.43
+4%
|
3.65
+6%
|
3.84
+5%
|
4.1
+7%
|
3.93
-4%
|
3.82
-3%
|
3.45
-10%
|
3.67
+6%
|
4.02
+10%
|
4.25
+6%
|
4.73
+11%
|
4.83
+2%
|
4.71
-2%
|
4.99
+6%
|
5.08
+2%
|
5.94
+17%
|
6.4
+8%
|
6.29
-2%
|
6.4
+2%
|
5.5
-14%
|
5.54
+1%
|
5.52
0%
|
5.79
+5%
|
5.82
+1%
|
5.85
+1%
|
5.72
-2%
|
4.27
-25%
|
4.7
+10%
|
5.24
+11%
|
6.17
+18%
|
7.74
+25%
|
8.47
+9%
|
8.26
-2%
|
8.31
+1%
|
8.81
+6%
|
8.58
-3%
|
8.91
+4%
|
8.71
-2%
|
8.46
-3%
|
8.55
+1%
|