Diebold Nixdorf Inc
NYSE:DBD
Income Statement
Earnings Waterfall
Diebold Nixdorf Inc
Income Statement
Diebold Nixdorf Inc
| Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
253
|
272
|
247
|
208
|
177
|
146
|
155
|
133
|
116
|
100
|
|
| Revenue |
3 560
N/A
|
3 693
+4%
|
3 761
+2%
|
3 798
+1%
|
3 815
+0%
|
3 799
0%
|
3 751
-1%
|
3 697
-1%
|
3 672
-1%
|
3 690
+0%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(2 701)
|
(2 820)
|
(2 884)
|
(2 906)
|
(2 909)
|
(2 863)
|
(2 803)
|
(2 761)
|
(2 738)
|
(2 750)
|
|
| Gross Profit |
858
N/A
|
872
+2%
|
876
+0%
|
892
+2%
|
907
+2%
|
936
+3%
|
948
+1%
|
935
-1%
|
934
0%
|
940
+1%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(773)
|
(764)
|
(725)
|
(695)
|
(647)
|
(645)
|
(661)
|
(660)
|
(665)
|
(665)
|
|
| Selling, General & Administrative |
(669)
|
(662)
|
(630)
|
(604)
|
(558)
|
(555)
|
(572)
|
(572)
|
(578)
|
(580)
|
|
| Research & Development |
(104)
|
(102)
|
(95)
|
(91)
|
(88)
|
(89)
|
(89)
|
(88)
|
(88)
|
(85)
|
|
| Operating Income |
85
N/A
|
109
+27%
|
151
+39%
|
197
+30%
|
260
+32%
|
292
+12%
|
287
-2%
|
276
-4%
|
269
-3%
|
276
+3%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(255)
|
(298)
|
(247)
|
(195)
|
(158)
|
(112)
|
(129)
|
(129)
|
(142)
|
(124)
|
|
| Non-Reccuring Items |
(796)
|
1 455
|
1 533
|
1 513
|
2 161
|
(104)
|
(112)
|
(95)
|
(102)
|
(82)
|
|
| Total Other Income |
1
|
16
|
12
|
10
|
9
|
5
|
2
|
2
|
2
|
(1)
|
|
| Pre-Tax Income |
(965)
N/A
|
1 281
N/A
|
1 448
+13%
|
1 524
+5%
|
2 271
+49%
|
81
-96%
|
47
-41%
|
54
+14%
|
26
-52%
|
69
+164%
|
|
| Net Income | |||||||||||
| Tax Provision |
(30)
|
(107)
|
(76)
|
(52)
|
(108)
|
(57)
|
(64)
|
(65)
|
(38)
|
(18)
|
|
| Income from Continuing Operations |
(995)
|
1 174
|
1 373
|
1 473
|
2 163
|
24
|
(17)
|
(11)
|
(12)
|
51
|
|
| Income to Minority Interest |
4
|
3
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Equity Earnings Affiliates |
4
|
6
|
4
|
1
|
3
|
1
|
3
|
3
|
2
|
2
|
|
| Net Income (Common) |
(987)
N/A
|
1 183
N/A
|
1 376
+16%
|
1 473
+7%
|
2 165
+47%
|
22
-99%
|
(17)
N/A
|
(10)
+38%
|
(13)
-26%
|
51
N/A
|
|
| EPS (Diluted) |
-12.34
N/A
|
31.44
N/A
|
36.6
+16%
|
39.16
+7%
|
57.57
+47%
|
0.59
-99%
|
-0.44
N/A
|
-0.27
+39%
|
-0.34
-26%
|
1.36
N/A
|
|