Nokia Oyj
NYSE:NOK
Income Statement
Earnings Waterfall
Nokia Oyj
Revenue
|
21.1B
EUR
|
Cost of Revenue
|
-12.3B
EUR
|
Gross Profit
|
8.7B
EUR
|
Operating Expenses
|
-7.1B
EUR
|
Operating Income
|
1.7B
EUR
|
Other Expenses
|
-842m
EUR
|
Net Income
|
821m
EUR
|
Income Statement
Nokia Oyj
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | 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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
11 320
N/A
|
10 666
-6%
|
10 816
+1%
|
11 762
+9%
|
12 033
+2%
|
12 451
+3%
|
12 399
0%
|
12 560
+1%
|
15 136
+21%
|
17 794
+18%
|
20 654
+16%
|
23 641
+14%
|
23 508
-1%
|
23 550
+0%
|
23 154
-2%
|
23 147
0%
|
22 694
-2%
|
22 388
-1%
|
22 346
0%
|
22 563
+1%
|
22 671
+0%
|
23 052
+2%
|
23 280
+1%
|
23 315
+0%
|
23 196
-1%
|
22 594
-3%
|
22 202
-2%
|
21 852
-2%
|
22 015
+1%
|
22 236
+1%
|
22 341
+0%
|
22 202
-1%
|
22 474
+1%
|
23 034
+2%
|
23 876
+4%
|
24 911
+4%
|
25 422
+2%
|
25 259
-1%
|
24 000
-5%
|
22 258
-7%
|
21 066
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 701)
|
(6 463)
|
(6 570)
|
(6 774)
|
(7 075)
|
(7 108)
|
(7 041)
|
(6 963)
|
(9 147)
|
(11 116)
|
(13 059)
|
(15 117)
|
(14 433)
|
(14 272)
|
(13 924)
|
(14 008)
|
(13 875)
|
(13 945)
|
(14 069)
|
(14 117)
|
(14 451)
|
(14 627)
|
(14 905)
|
(14 989)
|
(14 672)
|
(14 129)
|
(13 729)
|
(13 659)
|
(13 674)
|
(13 721)
|
(13 607)
|
(13 368)
|
(13 395)
|
(13 774)
|
(14 307)
|
(14 689)
|
(15 175)
|
(15 193)
|
(14 513)
|
(13 571)
|
(12 339)
|
|
Gross Profit |
4 619
N/A
|
4 203
-9%
|
4 246
+1%
|
4 988
+17%
|
4 958
-1%
|
5 343
+8%
|
5 358
+0%
|
5 597
+4%
|
5 989
+7%
|
6 678
+12%
|
7 595
+14%
|
8 524
+12%
|
9 075
+6%
|
9 278
+2%
|
9 230
-1%
|
9 139
-1%
|
8 819
-4%
|
8 443
-4%
|
8 277
-2%
|
8 446
+2%
|
8 220
-3%
|
8 425
+2%
|
8 375
-1%
|
8 326
-1%
|
8 524
+2%
|
8 465
-1%
|
8 473
+0%
|
8 193
-3%
|
8 341
+2%
|
8 515
+2%
|
8 734
+3%
|
8 834
+1%
|
9 079
+3%
|
9 260
+2%
|
9 569
+3%
|
10 222
+7%
|
10 247
+0%
|
10 066
-2%
|
9 487
-6%
|
8 687
-8%
|
8 727
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 617)
|
(2 892)
|
(2 787)
|
(3 518)
|
(3 556)
|
(3 744)
|
(3 832)
|
(3 695)
|
(5 231)
|
(7 174)
|
(8 368)
|
(8 820)
|
(9 521)
|
(8 846)
|
(9 083)
|
(8 459)
|
(8 849)
|
(8 811)
|
(8 469)
|
(8 126)
|
(8 466)
|
(8 508)
|
(8 140)
|
(7 315)
|
(7 592)
|
(7 305)
|
(7 228)
|
(6 935)
|
(6 948)
|
(6 808)
|
(6 875)
|
(6 767)
|
(6 999)
|
(7 100)
|
(7 394)
|
(7 732)
|
(7 857)
|
(7 765)
|
(7 461)
|
(7 247)
|
(7 064)
|
|
Selling, General & Administrative |
0
|
0
|
(599)
|
(1 610)
|
(1 258)
|
(1 706)
|
(1 779)
|
(1 793)
|
(2 350)
|
(2 821)
|
(3 315)
|
(3 809)
|
(3 713)
|
(3 700)
|
(3 644)
|
(3 652)
|
(3 543)
|
(3 450)
|
(3 460)
|
(3 508)
|
(3 440)
|
(3 390)
|
(3 259)
|
(3 101)
|
(3 039)
|
(2 956)
|
(2 861)
|
(2 898)
|
(2 785)
|
(2 817)
|
(2 847)
|
(2 797)
|
(2 819)
|
(2 835)
|
(2 932)
|
(3 120)
|
(3 067)
|
(3 042)
|
(2 981)
|
(2 933)
|
(2 908)
|
|
Research & Development |
(2 061)
|
(1 780)
|
(1 666)
|
(1 904)
|
(1 847)
|
(2 039)
|
(2 043)
|
(2 080)
|
(2 801)
|
(3 521)
|
(4 256)
|
(4 997)
|
(4 998)
|
(4 976)
|
(4 971)
|
(5 056)
|
(4 818)
|
(4 769)
|
(4 681)
|
(4 744)
|
(4 609)
|
(4 570)
|
(4 507)
|
(4 494)
|
(4 242)
|
(4 085)
|
(3 920)
|
(4 185)
|
(4 096)
|
(4 190)
|
(4 331)
|
(4 325)
|
(4 289)
|
(4 317)
|
(4 446)
|
(4 696)
|
(4 586)
|
(4 540)
|
(4 456)
|
(4 500)
|
(4 353)
|
|
Depreciation & Amortization |
27
|
107
|
108
|
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
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1 583)
|
(1 219)
|
(630)
|
(4)
|
(451)
|
1
|
(10)
|
178
|
(80)
|
(832)
|
(797)
|
(14)
|
(810)
|
(170)
|
(468)
|
249
|
(488)
|
(592)
|
(328)
|
126
|
(417)
|
(548)
|
(374)
|
280
|
(311)
|
(264)
|
(447)
|
148
|
(67)
|
199
|
303
|
355
|
109
|
52
|
(16)
|
84
|
(204)
|
(183)
|
(24)
|
186
|
197
|
|
Operating Income |
1 002
N/A
|
1 311
+31%
|
1 459
+11%
|
1 470
+1%
|
1 402
-5%
|
1 599
+14%
|
1 526
-5%
|
1 902
+25%
|
758
-60%
|
(496)
N/A
|
(773)
-56%
|
(296)
+62%
|
(446)
-51%
|
432
N/A
|
147
-66%
|
680
+363%
|
(30)
N/A
|
(368)
-1 127%
|
(192)
+48%
|
320
N/A
|
(246)
N/A
|
(83)
+66%
|
235
N/A
|
1 011
+330%
|
932
-8%
|
1 160
+24%
|
1 245
+7%
|
1 258
+1%
|
1 393
+11%
|
1 707
+23%
|
1 859
+9%
|
2 067
+11%
|
2 080
+1%
|
2 160
+4%
|
2 175
+1%
|
2 490
+14%
|
2 390
-4%
|
2 301
-4%
|
2 026
-12%
|
1 440
-29%
|
1 663
+15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(236)
|
(444)
|
(408)
|
(401)
|
(350)
|
(117)
|
(178)
|
(251)
|
(249)
|
(245)
|
(236)
|
(235)
|
(322)
|
(576)
|
(561)
|
(264)
|
(552)
|
(328)
|
(324)
|
(305)
|
(249)
|
(368)
|
(405)
|
(402)
|
(323)
|
(149)
|
(127)
|
(161)
|
(148)
|
(211)
|
(195)
|
(163)
|
(271)
|
(227)
|
(178)
|
(256)
|
(61)
|
(104)
|
(158)
|
(288)
|
(112)
|
|
Non-Reccuring Items |
(58)
|
(83)
|
(88)
|
(71)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(779)
|
0
|
0
|
0
|
(1 068)
|
0
|
0
|
0
|
(352)
|
0
|
0
|
0
|
(438)
|
0
|
0
|
0
|
(378)
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
168
|
0
|
|
Total Other Income |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
17
|
0
|
(1)
|
0
|
(59)
|
0
|
(1)
|
0
|
142
|
0
|
0
|
0
|
(23)
|
1
|
0
|
(1)
|
(15)
|
0
|
0
|
0
|
24
|
1
|
0
|
3
|
(24)
|
0
|
2
|
0
|
15
|
0
|
0
|
0
|
179
|
(1)
|
|
Pre-Tax Income |
709
N/A
|
785
+11%
|
964
+23%
|
999
+4%
|
1 052
+5%
|
1 482
+41%
|
1 348
-9%
|
1 540
+14%
|
509
-67%
|
(742)
N/A
|
(1 010)
-36%
|
(1 369)
-36%
|
(769)
+44%
|
(145)
+81%
|
(415)
-186%
|
(510)
-23%
|
(583)
-14%
|
(696)
-19%
|
(516)
+26%
|
(360)
+30%
|
(494)
-37%
|
(451)
+9%
|
(171)
+62%
|
156
N/A
|
608
+290%
|
1 011
+66%
|
1 118
+11%
|
743
-34%
|
1 246
+68%
|
1 497
+20%
|
1 667
+11%
|
1 926
+16%
|
1 810
-6%
|
1 935
+7%
|
1 997
+3%
|
2 184
+9%
|
2 329
+7%
|
2 196
-6%
|
1 868
-15%
|
1 499
-20%
|
1 550
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(303)
|
(287)
|
1 698
|
1 719
|
1 728
|
1 656
|
(325)
|
(346)
|
(196)
|
(10)
|
(61)
|
457
|
201
|
33
|
246
|
(150)
|
(611)
|
(498)
|
(615)
|
(189)
|
(141)
|
(105)
|
(170)
|
(138)
|
(250)
|
(376)
|
(370)
|
(3 256)
|
(3 385)
|
(3 371)
|
(3 392)
|
(272)
|
(251)
|
(259)
|
(257)
|
2 026
|
1 993
|
1 951
|
1 998
|
(825)
|
(809)
|
|
Income from Continuing Operations |
406
|
498
|
2 662
|
2 718
|
2 780
|
3 138
|
1 023
|
1 194
|
313
|
(752)
|
(1 071)
|
(912)
|
(568)
|
(112)
|
(169)
|
(660)
|
(1 194)
|
(1 194)
|
(1 131)
|
(549)
|
(635)
|
(556)
|
(341)
|
18
|
358
|
635
|
748
|
(2 513)
|
(2 139)
|
(1 874)
|
(1 725)
|
1 654
|
1 559
|
1 676
|
1 740
|
4 210
|
4 322
|
4 147
|
3 866
|
674
|
741
|
|
Income to Minority Interest |
47
|
(4)
|
(20)
|
(14)
|
(5)
|
(7)
|
(3)
|
(2)
|
86
|
147
|
160
|
161
|
36
|
(14)
|
(30)
|
(36)
|
4
|
(1)
|
1
|
(5)
|
(10)
|
(13)
|
(16)
|
(4)
|
(3)
|
(9)
|
(10)
|
(7)
|
(8)
|
(10)
|
(15)
|
(22)
|
(27)
|
(23)
|
(15)
|
(9)
|
(12)
|
(8)
|
(1)
|
(14)
|
(7)
|
|
Net Income (Common) |
(583)
N/A
|
2 153
N/A
|
2 991
+39%
|
3 462
+16%
|
3 880
+12%
|
1 717
-56%
|
1 122
-35%
|
2 466
+120%
|
1 682
-32%
|
670
-60%
|
394
-41%
|
(766)
N/A
|
(575)
+25%
|
(185)
+68%
|
(243)
-31%
|
(1 494)
-515%
|
(1 032)
+31%
|
(1 023)
+1%
|
(919)
+10%
|
(340)
+63%
|
(597)
-76%
|
(525)
+12%
|
(364)
+31%
|
7
N/A
|
334
+4 671%
|
622
+86%
|
732
+18%
|
(2 523)
N/A
|
(2 144)
+15%
|
(1 894)
+12%
|
(1 745)
+8%
|
1 623
N/A
|
1 574
-3%
|
1 687
+7%
|
1 771
+5%
|
4 250
+140%
|
4 317
+2%
|
4 151
-4%
|
3 865
-7%
|
665
-83%
|
821
+23%
|
|
EPS (Diluted) |
-0.15
N/A
|
0.47
N/A
|
0.74
+57%
|
0.83
+12%
|
1.06
+28%
|
0.43
-59%
|
0.27
-37%
|
0.62
+130%
|
0.29
-53%
|
0.11
-62%
|
0.06
-45%
|
-0.13
N/A
|
-0.1
+23%
|
-0.03
+70%
|
-0.04
-33%
|
-0.26
-550%
|
-0.18
+31%
|
-0.18
N/A
|
-0.16
+11%
|
-0.06
+63%
|
-0.12
-100%
|
-0.1
+17%
|
-0.06
+40%
|
0
N/A
|
0.07
N/A
|
0.11
+57%
|
0.13
+18%
|
-0.45
N/A
|
-0.38
+16%
|
-0.33
+13%
|
-0.31
+6%
|
0.29
N/A
|
0.27
-7%
|
0.29
+7%
|
0.3
+3%
|
0.74
+147%
|
0.76
+3%
|
0.73
-4%
|
0.69
-5%
|
0.12
-83%
|
0.13
+8%
|