Nexans SA
OTC:NXPRF
Income Statement
Earnings Waterfall
Nexans SA
Revenue
|
7.8B
EUR
|
Cost of Revenue
|
-6.8B
EUR
|
Gross Profit
|
995m
EUR
|
Operating Expenses
|
-562m
EUR
|
Operating Income
|
433m
EUR
|
Other Expenses
|
-212m
EUR
|
Net Income
|
221m
EUR
|
Income Statement
Nexans SA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 923
N/A
|
4 285
+9%
|
4 732
+10%
|
4 860
+3%
|
5 449
+12%
|
6 700
+23%
|
7 489
+12%
|
7 595
+1%
|
7 413
-2%
|
7 175
-3%
|
6 799
-5%
|
5 760
-15%
|
5 045
-12%
|
5 485
+9%
|
6 179
+13%
|
6 751
+9%
|
6 920
+3%
|
6 970
+1%
|
7 178
+3%
|
7 013
-2%
|
6 711
-4%
|
6 515
-3%
|
6 403
-2%
|
6 458
+1%
|
6 239
-3%
|
5 919
-5%
|
5 814
-2%
|
6 069
+4%
|
6 370
+5%
|
6 446
+1%
|
6 490
+1%
|
6 640
+2%
|
6 735
+1%
|
6 256
-7%
|
5 979
-4%
|
6 761
+13%
|
7 374
+9%
|
7 981
+8%
|
8 369
+5%
|
8 036
-4%
|
7 790
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 383)
|
(3 734)
|
(4 176)
|
(4 277)
|
(4 826)
|
(6 043)
|
(6 802)
|
(6 807)
|
(6 521)
|
(6 217)
|
(5 842)
|
(4 911)
|
(4 293)
|
(4 753)
|
(5 439)
|
(5 963)
|
(6 090)
|
(6 142)
|
(6 352)
|
(6 198)
|
(5 950)
|
(5 770)
|
(5 658)
|
(5 693)
|
(5 456)
|
(5 105)
|
(5 002)
|
(5 238)
|
(5 510)
|
(5 666)
|
(5 728)
|
(5 856)
|
(5 949)
|
(5 532)
|
(5 324)
|
(6 056)
|
(6 593)
|
(7 073)
|
(7 373)
|
(7 021)
|
(6 795)
|
|
Gross Profit |
540
N/A
|
551
+2%
|
556
+1%
|
583
+5%
|
623
+7%
|
657
+5%
|
687
+5%
|
788
+15%
|
892
+13%
|
958
+7%
|
957
0%
|
849
-11%
|
752
-11%
|
732
-3%
|
740
+1%
|
788
+6%
|
830
+5%
|
828
0%
|
826
0%
|
815
-1%
|
761
-7%
|
745
-2%
|
745
N/A
|
765
+3%
|
783
+2%
|
814
+4%
|
812
0%
|
831
+2%
|
860
+3%
|
780
-9%
|
762
-2%
|
784
+3%
|
786
+0%
|
724
-8%
|
655
-10%
|
705
+8%
|
781
+11%
|
908
+16%
|
996
+10%
|
1 015
+2%
|
995
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(463)
|
(439)
|
(424)
|
(433)
|
(438)
|
(436)
|
(427)
|
(449)
|
(483)
|
(517)
|
(530)
|
(530)
|
(511)
|
(519)
|
(533)
|
(547)
|
(569)
|
(595)
|
(622)
|
(625)
|
(590)
|
(572)
|
(597)
|
(599)
|
(588)
|
(579)
|
(570)
|
(584)
|
(589)
|
(568)
|
(573)
|
(536)
|
(536)
|
(535)
|
(462)
|
(445)
|
(480)
|
(533)
|
(576)
|
(574)
|
(562)
|
|
Selling, General & Administrative |
(402)
|
(379)
|
(377)
|
(385)
|
(386)
|
(380)
|
(372)
|
(393)
|
(423)
|
(453)
|
(467)
|
(467)
|
(447)
|
(451)
|
(462)
|
(476)
|
(494)
|
(517)
|
(547)
|
(551)
|
(514)
|
(498)
|
(522)
|
(519)
|
(506)
|
(499)
|
(489)
|
(493)
|
(489)
|
(465)
|
(469)
|
(464)
|
(442)
|
(417)
|
(385)
|
(376)
|
(401)
|
(449)
|
(490)
|
(488)
|
(474)
|
|
Research & Development |
(47)
|
(47)
|
(47)
|
(48)
|
(52)
|
(56)
|
(55)
|
(56)
|
(60)
|
(64)
|
(63)
|
(63)
|
(64)
|
(68)
|
(71)
|
(71)
|
(75)
|
(78)
|
(75)
|
(75)
|
(76)
|
(73)
|
(75)
|
(80)
|
(82)
|
(80)
|
(81)
|
(91)
|
(99)
|
(101)
|
(105)
|
(101)
|
(94)
|
(87)
|
(77)
|
(74)
|
(80)
|
(84)
|
(87)
|
(87)
|
(89)
|
|
Depreciation & Amortization |
(14)
|
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
|
0
|
0
|
|
Other Operating Expenses |
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
1
|
29
|
0
|
(31)
|
0
|
5
|
1
|
0
|
1
|
1
|
1
|
|
Operating Income |
77
N/A
|
112
+45%
|
132
+18%
|
150
+14%
|
185
+23%
|
221
+19%
|
260
+18%
|
339
+30%
|
409
+21%
|
441
+8%
|
427
-3%
|
319
-25%
|
241
-24%
|
213
-12%
|
207
-3%
|
241
+16%
|
261
+8%
|
233
-11%
|
204
-12%
|
190
-7%
|
171
-10%
|
173
+1%
|
148
-14%
|
166
+12%
|
195
+17%
|
235
+21%
|
242
+3%
|
247
+2%
|
271
+10%
|
212
-22%
|
189
-11%
|
248
+31%
|
250
+1%
|
189
-24%
|
193
+2%
|
260
+35%
|
301
+16%
|
375
+25%
|
420
+12%
|
441
+5%
|
433
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(7)
|
0
|
(10)
|
14
|
57
|
(37)
|
(95)
|
(80)
|
(65)
|
(60)
|
(75)
|
(41)
|
(54)
|
(71)
|
(79)
|
(99)
|
(98)
|
(82)
|
(77)
|
(84)
|
(87)
|
(82)
|
(77)
|
(88)
|
(86)
|
(57)
|
(48)
|
(50)
|
(45)
|
(44)
|
(50)
|
(47)
|
(35)
|
90
|
(46)
|
(46)
|
(48)
|
(47)
|
(61)
|
(72)
|
|
Non-Reccuring Items |
(41)
|
(37)
|
(21)
|
(17)
|
71
|
220
|
111
|
(8)
|
(11)
|
(51)
|
(202)
|
(292)
|
(105)
|
(34)
|
(8)
|
(173)
|
(294)
|
(111)
|
(59)
|
(198)
|
(350)
|
(186)
|
(184)
|
(294)
|
(259)
|
(206)
|
(70)
|
(8)
|
8
|
(1)
|
(73)
|
(272)
|
(262)
|
(146)
|
(79)
|
152
|
39
|
63
|
(32)
|
(97)
|
(46)
|
|
Total Other Income |
(20)
|
(19)
|
(36)
|
(35)
|
(17)
|
(31)
|
(38)
|
(34)
|
(37)
|
(45)
|
(31)
|
(26)
|
(45)
|
(35)
|
(18)
|
(17)
|
(23)
|
(28)
|
(33)
|
(27)
|
(28)
|
(29)
|
(20)
|
(20)
|
(19)
|
(19)
|
(18)
|
(14)
|
(10)
|
(14)
|
(16)
|
(14)
|
(14)
|
(11)
|
(12)
|
(26)
|
(57)
|
(36)
|
(2)
|
(15)
|
(23)
|
|
Pre-Tax Income |
4
N/A
|
49
+1 125%
|
75
+53%
|
88
+17%
|
253
+188%
|
467
+85%
|
296
-37%
|
202
-32%
|
281
+39%
|
280
0%
|
134
-52%
|
(74)
N/A
|
50
N/A
|
90
+80%
|
110
+22%
|
(28)
N/A
|
(155)
-454%
|
(4)
+97%
|
30
N/A
|
(112)
N/A
|
(291)
-160%
|
(129)
+56%
|
(138)
-7%
|
(225)
-63%
|
(171)
+24%
|
(76)
+56%
|
97
N/A
|
177
+82%
|
219
+24%
|
152
-31%
|
56
-63%
|
(88)
N/A
|
(73)
+17%
|
(3)
+96%
|
192
N/A
|
340
+77%
|
237
-30%
|
354
+49%
|
339
-4%
|
268
-21%
|
292
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
8
|
(6)
|
(19)
|
(22)
|
(36)
|
(54)
|
(45)
|
(64)
|
(84)
|
(91)
|
(50)
|
(13)
|
(39)
|
(40)
|
(26)
|
(25)
|
(31)
|
(17)
|
(5)
|
(21)
|
(39)
|
(32)
|
(32)
|
(28)
|
(25)
|
(32)
|
(37)
|
(54)
|
(91)
|
(80)
|
(44)
|
(48)
|
(44)
|
(56)
|
(111)
|
(124)
|
(72)
|
(71)
|
(90)
|
(84)
|
(68)
|
|
Income from Continuing Operations |
12
|
43
|
56
|
66
|
217
|
413
|
251
|
138
|
197
|
189
|
84
|
(87)
|
11
|
50
|
84
|
(53)
|
(186)
|
(21)
|
25
|
(133)
|
(330)
|
(161)
|
(170)
|
(253)
|
(196)
|
(108)
|
60
|
123
|
128
|
72
|
12
|
(136)
|
(117)
|
(59)
|
81
|
216
|
165
|
283
|
249
|
184
|
224
|
|
Income to Minority Interest |
(10)
|
(11)
|
(5)
|
(5)
|
(9)
|
(9)
|
(3)
|
(4)
|
(7)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
1
|
8
|
7
|
2
|
2
|
(3)
|
(2)
|
2
|
2
|
2
|
2
|
1
|
(1)
|
(2)
|
2
|
1
|
(5)
|
(5)
|
(3)
|
(2)
|
(1)
|
0
|
(1)
|
(3)
|
(4)
|
(2)
|
|
Equity Earnings Affiliates |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
1
N/A
|
35
+3 400%
|
56
+60%
|
38
-32%
|
162
+326%
|
380
+135%
|
245
-36%
|
132
-46%
|
190
+44%
|
190
N/A
|
82
-57%
|
(93)
N/A
|
8
N/A
|
47
+488%
|
82
+74%
|
(52)
N/A
|
(178)
-242%
|
(14)
+92%
|
27
N/A
|
(131)
N/A
|
(333)
-154%
|
(163)
+51%
|
(168)
-3%
|
(251)
-49%
|
(194)
+23%
|
(106)
+45%
|
61
N/A
|
122
+100%
|
125
+2%
|
74
-41%
|
14
-81%
|
(142)
N/A
|
(122)
+14%
|
(61)
+50%
|
78
N/A
|
214
+174%
|
164
-23%
|
280
+71%
|
245
-13%
|
180
-27%
|
221
+23%
|
|
EPS (Diluted) |
0.02
N/A
|
1.46
+7 200%
|
1.99
+36%
|
1.33
-33%
|
5.69
+328%
|
13.14
+131%
|
7.34
-44%
|
3.95
-46%
|
5.65
+43%
|
5.72
+1%
|
2.74
-52%
|
-2.96
N/A
|
0.25
N/A
|
1.48
+492%
|
1.97
+33%
|
-1.61
N/A
|
-5.54
-244%
|
-0.43
+92%
|
0.79
N/A
|
-4.45
N/A
|
-8.96
-101%
|
-3.82
+57%
|
-4
-5%
|
-5.9
-48%
|
-4.56
+23%
|
-2.43
+47%
|
1.39
N/A
|
2.51
+81%
|
2.57
+2%
|
1.67
-35%
|
0.32
-81%
|
-3.27
N/A
|
-2.81
+14%
|
-1.41
+50%
|
1.76
N/A
|
4.78
+172%
|
3.66
-23%
|
6.25
+71%
|
5.46
-13%
|
4
-27%
|
5.06
+27%
|