Wartsila Oyj Abp
OTC:WRTBF
Income Statement
Earnings Waterfall
Wartsila Oyj Abp
Revenue
|
6B
EUR
|
Cost of Revenue
|
-2.1B
EUR
|
Gross Profit
|
4B
EUR
|
Operating Expenses
|
-3.5B
EUR
|
Operating Income
|
457m
EUR
|
Other Expenses
|
-199m
EUR
|
Net Income
|
258m
EUR
|
Income Statement
Wartsila Oyj Abp
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 607
N/A
|
4 722
+2%
|
4 686
-1%
|
4 634
-1%
|
4 779
+3%
|
4 770
0%
|
4 884
+2%
|
4 988
+2%
|
5 029
+1%
|
5 008
0%
|
4 974
-1%
|
4 832
-3%
|
4 801
-1%
|
4 839
+1%
|
4 933
+2%
|
5 029
+2%
|
4 911
-2%
|
4 965
+1%
|
4 921
-1%
|
5 076
+3%
|
5 174
+2%
|
5 259
+2%
|
5 230
-1%
|
5 018
-4%
|
5 170
+3%
|
5 189
+0%
|
5 192
+0%
|
5 069
-2%
|
4 604
-9%
|
4 380
-5%
|
4 291
-2%
|
4 399
+3%
|
4 778
+9%
|
5 062
+6%
|
5 338
+5%
|
5 668
+6%
|
5 842
+3%
|
6 075
+4%
|
6 122
+1%
|
6 141
+0%
|
6 015
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(1 600)
|
0
|
0
|
0
|
(1 488)
|
0
|
0
|
0
|
(1 366)
|
0
|
0
|
0
|
(1 377)
|
0
|
0
|
0
|
(1 480)
|
0
|
0
|
0
|
(1 561)
|
0
|
0
|
0
|
(1 610)
|
0
|
0
|
0
|
(1 662)
|
0
|
0
|
0
|
(2 305)
|
0
|
0
|
0
|
(2 063)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 179
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 541
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 435
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 534
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 694
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 609
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 994
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 116
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 537
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 952
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 098)
|
(4 195)
|
(4 146)
|
(4 108)
|
(2 688)
|
(4 258)
|
(4 358)
|
(4 452)
|
(2 971)
|
(4 456)
|
(4 462)
|
(4 344)
|
(2 900)
|
(4 326)
|
(4 401)
|
(4 493)
|
(3 009)
|
(4 443)
|
(4 403)
|
(4 544)
|
(3 164)
|
(4 710)
|
(4 698)
|
(4 607)
|
(3 238)
|
(4 858)
|
(4 910)
|
(4 761)
|
(2 762)
|
(4 163)
|
(4 065)
|
(4 140)
|
(2 791)
|
(4 933)
|
(5 191)
|
(5 592)
|
(3 437)
|
(5 852)
|
(5 912)
|
(5 820)
|
(3 495)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(1 113)
|
0
|
0
|
0
|
(1 159)
|
0
|
0
|
0
|
(1 159)
|
0
|
0
|
0
|
(1 304)
|
0
|
0
|
0
|
(1 265)
|
0
|
0
|
0
|
(1 308)
|
0
|
0
|
0
|
(1 232)
|
0
|
0
|
0
|
(1 271)
|
0
|
0
|
0
|
(1 403)
|
0
|
0
|
0
|
(1 505)
|
|
Depreciation & Amortization |
(120)
|
(117)
|
(111)
|
(113)
|
(114)
|
(115)
|
(118)
|
(121)
|
(124)
|
(126)
|
(138)
|
(137)
|
(121)
|
(123)
|
(113)
|
(112)
|
(134)
|
(133)
|
(133)
|
(134)
|
(130)
|
(142)
|
(152)
|
(179)
|
(180)
|
(182)
|
(179)
|
(168)
|
(174)
|
(181)
|
(184)
|
(178)
|
(149)
|
(245)
|
(237)
|
(249)
|
(142)
|
(132)
|
(177)
|
(156)
|
(139)
|
|
Other Operating Expenses |
(3 978)
|
(4 078)
|
(4 035)
|
(3 995)
|
(1 461)
|
(4 143)
|
(4 240)
|
(4 331)
|
(1 688)
|
(4 330)
|
(4 324)
|
(4 207)
|
(1 620)
|
(4 203)
|
(4 288)
|
(4 381)
|
(1 571)
|
(4 310)
|
(4 270)
|
(4 410)
|
(1 769)
|
(4 568)
|
(4 546)
|
(4 428)
|
(1 750)
|
(4 676)
|
(4 731)
|
(4 593)
|
(1 356)
|
(3 982)
|
(3 881)
|
(3 962)
|
(1 371)
|
(4 688)
|
(4 954)
|
(5 343)
|
(1 892)
|
(5 720)
|
(5 735)
|
(5 664)
|
(1 851)
|
|
Operating Income |
509
N/A
|
527
+4%
|
540
+2%
|
526
-3%
|
491
-7%
|
512
+4%
|
526
+3%
|
536
+2%
|
570
+6%
|
552
-3%
|
512
-7%
|
488
-5%
|
535
+10%
|
513
-4%
|
532
+4%
|
536
+1%
|
525
-2%
|
522
-1%
|
518
-1%
|
532
+3%
|
530
0%
|
549
+4%
|
532
-3%
|
411
-23%
|
371
-10%
|
331
-11%
|
282
-15%
|
308
+9%
|
232
-25%
|
217
-6%
|
226
+4%
|
259
+15%
|
325
+25%
|
129
-60%
|
147
+14%
|
76
-48%
|
100
+32%
|
223
+123%
|
210
-6%
|
321
+53%
|
457
+42%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
33
|
9
|
11
|
1
|
18
|
(24)
|
(18)
|
(24)
|
6
|
0
|
(42)
|
(36)
|
(25)
|
(43)
|
(20)
|
(29)
|
(27)
|
(35)
|
(28)
|
(22)
|
(15)
|
(44)
|
(47)
|
(56)
|
(44)
|
(52)
|
(50)
|
(42)
|
(32)
|
(30)
|
(22)
|
(15)
|
(10)
|
(16)
|
(14)
|
(8)
|
(14)
|
(16)
|
(12)
|
(17)
|
(30)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(55)
|
|
Total Other Income |
2
|
1
|
1
|
2
|
(20)
|
(1)
|
0
|
(2)
|
(23)
|
(1)
|
(1)
|
0
|
(14)
|
(1)
|
(2)
|
(2)
|
(7)
|
(2)
|
(2)
|
(2)
|
(12)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(9)
|
(4)
|
(4)
|
(4)
|
(7)
|
0
|
0
|
(2)
|
2
|
(9)
|
(19)
|
(25)
|
(8)
|
|
Pre-Tax Income |
544
N/A
|
537
-1%
|
552
+3%
|
529
-4%
|
494
-7%
|
487
-1%
|
508
+4%
|
510
+0%
|
553
+8%
|
551
0%
|
469
-15%
|
452
-4%
|
479
+6%
|
469
-2%
|
510
+9%
|
505
-1%
|
491
-3%
|
485
-1%
|
488
+1%
|
508
+4%
|
502
-1%
|
504
+0%
|
485
-4%
|
355
-27%
|
315
-11%
|
279
-11%
|
232
-17%
|
266
+15%
|
191
-28%
|
183
-4%
|
200
+9%
|
240
+20%
|
296
+23%
|
114
-61%
|
133
+17%
|
66
-50%
|
(32)
N/A
|
198
N/A
|
179
-10%
|
279
+56%
|
364
+30%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(119)
|
(116)
|
(118)
|
(113)
|
(106)
|
(104)
|
(108)
|
(112)
|
(124)
|
(126)
|
(112)
|
(108)
|
(123)
|
(119)
|
(128)
|
(125)
|
(117)
|
(116)
|
(118)
|
(119)
|
(116)
|
(117)
|
(110)
|
(86)
|
(97)
|
(92)
|
(83)
|
(87)
|
(58)
|
(55)
|
(61)
|
(77)
|
(103)
|
(87)
|
(89)
|
(69)
|
(27)
|
(55)
|
(59)
|
(79)
|
(95)
|
|
Income from Continuing Operations |
425
|
421
|
434
|
416
|
388
|
383
|
400
|
398
|
429
|
425
|
357
|
344
|
356
|
350
|
382
|
380
|
374
|
369
|
370
|
389
|
386
|
387
|
375
|
269
|
218
|
187
|
149
|
179
|
133
|
128
|
139
|
163
|
193
|
27
|
44
|
(3)
|
(59)
|
143
|
120
|
200
|
269
|
|
Income to Minority Interest |
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(5)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(6)
|
(4)
|
(2)
|
0
|
0
|
1
|
3
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(2)
|
1
|
0
|
3
|
3
|
0
|
1
|
(2)
|
(4)
|
(6)
|
(11)
|
(12)
|
(10)
|
(12)
|
|
Net Income (Common) |
391
N/A
|
381
-3%
|
386
+1%
|
375
-3%
|
347
-7%
|
370
+7%
|
394
+6%
|
406
+3%
|
444
+9%
|
418
-6%
|
349
-17%
|
338
-3%
|
352
+4%
|
345
-2%
|
380
+10%
|
378
-1%
|
375
-1%
|
372
-1%
|
374
+1%
|
393
+5%
|
386
-2%
|
388
+1%
|
375
-3%
|
269
-28%
|
217
-19%
|
189
-13%
|
150
-21%
|
181
+21%
|
134
-26%
|
130
-3%
|
144
+11%
|
167
+16%
|
194
+16%
|
27
-86%
|
41
+52%
|
(9)
N/A
|
(65)
-622%
|
133
N/A
|
109
-18%
|
191
+75%
|
258
+35%
|
|
EPS (Diluted) |
0.65
N/A
|
0.64
-2%
|
0.64
N/A
|
0.64
N/A
|
0.58
-9%
|
0.64
+10%
|
0.67
+5%
|
0.69
+3%
|
0.75
+9%
|
0.71
-5%
|
0.59
-17%
|
0.57
-3%
|
0.59
+4%
|
0.58
-2%
|
0.64
+10%
|
0.64
N/A
|
0.63
-2%
|
0.63
N/A
|
0.64
+2%
|
0.67
+5%
|
0.65
-3%
|
0.67
+3%
|
0.65
-3%
|
0.53
-18%
|
0.37
-30%
|
0.31
-16%
|
0.24
-23%
|
0.29
+21%
|
0.23
-21%
|
0.22
-4%
|
0.24
+9%
|
0.28
+17%
|
0.33
+18%
|
0.04
-88%
|
0.07
+75%
|
-0.01
N/A
|
-0.11
-1 000%
|
0.23
N/A
|
0.19
-17%
|
0.33
+74%
|
0.44
+33%
|