Nordex SE
XETRA:NDX1
Income Statement
Earnings Waterfall
Nordex SE
Revenue
|
6.5B
EUR
|
Cost of Revenue
|
-6.1B
EUR
|
Gross Profit
|
355.1m
EUR
|
Operating Expenses
|
-476.9m
EUR
|
Operating Income
|
-121.8m
EUR
|
Other Expenses
|
-181m
EUR
|
Net Income
|
-302.8m
EUR
|
Income Statement
Nordex SE
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 |
1 429
N/A
|
1 595
+12%
|
1 584
-1%
|
1 645
+4%
|
1 735
+5%
|
1 807
+4%
|
2 019
+12%
|
2 254
+12%
|
2 430
+8%
|
2 571
+6%
|
2 814
+9%
|
2 984
+6%
|
3 395
+14%
|
3 406
+0%
|
3 412
+0%
|
3 375
-1%
|
3 078
-9%
|
2 917
-5%
|
2 534
-13%
|
2 531
0%
|
2 459
-3%
|
2 370
-4%
|
2 493
+5%
|
2 629
+5%
|
3 285
+25%
|
3 850
+17%
|
4 342
+13%
|
4 509
+4%
|
4 651
+3%
|
4 937
+6%
|
5 299
+7%
|
5 440
+3%
|
5 444
+0%
|
5 126
-6%
|
4 874
-5%
|
5 361
+10%
|
5 694
+6%
|
5 978
+5%
|
6 321
+6%
|
6 297
0%
|
6 489
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 231)
|
(1 369)
|
(1 373)
|
(1 426)
|
(1 515)
|
(1 567)
|
(1 736)
|
(1 938)
|
(2 104)
|
(2 188)
|
(2 371)
|
(2 515)
|
(2 865)
|
(2 857)
|
(2 864)
|
(2 820)
|
(2 614)
|
(2 492)
|
(2 162)
|
(2 200)
|
(2 149)
|
(2 047)
|
(2 182)
|
(2 284)
|
(2 870)
|
(3 426)
|
(3 972)
|
(4 315)
|
(4 537)
|
(4 792)
|
(5 033)
|
(5 027)
|
(5 091)
|
(4 878)
|
(4 787)
|
(5 296)
|
(5 769)
|
(6 085)
|
(6 371)
|
(6 263)
|
(6 134)
|
|
Gross Profit |
198
N/A
|
226
+14%
|
211
-6%
|
219
+4%
|
219
0%
|
240
+9%
|
283
+18%
|
316
+12%
|
326
+3%
|
383
+17%
|
443
+16%
|
468
+6%
|
530
+13%
|
549
+4%
|
548
0%
|
555
+1%
|
464
-16%
|
425
-8%
|
372
-12%
|
332
-11%
|
310
-6%
|
323
+4%
|
311
-4%
|
345
+11%
|
415
+20%
|
424
+2%
|
369
-13%
|
194
-47%
|
113
-42%
|
145
+28%
|
266
+84%
|
412
+55%
|
353
-14%
|
248
-30%
|
86
-65%
|
65
-24%
|
(75)
N/A
|
(107)
-43%
|
(51)
+53%
|
34
N/A
|
355
+931%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(154)
|
(160)
|
(145)
|
(146)
|
(153)
|
(161)
|
(183)
|
(203)
|
(198)
|
(236)
|
(286)
|
(321)
|
(360)
|
(404)
|
(422)
|
(449)
|
(393)
|
(368)
|
(357)
|
(333)
|
(351)
|
(334)
|
(328)
|
(342)
|
(407)
|
(400)
|
(460)
|
(182)
|
(535)
|
(198)
|
(149)
|
(413)
|
(426)
|
(425)
|
(427)
|
(462)
|
(465)
|
(298)
|
(260)
|
(289)
|
(477)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(147)
|
(25)
|
0
|
0
|
(165)
|
(20)
|
(47)
|
(73)
|
(137)
|
(99)
|
(104)
|
(113)
|
(170)
|
(164)
|
(177)
|
(191)
|
(219)
|
(196)
|
(196)
|
(193)
|
(208)
|
(177)
|
(156)
|
(147)
|
(148)
|
(148)
|
(158)
|
(175)
|
(200)
|
|
Depreciation & Amortization |
(39)
|
(41)
|
(40)
|
(40)
|
(43)
|
(47)
|
(51)
|
(54)
|
(56)
|
(57)
|
(74)
|
(94)
|
(117)
|
(137)
|
(141)
|
(158)
|
(157)
|
(160)
|
(163)
|
(149)
|
(156)
|
(153)
|
(149)
|
(148)
|
(143)
|
(147)
|
(152)
|
(156)
|
(156)
|
(157)
|
(154)
|
(151)
|
(160)
|
(163)
|
(174)
|
(180)
|
(175)
|
(185)
|
(180)
|
(183)
|
(188)
|
|
Other Operating Expenses |
(114)
|
(119)
|
(105)
|
(106)
|
(69)
|
(114)
|
(133)
|
(149)
|
(98)
|
(179)
|
(212)
|
(227)
|
(96)
|
(242)
|
(282)
|
(291)
|
(70)
|
(189)
|
(147)
|
(111)
|
(58)
|
(82)
|
(75)
|
(82)
|
(94)
|
(90)
|
(132)
|
165
|
(160)
|
155
|
202
|
(69)
|
(58)
|
(86)
|
(97)
|
(135)
|
(141)
|
35
|
77
|
69
|
(89)
|
|
Operating Income |
44
N/A
|
66
+49%
|
66
+0%
|
73
+10%
|
66
-10%
|
79
+20%
|
100
+26%
|
113
+13%
|
128
+13%
|
146
+15%
|
157
+7%
|
147
-6%
|
170
+15%
|
145
-14%
|
126
-13%
|
106
-16%
|
71
-33%
|
57
-20%
|
16
-72%
|
(1)
N/A
|
(41)
-5 251%
|
(10)
+75%
|
(17)
-65%
|
3
N/A
|
8
+181%
|
23
+212%
|
(91)
N/A
|
12
N/A
|
(422)
N/A
|
(53)
+87%
|
118
N/A
|
(1)
N/A
|
(73)
-5 682%
|
(178)
-143%
|
(341)
-92%
|
(397)
-16%
|
(540)
-36%
|
(405)
+25%
|
(311)
+23%
|
(254)
+18%
|
(122)
+52%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(26)
|
(27)
|
(27)
|
(24)
|
(14)
|
(16)
|
(18)
|
(18)
|
(22)
|
(23)
|
(27)
|
(30)
|
(26)
|
(32)
|
(25)
|
(23)
|
(56)
|
(80)
|
(89)
|
(92)
|
(51)
|
(99)
|
(96)
|
(108)
|
(87)
|
(101)
|
(100)
|
(120)
|
(93)
|
(110)
|
(141)
|
(150)
|
(146)
|
(113)
|
(100)
|
(93)
|
(85)
|
(170)
|
(167)
|
(133)
|
(134)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(8)
|
(7)
|
(7)
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
365
|
(0)
|
(0)
|
(0)
|
(4)
|
(30)
|
(23)
|
(22)
|
102
|
(9)
|
(28)
|
(42)
|
(55)
|
|
Total Other Income |
(0)
|
(0)
|
0
|
0
|
0
|
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
|
|
Pre-Tax Income |
18
N/A
|
39
+115%
|
40
+2%
|
50
+25%
|
55
+11%
|
63
+14%
|
83
+31%
|
96
+16%
|
98
+2%
|
117
+19%
|
123
+5%
|
118
-4%
|
142
+21%
|
114
-20%
|
101
-11%
|
84
-17%
|
13
-85%
|
(25)
N/A
|
(76)
-201%
|
(96)
-26%
|
(93)
+4%
|
(109)
-18%
|
(113)
-4%
|
(106)
+6%
|
(80)
+25%
|
(78)
+3%
|
(191)
-147%
|
(108)
+44%
|
(150)
-39%
|
(164)
-9%
|
(24)
+85%
|
(151)
-534%
|
(224)
-48%
|
(320)
-43%
|
(464)
-45%
|
(512)
-10%
|
(522)
-2%
|
(583)
-12%
|
(506)
+13%
|
(430)
+15%
|
(311)
+28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(8)
|
(11)
|
(14)
|
(17)
|
(16)
|
(18)
|
(23)
|
(39)
|
(46)
|
(54)
|
(56)
|
(46)
|
(46)
|
(37)
|
(34)
|
(25)
|
(12)
|
(1)
|
14
|
17
|
9
|
10
|
14
|
(3)
|
7
|
2
|
(6)
|
5
|
21
|
17
|
10
|
26
|
(6)
|
(6)
|
14
|
14
|
25
|
21
|
(7)
|
(30)
|
8
|
|
Income from Continuing Operations |
10
|
28
|
26
|
33
|
39
|
45
|
59
|
56
|
52
|
63
|
66
|
71
|
95
|
77
|
67
|
59
|
0
|
(26)
|
(63)
|
(79)
|
(84)
|
(99)
|
(99)
|
(109)
|
(73)
|
(76)
|
(197)
|
(104)
|
(130)
|
(146)
|
(13)
|
(126)
|
(230)
|
(326)
|
(450)
|
(498)
|
(498)
|
(562)
|
(513)
|
(460)
|
(303)
|
|
Income to Minority Interest |
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
|
(0)
|
|
Net Income (Common) |
10
N/A
|
28
+169%
|
26
-8%
|
33
+29%
|
39
+18%
|
45
+15%
|
59
+33%
|
56
-5%
|
52
-7%
|
63
+21%
|
66
+5%
|
71
+7%
|
95
+34%
|
77
-19%
|
67
-13%
|
59
-12%
|
0
-99%
|
(26)
N/A
|
(63)
-140%
|
(79)
-27%
|
(84)
-5%
|
(99)
-19%
|
(99)
+0%
|
(109)
-10%
|
(73)
+33%
|
(76)
-4%
|
(197)
-161%
|
(104)
+48%
|
(130)
-25%
|
(146)
-13%
|
(13)
+91%
|
(126)
-838%
|
(230)
-83%
|
(326)
-42%
|
(450)
-38%
|
(498)
-11%
|
(498)
+0%
|
(562)
-13%
|
(513)
+9%
|
(460)
+10%
|
(303)
+34%
|
|
EPS (Diluted) |
0.13
N/A
|
0.35
+169%
|
0.31
-11%
|
0.4
+29%
|
0.48
+20%
|
0.55
+15%
|
0.73
+33%
|
0.69
-5%
|
0.65
-6%
|
0.77
+18%
|
0.75
-3%
|
0.79
+5%
|
0.9
+14%
|
0.79
-12%
|
0.7
-11%
|
0.6
-14%
|
0
N/A
|
-0.27
N/A
|
-0.65
-141%
|
-0.82
-26%
|
-0.76
+7%
|
-1.03
-36%
|
-1.02
+1%
|
-1.12
-10%
|
-0.64
+43%
|
-0.66
-3%
|
-1.73
-162%
|
-0.91
+47%
|
-1.05
-15%
|
-1.08
-3%
|
-0.09
+92%
|
-0.88
-878%
|
-1.56
-77%
|
-1.89
-21%
|
-2.6
-38%
|
-2.75
-6%
|
-2.71
+1%
|
-2.65
+2%
|
-2.18
+18%
|
-1.94
+11%
|
-1.33
+31%
|