Nemetschek SE
XETRA:NEM
Income Statement
Earnings Waterfall
Nemetschek SE
Revenue
|
851.6m
EUR
|
Cost of Revenue
|
-33.9m
EUR
|
Gross Profit
|
817.7m
EUR
|
Operating Expenses
|
-615.2m
EUR
|
Operating Income
|
202.5m
EUR
|
Other Expenses
|
-41.3m
EUR
|
Net Income
|
161.3m
EUR
|
Income Statement
Nemetschek 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 |
186
N/A
|
193
+4%
|
200
+3%
|
205
+3%
|
218
+6%
|
234
+7%
|
251
+7%
|
271
+8%
|
285
+5%
|
296
+4%
|
312
+5%
|
325
+4%
|
337
+4%
|
356
+6%
|
370
+4%
|
382
+3%
|
396
+4%
|
401
+1%
|
418
+4%
|
437
+5%
|
461
+6%
|
489
+6%
|
513
+5%
|
536
+5%
|
557
+4%
|
574
+3%
|
577
+1%
|
588
+2%
|
597
+2%
|
609
+2%
|
633
+4%
|
654
+3%
|
681
+4%
|
715
+5%
|
753
+5%
|
787
+4%
|
802
+2%
|
814
+2%
|
818
+0%
|
835
+2%
|
852
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(13)
|
(14)
|
(14)
|
(15)
|
(17)
|
(18)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(28)
|
(30)
|
(32)
|
(33)
|
(34)
|
(34)
|
(34)
|
|
Gross Profit |
179
N/A
|
186
+4%
|
192
+3%
|
197
+3%
|
210
+6%
|
226
+7%
|
242
+7%
|
261
+8%
|
276
+5%
|
286
+4%
|
301
+5%
|
314
+4%
|
326
+4%
|
345
+6%
|
358
+4%
|
369
+3%
|
383
+4%
|
388
+1%
|
404
+4%
|
423
+5%
|
447
+6%
|
474
+6%
|
496
+5%
|
518
+4%
|
537
+4%
|
553
+3%
|
555
+1%
|
564
+2%
|
573
+2%
|
583
+2%
|
608
+4%
|
629
+3%
|
656
+4%
|
690
+5%
|
726
+5%
|
757
+4%
|
770
+2%
|
782
+1%
|
784
+0%
|
801
+2%
|
818
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(143)
|
(147)
|
(150)
|
(153)
|
(162)
|
(177)
|
(193)
|
(210)
|
(221)
|
(230)
|
(236)
|
(245)
|
(257)
|
(271)
|
(284)
|
(292)
|
(295)
|
(292)
|
(303)
|
(318)
|
(349)
|
(370)
|
(388)
|
(402)
|
(413)
|
(397)
|
(401)
|
(437)
|
(450)
|
(451)
|
(462)
|
(476)
|
(484)
|
(500)
|
(525)
|
(550)
|
(572)
|
(593)
|
(608)
|
(616)
|
(615)
|
|
Selling, General & Administrative |
(79)
|
(81)
|
(85)
|
(87)
|
(102)
|
(103)
|
(111)
|
(122)
|
(160)
|
(132)
|
(137)
|
(144)
|
(162)
|
(160)
|
(166)
|
(169)
|
(195)
|
(174)
|
(181)
|
(190)
|
(227)
|
(213)
|
(224)
|
(233)
|
(335)
|
(248)
|
(251)
|
(258)
|
(359)
|
(271)
|
(278)
|
(283)
|
(397)
|
(301)
|
(315)
|
(328)
|
(467)
|
(348)
|
(356)
|
(360)
|
(507)
|
|
Depreciation & Amortization |
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(12)
|
(14)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(21)
|
(22)
|
(22)
|
(23)
|
(28)
|
(33)
|
(38)
|
(42)
|
(45)
|
(47)
|
(48)
|
(50)
|
(48)
|
(50)
|
(50)
|
(50)
|
(53)
|
(54)
|
(56)
|
(59)
|
(60)
|
(60)
|
(60)
|
(58)
|
|
Other Operating Expenses |
(54)
|
(56)
|
(56)
|
(57)
|
(49)
|
(62)
|
(67)
|
(72)
|
(44)
|
(81)
|
(81)
|
(84)
|
(76)
|
(92)
|
(98)
|
(102)
|
(79)
|
(97)
|
(100)
|
(106)
|
(99)
|
(131)
|
(133)
|
(133)
|
(36)
|
(104)
|
(102)
|
(131)
|
(42)
|
(132)
|
(135)
|
(143)
|
(38)
|
(147)
|
(156)
|
(166)
|
(46)
|
(186)
|
(192)
|
(197)
|
(49)
|
|
Operating Income |
36
N/A
|
39
+8%
|
42
+8%
|
45
+5%
|
48
+7%
|
49
+2%
|
50
+2%
|
51
+3%
|
55
+7%
|
56
+2%
|
65
+16%
|
69
+6%
|
70
+1%
|
74
+6%
|
74
0%
|
77
+4%
|
88
+14%
|
96
+9%
|
101
+6%
|
105
+4%
|
98
-7%
|
104
+6%
|
108
+4%
|
117
+8%
|
123
+6%
|
156
+26%
|
155
-1%
|
127
-18%
|
123
-4%
|
132
+8%
|
146
+10%
|
153
+5%
|
172
+12%
|
190
+10%
|
201
+6%
|
207
+3%
|
198
-4%
|
188
-5%
|
176
-7%
|
184
+5%
|
203
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
2
|
0
|
0
|
30
|
30
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(1)
|
1
|
1
|
2
|
6
|
7
|
3
|
3
|
1
|
(2)
|
5
|
|
Pre-Tax Income |
37
N/A
|
40
+8%
|
43
+8%
|
45
+5%
|
47
+3%
|
49
+5%
|
50
+1%
|
51
+3%
|
54
+6%
|
57
+6%
|
66
+16%
|
70
+5%
|
69
-1%
|
74
+6%
|
73
0%
|
77
+4%
|
94
+23%
|
96
+2%
|
102
+6%
|
106
+4%
|
100
-6%
|
104
+4%
|
107
+3%
|
146
+36%
|
154
+6%
|
156
+2%
|
155
-1%
|
127
-18%
|
120
-5%
|
129
+8%
|
142
+10%
|
152
+6%
|
171
+13%
|
189
+11%
|
204
+8%
|
211
+4%
|
200
-6%
|
190
-5%
|
175
-8%
|
181
+4%
|
205
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
(19)
|
(20)
|
(20)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(22)
|
(24)
|
(23)
|
(24)
|
(25)
|
(26)
|
(26)
|
(27)
|
(26)
|
(27)
|
(22)
|
(23)
|
(24)
|
(24)
|
(34)
|
(38)
|
(40)
|
(43)
|
(34)
|
(32)
|
(31)
|
(30)
|
(41)
|
|
Income from Continuing Operations |
26
|
28
|
30
|
32
|
33
|
35
|
35
|
35
|
38
|
41
|
47
|
50
|
49
|
52
|
52
|
56
|
74
|
76
|
81
|
82
|
77
|
79
|
82
|
119
|
127
|
129
|
129
|
100
|
98
|
106
|
118
|
128
|
137
|
151
|
164
|
169
|
165
|
158
|
144
|
151
|
164
|
|
Income to Minority Interest |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Net Income (Common) |
25
N/A
|
27
+8%
|
29
+8%
|
30
+6%
|
31
+4%
|
32
+3%
|
33
+1%
|
33
+2%
|
36
+8%
|
39
+7%
|
45
+16%
|
48
+8%
|
47
-2%
|
50
+7%
|
51
+1%
|
54
+6%
|
75
+40%
|
77
+3%
|
81
+6%
|
85
+4%
|
76
-10%
|
80
+4%
|
83
+5%
|
119
+43%
|
127
+7%
|
129
+1%
|
128
-1%
|
99
-22%
|
97
-3%
|
105
+8%
|
117
+11%
|
126
+8%
|
135
+7%
|
148
+10%
|
161
+9%
|
166
+3%
|
162
-2%
|
156
-4%
|
142
-9%
|
148
+4%
|
161
+9%
|
|
EPS (Diluted) |
0.21
N/A
|
0.23
+10%
|
0.25
+9%
|
0.27
+8%
|
0.27
N/A
|
0.28
+4%
|
0.28
N/A
|
0.29
+4%
|
0.31
+7%
|
0.34
+10%
|
0.39
+15%
|
0.41
+5%
|
0.41
N/A
|
0.42
+2%
|
0.43
+2%
|
0.46
+7%
|
0.64
+39%
|
0.66
+3%
|
0.7
+6%
|
0.73
+4%
|
0.66
-10%
|
0.7
+6%
|
0.73
+4%
|
1.03
+41%
|
1.1
+7%
|
1.12
+2%
|
1.11
-1%
|
0.86
-23%
|
0.84
-2%
|
0.91
+8%
|
1.01
+11%
|
1.09
+8%
|
1.17
+7%
|
1.28
+9%
|
1.4
+9%
|
1.43
+2%
|
1.4
-2%
|
1.35
-4%
|
1.23
-9%
|
1.28
+4%
|
1.4
+9%
|