Wacker Neuson SE
XETRA:WAC
Income Statement
Earnings Waterfall
Wacker Neuson SE
Revenue
|
2.7B
EUR
|
Cost of Revenue
|
-2B
EUR
|
Gross Profit
|
646.7m
EUR
|
Operating Expenses
|
-401.7m
EUR
|
Operating Income
|
245m
EUR
|
Other Expenses
|
-59.1m
EUR
|
Net Income
|
185.9m
EUR
|
Income Statement
Wacker Neuson 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 |
1 160
N/A
|
1 194
+3%
|
1 193
0%
|
1 233
+3%
|
1 284
+4%
|
1 317
+3%
|
1 371
+4%
|
1 366
0%
|
1 375
+1%
|
1 367
-1%
|
1 367
0%
|
1 371
+0%
|
1 361
-1%
|
1 384
+2%
|
1 427
+3%
|
1 490
+4%
|
1 534
+3%
|
1 566
+2%
|
1 595
+2%
|
1 632
+2%
|
1 707
+5%
|
1 771
+4%
|
1 832
+3%
|
1 884
+3%
|
1 901
+1%
|
1 877
-1%
|
1 747
-7%
|
1 671
-4%
|
1 616
-3%
|
1 639
+1%
|
1 747
+7%
|
1 818
+4%
|
1 866
+3%
|
1 954
+5%
|
2 010
+3%
|
2 118
+5%
|
2 252
+6%
|
2 398
+6%
|
2 546
+6%
|
2 625
+3%
|
2 655
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(807)
|
(830)
|
(829)
|
(860)
|
(903)
|
(925)
|
(969)
|
(973)
|
(991)
|
(992)
|
(995)
|
(996)
|
(985)
|
(1 001)
|
(1 031)
|
(1 071)
|
(1 097)
|
(1 125)
|
(1 148)
|
(1 183)
|
(1 233)
|
(1 294)
|
(1 348)
|
(1 395)
|
(1 426)
|
(1 404)
|
(1 314)
|
(1 258)
|
(1 208)
|
(1 229)
|
(1 301)
|
(1 350)
|
(1 379)
|
(1 469)
|
(1 527)
|
(1 614)
|
(1 718)
|
(1 816)
|
(1 918)
|
(1 974)
|
(2 008)
|
|
Gross Profit |
353
N/A
|
364
+3%
|
365
+0%
|
374
+2%
|
381
+2%
|
392
+3%
|
402
+3%
|
393
-2%
|
384
-2%
|
375
-2%
|
372
-1%
|
375
+1%
|
376
+0%
|
382
+2%
|
397
+4%
|
419
+6%
|
437
+4%
|
441
+1%
|
447
+1%
|
449
+0%
|
474
+6%
|
477
+1%
|
484
+1%
|
488
+1%
|
475
-3%
|
473
0%
|
433
-8%
|
413
-5%
|
407
-1%
|
410
+1%
|
446
+9%
|
467
+5%
|
488
+4%
|
485
-1%
|
483
0%
|
504
+4%
|
535
+6%
|
582
+9%
|
628
+8%
|
651
+4%
|
647
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(258)
|
(258)
|
(247)
|
(242)
|
(246)
|
(246)
|
(264)
|
(279)
|
(284)
|
(286)
|
(283)
|
(282)
|
(289)
|
(296)
|
(297)
|
(300)
|
(305)
|
(301)
|
(298)
|
(298)
|
(320)
|
(309)
|
(318)
|
(323)
|
(328)
|
(321)
|
(314)
|
(311)
|
(318)
|
(320)
|
(321)
|
(320)
|
(288)
|
(296)
|
(303)
|
(311)
|
(344)
|
(331)
|
(337)
|
(353)
|
(402)
|
|
Selling, General & Administrative |
(234)
|
(232)
|
(226)
|
(231)
|
(218)
|
(239)
|
(249)
|
(256)
|
(240)
|
(257)
|
(259)
|
(258)
|
(245)
|
(270)
|
(270)
|
(274)
|
(260)
|
(272)
|
(272)
|
(273)
|
(275)
|
(286)
|
(294)
|
(299)
|
(265)
|
(301)
|
(285)
|
(283)
|
(257)
|
(291)
|
(295)
|
(292)
|
(211)
|
(258)
|
(266)
|
(272)
|
(265)
|
(316)
|
(328)
|
(341)
|
(301)
|
|
Research & Development |
(26)
|
(25)
|
(26)
|
(26)
|
(27)
|
(30)
|
(32)
|
(33)
|
(32)
|
(35)
|
(35)
|
(35)
|
(33)
|
(35)
|
(35)
|
(35)
|
(34)
|
(35)
|
(36)
|
(35)
|
(34)
|
(37)
|
(37)
|
(38)
|
(34)
|
(37)
|
(34)
|
(32)
|
(29)
|
(27)
|
(32)
|
(34)
|
(38)
|
(46)
|
(46)
|
(48)
|
(46)
|
(52)
|
(57)
|
(61)
|
(60)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(51)
|
|
Other Operating Expenses |
1
|
(0)
|
4
|
14
|
17
|
23
|
18
|
10
|
7
|
6
|
10
|
11
|
8
|
9
|
8
|
8
|
8
|
7
|
10
|
10
|
8
|
14
|
13
|
14
|
9
|
16
|
5
|
4
|
13
|
(2)
|
5
|
5
|
10
|
7
|
9
|
10
|
9
|
37
|
48
|
49
|
9
|
|
Operating Income |
95
N/A
|
106
+12%
|
118
+11%
|
131
+12%
|
135
+3%
|
146
+8%
|
139
-5%
|
114
-18%
|
100
-12%
|
89
-11%
|
89
-1%
|
94
+6%
|
87
-7%
|
86
-1%
|
100
+16%
|
119
+20%
|
132
+11%
|
140
+6%
|
149
+6%
|
151
+1%
|
154
+2%
|
168
+9%
|
167
-1%
|
165
-1%
|
147
-11%
|
152
+4%
|
119
-22%
|
102
-15%
|
90
-12%
|
90
+1%
|
125
+39%
|
147
+17%
|
200
+36%
|
189
-6%
|
180
-4%
|
193
+7%
|
191
-1%
|
251
+31%
|
291
+16%
|
298
+2%
|
245
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(8)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(12)
|
(9)
|
(11)
|
(13)
|
(16)
|
(28)
|
(25)
|
(26)
|
(21)
|
(9)
|
(11)
|
(7)
|
(7)
|
(6)
|
0
|
(1)
|
(9)
|
(12)
|
(16)
|
(18)
|
(19)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
28
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
55
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
88
N/A
|
99
+13%
|
112
+12%
|
126
+13%
|
130
+4%
|
140
+7%
|
132
-5%
|
108
-19%
|
98
-9%
|
83
-15%
|
82
-1%
|
86
+5%
|
81
-6%
|
79
-3%
|
92
+16%
|
114
+24%
|
125
+10%
|
133
+6%
|
196
+48%
|
196
0%
|
203
+4%
|
214
+5%
|
156
-27%
|
153
-2%
|
138
-10%
|
124
-10%
|
94
-24%
|
76
-20%
|
54
-29%
|
81
+50%
|
114
+41%
|
140
+23%
|
187
+34%
|
183
-2%
|
181
-1%
|
191
+6%
|
192
+0%
|
238
+24%
|
275
+15%
|
280
+2%
|
255
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(26)
|
(30)
|
(32)
|
(37)
|
(38)
|
(41)
|
(38)
|
(31)
|
(31)
|
(27)
|
(27)
|
(28)
|
(24)
|
(24)
|
(26)
|
(31)
|
(38)
|
(40)
|
(57)
|
(57)
|
(58)
|
(62)
|
(50)
|
(49)
|
(49)
|
(46)
|
(38)
|
(33)
|
(40)
|
(48)
|
(53)
|
(59)
|
(50)
|
(45)
|
(47)
|
(53)
|
(50)
|
(62)
|
(73)
|
(70)
|
(69)
|
|
Income from Continuing Operations |
62
|
70
|
79
|
89
|
92
|
99
|
95
|
77
|
67
|
57
|
55
|
59
|
57
|
55
|
66
|
82
|
88
|
93
|
139
|
139
|
145
|
152
|
106
|
104
|
89
|
78
|
57
|
42
|
14
|
33
|
61
|
82
|
138
|
137
|
134
|
138
|
143
|
176
|
203
|
210
|
186
|
|
Income to Minority Interest |
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
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
|
|
Net Income (Common) |
61
N/A
|
69
+13%
|
79
+14%
|
88
+12%
|
92
+4%
|
99
+8%
|
94
-4%
|
76
-19%
|
66
-13%
|
56
-16%
|
55
-2%
|
58
+6%
|
57
-2%
|
55
-4%
|
66
+20%
|
82
+25%
|
88
+7%
|
93
+6%
|
139
+50%
|
139
0%
|
145
+4%
|
152
+5%
|
106
-30%
|
104
-2%
|
89
-14%
|
78
-12%
|
57
-27%
|
42
-26%
|
14
-67%
|
33
+133%
|
61
+87%
|
82
+33%
|
138
+69%
|
137
0%
|
134
-2%
|
138
+3%
|
143
+3%
|
176
+24%
|
203
+15%
|
210
+4%
|
186
-11%
|
|
EPS (Diluted) |
0.87
N/A
|
0.98
+13%
|
1.12
+14%
|
1.26
+13%
|
1.3
+3%
|
1.4
+8%
|
1.34
-4%
|
1.08
-19%
|
0.94
-13%
|
0.8
-15%
|
0.78
-3%
|
0.83
+6%
|
0.81
-2%
|
0.78
-4%
|
0.94
+21%
|
1.18
+26%
|
1.25
+6%
|
1.34
+7%
|
2
+49%
|
1.95
-3%
|
2.06
+6%
|
2.18
+6%
|
1.5
-31%
|
1.48
-1%
|
1.26
-15%
|
1.12
-11%
|
0.82
-27%
|
0.61
-26%
|
0.2
-67%
|
0.47
+135%
|
0.88
+87%
|
1.17
+33%
|
1.99
+70%
|
2.01
+1%
|
1.95
-3%
|
2.02
+4%
|
2.1
+4%
|
2.6
+24%
|
2.99
+15%
|
3.07
+3%
|
2.73
-11%
|