Nordex Statements
ND
Nordex Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 860.27
100
1 671.07
89.8
189.2
10.2
—
0
—
0
166.97
9
22.23
1.2
-21.658
-1.2
0.001
0.00005
0.573
0.03
0.115
0.006
0.52
0.03
0.002
255.6
1 574.2
100
1 432.59
91
141.61
9
—
0
—
0
134.7
8.6
6.914
0.4
-23.266
-1.5
-0.001
-0.00006
-16.353
-1.04
-3.271
-0.2
-13.038
-0.8
-0.06
217.3
2 012.24
100
1 807.1
89.8
205.14
10.2
—
0
62.703
2
7.428
-0.8
197.71
11
-205.08
-10.2
—
0
-7.365
-0.4
-38.243
-1.9
30.858
1.5
0.135
228.47
1 723.65
100
1 568.63
91
155.02
9
—
0
53.977
3.1
137.15
8
17.87
1
-23.789
-1.4
—
0
-19.539
-1.1
15.27
0.9
-34.809
-2.02
-0.147
236.59
1 536.08
100
1 501.82
97.8
34.253
2.2
—
0
35.019
2.3
78.853
5.1
-44.6
-2.9
-14.63
-1
—
0
-71.128
-4.6
12.935
0.8
-84.065
-5.5
-0.358
234.69
1 217.11
100
1 256.43
103.2
-39.329
-3.2
—
0
42.203
3.5
126.2
10.4
-165.53
-13.6
-37.488
-3.08
—
0
-212.62
-17.5
2.199
0.2
-214.81
-17.6
-1.014
211.95
1 820.13
100
1 935.64
106.3
-115.51
-6.3
—
0
43.492
2.4
-53.386
-2.9
-62.125
-3.4
-57.092
-3.1
—
0
-126.59
-7
-0.39
-0.02
-126.2
-6.9
-0.598
210.89
1 747.22
100
1 677.3
96
69.923
4
—
0
37.147
2.1
108.58
6.2
-38.659
-2.2
-57.922
-3.3
—
0
-95.778
-5.5
-7.396
-0.4
-88.382
-5.06
-0.489
180.76
1 193.26
100
1 215.32
101.8
-22.067
-1.8
—
0
25.147
2.1
116.16
9.7
-138.23
-11.6
-17.464
-1.5
—
0
-148.41
-12.4
-15.751
-1.3
-132.66
-11.1
-0.769
172.49
932.95
100
940.35
100.8
-7.392
-0.8
—
0
26.212
2.8
99.832
10.7
-107.22
-11.5
-14.445
-1.5
—
0
-151.61
-16.3
-1.091
-0.1
-150.52
-16.1
-0.876
171.72
1 487.74
100
1 462.93
98.3
24.814
1.7
—
0
58.113
3.9
137.32
9.2
-112.51
-7.6
-3.496
-0.2
—
0
-116.01
-7.8
10.497
0.7
-126.5
-8.5
-0.769
164.44
1 259.64
100
1 168.69
92.8
90.957
7.2
—
0
46.618
3.7
89.225
7.1
1.732
0.1
-49.458
-3.9
—
0
-47.726
-3.8
-7.82
-0.6
-39.906
-3.2
-0.28
142.75
1 445.4
100
1 305.97
90.4
139.43
9.6
—
0
45.75
3.2
99.057
6.9
40.375
2.8
-45.227
-3.1
—
0
-4.852
-0.3
4.235
0.3
-9.088
-0.6
-0.068
134.32
1 251.16
100
1 153.12
92.2
98.041
7.8
—
0
36.917
3
134.96
10.8
-36.923
-3
-18.229
-1.5
—
0
-55.152
-4.4
-0.492
-0.04
-54.66
-4.4
-0.407
134.32
1 483.36
100
1 399.67
94.4
83.691
5.6
—
0
64.194
4.3
90.141
6.1
-6.45
-0.4
-36.967
-2.5
—
0
-43.717
-2.9
-21.49
-1.4
-22.227
-1.5
-0.189
117.64
1 119.51
100
1 174.29
104.9
-54.783
-4.9
—
0
49.305
4.4
-175.4
-15.7
120.62
10.8
-40.76
-3.6
—
0
79.815
7.1
7.268
0.6
72.548
6.5
0.638
113.79
1 083.27
100
1 065.42
98.4
17.852
1.6
—
0
45.218
4.2
148.28
13.7
-130.43
-12.04
-14.322
-1.3
—
0
-144.79
-13.4
-2.763
-0.3
-142.03
-13.1
-1.248
113.79
964.6
100
898
93.1
66.604
6.9
—
0
44.65
4.6
75.817
7.9
-9.213
-1
-32.323
-3.4
—
0
-41.575
-4.3
-3.58
-0.4
-37.995
-3.9
-0.334
113.79
1 341.56
100
1 177.26
87.8
164.3
12.2
—
0
52.048
3.9
133.14
9.9
31.154
2.3
-32.701
-2.4
—
0
-1.584
-0.1
-5.549
-0.4
3.965
0.3
0.037
106.02
952.24
100
831.67
87.3
120.57
12.7
—
0
34.774
3.7
103.23
10.8
17.34
1.8
-20.843
-2.2
—
0
-3.538
-0.4
17.576
1.8
-21.114
-2.2
-0.218
96.982
591.88
100
519.39
87.8
72.483
12.2
—
0
32.126
5.4
88.271
14.9
-15.788
-2.7
-15.025
-2.5
—
0
-30.848
-5.2
-10.426
-1.8
-20.422
-3.5
-0.211
96.982
398.9
100
341.48
85.6
57.42
14.4
—
0
21.886
5.5
79.286
19.9
-21.866
-5.5
-21.848
-5.5
—
0
-43.748
-11
-8.75
-2.2
-34.998
-8.8
-0.361
96.982
686.25
100
591.75
86.2
94.499
13.8
—
0
23.994
3.5
71.505
10.4
22.994
3.4
-50.674
-7.4
—
0
-27.693
-4.04
4.319
0.6
-32.012
-4.7
-0.33
96.982
815.73
100
729.32
89.4
86.416
10.6
—
0
25.926
3.2
88.986
10.9
-2.57
-0.3
-8.209
-1.006
—
0
-10.862
-1.3
0.726
0.09
-11.588
-1.4
-0.119
96.982
469.3
100
384.1
81.8
85.1
18.1
—
0
26.8
5.7
94.2
20.1
-9
-1.9
-17.8
-3.8
0
0
-27
-5.8
-6.1
-1.3
-20.9
-4.5
-0.22
94.9
487.9
100
425.7
87.3
62.2
12.7
—
0
19.9
4.1
73.6
15.1
-11.4
-2.3
-15.5
-3.2
-1.5
-0.3
-27
-5.5
-7.6
-1.6
-19.4
-4
-0.2
97
758.3
100
660.4
87.1
98
12.9
—
0
—
0
75.8
10
22.2
2.9
-50.8
-6.7
-0.1
-0.01
-31.2
-4.1
-3.6
-0.5
-27.6
-3.6
-0.28
97
818.3
100
691.4
84.5
126.9
15.5
—
0
—
0
113
13.8
14
1.7
-5.1
-0.6
-0.1
-0.01
8.8
1.1
3.5
0.4
5.3
0.6
0.05
97
852.7
100
714.8
83.8
137.9
16.2
—
0
—
0
105.7
12.4
32.2
3.8
-8.3
-1
0.1
0.01
24
2.8
8.4
1
15.6
1.8
0.16
97
648.4
100
538
83
110.4
17
—
0
24.7
3.8
89
13.7
21.4
3.3
-10.6
-1.6
-1
-0.2
10.9
1.7
3.8
0.6
7.1
1.1
0.07
97
1 055.5
100
875.9
83
179.6
17
—
0
—
0
136.8
13
42.8
4.1
-3
-0.3
0
0
39.8
3.8
8.8
0.8
31
2.9
0.32
97
855.6
100
735.5
86
120
14
—
0
—
0
86.2
10.1
33.8
4
-7.7
-0.9
0
0
26.1
3.1
12.8
1.5
13.4
1.6
0.15
89.2
846.9
100
707.9
83.6
139
16.4
—
0
—
0
91.9
10.9
47.1
5.6
-10.3
-1.2
0
0
36.8
4.3
11.2
1.3
25.5
3
0.29
88.5
637
100
529.5
83.1
107.5
16.9
—
0
—
0
62.6
9.8
44.9
7
-5.8
-0.9
0
0
39.1
6.1
13.7
2.2
25.5
4
0.31
80.9
644
100
542.4
84.2
101.5
15.8
—
0
—
0
72.9
11.3
28.6
4.4
-5.9
-0.9
0
0
15.6
2.4
8.7
1.4
6.9
1.1
0.09
80.9
685.8
100
590.9
86.2
94.9
13.8
—
0
—
0
58.8
8.6
36.1
5.3
-4.9
-0.7
0
0
31.2
4.5
22.7
3.3
8.5
1.2
0.1
80.9
603.8
100
525.2
87
78.7
13
—
0
—
0
41.9
6.9
36.8
6.1
-6.2
-1.03
0
0
30.6
5.1
8.5
1.4
22.1
3.7
0.27
81.7
496.5
100
432.6
87.1
63.8
12.8
—
0
—
0
39.1
7.9
24.8
5
-4.1
-0.8
0
0
20.7
4.2
5.9
1.2
14.8
3
0.18
81
467.9
100
389.1
83.2
78.8
16.8
—
0
—
0
60.7
13
18.1
3.9
-2.4
-0.5
1.4
0.3
13.2
2.8
2.2
0.5
11
2.4
0.14
81
451.2
100
389.3
86.3
61.9
13.7
—
0
—
0
39
8.6
22.9
5.1
-4.9
-1.09
0
0
18
4
6.5
1.4
11.5
2.5
0.14
81
390.9
100
355.6
91
35.4
9.1
—
0
—
0
19.4
5
15.9
4.1
-4.9
-1.3
0.1
0.03
11.1
2.8
3.7
0.9
7.4
1.9
0.09
81.8
424.5
100
371.6
87.5
52.9
12.5
—
0
—
0
31.8
7.5
21.1
5
-8
-1.9
0
0
13.1
3.1
4
0.9
9.1
2.1
0.11
81
378.5
100
309.3
81.7
69.2
18.3
—
0
—
0
55.9
14.8
13.3
3.5
-5.8
-1.5
0
0
7.5
2
2.5
0.7
5
1.3
0.06
76.7
390.1
100
336.2
86.2
53.9
13.8
—
0
—
0
37.9
9.7
16
4.1
-7.8
-2
0
0
8.2
2.1
4.2
1.1
4
1
0.05
73.5