NWL Income Statement

Annual Quarterly

* In Millions (except for per share items) of USD
Developer Mode:
Millions Thousands Original
Period Ending: LTM
(Last Twelve Months) 		2023
12-31 		2022
12-31 		2021
12-31 		2020
12-31 		2019
12-31 		2018
12-31 		2017
12-31 		2016
12-31 		2015
12-31 		2014
12-31 		2013
12-31 		2012
12-31 		2011
12-31 		2010
12-31 		2009
12-31 		2008
12-31 		2007
12-31 		2006
12-31 		2005
12-31 		2004
12-31 		2003
12-31 		2002
12-31 		2001
12-31 		2000
12-31 		1999
12-31 		1998
12-31 		1997
12-31 		1996
12-31 		1995
12-31 		1994
12-31 		1993
12-31 		1992
12-31 		1991
12-31 		1990
12-31 		1989
12-31 		1988
12-31 		1987
12-31 		1986
12-31 		1985
12-31
Report Filing: 2024-02-21 2023-02-15 2022-02-14 2021-02-19 2020-03-02 2019-03-04 2018-03-01 2017-03-01 2016-02-29 2015-03-02 2014-03-03 2013-03-01 2012-02-29 2011-03-01 2010-03-01 2009-03-02 2008-02-29 2007-03-01 2006-02-16 2005-03-03 2004-03-15 2003-03-28 2002-03-07 2001-03-27 2000-03-30 1999-03-19 1998-03-26 1997-03-26 1996-03-13 1995-03-29 1993-12-31 1992-12-31 1991-12-31 1990-12-31 1989-12-31 1988-12-31 1987-12-31 1986-12-31 1985-12-31
Revenue 8133000000 9459000000 10589000000 9385000000 9714900000 8630900000 14742200000 13264000000 5915700000 5727000000 5692500000 5902700000 5864600000 5759200000 5577600000 6470600000 6407300000 6201000000 6342500000 6748400000 7750000000 7453900000 6909319000 6934747000 6413100000 3720000000 3234300000 2872800000 2498400000 2074900000 1645000000 1451700000 1118900000 1072600000 1122900000 988200000 719700000 401400000 350000000
Cost of Revenue 5674000000 6625000000 7293000000 6306000000 6495500000 5622100000 9652900000 8865200000 3611100000 3523600000 3514300000 3673600000 3659400000 3588400000 3528100000 4347400000 4150100000 4131000000 4448100000 4857900000 5682800000 5394200000 5046587000 4862506000 4446900000 2455500000 2058400000 1849100000 1613900000 1331300000 1037400000 943400000 723300000 710000000 768400000 683700000 508600000 272000000 226900000
Gross Profit 2459000000 2834000000 3296000000 3079000000 3219400000 3008800000 5089300000 4398800000 2304600000 2203400000 2178200000 2229100000 2205200000 2170800000 2049500000 2123200000 2257200000 2070000000 1894400000 1890500000 2067200000 2059700000 1862732000 2072241000 1966200000 1264500000 1175900000 1023700000 884500000 743600000 607600000 508300000 395600000 362600000 354500000 304500000 211100000 129400000 123100000
Operating Expenses 1889000000 1952000000 2350000000 2267000000 1172600000 10837300000 3863600000 3298700000 1703200000 1598700000 1557200000 1577200000 1948000000 1540900000 1374600000 1922400000 1516900000 1413400000 1372200000 1695900000 1887300000 1430000000 1291880000 1192000000 1376200000 730500000 604200000 538000000 465100000 385800000 321500000 275900000 198300000 188700000 189900000 180200000 129000000 82400000 90300000
Research & Development 117000000 140000000 153000000 144000000 149000000 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
Selling, General and Administrative 1889000000 2033000000 2274000000 2189000000 2451000000 2434800000 3666700000 3223800000 1573900000 1480500000 1446100000 1521100000 1515300000 1463400000 1374600000 1502700000 1430900000 1347000000 1265600000 1269800000 1352900000 1307300000 1168240000 899424000 1104500000 583000000 474300000 421600000 363400000 313300000 257200000 222000000 158800000 150300000 149200000 140500000 105500000 71200000 81800000
Other Operating Expenses -117000000 -221000000 -77000000 -66000000 -1427400000 8402500000 196900000 74900000 129300000 118200000 111100000 56100000 432700000 77500000 0 419700000 86000000 66400000 106600000 426100000 534400000 122700000 123640000 292576000 271700000 147500000 129900000 116400000 101700000 72500000 64300000 53900000 39500000 38400000 40700000 39700000 23500000 11200000 8500000
Operating Income 570000000 882000000 946000000 812000000 2046800000 -7828500000 1225700000 1100100000 601400000 604700000 621000000 651900000 257200000 629900000 674900000 200800000 740300000 656600000 522200000 194600000 179900000 629700000 570852000 880241000 590000000 534000000 571700000 485700000 419400000 357800000 286100000 232400000 197300000 173900000 164600000 124300000 82100000 47000000 32800000
Net Interest(Non Operating) -283000000 0 0 0 7700000 0 -79900000 0 -79900000 -60400000 -60300000 -76100000 -84000000 -114900000 -133700000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Income 0 235000000 256000000 274000000 303000000 0 0 0 8200000 3900000 2000000 4300000 2200000 3500000 6300000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Expense 283000000 235000000 256000000 274000000 295300000 0 79900000 0 88100000 64300000 62300000 80400000 86200000 118400000 140000000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Equity & Other Income/(Expense) -830000000 -725000000 -253000000 -1818000000 -2906100000 -439200000 283200000 -285600000 -184000000 -82200000 -18500000 -9900000 -20700000 -214700000 -6000000 -199000000 -111400000 -141700000 -104100000 -108300000 -159800000 -161200000 -154987000 -194754000 -359100000 150900000 -90900000 -61000000 -48600000 -28500000 -10600000 45200000 -10800000 -3000000 -19000000 -19900000 -14900000 -2100000 100000
Income Before Tax -543000000 157000000 693000000 -1006000000 -851600000 -8267700000 1429000000 814500000 337500000 462100000 542200000 565900000 152500000 300300000 535200000 1800000 628900000 514900000 418100000 86300000 20100000 468500000 415865000 685487000 230900000 684900000 480800000 424700000 370800000 329300000 275500000 277600000 186500000 170900000 145600000 104400000 67200000 44900000 32900000
Income Tax Expense -155000000 -40000000 121000000 -236000000 -1037700000 -1478100000 -1319800000 286000000 78200000 89100000 122100000 166300000 17900000 7500000 165900000 53600000 149700000 44200000 61700000 105400000 66700000 157000000 151230000 263912000 135500000 288700000 190400000 168200000 148300000 133700000 110200000 114300000 74300000 69500000 60200000 43000000 30000000 20900000 14000000
Income Attributable to Non-Controlling Interest 0 0 -50000000 0 0 128300000 0 700000 -90700000 -4800000 -54500000 -1700000 9400000 0 0 500000 12100000 85700000 105100000 97000000 0 514900000 0 0 0 0 0 0 0 0 0 44100000 0 0 0 0 0 0 0
Net Income -388000000 197000000 622000000 -770000000 186100000 -6917900000 2748800000 527800000 350000000 377800000 474600000 401300000 125200000 292800000 369300000 -52300000 467100000 385000000 251300000 -116100000 -46600000 -203400000 264635000 421575000 95400000 396200000 290400000 256500000 222500000 195600000 165300000 119200000 112200000 101400000 85400000 61400000 37200000 24000000 18900000
Depreciation and Amortization 334000000 296000000 409000000 357000000 446000000 433900000 635600000 437200000 171600000 156100000 158900000 163700000 161600000 172300000 175100000 183300000 177000000 193300000 213800000 249100000 278200000 280700000 328775000 292576000 271700000 147500000 129900000 116400000 101700000 72500000 64300000 53900000 39500000 38400000 40700000 39700000 23500000 11200000 8500000
EBITDA 904000000 1178000000 1355000000 1169000000 2492800000 -7394600000 1861300000 1537300000 773000000 760800000 779900000 815600000 418800000 802200000 850000000 384100000 917300000 849900000 736000000 443700000 458100000 910400000 899627000 1172817000 861700000 681500000 701600000 602100000 521100000 430300000 350400000 286300000 236800000 212300000 205300000 164000000 105600000 58200000 41300000
Earnings Per Share (EPS) -0.94 0.47 1.46 -1.82 0.44 -14.6 5.65 1.25 1.3 1.37 1.64 1.38 0.43 1.04 1.02 -0.19 1.69 1.4 0.92 -0.42 -0.17 -0.76 0.99 1.57 0.34 1.72 1.15 1.6 1.41 1.24 1.05 0.76 0.91 0.84 0.71 0.55 0.35 0.28 0.27
Diluted Earnings Per Share -0.94 0.47 1.45 -1.82 0.44 -14.6 5.63 1.25 1.29 1.35 1.63 1.37 0.42 0.96 0.97 -0.19 1.68 1.4 0.91 -0.42 -0.17 -0.76 0.99 1.57 0.34 1.7 1.14 1.6 1.4 1.24 1.05 0.76 0.89 0.83 0.71 0.53 0.35 0.27 0.25
Weighted Average Shares Outstanding 414100000 415700000 425300000 424100000 423300000 473700000 486700000 421300000 269300000 276100000 288600000 291200000 293600000 282400000 280800000 279900000 276000000 274600000 274400000 274400000 274100000 267100000 266657000 268400000 281806000 280731000 158571429 161875000 157801418 157774000 157428571 156842105 122857143 120000000 119295775 111636364 91428571 91640000 67037037
Diluted Weighted Average Shares Outstanding 414100000 417400000 428000000 424100000 423900000 473700000 488000000 421300000 271500000 278900000 291800000 293600000 296200000 305400000 294400000 279900000 286100000 275500000 274900000 274700000 274300000 268000000 267048000 268500000 281978000 291883000 158571429 161875000 158928571 157774000 157428571 156842105 125617978 121445783 119295775 115849057 91428571 91640000 72400000

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.