
Diebold Nixdorf (DBD) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
841.1M
Gross Profit
202.4M
24.06%
Operating Income
36.4M
4.33%
Net Income
-7.5M
-0.89%
EPS (Diluted)
$-0.22
Balance Sheet Metrics
Total Assets
3.6B
Total Liabilities
2.6B
Shareholders Equity
991.0M
Debt to Equity
2.66
Cash Flow Metrics
Operating Cash Flow
20.2M
Free Cash Flow
6.1M
Revenue & Profitability Trend
Diebold Nixdorf Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.8B | - | 3.5B | 3.9B | 3.9B |
Cost of Goods Sold | 2.8B | - | 2.7B | 2.9B | 2.9B |
Gross Profit | 920.0M | - | 757.3M | 1.0B | 1.0B |
Gross Margin % | 24.5% | 0.0% | 21.9% | 26.7% | 26.5% |
Operating Expenses | |||||
Research & Development | 93.6M | - | 120.7M | 126.3M | 133.4M |
Selling, General & Administrative | 643.6M | - | 741.6M | 775.6M | 858.6M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 737.2M | 0 | 862.3M | 901.9M | 992.0M |
Operating Income | 182.8M | - | -105.0M | 141.5M | 43.0M |
Operating Margin % | 4.9% | 0.0% | -3.0% | 3.6% | 1.1% |
Non-Operating Items | |||||
Interest Income | 12.3M | - | 10.0M | 6.1M | 6.8M |
Interest Expense | 155.3M | - | 199.2M | 195.3M | 266.8M |
Other Non-Operating Income | 7.5M | - | -112.3M | -3.0M | -26.6M |
Pre-tax Income | 47.3M | - | -438.6M | -50.7M | -269.5M |
Income Tax | 64.3M | - | 149.2M | 27.7M | -1.0M |
Effective Tax Rate % | 135.9% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -14.5M | - | -585.6M | -78.1M | -267.8M |
Net Margin % | -0.4% | 0.0% | -16.9% | -2.0% | -6.9% |
Key Metrics | |||||
EBITDA | 328.9M | - | 1.1M | 300.1M | 211.1M |
EPS (Basic) | $-0.44 | - | $-7.36 | $-1.01 | $-3.47 |
EPS (Diluted) | $-0.44 | - | $-7.36 | $-1.01 | $-3.47 |
Basic Shares Outstanding | 37600000 | 37566678 | 79000000 | 78300000 | 77600000 |
Diluted Shares Outstanding | 37600000 | 37566678 | 79000000 | 78300000 | 77600000 |
Income Statement Trend
Diebold Nixdorf Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 296.2M | 550.2M | 307.4M | 388.9M | 324.5M |
Short-term Investments | 16.9M | 13.4M | 24.6M | 34.3M | 37.2M |
Accounts Receivable | 588.5M | 721.8M | 612.2M | 595.2M | 646.9M |
Inventory | 528.1M | 589.8M | 588.1M | 544.2M | 498.2M |
Other Current Assets | 167.7M | 192.6M | 168.5M | 203.1M | 227.0M |
Total Current Assets | 1.7B | 2.2B | 1.8B | 1.9B | 1.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | 140.0M | 110.4M | 243.2M | 293.6M | 288.0M |
Goodwill | 2.0B | 2.1B | 1.7B | 1.8B | 2.0B |
Intangible Assets | 778.6M | 891.3M | 257.6M | 347.5M | 448.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 257.4M | 235.9M | 97.4M | 227.3M | 220.0M |
Total Non-Current Assets | 1.9B | 2.0B | 1.3B | 1.6B | 1.8B |
Total Assets | 3.5B | 4.2B | 3.1B | 3.5B | 3.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 460.2M | 529.0M | 611.6M | 706.3M | 499.9M |
Short-term Debt | 43.5M | 39.9M | 63.0M | 101.6M | 66.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 268.7M | 315.8M | 369.2M | 432.6M | 509.8M |
Total Current Liabilities | 1.3B | 1.4B | 1.6B | 1.7B | 1.6B |
Non-Current Liabilities | |||||
Long-term Debt | 1.0B | 1.3B | 2.7B | 2.3B | 2.4B |
Deferred Tax Liabilities | 176.8M | 204.9M | 96.6M | 105.5M | 103.4M |
Other Non-Current Liabilities | 34.2M | 26.8M | 31.5M | 36.5M | 59.5M |
Total Non-Current Liabilities | 1.3B | 1.7B | 2.8B | 2.6B | 2.8B |
Total Liabilities | 2.6B | 3.1B | 4.4B | 4.3B | 4.5B |
Equity | |||||
Common Stock | 400.0K | 400.0K | 119.8M | 118.3M | 116.9M |
Retained Earnings | -1.1M | 17.1M | -1.4B | -822.4M | -742.3M |
Treasury Stock | - | 0 | 585.6M | 582.1M | 576.7M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 938.2M | 1.1B | -1.4B | -837.0M | -812.5M |
Key Metrics | |||||
Total Debt | 1.0B | 1.4B | 2.7B | 2.5B | 2.5B |
Working Capital | 401.6M | 732.9M | 166.0M | 137.9M | 207.8M |
Balance Sheet Composition
Diebold Nixdorf Cash Flow Statement From 2019 to 2024
Metric | 2024 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -14.5M | -585.6M | -78.1M | -267.8M | -344.6M |
Depreciation & Amortization | 132.3M | 126.0M | 149.1M | 180.4M | 204.3M |
Stock-Based Compensation | 9.7M | 13.4M | 13.8M | 14.9M | 24.0M |
Working Capital Changes | 32.0M | -54.4M | 72.5M | -18.4M | 90.4M |
Operating Cash Flow | 130.4M | -389.1M | 162.0M | -84.9M | 72.9M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 0 | 10.5M | 1.1M | -37.0M | 29.9M |
Investment Purchases | -295.2M | -401.3M | -288.4M | -241.3M | -222.2M |
Investment Sales | 288.8M | 414.1M | 287.7M | 214.6M | 241.7M |
Investing Cash Flow | -5.1M | 29.3M | 2.1M | -37.9M | 59.2M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | 0 | 0 |
Debt Issuance | 1.2B | 507.1M | 12.1M | 1.2B | 397.8M |
Debt Repayment | -1.5B | -131.0M | -19.4M | -1.0B | -500.7M |
Financing Cash Flow | -366.5M | 349.8M | -3.6M | 16.9M | -215.5M |
Free Cash Flow | 108.8M | -441.0M | 72.0M | -26.7M | 69.8M |
Net Change in Cash | -241.2M | -10.0M | 160.5M | -105.9M | -83.4M |
Cash Flow Trend
Diebold Nixdorf Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-136.65
Forward P/E
12.17
Price to Book
2.02
Price to Sales
0.60
PEG Ratio
12.17
Profitability Ratios
Profit Margin
-0.35%
Operating Margin
8.01%
Return on Equity
-0.95%
Return on Assets
4.56%
Financial Health
Current Ratio
1.36
Debt to Equity
96.20
Per Share Data
EPS (TTM)
$-0.35
Book Value per Share
$29.77
Revenue per Share
$97.93
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
dbd | 2.2B | -136.65 | 2.02 | -0.95% | -0.35% | 96.20 |
Salesforce | 238.2B | 39.05 | 3.93 | 10.31% | 16.08% | 19.81 |
Intuit | 217.4B | 63.68 | 10.56 | 17.84% | 19.07% | 0.35 |
Pegasystems | 9.8B | 46.80 | 15.64 | 41.55% | 13.14% | 12.65 |
Altair Engineering | 9.6B | 699.06 | 11.17 | 1.81% | 2.13% | 30.23 |
Procore Technologies | 9.6B | -89.03 | 7.91 | -11.54% | -11.58% | 5.94 |
Financial data is updated regularly. All figures are in the company's reporting currency.