NorthWestern Corp
NASDAQ:NWE

Watchlist Manager
NorthWestern Corp Logo
NorthWestern Corp
NASDAQ:NWE
Watchlist
Price: 52.19 USD -0.78%
Market Cap: 3.2B USD
Have any thoughts about
NorthWestern Corp?
Write Note

Income Statement

Earnings Waterfall
NorthWestern Corp

Revenue
1.5B USD
Cost of Revenue
-437.3m USD
Gross Profit
1.1B USD
Operating Expenses
-726.8m USD
Operating Income
332.3m USD
Other Expenses
-105.6m USD
Net Income
226.7m USD

Income Statement
NorthWestern Corp

Rotate your device to view
Income Statement
Currency: USD
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 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
1 211
N/A
1 205
-1%
1 181
-2%
1 181
+0%
1 202
+2%
1 214
+1%
1 201
-1%
1 223
+2%
1 252
+2%
1 257
+0%
1 292
+3%
1 283
-1%
1 292
+1%
1 306
+1%
1 280
-2%
1 258
-2%
1 228
-2%
1 192
-3%
1 235
+4%
1 244
+1%
1 239
0%
1 258
+2%
1 209
-4%
1 208
0%
1 213
+0%
1 199
-1%
1 264
+5%
1 293
+2%
1 338
+4%
1 372
+3%
1 366
0%
1 391
+2%
1 400
+1%
1 478
+6%
1 538
+4%
1 505
-2%
1 491
-1%
1 422
-5%
1 443
+1%
1 472
+2%
1 496
+2%
Gross Profit
Cost of Revenue
(511)
(483)
(428)
(395)
(374)
(373)
(376)
(378)
(401)
(401)
(405)
(408)
(409)
(410)
(387)
(335)
(310)
(273)
(293)
(316)
(308)
(318)
(294)
(299)
(303)
(306)
(359)
(366)
(397)
(426)
(416)
(443)
(453)
(492)
(522)
(495)
(475)
(420)
(429)
(438)
(437)
Gross Profit
700
N/A
722
+3%
754
+4%
787
+4%
829
+5%
841
+2%
825
-2%
845
+2%
851
+1%
856
+1%
887
+4%
875
-1%
883
+1%
895
+1%
893
0%
923
+3%
918
-1%
919
+0%
942
+3%
928
-2%
931
+0%
940
+1%
915
-3%
909
-1%
911
+0%
893
-2%
905
+1%
927
+2%
941
+2%
947
+1%
950
+0%
948
0%
947
0%
986
+4%
1 016
+3%
1 010
-1%
1 016
+1%
1 002
-1%
1 013
+1%
1 034
+2%
1 059
+2%
Operating Income
Operating Expenses
(523)
(544)
(563)
(560)
(585)
(576)
(581)
(599)
(597)
(601)
(606)
(612)
(611)
(624)
(625)
(632)
(643)
(653)
(664)
(669)
(674)
(663)
(660)
(658)
(656)
(656)
(663)
(671)
(679)
(671)
(676)
(681)
(687)
(723)
(736)
(737)
(736)
(701)
(707)
(714)
(727)
Selling, General & Administrative
(291)
(306)
(315)
(302)
(313)
(298)
(296)
(307)
(296)
(294)
(292)
(292)
(292)
(295)
(291)
(292)
(298)
(307)
(314)
(321)
(324)
(318)
(316)
(307)
(303)
(297)
(299)
(304)
(312)
(102)
(261)
(211)
(158)
(114)
(117)
(120)
(121)
(117)
(123)
(124)
(130)
Depreciation & Amortization
(119)
(124)
(129)
(135)
(140)
(145)
(149)
(153)
(157)
(159)
(161)
(163)
(164)
(166)
(169)
(171)
(173)
(175)
(176)
(174)
(173)
(173)
(173)
(177)
(178)
(180)
(181)
(183)
(186)
(188)
(189)
(191)
(192)
(195)
(199)
(204)
(207)
(210)
(214)
(219)
(223)
Operations Maintenance
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
(208)
(53)
(106)
(161)
(221)
(225)
(226)
(225)
(221)
(219)
(221)
(224)
Other Operating Expenses
(112)
(115)
(119)
(123)
(131)
(133)
(136)
(139)
(144)
(148)
(153)
(157)
(155)
(163)
(166)
(169)
(172)
(171)
(173)
(175)
(176)
(172)
(172)
(174)
(176)
(180)
(183)
(183)
(181)
(173)
(173)
(173)
(175)
(193)
(195)
(188)
(183)
(153)
(151)
(150)
(150)
Operating Income
178
N/A
178
+0%
191
+7%
227
+19%
244
+8%
266
+9%
244
-8%
246
+1%
254
+3%
255
+0%
281
+10%
263
-6%
271
+3%
272
+0%
269
-1%
291
+9%
275
-6%
266
-3%
279
+5%
258
-7%
257
-1%
277
+8%
255
-8%
251
-2%
254
+1%
236
-7%
242
+2%
256
+6%
262
+2%
276
+5%
274
-1%
267
-2%
260
-3%
263
+1%
280
+6%
273
-2%
280
+3%
300
+7%
306
+2%
320
+4%
332
+4%
Pre-Tax Income
Interest Income Expense
(77)
(78)
(81)
(85)
(88)
(92)
(94)
(97)
(96)
(95)
(94)
(91)
(93)
(92)
(92)
(92)
(91)
(92)
(93)
(93)
(95)
(95)
(96)
(96)
(96)
(97)
(96)
(95)
(95)
(94)
(94)
(94)
(96)
(100)
(104)
(109)
(112)
(115)
(118)
(121)
(126)
Non-Reccuring Items
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
0
0
0
0
(3)
0
0
Total Other Income
6
10
9
7
11
8
10
10
6
(4)
(8)
(9)
(11)
(3)
(3)
(2)
2
4
6
6
3
0
(3)
(3)
(2)
5
12
15
20
8
7
7
6
19
19
21
21
16
18
20
25
Pre-Tax Income
106
N/A
110
+4%
118
+7%
149
+26%
167
+12%
181
+9%
160
-12%
160
0%
164
+3%
157
-5%
179
+14%
163
-9%
167
+3%
176
+5%
173
-2%
198
+14%
186
-6%
178
-4%
192
+8%
171
-11%
165
-3%
182
+10%
157
-14%
152
-3%
157
+3%
144
-8%
158
+10%
176
+11%
187
+6%
190
+2%
187
-2%
180
-4%
169
-6%
182
+8%
195
+7%
185
-5%
189
+2%
202
+7%
204
+1%
219
+7%
232
+6%
Net Income
Tax Provision
4
10
8
1
(24)
(30)
(21)
(15)
1
8
2
4
(9)
(13)
(1)
2
9
(1)
(8)
11
7
20
23
2
5
11
9
7
2
(3)
(5)
(5)
(2)
1
(5)
(6)
(8)
(4)
(8)
(10)
(5)
Income from Continuing Operations
110
121
127
150
143
151
140
144
165
164
181
167
159
163
172
200
195
177
184
182
173
202
180
154
162
155
168
183
189
187
183
175
168
183
190
179
181
197
197
209
227
Net Income (Common)
110
N/A
121
+10%
127
+5%
150
+18%
143
-4%
151
+5%
140
-8%
144
+3%
165
+14%
164
-1%
181
+10%
167
-8%
159
-5%
163
+2%
165
+1%
187
+13%
178
-4%
197
+10%
211
+7%
215
+2%
209
-3%
202
-3%
180
-11%
154
-15%
162
+5%
155
-4%
168
+8%
183
+9%
189
+3%
187
-1%
183
-2%
175
-4%
168
-4%
183
+9%
186
+2%
176
-6%
178
+1%
194
+9%
197
+1%
209
+6%
227
+8%
EPS (Diluted)
2.79
N/A
3.01
+8%
2.69
-11%
3.16
+17%
3.04
-4%
3.2
+5%
2.88
-10%
2.95
+2%
3.39
+15%
3.39
N/A
3.74
+10%
3.45
-8%
3.28
-5%
3.34
+2%
3.32
-1%
3.73
+12%
3.53
-5%
3.92
+11%
4.16
+6%
4.23
+2%
4.1
-3%
3.98
-3%
3.55
-11%
3.03
-15%
3.18
+5%
3.06
-4%
3.29
+8%
3.6
+9%
3.63
+1%
3.6
-1%
3.33
-8%
3.18
-5%
2.96
-7%
3.25
+10%
3.11
-4%
2.93
-6%
2.93
N/A
3.21
+10%
3.2
0%
3.42
+7%
3.7
+8%

See Also

Discover More