Getinge AB (publ)
GETI-B.ST
183.95
SEK+0.95
(+0.52%)Day's range
181.1
184.2
52 wk Range
164.35
240.2
GETI-B.ST Income Statement
| Period Ending | Dec 31, 2002 | Dec 31, 2003 | Dec 31, 2004 | Dec 31, 2005 | Dec 31, 2006 | Dec 31, 2007 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 8,640,100,000 | 9,160,200,000 | 10,888,800,000 | 11,880,400,000 | 13,001,000,000 | 16,445,000,000 | 19,272,000,000 | 22,816,000,000 | 22,172,000,000 | 21,854,000,000 | 24,248,000,000 | 25,287,000,000 | 26,669,000,000 | 30,235,000,000 | 29,756,000,000 | 22,495,000,000 | 24,172,000,000 | 26,559,000,000 | 29,819,000,000 | 27,049,000,000 | 28,291,000,000 | 31,827,000,000 | 34,759,000,000 | |
| Cost of Revenue | 4,825,000,000 | 5,045,100,000 | 5,829,900,000 | 6,422,000,000 | 6,906,000,000 | 8,506,000,000 | 9,939,000,000 | 11,564,000,000 | 10,801,000,000 | 10,452,000,000 | 11,544,000,000 | 12,163,000,000 | 13,559,000,000 | 16,072,000,000 | 15,916,000,000 | 11,893,000,000 | 13,119,000,000 | 14,104,000,000 | 15,097,000,000 | 13,469,000,000 | 14,882,000,000 | 17,332,000,000 | 18,606,000,000 | |
| Gross Profit | 3,815,100,000 | 4,115,100,000 | 5,058,900,000 | 5,458,400,000 | 6,095,000,000 | 7,939,000,000 | 9,333,000,000 | 11,252,000,000 | 11,371,000,000 | 11,402,000,000 | 12,704,000,000 | 13,124,000,000 | 13,110,000,000 | 14,163,000,000 | 13,840,000,000 | 10,602,000,000 | 11,053,000,000 | 12,455,000,000 | 14,722,000,000 | 13,580,000,000 | 13,409,000,000 | 14,495,000,000 | 16,153,000,000 | |
| Gross Profit Margin | 0.442 | 0.449 | 0.465 | 0.459 | 0.469 | 0.483 | 0.484 | 0.493 | 0.513 | 0.522 | 0.524 | 0.519 | 0.492 | 0.468 | 0.465 | 0.471 | 0.457 | 0.469 | 0.494 | 0.502 | 0.474 | 0.455 | 0.465 | |
| R&D Expenses | 248,200,000 | 209,500,000 | 266,500,000 | 246,100,000 | 267,000,000 | 316,000,000 | 497,000,000 | 539,000,000 | 441,000,000 | 540,000,000 | 598,000,000 | 619,000,000 | 597,000,000 | 598,000,000 | 671,000,000 | 594,000,000 | 691,000,000 | 762,000,000 | 1,033,000,000 | 851,000,000 | 1,185,000,000 | 985,000,000 | 1,431,000,000 | |
| General & Administrative Expenses | 774,300,000 | 808,600,000 | -1,111,200,000 | -1,194,100,000 | -1,269,000,000 | -1,379,000,000 | 1,822,000,000 | 2,333,000,000 | 2,355,000,000 | 2,198,000,000 | 2,405,000,000 | 2,599,000,000 | 2,824,000,000 | 3,300,000,000 | 3,359,000,000 | 2,650,000,000 | 3,090,000,000 | 3,443,000,000 | 3,498,000,000 | 3,337,000,000 | 3,516,000,000 | 4,315,000,000 | 4,240,000,000 | |
| Selling & Marketing Expenses | 1,731,500,000 | 1,851,800,000 | 1,936,400,000 | 2,135,100,000 | 2,405,000,000 | 2,892,000,000 | 3,894,000,000 | 4,957,000,000 | 4,741,000,000 | 4,584,000,000 | 5,452,000,000 | 5,642,000,000 | 5,772,000,000 | 6,605,000,000 | 6,250,000,000 | 4,980,000,000 | 5,202,000,000 | 5,411,000,000 | 5,285,000,000 | 4,590,000,000 | 4,870,000,000 | 5,366,000,000 | 5,354,000,000 | |
| SG&A Expenses | 2,505,800,000 | 2,660,400,000 | 825,200,000 | 941,000,000 | 1,136,000,000 | 1,513,000,000 | 5,716,000,000 | 7,290,000,000 | 7,096,000,000 | 6,782,000,000 | 7,857,000,000 | 8,241,000,000 | 8,596,000,000 | 9,905,000,000 | 9,609,000,000 | 7,630,000,000 | 8,292,000,000 | 8,854,000,000 | 8,783,000,000 | 7,927,000,000 | 8,386,000,000 | 9,681,000,000 | 10,633,000,000 | |
| Other Expenses | 2,110,600,000 | 2,501,700,000 | 2,229,600,000 | -3,200,000 | -11,000,000 | -6,000,000 | -751,000,000 | 60,000,000 | -35,000,000 | -20,000,000 | 15,000,000 | 102,000,000 | 71,000,000 | 241,000,000 | -61,000,000 | 122,000,000 | 2,354,000,000 | 143,000,000 | -55,000,000 | 536,000,000 | -44,000,000 | 93,000,000 | 1,235,000,000 | |
| Total Operating Expenses | 4,864,600,000 | 5,371,600,000 | 3,321,300,000 | 3,665,200,000 | 4,147,000,000 | 5,418,000,000 | -6,711,000,000 | 7,889,000,000 | 7,502,000,000 | 7,302,000,000 | 8,470,000,000 | 8,962,000,000 | 9,264,000,000 | 10,744,000,000 | 10,219,000,000 | 8,346,000,000 | 11,337,000,000 | 9,759,000,000 | 9,761,000,000 | 9,314,000,000 | 9,527,000,000 | 10,759,000,000 | 13,299,000,000 | |
| Total Costs & Expenses | 9,689,600,000 | 10,416,700,000 | 9,151,200,000 | 10,087,200,000 | 11,053,000,000 | 13,924,000,000 | 3,228,000,000 | 19,453,000,000 | 18,303,000,000 | 17,754,000,000 | 20,014,000,000 | 21,125,000,000 | 22,823,000,000 | 26,816,000,000 | 26,135,000,000 | 20,239,000,000 | 24,456,000,000 | 23,863,000,000 | 24,858,000,000 | 22,783,000,000 | 24,409,000,000 | 28,091,000,000 | 31,905,000,000 | |
| Interest Income | 197,400,000 | 180,300,000 | 19,100,000 | 23,400,000 | 16,000,000 | 40,000,000 | 45,000,000 | 249,000,000 | 18,000,000 | 18,000,000 | 17,000,000 | 19,000,000 | 17,000,000 | 23,000,000 | 17,000,000 | 11,000,000 | 20,000,000 | 7,000,000 | 5,000,000 | 10,000,000 | 54,000,000 | 123,000,000 | 44,000,000 | |
| Interest Expense | 23,500,000 | 19,200,000 | 204,000,000 | 212,300,000 | 211,000,000 | 528,000,000 | 796,000,000 | 685,000,000 | 591,000,000 | 498,000,000 | 542,000,000 | 580,000,000 | 649,000,000 | 719,000,000 | 617,000,000 | 512,000,000 | 418,000,000 | 415,000,000 | 251,000,000 | 152,000,000 | 205,000,000 | 493,000,000 | 606,000,000 | |
| Depreciation & Amortization | 388,100,000 | 430,800,000 | 284,000,000 | 328,700,000 | 334,000,000 | 683,000,000 | 13,388,000,000 | 585,000,000 | 198,000,000 | 194,000,000 | 200,000,000 | 399,000,000 | 1,190,000,000 | 677,000,000 | 1,738,000,000 | 1,911,000,000 | 1,691,000,000 | 2,153,000,000 | 1,684,000,000 | 1,814,000,000 | 2,027,000,000 | 2,093,000,000 | 2,421,000,000 | |
| EBITDA | -464,000,000 | -645,400,000 | 2,033,700,000 | 2,142,400,000 | 2,273,000,000 | 3,243,000,000 | 16,265,000,000 | 3,655,000,000 | 3,887,000,000 | 4,118,000,000 | 4,206,000,000 | 4,147,000,000 | 3,836,000,000 | 3,406,000,000 | 3,262,000,000 | 3,416,000,000 | 1,602,000,000 | 4,534,000,000 | 6,463,000,000 | 6,195,000,000 | 5,727,000,000 | 5,929,000,000 | 5,309,000,000 | |
| EBITDA Margin | -0.054 | -0.07 | 0.187 | 0.18 | 0.175 | 0.197 | 0.844 | 0.16 | 0.175 | 0.188 | 0.173 | 0.164 | 0.144 | 0.113 | 0.11 | 0.152 | 0.066 | 0.171 | 0.217 | 0.229 | 0.202 | 0.186 | 0.153 | |
| Operating Income | -1,049,500,000 | -1,256,500,000 | 1,742,400,000 | 1,802,800,000 | 1,936,000,000 | 2,282,000,000 | 2,877,000,000 | 3,070,000,000 | 3,689,000,000 | 3,924,000,000 | 4,006,000,000 | 3,748,000,000 | 2,646,000,000 | 2,729,000,000 | 2,287,000,000 | 1,493,000,000 | -284,000,000 | 2,372,000,000 | 4,784,000,000 | 4,371,000,000 | 3,626,000,000 | 3,736,000,000 | 2,854,000,000 | |
| Operating Income Margin | -0.121 | -0.137 | 0.16 | 0.152 | 0.149 | 0.139 | 0.149 | 0.135 | 0.166 | 0.18 | 0.165 | 0.148 | 0.099 | 0.09 | 0.077 | 0.066 | -0.012 | 0.089 | 0.16 | 0.162 | 0.128 | 0.117 | 0.082 | |
| Total Other Income/Expenses (Net) | 173,900,000 | 161,100,000 | -196,700,000 | -201,400,000 | -208,000,000 | -534,000,000 | -751,000,000 | -729,000,000 | -573,000,000 | -480,000,000 | -847,000,000 | -595,000,000 | -659,000,000 | -732,000,000 | -527,000,000 | -560,000,000 | -340,000,000 | -463,000,000 | -299,000,000 | -183,000,000 | -154,000,000 | -393,000,000 | -572,000,000 | |
| Income Before Tax | -875,600,000 | -1,095,400,000 | 1,545,700,000 | 1,601,400,000 | 1,728,000,000 | 1,775,000,000 | 2,126,000,000 | 2,634,000,000 | 3,116,000,000 | 3,444,000,000 | 3,436,000,000 | 3,153,000,000 | 1,987,000,000 | 1,997,000,000 | 1,650,000,000 | 933,000,000 | -624,000,000 | 1,909,000,000 | 4,485,000,000 | 4,188,000,000 | 3,472,000,000 | 3,343,000,000 | 2,282,000,000 | |
| Pre-Tax Income Margin | -0.101 | -0.12 | 0.142 | 0.135 | 0.133 | 0.108 | 0.11 | 0.115 | 0.141 | 0.158 | 0.142 | 0.125 | 0.075 | 0.066 | 0.055 | 0.041 | -0.026 | 0.072 | 0.15 | 0.155 | 0.123 | 0.105 | 0.066 | |
| Income Tax Expense | 253,900,000 | 317,700,000 | 396,900,000 | 451,700,000 | 469,000,000 | 514,000,000 | 603,000,000 | -720,000,000 | 836,000,000 | 907,000,000 | 905,000,000 | 858,000,000 | 539,000,000 | 540,000,000 | 437,000,000 | -184,000,000 | 315,000,000 | 653,000,000 | 1,213,000,000 | 1,187,000,000 | 956,000,000 | 915,000,000 | 628,000,000 | |
| Net Income | 621,700,000 | 777,700,000 | 1,147,800,000 | 1,138,400,000 | 1,254,000,000 | 1,260,000,000 | 1,523,000,000 | 1,914,000,000 | 2,277,000,000 | 2,529,000,000 | 2,521,000,000 | 2,285,000,000 | 1,433,000,000 | 1,390,000,000 | 1,188,000,000 | 1,376,000,000 | -967,000,000 | 1,222,000,000 | 3,239,000,000 | 2,970,000,000 | 2,491,000,000 | 2,412,000,000 | 1,638,000,000 | |
| Net Income Margin | 0.072 | 0.085 | 0.105 | 0.096 | 0.096 | 0.077 | 0.079 | 0.084 | 0.103 | 0.116 | 0.104 | 0.09 | 0.054 | 0.046 | 0.04 | 0.061 | -0.04 | 0.046 | 0.109 | 0.11 | 0.088 | 0.076 | 0.047 | |
| Earnings Per Share (EPS) | 2.81 | 3.51 | 5.19 | 5.14 | 5.66 | 5.51 | 6.82 | 7.56 | 9 | 10 | 9.98 | 9.04 | 5.67 | 5.5 | 4.91 | 5.49 | -3.55 | 4.49 | 11.89 | 10.9 | 9.15 | 8.86 | 6.01 | |
| Diluted Earnings Per Share (EPS) | 2.81 | 3.51 | 5.19 | 5.14 | 5.66 | 5.51 | 6.82 | 7.56 | 9 | 10 | 9.98 | 9.04 | 5.67 | 5.5 | 4.91 | 5.49 | -3.55 | 4.49 | 11.89 | 10.9 | 9.15 | 8.86 | 6.01 | |
| Weighted Average Shares Outstanding | 221,475,989 | 221,475,989 | 221,475,989 | 221,475,989 | 221,475,989 | 223,624,474 | 223,624,474 | 252,777,528 | 252,777,528 | 252,777,928 | 252,777,928 | 252,777,528 | 252,777,528 | 241,779,788 | 241,779,782 | 250,720,409 | 272,369,573 | 272,369,573 | 272,369,573 | 272,369,573 | 272,369,573 | 272,369,573 | 272,370,000 | |
| Weighted Average Shares Outstanding (Diluted) | 221,475,989 | 221,475,989 | 221,475,989 | 221,475,989 | 221,475,989 | 223,624,474 | 223,624,474 | 252,777,528 | 252,777,528 | 252,777,928 | 252,777,928 | 252,777,528 | 252,777,528 | 252,777,928 | 241,779,782 | 250,720,409 | 272,369,573 | 272,369,573 | 272,369,573 | 272,369,573 | 272,369,573 | 272,369,573 | 272,370,000 |