Healthcare -
Drug Manufacturers - General - NYSE - DK
$ 90.65
1.6 %
$ 399 B
Market Cap
28.51
P/E
INCOME STATEMENT
EFFICIENCY
Earnings Waterfall
Novo Nordisk A/S
| Revenue | 290 B |
| Cost Of Revenue | 44.5 B |
| Gross Profit | 246 B |
| Operating Expenses | 118 B |
| Operating Income | 128 B |
| Other Expenses | 27.4 B |
| Net Income | 101 B |
Income Statement
Millions
| Dec-2024 | Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | Dec-2003 | Dec-2002 | Dec-2001 | Dec-2000 | Dec-1999 | Dec-1998 | Dec-1997 | Dec-1996 | Dec-1995 | Dec-1994 | Dec-1993 | Dec-1992 | Dec-1991 | Dec-1990 | Dec-1989 | Dec-1988 | Dec-1987 | Dec-1986 | Dec-1985 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||||||||||||||||||||||||||||||
| Revenue | 290 403.0 | 232 261.0 | 176 954.0 | 140 800.0 | 126 946.0 | 122 021.0 | 111 831.0 | 111 696.0 | 111 780.0 | 107 927.0 | 88 806.0 | 83 572.0 | 78 026.0 | 66 346.0 | 60 776.0 | 51 078.0 | 45 666.1 | 41 888.8 | 38 751.8 | 33 713.7 | 29 233.6 | 26 613.1 | 25 154.1 | 23 717.0 | 20 815.0 | 20 944.4 | 17 909.7 | 16 984.0 | 14 903.9 | 13 713.1 | 13 517.8 | 13 145.6 | 10 670.8 | 9 829.4 | 8 331.9 | 7 619.1 | 5 629.8 | 5 027.8 | 4 187.4 | 4 158.4 |
| GROSS PROFIT | ||||||||||||||||||||||||||||||||||||||||
| Cost Of Revenue | 44 522.0 | 35 765.0 | 28 448.0 | 23 658.0 | 20 932.0 | 20 088.0 | 17 617.0 | 17 632.0 | 17 183.0 | 16 188.0 | 14 562.0 | 14 140.0 | 13 465.0 | 12 589.0 | 11 680.0 | 10 438.0 | 10 131.4 | 9 803.5 | 9 589.1 | 9 166.0 | 8 105.5 | 7 461.8 | 6 624.7 | 5 964.8 | 4 379.6 | 5 049.4 | 4 387.0 | 4 721.7 | 4 167.4 | 3 829.5 | 3 833.4 | 6 407.7 | 2 526.6 | 4 795.3 | 4 125.2 | 3 765.0 | 2 716.6 | 2 589.8 | 3 293.8 | 2 073.4 |
| Gross Profit | 245 881.0 | 196 496.0 | 148 506.0 | 117 142.0 | 106 014.0 | 101 933.0 | 94 214.0 | 94 064.0 | 94 597.0 | 91 739.0 | 74 244.0 | 69 432.0 | 64 561.0 | 53 757.0 | 49 096.0 | 40 640.0 | 35 534.7 | 32 085.2 | 29 162.7 | 24 547.7 | 21 128.1 | 19 151.2 | 18 529.4 | 17 752.3 | 16 435.4 | 15 895.0 | 13 522.7 | 12 262.3 | 10 736.6 | 9 883.6 | 9 684.4 | 6 737.9 | 8 144.2 | 5 034.2 | 4 206.7 | 3 854.2 | 2 913.2 | 2 438.0 | 893.6 | 2 085.0 |
| OPERATING INCOME | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses | 117 542.0 | 93 922.0 | 73 697.0 | 58 498.0 | 51 888.0 | 49 450.0 | 46 966.0 | 45 097.0 | 46 165.0 | 42 295.0 | 39 752.0 | 37 939.0 | 35 087.0 | 31 877.0 | 31 519.0 | 26 048.0 | 23 124.6 | 23 125.5 | 20 042.7 | 16 472.3 | 14 098.2 | 12 753.7 | 12 555.8 | 12 155.1 | 12 192.2 | 12 279.8 | 11 456.0 | 9 928.2 | 8 756.5 | 8 011.0 | 7 844.4 | 4 793.9 | 6 985.7 | 3 630.3 | 3 154.3 | 2 804.2 | 1 977.0 | 1 790.5 | 224.7 | 1 351.8 |
| Selling, General and Administrative Expenses | 67 377.0 | 61 598.0 | 50 684.0 | 41 058.0 | 36 886.0 | 35 830.0 | 33 313.0 | 32 124.0 | 32 339.0 | 32 169.0 | 26 760.0 | 26 888.0 | 24 856.0 | 22 249.0 | 21 917.0 | 18 184.0 | 15 822.9 | 14 897.1 | 13 996.5 | 11 794.7 | 10 295.1 | 9 673.2 | 9 420.4 | 9 055.7 | 7 933.0 | 7 496.5 | 6 588.8 | 6 016.5 | 7 689.1 | 6 872.1 | 6 789.3 | 3 994.8 | 6 291.9 | 3 038.4 | 2 633.9 | 2 332.4 | 1 653.2 | 1 524.1 | 0 | 1 151.9 |
| Research and Development Expenses | 48 062.0 | 32 443.0 | 24 047.0 | 17 772.0 | 15 462.0 | 14 220.0 | 14 805.0 | 14 014.0 | 14 563.0 | 13 608.0 | 13 762.0 | 11 733.0 | 10 897.0 | 9 628.0 | 9 602.0 | 7 864.0 | 7 874.0 | 8 550.6 | 6 317.4 | 5 074.7 | 4 384.8 | 4 203.9 | 4 133.4 | 3 959.8 | 3 224.5 | 3 356.4 | 3 398.5 | 2 769.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 128 339.0 | 102 574.0 | 74 809.0 | 58 644.0 | 54 126.0 | 52 483.0 | 47 248.0 | 48 967.0 | 48 432.0 | 49 444.0 | 34 492.0 | 31 493.0 | 29 474.0 | 22 374.0 | 18 891.0 | 14 933.0 | 12 404.8 | 8 954.6 | 9 120.1 | 8 075.4 | 7 029.9 | 4 381.3 | 4 720.8 | 5 597.2 | 4 243.2 | 3 615.2 | 623.5 | 1 165.4 | 1 085.9 | 1 473.1 | 1 365.8 | 1 465.0 | 118.6 | 950.9 | 664.8 | 793.6 | 692.2 | 442.0 | 450.8 | 473.3 |
| PRE-TAX INCOME | ||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense | 1 640.0 | 739.0 | 378.0 | 2 451.0 | 390.0 | 220.0 | 85.0 | 90.0 | 65.0 | 6 046.0 | 563.0 | 55.0 | 1 788.0 | 959.0 | 2 057.0 | 1 265.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Other Income | (1 148.0) | 2 100.0 | (5 747.0) | 436.0 | (996.0) | (3 930.0) | 367.0 | (287.0) | (634.0) | (5 961.0) | (396.0) | 1 046.0 | (1 663.0) | (449.0) | (605.0) | (945.0) | 321.0 | 2 030.3 | 45.2 | 145.0 | 477.4 | 1 176.6 | 1 571.2 | 417.7 | 601.6 | 340.1 | 3 122.1 | 2 006.2 | 1 443.3 | 681.1 | 565.5 | 407.0 | 1 554.3 | 511.5 | 473.1 | 255.7 | 213.1 | 255.4 | 337.8 | 403.4 |
| Pre-Tax Income | 127 191.0 | 104 674.0 | 69 062.0 | 59 080.0 | 53 130.0 | 48 553.0 | 47 615.0 | 48 680.0 | 47 798.0 | 43 483.0 | 34 096.0 | 32 539.0 | 27 811.0 | 21 925.0 | 18 286.0 | 13 988.0 | 12 725.7 | 10 984.9 | 9 165.3 | 8 220.4 | 7 507.3 | 7 580.1 | 6 292.1 | 6 014.9 | 4 844.8 | 3 955.3 | 3 745.6 | 3 171.5 | 2 529.3 | 2 154.2 | 1 931.3 | 1 872.0 | 1 672.9 | 1 462.4 | 1 137.9 | 1 049.3 | 905.3 | 697.4 | 788.6 | 876.7 |
| NET INCOME | ||||||||||||||||||||||||||||||||||||||||
| Tax Provision | 26 203.0 | 20 991.0 | 13 537.0 | 11 323.0 | 10 992.0 | 9 602.0 | 8 987.0 | 10 550.0 | 9 873.0 | 8 623.0 | 7 615.0 | 7 355.0 | 6 379.0 | 4 828.0 | 3 883.0 | 3 220.0 | 3 059.7 | 2 454.7 | 2 712.3 | 2 364.0 | 2 458.5 | 2 530.6 | 2 201.2 | 2 163.7 | 1 756.6 | 1 545.1 | 1 336.9 | 952.4 | 726.7 | 592.4 | 499.8 | 441.7 | 400.2 | 532.2 | 377.8 | 303.3 | 267.4 | 217.0 | 267.3 | 268.9 |
| Net Income | 100 988.0 | 83 683.0 | 55 525.0 | 47 757.0 | 42 138.0 | 38 951.0 | 38 628.0 | 38 130.0 | 37 925.0 | 34 860.0 | 26 481.0 | 25 184.0 | 21 432.0 | 17 097.0 | 14 403.0 | 10 768.0 | 9 666.0 | 8 535.3 | 6 453.0 | 5 856.4 | 5 048.8 | 4 872.1 | 4 090.9 | 3 851.2 | 3 088.2 | 2 410.1 | 2 408.8 | 2 219.1 | 1 802.5 | 1 561.7 | 1 431.4 | 1 430.3 | 1 272.7 | 930.2 | 760.1 | 746.0 | 637.9 | 480.4 | 521.3 | 607.8 |
| EPS | 22.7 | 9.34 | 12.3 | 10.4 | 9.03 | 4.09 | 3.99 | 7.71 | 7.5 | 6.78 | 5.05 | 4.7 | 7.82 | 3.02 | 2.48 | 1.79 | 1.56 | 1.35 | 1 | 0.89 | 0.745 | 0.715 | 0.59 | 0.56 | 0.445 | 0.345 | 0.255 | 0.295 | 0.24 | 0.21 | 0.19 | 0.19 | 0.17 | 0.16 | 0.12 | 0.095 | 0.125 | 0.095 | 0.105 | 0.12 |