GEA Group Aktiengesellschaft (FRA:G1A)
Germany · Delayed Price · Currency is EUR 60.65
-0.25 (-0.41%)
At close: Jan 30, 2026
FRA:G1A Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 5,444 | 5,422 | 5,373 | 5,165 | 4,703 | 4,635 | |
Revenue Growth (YoY) | 2.26% | 0.91% | 4.04% | 9.82% | 1.46% | -5.01% |
Cost of Revenue | 3,397 | 3,458 | 3,538 | 3,410 | 3,136 | 3,208 |
Gross Profit | 2,047 | 1,964 | 1,835 | 1,755 | 1,566 | 1,427 |
Selling, General & Admin | 1,300 | 1,280 | 1,204 | 1,178 | 1,092 | 1,046 |
Research & Development | 121.8 | 117.09 | 113.01 | 98.28 | 95.25 | 98.27 |
Other Operating Expenses | - | - | - | - | - | 37.09 |
Operating Expenses | 1,430 | 1,402 | 1,323 | 1,272 | 1,183 | 1,219 |
Operating Income | 616.76 | 562.35 | 512.52 | 482.74 | 383.1 | 208.57 |
Interest Expense | -54.03 | -49.72 | -38.07 | -24.8 | -29.32 | -28.64 |
Interest & Investment Income | 15.42 | 17.38 | 17 | 15.6 | 9.94 | 5.25 |
Earnings From Equity Investments | 1.47 | 1.47 | 2.15 | 1.47 | 1.54 | 1.11 |
Currency Exchange Gain (Loss) | -7.35 | -7.35 | -0.54 | -7.93 | -6.38 | 0.53 |
Other Non Operating Income (Expenses) | 10.47 | 11.87 | 8.49 | 21.55 | 26.53 | 40.02 |
EBT Excluding Unusual Items | 582.73 | 536 | 501.55 | 488.63 | 385.4 | 226.84 |
Merger & Restructuring Charges | -28.5 | -28.5 | -13.8 | -40.6 | -11 | -11.37 |
Impairment of Goodwill | -0.14 | -0.14 | - | - | -3.68 | -10.11 |
Gain (Loss) on Sale of Investments | -0.15 | -0.15 | -0.08 | -2.67 | - | -1.7 |
Gain (Loss) on Sale of Assets | 9.05 | 9.05 | -2.5 | 2.31 | -12.66 | -5.72 |
Other Unusual Items | 8.44 | 8.44 | 13.44 | -0.95 | - | -0.83 |
Pretax Income | 571.43 | 524.7 | 498.61 | 446.72 | 358.05 | 197.11 |
Income Tax Expense | 156.73 | 126.56 | 94.01 | 71.67 | 58.52 | 89.11 |
Earnings From Continuing Operations | 414.7 | 398.15 | 404.6 | 375.04 | 299.53 | 108 |
Earnings From Discontinued Operations | -8.86 | -13.12 | -11.83 | 26.39 | 5.64 | -11.18 |
Net Income to Company | 405.84 | 385.03 | 392.76 | 401.43 | 305.17 | 96.83 |
Minority Interest in Earnings | 0.02 | 0.02 | 0 | 0 | 0 | 0 |
Net Income | 405.86 | 385.04 | 392.77 | 401.43 | 305.17 | 96.83 |
Net Income to Common | 405.86 | 385.04 | 392.77 | 401.43 | 305.17 | 96.83 |
Net Income Growth | 3.07% | -1.97% | -2.16% | 31.54% | 215.17% | - |
Shares Outstanding (Basic) | 164 | 168 | 172 | 176 | 180 | 180 |
Shares Outstanding (Diluted) | 164 | 168 | 172 | 176 | 180 | 180 |
Shares Change (YoY) | -3.21% | -2.68% | -2.10% | -2.25% | -0.29% | - |
EPS (Basic) | 2.48 | 2.30 | 2.28 | 2.28 | 1.70 | 0.54 |
EPS (Diluted) | 2.48 | 2.30 | 2.28 | 2.28 | 1.70 | 0.54 |
EPS Growth | 6.49% | 0.73% | -0.06% | 34.57% | 216.07% | - |
Free Cash Flow | 368.72 | 473.01 | 305.21 | 265.53 | 552.15 | 617.63 |
Free Cash Flow Per Share | 2.25 | 2.82 | 1.77 | 1.51 | 3.07 | 3.42 |
Dividend Per Share | 1.150 | 1.150 | 1.000 | 0.950 | 0.900 | 0.850 |
Dividend Growth | 15.00% | 15.00% | 5.26% | 5.56% | 5.88% | - |
Gross Margin | 37.60% | 36.22% | 34.16% | 33.98% | 33.31% | 30.79% |
Operating Margin | 11.33% | 10.37% | 9.54% | 9.35% | 8.15% | 4.50% |
Profit Margin | 7.46% | 7.10% | 7.31% | 7.77% | 6.49% | 2.09% |
Free Cash Flow Margin | 6.77% | 8.72% | 5.68% | 5.14% | 11.74% | 13.33% |
EBITDA | 721.02 | 661.34 | 662.66 | 627.26 | 529.12 | 374.7 |
EBITDA Margin | 13.24% | 12.20% | 12.33% | 12.14% | 11.25% | 8.08% |
D&A For EBITDA | 104.26 | 98.98 | 150.14 | 144.52 | 146.02 | 166.13 |
EBIT | 616.76 | 562.35 | 512.52 | 482.74 | 383.1 | 208.57 |
EBIT Margin | 11.33% | 10.37% | 9.54% | 9.35% | 8.15% | 4.50% |
Effective Tax Rate | 27.43% | 24.12% | 18.86% | 16.04% | 16.34% | 45.21% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.