Haemonetics Corp
NYSE:HAE
Income Statement
Earnings Waterfall
Haemonetics Corp
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-590.8m
USD
|
Gross Profit
|
679.3m
USD
|
Operating Expenses
|
-480m
USD
|
Operating Income
|
199.3m
USD
|
Other Expenses
|
-72.8m
USD
|
Net Income
|
126.5m
USD
|
Income Statement
Haemonetics Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
947
N/A
|
939
-1%
|
944
+1%
|
935
-1%
|
925
-1%
|
910
-2%
|
899
-1%
|
891
-1%
|
893
+0%
|
909
+2%
|
905
0%
|
906
+0%
|
900
-1%
|
886
-2%
|
887
+0%
|
892
+1%
|
899
+1%
|
904
+1%
|
922
+2%
|
939
+2%
|
952
+1%
|
968
+2%
|
977
+1%
|
988
+1%
|
999
+1%
|
989
-1%
|
946
-4%
|
903
-5%
|
884
-2%
|
871
-2%
|
903
+4%
|
934
+3%
|
953
+2%
|
993
+4%
|
1 026
+3%
|
1 084
+6%
|
1 129
+4%
|
1 169
+3%
|
1 219
+4%
|
1 239
+2%
|
1 270
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(471)
|
(470)
|
(480)
|
(484)
|
(484)
|
(476)
|
(469)
|
(464)
|
(468)
|
(503)
|
(511)
|
(513)
|
(515)
|
(508)
|
(508)
|
(513)
|
(509)
|
(492)
|
(498)
|
(507)
|
(520)
|
(529)
|
(527)
|
(522)
|
(517)
|
(501)
|
(486)
|
(465)
|
(454)
|
(463)
|
(486)
|
(499)
|
(500)
|
(468)
|
(487)
|
(509)
|
(534)
|
(546)
|
(578)
|
(586)
|
(591)
|
|
Gross Profit |
476
N/A
|
468
-2%
|
463
-1%
|
451
-3%
|
442
-2%
|
434
-2%
|
431
-1%
|
428
-1%
|
425
-1%
|
406
-5%
|
395
-3%
|
393
0%
|
386
-2%
|
379
-2%
|
379
+0%
|
380
+0%
|
390
+3%
|
412
+6%
|
425
+3%
|
432
+2%
|
432
0%
|
439
+2%
|
450
+3%
|
465
+3%
|
482
+4%
|
488
+1%
|
459
-6%
|
438
-5%
|
430
-2%
|
408
-5%
|
418
+3%
|
435
+4%
|
454
+4%
|
526
+16%
|
540
+3%
|
575
+7%
|
595
+4%
|
623
+5%
|
640
+3%
|
653
+2%
|
679
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(346)
|
(420)
|
(360)
|
(362)
|
(356)
|
(331)
|
(385)
|
(375)
|
(352)
|
(362)
|
(450)
|
(443)
|
(345)
|
(339)
|
(314)
|
(309)
|
(309)
|
(312)
|
(314)
|
(323)
|
(325)
|
(320)
|
(323)
|
(312)
|
(308)
|
(314)
|
(314)
|
(320)
|
(324)
|
(334)
|
(357)
|
(375)
|
(394)
|
(425)
|
(420)
|
(434)
|
(449)
|
(455)
|
(458)
|
(469)
|
(480)
|
|
Selling, General & Administrative |
(301)
|
(366)
|
(304)
|
(299)
|
(288)
|
(259)
|
(278)
|
(287)
|
(300)
|
(317)
|
(317)
|
(314)
|
(306)
|
(302)
|
(280)
|
(276)
|
(271)
|
(273)
|
(274)
|
(281)
|
(287)
|
(285)
|
(289)
|
(279)
|
(277)
|
(284)
|
(283)
|
(290)
|
(294)
|
(269)
|
(274)
|
(277)
|
(281)
|
(332)
|
(331)
|
(349)
|
(365)
|
(373)
|
(374)
|
(385)
|
(396)
|
|
Research & Development |
(46)
|
(54)
|
(48)
|
(48)
|
(46)
|
(43)
|
(42)
|
(44)
|
(45)
|
(45)
|
(45)
|
(42)
|
(39)
|
(38)
|
(34)
|
(34)
|
(37)
|
(39)
|
(40)
|
(42)
|
(38)
|
(36)
|
(34)
|
(33)
|
(31)
|
(30)
|
(31)
|
(30)
|
(31)
|
(32)
|
(38)
|
(42)
|
(44)
|
(46)
|
(45)
|
(45)
|
(48)
|
(49)
|
(52)
|
(54)
|
(54)
|
|
Depreciation & Amortization |
0
|
0
|
(8)
|
(15)
|
(23)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
(45)
|
(57)
|
(69)
|
(47)
|
(44)
|
(40)
|
(36)
|
(33)
|
(32)
|
(31)
|
(30)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(65)
|
(45)
|
(7)
|
0
|
(88)
|
(88)
|
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
|
|
Operating Income |
130
N/A
|
48
-63%
|
103
+115%
|
89
-14%
|
85
-4%
|
103
+21%
|
46
-56%
|
53
+15%
|
73
+39%
|
44
-40%
|
(56)
N/A
|
(50)
+10%
|
40
N/A
|
39
-2%
|
65
+66%
|
70
+7%
|
81
+16%
|
100
+23%
|
111
+11%
|
109
-1%
|
107
-2%
|
118
+11%
|
127
+7%
|
154
+21%
|
175
+14%
|
174
0%
|
145
-17%
|
117
-19%
|
105
-10%
|
74
-30%
|
61
-17%
|
60
-2%
|
59
-1%
|
101
+70%
|
120
+19%
|
141
+17%
|
146
+4%
|
168
+15%
|
182
+8%
|
184
+1%
|
199
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(7)
|
(9)
|
(10)
|
(12)
|
(14)
|
(14)
|
(16)
|
(16)
|
(15)
|
(15)
|
(17)
|
(18)
|
(18)
|
(20)
|
(17)
|
(18)
|
(19)
|
(16)
|
(15)
|
(12)
|
(8)
|
(9)
|
|
Non-Reccuring Items |
(77)
|
(2)
|
(52)
|
(49)
|
(45)
|
(63)
|
0
|
0
|
(100)
|
(88)
|
0
|
0
|
(8)
|
(59)
|
(52)
|
(57)
|
(89)
|
(36)
|
(66)
|
(63)
|
(33)
|
(35)
|
(62)
|
(65)
|
(74)
|
(71)
|
(17)
|
20
|
32
|
16
|
18
|
(15)
|
(19)
|
(20)
|
(10)
|
(8)
|
(6)
|
(12)
|
(3)
|
(16)
|
(29)
|
|
Pre-Tax Income |
41
N/A
|
36
-12%
|
42
+14%
|
30
-27%
|
31
+3%
|
31
-1%
|
37
+19%
|
44
+18%
|
(35)
N/A
|
(53)
-51%
|
(65)
-22%
|
(59)
+10%
|
23
N/A
|
(28)
N/A
|
6
N/A
|
6
+2%
|
(13)
N/A
|
60
N/A
|
40
-33%
|
40
+0%
|
65
+64%
|
74
+13%
|
53
-29%
|
75
+42%
|
87
+16%
|
87
+0%
|
113
+29%
|
123
+9%
|
122
0%
|
73
-40%
|
62
-15%
|
27
-57%
|
21
-22%
|
64
+204%
|
92
+45%
|
113
+23%
|
124
+10%
|
141
+14%
|
168
+18%
|
159
-5%
|
161
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(1)
|
(2)
|
0
|
(1)
|
(14)
|
(17)
|
(18)
|
(14)
|
(2)
|
(1)
|
0
|
(7)
|
1
|
(2)
|
(1)
|
23
|
14
|
11
|
9
|
(19)
|
(19)
|
(3)
|
(7)
|
(7)
|
(11)
|
(17)
|
(17)
|
(14)
|
7
|
3
|
4
|
2
|
(20)
|
(25)
|
(27)
|
(28)
|
(26)
|
(31)
|
(31)
|
(34)
|
|
Income from Continuing Operations |
38
|
35
|
39
|
30
|
30
|
17
|
20
|
26
|
(50)
|
(56)
|
(66)
|
(59)
|
16
|
(26)
|
4
|
5
|
11
|
73
|
51
|
49
|
46
|
55
|
49
|
68
|
80
|
77
|
96
|
106
|
108
|
80
|
65
|
31
|
23
|
43
|
68
|
86
|
96
|
115
|
137
|
128
|
127
|
|
Net Income (Common) |
38
N/A
|
35
-6%
|
39
+12%
|
30
-23%
|
30
-1%
|
17
-44%
|
20
+20%
|
26
+27%
|
(50)
N/A
|
(56)
-12%
|
(66)
-18%
|
(59)
+11%
|
16
N/A
|
(26)
N/A
|
4
N/A
|
5
+7%
|
(17)
N/A
|
46
N/A
|
23
-50%
|
21
-6%
|
46
+116%
|
55
+19%
|
49
-10%
|
68
+38%
|
80
+17%
|
77
-4%
|
96
+25%
|
106
+11%
|
108
+2%
|
80
-26%
|
65
-19%
|
31
-51%
|
23
-28%
|
43
+92%
|
68
+56%
|
86
+27%
|
96
+11%
|
115
+21%
|
137
+18%
|
128
-6%
|
127
-1%
|
|
EPS (Diluted) |
0.72
N/A
|
0.67
-7%
|
0.75
+12%
|
0.57
-24%
|
0.57
N/A
|
0.32
-44%
|
0.38
+19%
|
0.49
+29%
|
-0.99
N/A
|
-1.09
-10%
|
-1.29
-18%
|
-1.13
+12%
|
0.31
N/A
|
-0.51
N/A
|
0.08
N/A
|
0.08
N/A
|
-0.32
N/A
|
0.85
N/A
|
0.43
-49%
|
0.4
-7%
|
0.86
+115%
|
1.04
+21%
|
0.96
-8%
|
1.3
+35%
|
1.53
+18%
|
1.48
-3%
|
1.85
+25%
|
2.07
+12%
|
2.11
+2%
|
1.55
-27%
|
1.25
-19%
|
0.6
-52%
|
0.43
-28%
|
0.84
+95%
|
1.31
+56%
|
1.66
+27%
|
1.85
+11%
|
2.24
+21%
|
2.66
+19%
|
2.5
-6%
|
2.47
-1%
|