CompuGroup Medical Statements
CO
CompuGroup Medical Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
277.23
100
181.99
65.6
95.244
34.4
—
0
2.527
0.9
68.51
24.7
26.734
9.6
-6.383
-2.3
-0.618
-0.2
19.733
7.1
5.92
2.1
13.929
5
0.269
51.714
284.62
100
184.3
64.8
100.33
35.2
—
0
0.29
0.1
66.124
23.2
34.202
12
-7.437
-2.6
-0.49
-0.2
26.275
9.2
7.882
2.8
18.52
6.5
0.35
52.911
306.92
100
220.14
71.7
86.781
28.3
—
0
6.038
2
88.325
28.8
-1.544
-0.5
-13.649
-4.4
-2.972
-1
-18.729
-6.1
-3.244
-1.06
-15.904
-5.2
-0.304
52.235
285.72
100
184.01
64.4
101.71
35.6
—
0
1.696
0.6
70.104
24.5
31.602
11.1
-7.235
-2.5
0.429
0.2
24.796
8.7
8.022
2.8
15.948
5.6
0.305
52.239
304.18
100
189.24
62.2
114.94
37.8
—
0
0.458
0.2
63.42
20.8
51.521
16.9
-5.309
-1.7
-0.491
-0.2
45.721
15
14.629
4.8
31.491
10.4
0.602
52.298
290.84
100
179.63
61.8
111.21
38.2
—
0
3.246
1.1
78.83
27.1
32.383
11.1
-11.48
-3.9
-0.019
-0.007
20.884
7.2
6.393
2.2
14.38
4.9
0.28
51.357
327.66
100
202.93
61.9
124.73
38.1
—
0
3.952
1.2
88.974
27.2
35.753
10.9
-34.725
-10.6
23.223
7.1
19.001
5.8
4.698
1.4
13.799
4.2
0.263
52.448
285.39
100
179.23
62.8
106.16
37.2
—
0
0.683
0.2
75.059
26.3
31.098
10.9
25.978
9.1
-13.714
-4.8
43.362
15.2
13.902
4.9
29.337
10.3
0.562
52.235
265.05
100
174.02
65.7
91.025
34.3
—
0
0.056
0.02
73.211
27.6
17.814
6.7
1.552
0.6
-1.173
-0.4
18.193
6.9
6.079
2.3
12.066
4.6
0.231
52.234
251.65
100
162.1
64.4
89.548
35.6
—
0
0.27
0.1
70.183
27.9
19.365
7.7
8.093
3.2
-1.198
-0.5
26.26
10.4
8.018
3.2
18.209
7.2
0.35
52.026
279.21
100
181.78
65.1
97.435
34.9
—
0
4.121
1.5
80.519
28.8
16.916
6.1
2.411
0.9
-2.263
-0.8
17.064
6.1
4.599
1.6
12.435
4.5
0.248
50.188
276.34
100
164.79
59.6
111.56
40.4
—
0
1.521
0.6
69.553
25.2
42.003
15.2
-1.743
-0.6
-0.431
-0.2
39.829
14.4
11.444
4.1
28.396
10.3
0.511
55.606
240.83
100
157.23
65.3
83.594
34.7
—
0
0.865
0.4
57.385
23.8
26.209
10.9
-0.73
-0.3
-0.579
-0.2
24.9
10.3
7.717
3.2
17.163
7.1
0.313
54.868
228.94
100
148.06
64.7
80.881
35.3
—
0
0.871
0.4
63.332
27.7
17.549
7.7
-1.016
-0.4
-0.453
-0.2
16.08
7
5.081
2.2
10.975
4.8
0.2
54.875
242.91
100
147.81
60.8
95.101
39.2
—
0
1.938
0.8
70.377
29
24.724
10.2
-3.667
-1.5
-1.997
-0.8
19.06
7.8
9.596
4
9.403
3.9
0.147
63.852
231.32
100
129.19
55.8
102.14
44.2
—
0
1.236
0.5
54.158
23.4
47.982
20.7
2.131
0.9
-0.783
-0.3
49.33
21.3
14.465
6.3
34.776
15
0.691
50.362
179.88
100
110.61
61.5
69.271
38.5
—
0
0.196
0.1
43.536
24.2
25.735
14.3
-2.282
-1.3
-0.226
-0.1
23.227
12.9
6.969
3.9
16.322
9.1
0.32
51.006
183.14
100
113.75
62.1
69.388
37.9
—
0
0.921
0.5
46.06
25.1
23.328
12.7
-4.283
-2.3
-0.236
-0.1
18.809
10.3
5.976
3.3
12.692
6.9
0.26
48.815
206.08
100
124.17
60.3
81.916
39.7
—
0
1.628
0.8
48.522
23.5
33.394
16.2
0.623
0.3
-3.044
-1.5
30.973
15
17.577
8.5
13.386
6.5
0.287
46.642
177.92
100
99.608
56
78.31
44
—
0
1.179
0.7
49.794
28
28.516
16
-0.915
-0.5
-0.369
-0.2
27.232
15.3
9.135
5.1
18.061
10.2
0.37
48.814
186.59
100
121.7
65.2
64.893
34.8
—
0
0.697
0.4
42.335
22.7
22.558
12.1
-1.953
-1.05
-0.3
-0.2
20.305
10.9
6.121
3.3
13.973
7.5
0.29
48.183
175.21
100
108.35
61.8
66.86
38.2
—
0
—
0
35.525
20.3
31.335
17.9
-1.239
-0.7
-0.328
-0.2
29.234
16.7
8.76
5
20.399
11.6
0.41
49.754
194.78
100
107.56
55.2
87.215
44.8
—
0
—
0
44.608
22.9
42.607
21.9
0.188
0.1
-0.177
-0.09
41.53
21.3
7.396
3.8
34.158
17.5
0.715
47.746
165.8
100
101.9
61.5
63.9
38.5
—
0
—
0
38
22.9
25.8
15.6
-3.5
-2.1
0.2
0.1
21.8
13.1
4.7
2.8
17
10.3
0.34
50
190.5
100
107.2
56.3
83.3
43.7
—
0
—
0
38.7
20.3
44.6
23.4
-3
-1.6
-0.2
-0.1
41
21.5
15.7
8.2
25.2
13.2
0.5
50.5
166
100
97.6
58.8
68.3
41.1
—
0
—
0
35.7
21.5
32.6
19.6
-2.3
-1.4
-0.2
-0.1
29.8
18
10
6
19.7
11.9
0.39
49.9
163.6
96.2
67.4
—
—
40.9
26.5
-7.6
-0.7
18.2
15.2
3
0.06
50.1
137.8
87.4
50.3
—
—
29.9
20.5
-9.1
-0.7
10.7
6.3
4.1
0.08
51.8
139.5
87.5
52
—
—
29
23
-5
-0.2
17.8
6
11.7
0.24
49.7
141.5
88.8
52.7
—
—
32.7
20
-1
-0.3
18.8
6.3
12.5
0.25
49.7
153.7
95.1
58.6
—
—
34.9
23.7
3.5
-2.3
24.9
12.4
12.5
0.26
48.7
135.7
88
47.7
—
—
28.3
19.4
-3.5
-0.2
15.8
6.2
9.6
0.19
50.6
135.6
85.9
49.7
—
—
31.7
18
1.1
-0.4
18.7
6.1
12.6
0.25
50.5
135.2
85.1
50.1
—
—
29.4
20.7
-5.9
—
14.9
5
9.8
0.2
49
146.8
88
58.8
—
—
39
19.9
-1.9
-2.1
15.9
7.3
8.5
0.17
49.1
125.7
79.7
46
—
—
35.4
10.6
-5
0.3
6
1.1
5
0.1
49.9
138.1
90
48.1
—
—
28.9
19.2
-7.9
-1
11.3
7.2
4.1
0.08
49.7
132.3
83.8
48.6
—
—
30.5
18
10.8
0.1
28.9
8
20.9
0.42
49.8
140.9
92.3
48.6
—
—
33.6
15
1.6
-3.6
13
10.9
3.8
0.07
49.7
125.8
82.1
43.7
—
—
30.6
13.1
7.4
-6
14.5
3.9
10.9
0.21
51.7
126.3
82.9
43.4
—
—
30.2
13.2
-3.8
—
9.5
3.2
6.6
0.13
49.7
122.1
81
41.1
—
—
29
12
-4.4
-0.7
7
2.3
4.7
0.1
47.3
125.1
72.8
52.3
—
—
35.9
16.4
-7.1
—
9.4
3.9
5.9
0.13
50
111.4
68.6
42.8
—
—
27.4
15.4
-6.2
-0.1
9.3
3.8
5.6
0.11
49.6
109.5
71.7
37.8
—
—
28.6
9.3
-6.9
-0.4
2.4
1.2
1.3
0.03
49.6
113.5
71.6
42
—
—
26.2
15.7
-1.5
-0.8
14.2
4
10.3
0.21
49.6
118.9
71.7
47.2
—
—
34.3
12.9
2.8
-7
8.7
6.6
2.4
0.049
48.7