Fresenius Medical Statements
FM
Fresenius 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
4 766.44
100
3 599.95
75.5
1 166.49
24.5
45.585
1
771.47
16.2
770.24
16.2
396.25
8.3
-59.465
-1.2
—
0
339.46
7.1
99.013
2.1
187.03
3.9
0.637
293.41
4 724.52
100
3 550.87
75.2
1 173.65
24.8
47.801
1
775.64
16.4
948.82
18.7
224.83
6.1
-68.083
-2.7
—
0
157.83
3.3
39.511
0.8
70.959
1.5
0.242
293.41
4 987.89
100
3 638.23
72.9
1 349.65
27.1
65.985
1.3
845.16
16.9
934.02
18.7
415.64
8.3
-71.355
-1.4
—
0
343.06
6.9
86.457
1.7
187.93
3.8
0.64
293.41
4 936.24
100
3 707.24
75.1
1 229
24.9
53.041
1.1
793.79
16.1
906.99
18.4
322
6.5
-85.652
-1.7
—
0
235.51
4.8
88.45
1.8
84.351
1.7
0.287
293.41
4 825.28
100
3 628.07
75.2
1 197.21
24.8
54.756
1.1
775.24
16.1
876.5
18.2
320.71
6.6
-48.442
-1.004
—
0
276.08
5.7
81.138
1.7
140.36
2.9
0.478
293.41
4 704.22
100
3 555.08
75.6
1 149.14
24.4
53.332
1.1
782.15
16.6
823.1
17.5
326.04
6.9
-67.321
-1.4
—
0
178.37
3.8
44.512
0.9
86.362
1.8
0.294
293.41
4 996.8
100
3 649.28
73
1 347.52
27
59.237
1.2
954.3
19.1
1 016.35
20.3
331.17
6.6
-56.058
-1.1
—
0
276.62
5.5
83.037
1.7
138.8
2.8
0.473
293.42
5 096.17
100
3 737.58
73.3
1 358.59
26.7
58.452
1.1
989.61
19.4
1 051.09
20.6
307.5
6
-59.037
-1.2
—
0
395.16
7.8
112.23
2.2
230.1
4.5
0.784
293.41
4 756.68
100
3 410.63
71.7
1 346.05
28.3
53.334
1.1
969.49
20.4
1 024.91
21.5
321.14
6.8
-52.212
-1.1
—
0
268.93
5.7
62.926
1.3
147.14
3.1
0.502
293.15
4 548.37
100
3 290.27
72.3
1 258.1
27.7
47.607
1
871.24
19.2
920.91
20.2
337.18
7.4
-58.61
-1.3
—
0
278.57
6.1
66.765
1.5
157.36
3.5
0.537
293.01
4 647.02
100
3 327.86
71.6
1 319.16
28.4
65.701
1.4
823.21
17.7
890.97
19.2
428.19
9.2
-45.751
-1
—
0
382.44
8.2
78.702
1.7
228.74
4.9
0.781
293
4 441.37
100
3 174.15
71.5
1 267.22
28.5
50.571
1.1
731.23
16.5
783.59
17.6
483.63
10.9
-47.4
-1.07
—
0
436.23
9.8
104.99
2.4
273.04
6.1
0.932
292.99
4 320.17
100
3 036.18
70.3
1 283.99
29.7
50.736
1.2
830.18
19.2
882.19
20.4
401.8
9.3
-46.787
-1.08
—
0
355.01
8.2
75.294
1.7
218.58
5.1
0.746
292.91
4 210.13
100
3 003.47
71.3
1 206.66
28.7
47.343
1.1
711.51
16.9
760.16
18.1
446.5
10.6
-48.316
-1.1
—
0
398.18
9.5
93.847
2.2
248.95
5.9
0.85
292.88
4 400.15
100
3 051.43
69.3
1 348.72
30.7
—
0
879.37
20
931.79
21.2
416.92
9.5
-38.137
-0.9
—
0
377.41
8.6
138.61
3.2
177.18
4
0.605
292.85
4 413.77
100
3 054.6
69.2
1 359.17
30.8
43.677
1
706.64
16
751.56
17
607.61
13.8
-63.519
-1.4
—
0
544.09
12.3
124.34
2.8
353.5
8
1.207
292.82
4 557.35
100
3 143.49
69
1 413.85
31
49.238
1.1
711.33
15.6
761.83
16.7
652.02
14.3
-88.035
-1.9
—
0
563.98
12.4
137.07
3
350.97
7.7
1.199
292.73
4 487.8
100
3 097.24
69
1 390.56
31
44.654
1
809.92
18
855.83
19.1
534.72
11.9
-83.81
-1.9
—
0
450.91
10
100.54
2.2
282.72
6.3
0.949
297.84
4 579.96
100
3 126.31
68.3
1 453.65
31.7
30.18
0.7
831.4
18.2
862.84
18.8
590.82
12.9
-91.896
-2.006
—
0
513.85
11.2
109.3
2.4
342.51
7.5
1.144
299.27
4 419
100
3 073.01
69.5
1 345.99
30.5
47.748
1.1
724.43
16.4
773.61
17.5
572.38
13
-84.18
-1.9
—
0
490.66
11.1
99.103
2.2
332.58
7.5
1.103
301.44
4 345.03
100
3 014.11
69.4
1 330.92
30.6
40.743
0.9
802.53
18.5
843.55
19.4
487.38
11.2
-91.874
-2.1
—
0
406.9
9.4
92.265
2.1
253.78
5.8
0.836
303.46
4 132.56
100
2 867.27
69.4
1 265.29
30.6
33.522
0.8
715.16
17.3
748.77
18.1
516.52
12.5
-87.815
-2.1
—
0
428.7
10.4
100.94
2.4
270.75
6.6
0.883
306.66
4 299.69
100
2 919.28
67.9
1 380.4
32.1
38.236
0.9
729.05
17
767.37
17.8
613.03
14.3
-41.409
-1
—
0
550.76
12.8
58.536
1.4
424.77
9.9
1.371
309.8
4 057.85
100
2 790.51
68.8
1 267.35
31.2
25.654
0.6
742.68
18.3
768.42
18.9
498.93
12.3
-57.92
-1.4
—
0
450.81
11.1
102.25
2.5
284.61
7
0.929
306.5
4 213.7
100
2 909.5
69
1 304.2
31
37.6
0.9
715.2
17
752.8
17.9
551.4
13.1
-68.2
-1.6
—
0
1 316.4
31.2
261.2
6.2
994
23.6
3.23
306.4
3 975.6
100
2 772.9
69.7
1 202.7
30.3
31.8
0.8
691.9
17.4
723.8
18.2
479
12
-62.1
-1.6
—
0
416.9
10.5
87.2
2.2
278.6
7
0.91
306.5
4 428.7
2 921.4
1 507.4
35.7
994.2
1 030
477.4
-74.9
—
428.3
-40.5
393.7
1.27
310.7
4 335.7
2 911.5
1 424.2
27.6
801.2
828.9
595.3
-72.8
—
522.5
151.5
309.3
1.01
306.6
4 471
2 976
1 495
35
899.5
934.6
560.4
-72.1
—
488.3
150.5
268.7
0.87
308.8
4 548.1
2 956.5
1 591.7
32
923.1
955.2
636.4
-77.8
—
558.6
181.6
308.2
1.01
306.2
4 416.5
2 863.1
1 553.3
38.8
802
840.9
712.5
-83.7
—
642.3
198.2
362.8
1.19
306.2
4 211.6
2 796.9
1 414.7
39.1
790.9
830
584.7
-63.6
—
521.1
152
304.3
0.99
306.6
4 025.3
2 672
1 353.3
33.9
759.8
793.8
559.5
-78.8
—
480.7
149.5
263.7
0.86
306
3 916.4
2 621.8
1 294.6
34
780.1
814.6
480
-78.6
—
401.4
125.9
213.2
0.7
305.9
4 049.6
2 625
1 424.7
36.4
782.4
819.2
605.4
-71.9
—
533.5
162.7
300.9
0.99
306.1
3 900
2 563.4
1 336.5
31.4
752.8
784.6
551.9
-81.4
—
470.6
152.8
242.8
0.79
305.5
3 894.1
2 621.9
1 272.2
31.2
745.2
776.7
495.5
-86.1
—
409.4
125.1
222.1
0.73
305.8
3 611.2
2 467.4
1 143.8
27.5
668.6
696.4
447.4
-85.2
—
362.2
124.4
189.1
0.62
305
3 495.4
2 302
1 193.4
24.8
645.1
670.2
523.1
-90.1
—
434
113.9
267.2
0.88
304.2
3 156.9
2 128.7
1 028.2
22.8
562.1
585.3
442.8
-72.1
—
370.1
121.2
205.1
0.68
303.3
2 844.4
1 914.8
929.6
22.4
504
526.8
402.8
-67.4
—
335.6
129.8
171.6
0.57
302.5
2 648.1
1 809.6
838.5
21.9
510.9
533.2
305.3
-61.2
—
244.2
76.1
137.5
0.46
301.5
2 902.8
1 883.8
1 019.1
23
536
559.3
459.7
-63.3
—
396.4
132
232.5
0.77
301.8
2 823.9
1 889.3
934.6
25.1
495.1
520.6
414
-73.9
—
340.6
112.3
203.4
0.67
301.9
2 816.8
1 877.9
938.9
23.7
505.1
529.2
409.7
-75.5
—
340.1
110.4
202.9
0.66
307.6