Mediclin Statements
ME
Mediclin 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
187.23
100
30.631
16.4
156.59
83.6
—
0
118.7
63.4
148.74
79.4
7.852
4.2
-5.39
-2.9
—
0
2.462
1.3
0.461
0.2
1.998
1.1
0.042
47.5
191.76
100
35.57
18.5
156.19
81.5
—
0
121.91
63.6
152.1
79.3
4.092
2.1
-5.305
-2.8
—
0
-1.213
-0.6
0.223
0.1
-1.399
-0.7
-0.029
47.5
197.45
100
33.065
16.7
164.38
83.3
—
0
113.41
57.4
181.05
91.7
-16.663
-8.4
-4.004
-2.03
-1.462
-0.7
-22.13
-11.2
3.822
1.9
-26.05
-13.2
-0.548
47.5
192.81
100
33.871
17.6
158.94
82.4
—
0
111.67
57.9
140.84
73
18.101
9.4
-4.332
-2.2
-1.279
-0.7
12.49
6.5
1.971
1
10.503
5.4
0.221
47.5
195.09
100
34.085
17.5
161.01
82.5
—
0
117.94
60.5
148.07
75.9
12.939
6.6
-4.412
-2.3
—
0
8.527
4.4
-2.508
-1.3
11.037
5.7
0.232
47.5
181.39
100
36.36
20
145.03
80
—
0
117.58
64.8
146.69
80.9
-1.655
-0.9
-5.921
-3.3
—
0
-7.576
-4.2
-1.249
-0.7
-6.266
-3.5
-0.132
47.5
186.41
100
33.648
18.1
152.76
81.9
—
0
108.99
58.5
143.33
76.9
9.432
5.1
-3.991
-2.1
—
0
5.441
2.9
0.161
0.09
5.09
2.7
0.107
47.5
174.78
100
33.795
19.3
140.99
80.7
—
0
105.2
60.2
137.47
78.7
3.517
2
-1.688
-1
—
0
1.829
1
-0.28
-0.2
2.046
1.2
0.043
47.5
184.39
100
31.548
17.1
152.84
82.9
—
0
109.1
59.2
143.61
77.9
9.232
5
-1.979
-1.07
—
0
7.252
3.9
1.006
0.5
6.156
3.3
0.13
47.5
176.74
100
33.787
19.1
142.95
80.9
—
0
113.04
64
145.61
82.4
-2.661
-1.5
-2.085
-1.2
—
0
-4.745
-2.7
-0.83
-0.5
-3.852
-2.2
-0.081
47.5
180.02
100
33.25
18.5
146.77
81.5
—
0
101.41
56.3
136.59
75.9
10.182
5.7
-1.924
-1.07
—
0
8.257
4.6
1.93
1.1
6.279
3.5
0.132
47.5
177.71
100
30.084
16.9
147.62
83.1
—
0
100.76
56.7
132.82
74.7
14.798
8.3
-2.054
-1.2
—
0
12.744
7.2
1.898
1.1
10.775
6.1
0.227
47.5
169.44
100
30.313
17.9
139.13
82.1
—
0
109.11
64.4
140.69
83
-1.558
-0.9
-2.936
-1.7
—
0
-4.494
-2.7
-0.502
-0.3
-3.969
-2.3
-0.084
47.5
159.91
100
28.485
17.8
131.42
82.2
—
0
112.12
70.1
143.28
89.6
-11.859
-7.4
-2.203
-1.4
—
0
-14.062
-8.8
-2.365
-1.5
-11.623
-7.3
-0.245
47.5
164.45
100
27.159
16.5
137.29
83.5
—
0
102.92
62.6
139.15
84.6
-1.856
-1.1
-2.894
-1.8
—
0
-4.75
-2.9
-0.162
-0.1
-4.543
-2.8
-0.096
47.5
177.72
100
29.821
16.8
147.9
83.2
—
0
101.7
57.2
137.13
77.2
10.771
6.1
-2.625
-1.5
—
0
8.146
4.6
1.521
0.9
6.562
3.7
0.138
47.5
158.84
100
26.562
16.7
132.28
83.3
—
0
104.93
66.1
137.15
86.3
-4.864
-3.06
-2.353
-1.5
—
0
-7.217
-4.5
-1.319
-0.8
-5.9
-3.7
-0.124
47.5
169.98
100
29.119
17.1
140.86
82.9
—
0
112.65
66.3
144.76
85.2
-3.9
-2.3
-2.366
-1.4
—
0
-6.266
-3.7
-1.094
-0.6
-5.116
-3.01
-0.108
47.5
174.93
100
29.734
17
145.2
83
—
0
103.85
59.4
137.64
78.7
7.555
4.3
-3.299
-1.9
—
0
4.257
2.4
0.336
0.2
3.9
2.2
0.082
47.5
171.54
100
31.328
18.3
140.21
81.7
—
0
99.274
57.9
131.5
76.7
8.715
5.1
-2.516
-1.5
—
0
6.199
3.6
1.16
0.7
5.025
2.9
0.106
47.5
170
100
30.632
18
139.37
82
—
0
103.14
60.7
134.85
79.3
4.521
2.7
-2.469
-1.5
—
0
2.052
1.2
0.405
0.2
1.646
1
0.035
47.5
169.97
100
29.262
17.2
140.7
82.8
—
0
106.32
62.6
139.08
81.8
1.621
1
-2.518
-1.5
—
0
-0.897
-0.5
0.027
0.02
-0.908
-0.5
-0.019
47.5
164.06
100
34.273
20.9
129.79
79.1
—
0
98.829
60.2
132.49
80.8
-2.696
-1.6
-0.696
-0.4
—
0
-3.393
-2.07
0.521
0.3
-3.944
-2.4
-0.083
47.5
165.46
100
28.246
17.1
137.22
82.9
—
0
94.168
56.9
125.77
76
11.444
6.9
-1.159
-0.7
—
0
10.285
6.2
2.677
1.6
7.6
4.6
0.16
47.5
165.8
100
28.9
17.4
136.9
82.6
—
0
98.6
59.5
131.2
79.1
5.6
3.4
-0.8
-0.5
—
0
4.9
3
1
0.6
3.8
2.3
0.08
47.5
159.7
100
28
17.5
131.6
82.4
—
0
99.6
62.4
131
82
0.7
0.4
-0.6
-0.4
—
0
0.1
0.06
-0.1
-0.06
0.2
0.1
—
47.5
159.6
28.8
130.8
—
91.7
143.5
-12.7
-0.8
—
-13.6
-2.3
-11.4
-0.24
47.5
161.4
28.7
132.6
—
88.5
118.9
13.7
-0.6
—
13.2
1.7
11.5
0.24
47.5
155.5
27.5
128.1
—
91.6
121.9
6.1
-0.4
—
5.7
1
4.6
0.1
47.5
149.9
27.6
122.3
—
91.4
122.8
-0.5
-0.5
—
-1
-0.2
-0.8
-0.02
47.5
148.7
27.9
120.7
—
82.8
114.6
6.2
-0.9
—
5.3
1.3
4
0.08
47.5
147.7
27.2
120.6
—
80.9
111.8
8.7
-0.8
—
7.9
1.6
6.2
0.13
47.5
149.3
27.2
122.1
—
85
114.7
7.4
-0.7
—
6.7
1.2
5.4
0.11
47.5
143.8
26.4
117.4
—
86
115.7
1.7
-0.7
—
1
0.2
0.9
0.02
47.5
142.7
26.2
116.6
—
79.4
110.4
6.2
-1.3
—
4.8
0.7
4.1
0.09
46.1
141.5
25.6
115.9
—
76.4
105.1
10.9
-0.7
—
10.2
2
8.2
0.17
48.3
139.4
25.4
114
—
81.8
109
5
-0.8
—
4.2
0.7
3.5
0.07
47.5
138.4
25.9
112.5
—
82.3
110.9
1.6
-0.8
—
0.8
—
0.8
0.02
47.5
137.5
26.9
110.6
—
77.4
107.2
3.4
-1
—
2.4
2
0.5
0.01
48.5
137.7
25.6
112.1
—
75.6
103
9.1
-0.9
—
8.2
1.1
7.1
0.15
47.1
135.6
26.2
109.4
—
78
105.3
4.1
-0.9
—
3.2
0.5
2.7
0.06
47.5
134.2
28.2
106
—
79.1
107
-1
-1
—
-2
-0.3
-1.7
-0.04
47.5
127.7
27.5
100.2
—
71.1
100.2
—
-1.7
—
-1.7
-0.5
-1.2
-0.03
47.5
132.2
27.1
105.1
—
72.5
99.3
5.8
-1.2
—
4.6
0.4
4.2
0.09
46.7
135
28.2
106.8
—
76.9
104.5
2.3
-1
—
1.3
0.4
0.9
0.02
47.5
127
28.1
98.9
—
77.4
104.8
-5.9
-0.8
—
-6.8
-0.2
-6.5
-0.14
47.5
128.5
28.4
100.1
—
72.3
102
-1.9
-6.1
—
-8
-0.5
-7.5
-0.15
47.5