Sartorius Statements
SR
Sartorius 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
860.7
100
472.4
54.9
388.3
45.1
45.7
5.3
225.2
26.2
282.1
32.8
106.2
12.3
-53.8
-6.3
—
0
52.4
6.1
13.9
1.6
23.9
2.8
0.347
68.904
819.6
100
423.4
51.7
396.2
48.3
44.9
5.5
223.9
27.3
273.9
33.4
122.3
14.9
-49.2
-6.003
—
0
73.1
8.9
19.7
2.4
36.7
4.5
0.536
68.416
849.8
100
518.7
61
331.1
39
48
5.6
235.7
27.7
211.1
24.8
120
14.1
-79.1
-9.3
-0.1
-0.01
40.8
4.8
20.4
2.4
8.4
1
0.123
68.306
810.7
100
450.8
55.6
359.9
44.4
39
4.8
207.5
25.6
279.9
34.5
80
9.9
-58
-7.2
—
0
22
2.7
5.9
0.7
8.6
1.1
0.13
66.154
832
100
425.1
51.1
406.9
48.9
38.1
4.6
194.8
23.4
281.5
33.8
125.4
15.1
31.3
3.8
—
0
156.7
18.8
26.2
3.1
95
11.4
1.39
68.345
903.2
100
434
48.1
469.2
51.9
45.8
5.1
210.7
23.3
290.7
32.2
178.5
19.8
-12.1
-1.3
-0.1
-0.01
166.3
18.4
43.4
4.8
93.1
10.3
1.365
68.206
1 061.8
100
493.4
46.5
568.4
53.5
55.5
5.2
213.1
20.1
296.5
27.9
271.9
25.6
14.4
1.4
—
0
252
23.7
47
4.4
152.4
14.4
2.227
68.445
1 052.6
100
496.5
47.2
556.1
52.8
38.4
3.6
214.8
20.4
269.8
25.6
286.3
27.2
9.4
0.9
—
0
281.8
26.8
73.3
7
154.2
14.6
2.25
68.533
1 035.6
100
501.9
48.5
533.7
51.5
41.1
4
202.2
19.5
251.2
24.3
282.5
27.3
21.2
2
—
0
297.2
28.7
74.9
7.2
165.8
16
2.421
68.479
1 024.8
100
486.6
47.5
538.2
52.5
42.7
4.2
199
19.4
253.8
24.8
284.4
27.8
71.9
7
—
0
350.6
34.2
73.4
7.2
205.6
20.1
3.005
68.42
922.32
100
442
47.9
480.33
52.1
39.481
4.3
209.42
22.7
231.64
25.1
248.68
27
-161.23
-17.5
—
0
69.223
7.5
45.145
4.9
23.488
2.5
0.343
68.388
897.7
100
410
45.7
487.7
54.3
34
3.8
185.8
20.7
236.8
26.4
250.9
27.9
-24.6
-2.7
—
0
214.5
23.9
70.3
7.8
106.4
11.9
1.55
68.645
838.1
100
381.7
45.5
456.4
54.5
34.2
4.1
184.1
22
219.6
26.2
236.8
28.3
-14.4
-1.7
—
0
217
25.9
66.8
8
111.1
13.3
1.62
68.58
791.1
100
373.2
47.2
417.9
52.8
—
0
166
21
206.9
26.2
211
26.7
-20.1
-2.5
0.1
0.01
185.9
23.5
60.3
7.6
90.3
11.4
1.315
68.67
655.66
100
326.36
49.8
329.29
50.2
30.525
4.7
152.96
23.3
178.77
27.3
150.53
23
-2.966
-0.5
-0.001
-0.0002
126.75
19.3
35.791
5.5
64.095
9.8
0.937
68.388
623.2
100
294.6
47.3
328.6
52.7
28
4.5
140.8
22.6
177.5
28.5
151.1
24.2
-8
-1.3
-0.1
-0.02
132.2
21.2
39.7
6.4
66.2
10.6
0.968
68.388
546.9
100
262.3
48
284.6
52
24.3
4.4
139
25.4
172
31.4
112.6
20.6
-20.7
-3.8
—
0
78.8
14.4
26.3
4.8
35.3
6.5
0.516
68.388
509.9
100
245.3
48.1
264.6
51.9
25.6
5
132.2
25.9
161.7
31.7
102.9
20.2
0.4
0.08
—
0
90.3
17.7
24.4
4.8
46.2
9.1
0.676
68.388
471.17
100
226.27
48
244.9
52
27.191
5.8
122.26
25.9
148.86
31.6
96.041
20.4
-14.59
-3.1
-0.001
-0.0002
71.489
15.2
21.892
4.6
35.392
7.5
0.521
67.96
461.2
100
224.2
48.6
237
51.4
23.1
5
119.7
26
146.3
31.7
90.7
19.7
-8
-1.7
—
0
74.8
16.2
20.2
4.4
39
8.5
0.57
68.421
459
100
222.9
48.6
236.1
51.4
22.7
4.9
118.3
25.8
143.5
31.3
92.6
20.2
-2.6
-0.6
0.1
0.02
84.5
18.4
22.8
5
44.5
9.7
0.65
68.462
435.7
100
212.6
48.8
223.1
51.2
22.6
5.2
116.6
26.8
138.5
31.8
84.6
19.4
-7.4
-1.7
—
0
72.2
16.6
19.5
4.5
37.8
8.7
0.553
68.388
412.33
100
205.23
49.8
207.1
50.2
16.401
4
108.56
26.3
85.471
20.7
121.63
29.5
-7.819
-1.9
—
0
93.495
22.7
25.417
6.2
49.942
12.1
0.73
68.388
395.3
100
188.7
47.7
206.6
52.3
20.6
5.2
107
27.1
127.4
32.2
79.2
20
-9
-2.3
-0.1
-0.03
64.9
16.4
17.5
4.4
34.1
8.6
0.5
68.4
393.5
100
192
48.8
201.5
51.2
19.5
5
107.8
27.4
127.3
32.4
74.2
18.9
-6.9
-1.8
0.1
0.03
60.6
15.4
16.3
4.1
30.7
7.8
0.45
68.4
364.9
100
176.5
48.4
188.4
51.6
21.6
5.9
100.6
27.6
125.4
34.4
63
17.3
-4.1
-1.1
0
0
51.7
14.2
14
3.8
26.6
7.3
0.38
69.1
364.1
177.9
186.1
14.6
99.1
115.9
70.3
-0.1
—
59
0.6
46.4
0.68
68.2
338
165.5
172.5
19.3
92.2
114.1
58.4
-3.3
0.1
45.6
13.3
22.2
0.33
68.1
359.4
182
177.4
18.4
97.4
114.3
63.1
-11.2
-0.1
43.2
12.5
19.4
0.28
68.1
343.1
172.3
170.8
16.5
91.4
107.6
63.2
-3.7
-0.2
53.4
15.5
26.6
0.38
69.1
335.2
175.3
159.9
14.4
89.3
96.4
63.5
-10.1
0
42.5
10.6
22.6
0.33
68.5
339.7
172.8
166.9
15.4
82.7
99
67.9
-2.4
0.8
55.6
16.7
26.9
0.39
69
323.5
167.3
156.2
15.2
80.8
92.5
63.7
-3.1
0
56.9
17.1
29.1
0.43
67.7
301.9
153.1
148.8
14.4
78.5
92.7
56.1
-0.9
0.1
49.1
14.7
24.3
0.36
68.5
284.5
151.7
132.7
9.7
78.3
81.1
51.6
-6.5
0.1
39.4
15.1
19.8
0.28
69
294.9
143.3
151.6
15
71.9
92.9
58.7
1.7
—
57.5
17.2
29.6
0.43
68.2
277.4
135.8
141.6
13.8
71.7
91.3
50.3
-0.7
0.2
47.8
14.3
27.1
0.39
68.9
258
132.1
125.9
14
69.7
81.6
44.3
-14.6
-0.1
27.8
8.4
49.8
0.73
68.2
245.7
135.1
110.6
5.4
69.5
70.2
40.3
-13.6
0
22.4
7.3
10.7
0.14
68.6
222.5
114.7
107.8
12.9
62.9
73.6
34.2
-6.3
0
25.9
7.3
15
0.22
68.1
219.9
113.5
106.4
11.9
63.4
72.9
33.5
-5.7
0.1
27.1
11.5
11.8
0.16
68.7
203.1
105.1
98
13.4
62.8
71.6
26.4
-4.4
0
20.8
6.3
11
0.15
68.2
134.4
72.2
62.2
7.3
37.1
36.8
25.4
-2.1
-2.1
19.5
6.5
13
0.18
69.7
216
111.4
104.6
14.2
64.1
75.8
28.8
-3.8
-0.1
23.3
7
12.3
0.18
68.2
226.9
113.7
113.2
13
66.1
79.5
33.7
-3.3
0.1
28.3
8
14.3
0.21
68.2
214.3
109.7
104.6
13.2
64
76
28.6
-3.3
-1
24.3
7.8
12.8
0.19
68.2