Biomerieux SA
PAR:BIM
Income Statement
Earnings Waterfall
Biomerieux SA
Revenue
|
3.7B
EUR
|
Cost of Revenue
|
-1.6B
EUR
|
Gross Profit
|
2.1B
EUR
|
Operating Expenses
|
-1.6B
EUR
|
Operating Income
|
439m
EUR
|
Other Expenses
|
-81.4m
EUR
|
Net Income
|
357.6m
EUR
|
Income Statement
Biomerieux SA
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
994
N/A
|
1 035
+4%
|
1 037
+0%
|
1 039
+0%
|
1 063
+2%
|
1 073
+1%
|
1 111
+4%
|
1 172
+6%
|
1 223
+4%
|
1 285
+5%
|
1 357
+6%
|
1 380
+2%
|
1 427
+3%
|
1 504
+5%
|
1 570
+4%
|
1 574
+0%
|
1 588
+1%
|
1 614
+2%
|
1 698
+5%
|
1 851
+9%
|
1 965
+6%
|
2 032
+3%
|
2 103
+3%
|
2 237
+6%
|
2 288
+2%
|
2 323
+2%
|
2 421
+4%
|
2 527
+4%
|
2 675
+6%
|
2 876
+8%
|
3 118
+8%
|
3 216
+3%
|
3 376
+5%
|
3 460
+2%
|
3 589
+4%
|
3 701
+3%
|
3 675
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(473)
|
(493)
|
(495)
|
(496)
|
(497)
|
(494)
|
(518)
|
(549)
|
(564)
|
(600)
|
(635)
|
(637)
|
(666)
|
(713)
|
(756)
|
(756)
|
(763)
|
(806)
|
(859)
|
(918)
|
(975)
|
(998)
|
(1 003)
|
(1 050)
|
(1 076)
|
(1 082)
|
(1 119)
|
(1 149)
|
(1 208)
|
(1 303)
|
(1 365)
|
(1 359)
|
(1 375)
|
(1 442)
|
(1 580)
|
(1 631)
|
(1 617)
|
|
Gross Profit |
520
N/A
|
542
+4%
|
542
0%
|
542
+0%
|
566
+4%
|
579
+2%
|
593
+2%
|
623
+5%
|
660
+6%
|
685
+4%
|
722
+5%
|
743
+3%
|
761
+2%
|
791
+4%
|
814
+3%
|
818
+0%
|
825
+1%
|
809
-2%
|
840
+4%
|
933
+11%
|
989
+6%
|
1 034
+5%
|
1 101
+6%
|
1 187
+8%
|
1 212
+2%
|
1 241
+2%
|
1 302
+5%
|
1 378
+6%
|
1 467
+6%
|
1 573
+7%
|
1 754
+11%
|
1 858
+6%
|
2 001
+8%
|
2 018
+1%
|
2 009
0%
|
2 070
+3%
|
2 057
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(390)
|
(385)
|
(389)
|
(397)
|
(416)
|
(421)
|
(403)
|
(421)
|
(446)
|
(464)
|
(478)
|
(490)
|
(514)
|
(538)
|
(579)
|
(583)
|
(567)
|
(599)
|
(637)
|
(702)
|
(761)
|
(774)
|
(828)
|
(887)
|
(897)
|
(912)
|
(956)
|
(1 020)
|
(1 096)
|
(1 159)
|
(1 201)
|
(1 171)
|
(1 217)
|
(1 303)
|
(1 422)
|
(1 572)
|
(1 618)
|
|
Selling, General & Administrative |
(259)
|
(269)
|
(273)
|
(270)
|
(278)
|
(284)
|
(286)
|
(303)
|
(316)
|
(324)
|
(342)
|
(357)
|
(372)
|
(388)
|
(409)
|
(410)
|
(405)
|
(422)
|
(453)
|
(492)
|
(529)
|
(540)
|
(570)
|
(604)
|
(604)
|
(609)
|
(643)
|
(693)
|
(750)
|
(778)
|
(789)
|
(786)
|
(816)
|
(877)
|
(955)
|
(1 017)
|
(1 021)
|
|
Research & Development |
(131)
|
(133)
|
(130)
|
(130)
|
(132)
|
(132)
|
(133)
|
(132)
|
(143)
|
(151)
|
(149)
|
(148)
|
(152)
|
(159)
|
(171)
|
(180)
|
(186)
|
(197)
|
(206)
|
(222)
|
(239)
|
(249)
|
(272)
|
(295)
|
(304)
|
(312)
|
(327)
|
(350)
|
(374)
|
(398)
|
(399)
|
(377)
|
(386)
|
(412)
|
(447)
|
(466)
|
(460)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(10)
|
(16)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(24)
|
(60)
|
(70)
|
(77)
|
(135)
|
(171)
|
|
Other Operating Expenses |
0
|
17
|
13
|
3
|
(7)
|
(4)
|
16
|
13
|
13
|
11
|
13
|
15
|
10
|
9
|
2
|
7
|
25
|
30
|
38
|
29
|
26
|
33
|
32
|
31
|
30
|
27
|
31
|
40
|
46
|
35
|
5
|
15
|
45
|
56
|
56
|
46
|
33
|
|
Operating Income |
131
N/A
|
158
+21%
|
153
-3%
|
145
-5%
|
150
+3%
|
158
+5%
|
190
+21%
|
202
+6%
|
214
+6%
|
220
+3%
|
244
+11%
|
254
+4%
|
247
-3%
|
254
+3%
|
235
-7%
|
234
0%
|
258
+10%
|
210
-18%
|
203
-3%
|
231
+14%
|
228
-1%
|
260
+14%
|
273
+5%
|
300
+10%
|
315
+5%
|
329
+5%
|
346
+5%
|
358
+3%
|
371
+4%
|
414
+12%
|
553
+34%
|
687
+24%
|
784
+14%
|
716
-9%
|
587
-18%
|
498
-15%
|
439
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(4)
|
(2)
|
(13)
|
(18)
|
(17)
|
(26)
|
(26)
|
(25)
|
(23)
|
(23)
|
(23)
|
(22)
|
(27)
|
(29)
|
(24)
|
(21)
|
(29)
|
(24)
|
(12)
|
(12)
|
(4)
|
4
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(8)
|
(10)
|
0
|
0
|
(0)
|
(2)
|
(2)
|
0
|
(2)
|
(3)
|
1
|
1
|
(2)
|
(28)
|
(18)
|
9
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
(3)
|
|
Total Other Income |
(0)
|
1
|
1
|
4
|
5
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(7)
|
(8)
|
(8)
|
(7)
|
2
|
5
|
1
|
1
|
2
|
2
|
1
|
0
|
1
|
2
|
(2)
|
(2)
|
1
|
(0)
|
1
|
2
|
1
|
3
|
(2)
|
(4)
|
0
|
|
Pre-Tax Income |
130
N/A
|
158
+22%
|
153
-3%
|
149
-3%
|
155
+4%
|
155
+1%
|
183
+18%
|
192
+5%
|
203
+6%
|
219
+8%
|
242
+10%
|
249
+3%
|
238
-5%
|
242
+2%
|
224
-7%
|
223
0%
|
244
+9%
|
198
-19%
|
188
-5%
|
204
+9%
|
177
-13%
|
218
+24%
|
259
+19%
|
277
+7%
|
293
+6%
|
309
+6%
|
318
+3%
|
327
+3%
|
348
+6%
|
392
+13%
|
524
+34%
|
664
+27%
|
775
+17%
|
707
-9%
|
581
-18%
|
497
-14%
|
437
-12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(48)
|
(56)
|
(47)
|
(44)
|
(55)
|
(53)
|
(52)
|
(53)
|
(54)
|
(63)
|
(81)
|
(86)
|
(77)
|
(76)
|
(89)
|
(88)
|
(78)
|
(62)
|
(52)
|
(60)
|
(66)
|
(81)
|
(80)
|
(82)
|
(55)
|
(38)
|
(65)
|
(70)
|
(78)
|
(89)
|
(122)
|
(156)
|
(176)
|
(158)
|
(140)
|
(145)
|
(115)
|
|
Income from Continuing Operations |
82
|
102
|
107
|
105
|
100
|
102
|
131
|
138
|
148
|
156
|
160
|
163
|
161
|
165
|
134
|
135
|
165
|
136
|
136
|
144
|
111
|
137
|
180
|
195
|
238
|
271
|
252
|
257
|
270
|
303
|
403
|
508
|
599
|
548
|
441
|
353
|
323
|
|
Income to Minority Interest |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
3
|
3
|
3
|
2
|
2
|
3
|
4
|
12
|
33
|
35
|
|
Equity Earnings Affiliates |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
82
N/A
|
101
+24%
|
105
+4%
|
104
-2%
|
98
-5%
|
101
+3%
|
130
+29%
|
136
+5%
|
148
+8%
|
157
+6%
|
159
+2%
|
162
+2%
|
158
-2%
|
163
+3%
|
134
-18%
|
135
+0%
|
164
+22%
|
135
-18%
|
135
0%
|
144
+7%
|
111
-23%
|
137
+24%
|
179
+31%
|
195
+9%
|
238
+22%
|
271
+14%
|
257
-5%
|
263
+2%
|
273
+4%
|
305
+12%
|
404
+33%
|
509
+26%
|
601
+18%
|
552
-8%
|
452
-18%
|
386
-15%
|
358
-7%
|
|
EPS (Diluted) |
0.69
N/A
|
0.85
+23%
|
0.89
+5%
|
0.88
-1%
|
0.83
-6%
|
0.86
+4%
|
1.1
+28%
|
1.15
+5%
|
1.25
+9%
|
1.33
+6%
|
1.35
+2%
|
1.37
+1%
|
1.34
-2%
|
1.38
+3%
|
1.14
-17%
|
1.14
N/A
|
1.38
+21%
|
1.14
-17%
|
1.14
N/A
|
1.21
+6%
|
0.93
-23%
|
1.15
+24%
|
1.52
+32%
|
1.64
+8%
|
2.02
+23%
|
2.29
+13%
|
2.17
-5%
|
2.22
+2%
|
2.3
+4%
|
2.58
+12%
|
3.41
+32%
|
4.28
+26%
|
5.06
+18%
|
4.65
-8%
|
3.82
-18%
|
3.25
-15%
|
3.01
-7%
|