Sartorius Stedim Biotech SA
PAR:DIM
Income Statement
Earnings Waterfall
Sartorius Stedim Biotech SA
Revenue
|
2.7B
EUR
|
Cost of Revenue
|
-1.5B
EUR
|
Gross Profit
|
1.2B
EUR
|
Operating Expenses
|
-762.5m
EUR
|
Operating Income
|
404.9m
EUR
|
Other Expenses
|
-150.2m
EUR
|
Net Income
|
254.7m
EUR
|
Income Statement
Sartorius Stedim Biotech SA
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
604
N/A
|
620
+3%
|
646
+4%
|
684
+6%
|
734
+7%
|
781
+6%
|
850
+9%
|
884
+4%
|
926
+5%
|
971
+5%
|
1 009
+4%
|
1 052
+4%
|
1 075
+2%
|
1 090
+1%
|
1 073
-2%
|
1 081
+1%
|
1 093
+1%
|
1 120
+2%
|
1 171
+5%
|
1 212
+4%
|
1 274
+5%
|
1 336
+5%
|
1 393
+4%
|
1 441
+3%
|
1 520
+5%
|
1 600
+5%
|
1 743
+9%
|
1 910
+10%
|
2 143
+12%
|
2 393
+12%
|
3 991
+67%
|
2 887
-28%
|
4 446
+54%
|
4 611
+4%
|
3 381
-27%
|
3 493
+3%
|
3 356
-4%
|
3 170
-6%
|
2 959
-7%
|
2 776
-6%
|
2 716
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(302)
|
(313)
|
(326)
|
(346)
|
(373)
|
(391)
|
(421)
|
(433)
|
(454)
|
(483)
|
(503)
|
(525)
|
(536)
|
(543)
|
(533)
|
(526)
|
(529)
|
(535)
|
(556)
|
(583)
|
(614)
|
(647)
|
(677)
|
(692)
|
(726)
|
(761)
|
(820)
|
(907)
|
(1 010)
|
(1 109)
|
(1 834)
|
(1 334)
|
(2 050)
|
(2 154)
|
(1 612)
|
(1 658)
|
(1 602)
|
(1 537)
|
(1 505)
|
(1 542)
|
(1 549)
|
|
Gross Profit |
302
N/A
|
307
+2%
|
320
+4%
|
337
+5%
|
361
+7%
|
390
+8%
|
429
+10%
|
452
+5%
|
472
+4%
|
489
+4%
|
505
+3%
|
527
+4%
|
539
+2%
|
546
+1%
|
540
-1%
|
555
+3%
|
565
+2%
|
585
+4%
|
615
+5%
|
630
+2%
|
660
+5%
|
689
+4%
|
716
+4%
|
748
+5%
|
794
+6%
|
839
+6%
|
924
+10%
|
1 003
+9%
|
1 133
+13%
|
1 284
+13%
|
2 158
+68%
|
1 553
-28%
|
2 397
+54%
|
2 457
+3%
|
1 769
-28%
|
1 835
+4%
|
1 755
-4%
|
1 634
-7%
|
1 453
-11%
|
1 234
-15%
|
1 167
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(198)
|
(202)
|
(208)
|
(215)
|
(223)
|
(237)
|
(252)
|
(254)
|
(279)
|
(282)
|
(291)
|
(285)
|
(306)
|
(315)
|
(320)
|
(303)
|
(343)
|
(349)
|
(358)
|
(342)
|
(337)
|
(351)
|
(367)
|
(400)
|
(440)
|
(467)
|
(490)
|
(500)
|
(564)
|
(603)
|
(974)
|
(670)
|
(1 048)
|
(1 069)
|
(774)
|
(752)
|
(867)
|
(890)
|
(888)
|
(763)
|
(763)
|
|
Selling, General & Administrative |
(164)
|
(168)
|
(172)
|
(183)
|
(189)
|
(196)
|
(206)
|
(217)
|
(225)
|
(233)
|
(241)
|
(242)
|
(249)
|
(254)
|
(251)
|
(257)
|
(258)
|
(263)
|
(277)
|
(284)
|
(293)
|
(301)
|
(307)
|
(320)
|
(333)
|
(352)
|
(372)
|
(395)
|
(416)
|
(450)
|
(726)
|
(532)
|
(812)
|
(825)
|
(604)
|
(603)
|
(603)
|
(603)
|
(598)
|
(620)
|
(624)
|
|
Research & Development |
(38)
|
(39)
|
(39)
|
(34)
|
(34)
|
(35)
|
(36)
|
(42)
|
(40)
|
(43)
|
(44)
|
(48)
|
(49)
|
(50)
|
(53)
|
(53)
|
(57)
|
(59)
|
(60)
|
(61)
|
(61)
|
(65)
|
(68)
|
(79)
|
(81)
|
(81)
|
(84)
|
(84)
|
(89)
|
(98)
|
(155)
|
(110)
|
(171)
|
(175)
|
(125)
|
(132)
|
(135)
|
(132)
|
(131)
|
(130)
|
(129)
|
|
Other Operating Expenses |
4
|
4
|
3
|
3
|
(0)
|
(7)
|
(10)
|
4
|
(13)
|
(6)
|
(5)
|
5
|
(8)
|
(11)
|
(17)
|
7
|
(28)
|
(27)
|
(22)
|
2
|
17
|
15
|
9
|
(1)
|
(25)
|
(34)
|
(34)
|
(21)
|
(59)
|
(55)
|
(93)
|
(28)
|
(64)
|
(68)
|
(45)
|
(17)
|
(129)
|
(156)
|
(159)
|
(14)
|
(10)
|
|
Operating Income |
104
N/A
|
105
+1%
|
112
+7%
|
123
+9%
|
138
+13%
|
152
+10%
|
177
+16%
|
198
+11%
|
193
-2%
|
207
+7%
|
215
+4%
|
242
+13%
|
233
-4%
|
231
-1%
|
220
-5%
|
251
+14%
|
222
-12%
|
236
+6%
|
257
+9%
|
288
+12%
|
323
+12%
|
338
+5%
|
349
+3%
|
349
0%
|
354
+2%
|
372
+5%
|
434
+17%
|
503
+16%
|
569
+13%
|
682
+20%
|
1 184
+74%
|
883
-25%
|
1 349
+53%
|
1 388
+3%
|
994
-28%
|
1 083
+9%
|
888
-18%
|
743
-16%
|
566
-24%
|
470
-17%
|
405
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(9)
|
(9)
|
(2)
|
(27)
|
(23)
|
(18)
|
(8)
|
0
|
(4)
|
(8)
|
(1)
|
(16)
|
(13)
|
(11)
|
(10)
|
(2)
|
(3)
|
(10)
|
(0)
|
(17)
|
(13)
|
(12)
|
3
|
(11)
|
(22)
|
(22)
|
(4)
|
(27)
|
(27)
|
(70)
|
4
|
(138)
|
(102)
|
(36)
|
(53)
|
54
|
74
|
13
|
(113)
|
(75)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(15)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
2
|
0
|
(0)
|
0
|
(16)
|
0
|
(0)
|
0
|
(17)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
147
|
0
|
0
|
0
|
59
|
0
|
|
Pre-Tax Income |
96
N/A
|
96
-1%
|
103
+7%
|
105
+2%
|
112
+6%
|
130
+16%
|
159
+23%
|
170
+7%
|
193
+14%
|
202
+5%
|
207
+2%
|
213
+3%
|
217
+2%
|
218
+0%
|
208
-4%
|
221
+6%
|
220
0%
|
232
+5%
|
247
+6%
|
285
+15%
|
305
+7%
|
324
+6%
|
337
+4%
|
317
-6%
|
343
+8%
|
350
+2%
|
413
+18%
|
461
+12%
|
542
+18%
|
654
+21%
|
1 113
+70%
|
647
-42%
|
1 210
+87%
|
1 286
+6%
|
958
-25%
|
1 130
+18%
|
941
-17%
|
817
-13%
|
579
-29%
|
401
-31%
|
330
-18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(27)
|
(28)
|
(30)
|
(31)
|
(33)
|
(38)
|
(46)
|
(50)
|
(57)
|
(60)
|
(61)
|
(57)
|
(58)
|
(57)
|
(54)
|
(57)
|
(55)
|
(57)
|
(60)
|
(75)
|
(80)
|
(85)
|
(88)
|
(81)
|
(88)
|
(93)
|
(111)
|
(122)
|
(150)
|
(181)
|
(319)
|
(232)
|
(360)
|
(369)
|
(261)
|
(251)
|
(220)
|
(178)
|
(118)
|
(89)
|
(72)
|
|
Income from Continuing Operations |
69
|
67
|
72
|
74
|
78
|
92
|
113
|
119
|
136
|
143
|
146
|
156
|
159
|
160
|
154
|
164
|
165
|
175
|
186
|
210
|
225
|
239
|
249
|
236
|
255
|
258
|
302
|
339
|
392
|
473
|
795
|
414
|
851
|
917
|
697
|
880
|
721
|
639
|
461
|
312
|
258
|
|
Income to Minority Interest |
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
0
|
(1)
|
(0)
|
1
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
|
Net Income (Common) |
68
N/A
|
67
-2%
|
72
+7%
|
72
+1%
|
76
+5%
|
89
+17%
|
111
+24%
|
118
+7%
|
135
+14%
|
141
+5%
|
144
+2%
|
154
+6%
|
157
+2%
|
157
+0%
|
151
-4%
|
161
+6%
|
162
+1%
|
173
+6%
|
184
+7%
|
208
+13%
|
223
+7%
|
238
+7%
|
247
+4%
|
235
-5%
|
253
+8%
|
256
+1%
|
299
+17%
|
336
+12%
|
387
+15%
|
468
+21%
|
790
+69%
|
414
-48%
|
850
+105%
|
916
+8%
|
698
-24%
|
876
+26%
|
717
-18%
|
635
-11%
|
457
-28%
|
310
-32%
|
255
-18%
|
|
EPS (Diluted) |
0.73
N/A
|
0.72
-1%
|
0.77
+7%
|
0.79
+3%
|
0.82
+4%
|
0.96
+17%
|
1.19
+24%
|
1.28
+8%
|
1.45
+13%
|
1.53
+6%
|
1.56
+2%
|
1.67
+7%
|
1.7
+2%
|
1.7
N/A
|
1.64
-4%
|
1.75
+7%
|
1.76
+1%
|
1.87
+6%
|
2
+7%
|
2.26
+13%
|
2.43
+8%
|
2.59
+7%
|
2.68
+3%
|
2.54
-5%
|
2.73
+7%
|
2.76
+1%
|
3.23
+17%
|
3.64
+13%
|
4.19
+15%
|
5.11
+22%
|
8.57
+68%
|
4.5
-47%
|
9.23
+105%
|
9.94
+8%
|
7.57
-24%
|
9.51
+26%
|
7.81
-18%
|
6.87
-12%
|
4.96
-28%
|
3.36
-32%
|
2.63
-22%
|