Fresenius Medical Care AG & Co KGaA
XETRA:FME
Income Statement
Earnings Waterfall
Fresenius Medical Care AG & Co KGaA
Revenue
|
19.5B
EUR
|
Cost of Revenue
|
-14.5B
EUR
|
Gross Profit
|
4.9B
EUR
|
Operating Expenses
|
-3.6B
EUR
|
Operating Income
|
1.3B
EUR
|
Other Expenses
|
-779.3m
EUR
|
Net Income
|
499m
EUR
|
Income Statement
Fresenius Medical Care AG & Co KGaA
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
11 215
N/A
|
11 192
0%
|
11 219
+0%
|
11 552
+3%
|
12 145
+5%
|
13 108
+8%
|
14 158
+8%
|
14 901
+5%
|
15 455
+4%
|
15 760
+2%
|
15 891
+1%
|
16 203
+2%
|
16 570
+2%
|
17 202
+4%
|
17 647
+3%
|
17 771
+1%
|
17 784
+0%
|
17 211
-3%
|
16 954
-1%
|
16 676
-2%
|
16 547
-1%
|
16 704
+1%
|
16 835
+1%
|
17 196
+2%
|
17 477
+2%
|
17 832
+2%
|
18 044
+1%
|
18 039
0%
|
17 859
-1%
|
17 581
-2%
|
17 344
-1%
|
17 372
+0%
|
17 619
+1%
|
17 957
+2%
|
18 393
+2%
|
19 048
+4%
|
19 398
+2%
|
19 554
+1%
|
19 622
+0%
|
19 463
-1%
|
19 454
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 434)
|
(7 461)
|
(7 498)
|
(7 737)
|
(8 155)
|
(8 813)
|
(9 520)
|
(9 955)
|
(10 278)
|
(10 432)
|
(10 482)
|
(10 716)
|
(10 954)
|
(11 289)
|
(11 593)
|
(11 707)
|
(11 765)
|
(11 582)
|
(11 515)
|
(11 394)
|
(11 392)
|
(11 487)
|
(11 591)
|
(11 874)
|
(12 081)
|
(12 311)
|
(12 440)
|
(12 422)
|
(12 322)
|
(12 253)
|
(12 146)
|
(12 265)
|
(12 846)
|
(12 828)
|
(13 203)
|
(13 766)
|
(14 504)
|
(14 353)
|
(14 570)
|
(14 540)
|
(14 529)
|
|
Gross Profit |
3 781
N/A
|
3 731
-1%
|
3 722
0%
|
3 815
+3%
|
3 990
+5%
|
4 295
+8%
|
4 638
+8%
|
4 946
+7%
|
5 177
+5%
|
5 328
+3%
|
5 409
+2%
|
5 487
+1%
|
5 616
+2%
|
5 913
+5%
|
6 055
+2%
|
6 064
+0%
|
6 018
-1%
|
5 629
-6%
|
5 439
-3%
|
5 282
-3%
|
5 155
-2%
|
5 217
+1%
|
5 244
+1%
|
5 323
+1%
|
5 396
+1%
|
5 521
+2%
|
5 604
+2%
|
5 617
+0%
|
5 537
-1%
|
5 328
-4%
|
5 199
-2%
|
5 107
-2%
|
4 773
-7%
|
5 128
+7%
|
5 191
+1%
|
5 282
+2%
|
4 894
-7%
|
5 201
+6%
|
5 052
-3%
|
4 923
-3%
|
4 925
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 124)
|
(2 142)
|
(2 140)
|
(2 205)
|
(2 322)
|
(2 478)
|
(2 728)
|
(2 927)
|
(3 077)
|
(3 195)
|
(3 212)
|
(3 258)
|
(3 265)
|
(3 406)
|
(3 547)
|
(3 546)
|
(3 480)
|
(3 492)
|
(3 336)
|
(3 275)
|
(2 843)
|
(3 037)
|
(3 128)
|
(3 133)
|
(3 107)
|
(3 307)
|
(3 237)
|
(3 217)
|
(3 297)
|
(3 207)
|
(3 327)
|
(3 359)
|
(2 994)
|
(3 478)
|
(3 620)
|
(3 888)
|
(3 607)
|
(3 915)
|
(3 767)
|
(3 623)
|
(3 647)
|
|
Selling, General & Administrative |
(2 028)
|
(2 047)
|
(2 046)
|
(2 113)
|
(2 222)
|
(2 380)
|
(2 621)
|
(2 812)
|
(2 949)
|
(3 061)
|
(3 075)
|
(3 113)
|
(3 119)
|
(3 276)
|
(3 416)
|
(3 426)
|
(3 350)
|
(3 387)
|
(3 203)
|
(3 144)
|
(2 710)
|
(2 902)
|
(2 989)
|
(2 971)
|
(2 939)
|
(3 168)
|
(3 077)
|
(3 059)
|
(3 103)
|
(3 009)
|
(3 128)
|
(3 152)
|
(2 773)
|
(3 256)
|
(3 395)
|
(3 654)
|
(3 170)
|
(3 696)
|
(3 501)
|
(3 305)
|
(3 196)
|
|
Research & Development |
(95)
|
(94)
|
(92)
|
(90)
|
(92)
|
(98)
|
(106)
|
(115)
|
(126)
|
(133)
|
(136)
|
(143)
|
(146)
|
(144)
|
(145)
|
(133)
|
(130)
|
(130)
|
(133)
|
(131)
|
(133)
|
(135)
|
(138)
|
(160)
|
(165)
|
(163)
|
(172)
|
(168)
|
(189)
|
(140)
|
(142)
|
(149)
|
(221)
|
(215)
|
(217)
|
(225)
|
(229)
|
(224)
|
(226)
|
(220)
|
(232)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(8)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
0
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
17
|
15
|
0
|
(53)
|
(53)
|
(53)
|
6
|
0
|
0
|
0
|
(198)
|
15
|
(29)
|
(89)
|
(218)
|
|
Operating Income |
1 656
N/A
|
1 589
-4%
|
1 582
0%
|
1 611
+2%
|
1 667
+4%
|
1 817
+9%
|
1 909
+5%
|
2 019
+6%
|
2 100
+4%
|
2 133
+2%
|
2 197
+3%
|
2 230
+1%
|
2 351
+5%
|
2 507
+7%
|
2 508
+0%
|
2 518
+0%
|
2 538
+1%
|
2 138
-16%
|
2 103
-2%
|
2 007
-5%
|
2 311
+15%
|
2 180
-6%
|
2 116
-3%
|
2 189
+3%
|
2 289
+5%
|
2 214
-3%
|
2 367
+7%
|
2 400
+1%
|
2 241
-7%
|
2 122
-5%
|
1 871
-12%
|
1 747
-7%
|
1 779
+2%
|
1 651
-7%
|
1 570
-5%
|
1 394
-11%
|
1 287
-8%
|
1 286
0%
|
1 285
0%
|
1 300
+1%
|
1 278
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(288)
|
(274)
|
(266)
|
(264)
|
(291)
|
(315)
|
(334)
|
(343)
|
(324)
|
(318)
|
(311)
|
(293)
|
(308)
|
(304)
|
(297)
|
(306)
|
(334)
|
(282)
|
(278)
|
(263)
|
(236)
|
(255)
|
(279)
|
(305)
|
(356)
|
(352)
|
(348)
|
(327)
|
(253)
|
(238)
|
(197)
|
(181)
|
(198)
|
(199)
|
(204)
|
(216)
|
(263)
|
(235)
|
(231)
|
(257)
|
(250)
|
|
Non-Reccuring Items |
7
|
6
|
1
|
(1)
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(206)
|
0
|
859
|
869
|
661
|
822
|
0
|
(7)
|
(93)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
147
|
195
|
68
|
72
|
(76)
|
5
|
|
Pre-Tax Income |
1 375
N/A
|
1 321
-4%
|
1 317
0%
|
1 346
+2%
|
1 384
+3%
|
1 502
+9%
|
1 576
+5%
|
1 676
+6%
|
1 776
+6%
|
1 815
+2%
|
1 886
+4%
|
1 937
+3%
|
2 045
+6%
|
2 203
+8%
|
2 210
+0%
|
2 212
+0%
|
1 998
-10%
|
1 856
-7%
|
2 684
+45%
|
2 612
-3%
|
2 737
+5%
|
2 747
+0%
|
1 837
-33%
|
1 877
+2%
|
1 840
-2%
|
1 862
+1%
|
2 019
+8%
|
2 073
+3%
|
1 936
-7%
|
1 884
-3%
|
1 675
-11%
|
1 567
-6%
|
1 572
+0%
|
1 452
-8%
|
1 366
-6%
|
1 325
-3%
|
1 219
-8%
|
1 119
-8%
|
1 126
+1%
|
967
-14%
|
1 033
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(455)
|
(431)
|
(450)
|
(459)
|
(441)
|
(489)
|
(485)
|
(516)
|
(565)
|
(567)
|
(591)
|
(590)
|
(625)
|
(681)
|
(682)
|
(682)
|
(443)
|
(349)
|
(459)
|
(410)
|
(511)
|
(523)
|
(354)
|
(351)
|
(402)
|
(401)
|
(446)
|
(471)
|
(501)
|
(494)
|
(432)
|
(413)
|
(353)
|
(326)
|
(313)
|
(321)
|
(325)
|
(303)
|
(321)
|
(297)
|
(301)
|
|
Income from Continuing Operations |
921
|
890
|
867
|
887
|
943
|
1 013
|
1 091
|
1 160
|
1 211
|
1 248
|
1 295
|
1 347
|
1 420
|
1 522
|
1 528
|
1 530
|
1 555
|
1 507
|
2 225
|
2 202
|
2 226
|
2 224
|
1 483
|
1 526
|
1 439
|
1 461
|
1 573
|
1 602
|
1 436
|
1 390
|
1 243
|
1 154
|
1 219
|
1 127
|
1 053
|
1 004
|
894
|
816
|
805
|
669
|
732
|
|
Income to Minority Interest |
(110)
|
(114)
|
(122)
|
(140)
|
(161)
|
(180)
|
(208)
|
(239)
|
(256)
|
(269)
|
(275)
|
(265)
|
(276)
|
(283)
|
(284)
|
(281)
|
(275)
|
(257)
|
(249)
|
(251)
|
(244)
|
(250)
|
(249)
|
(244)
|
(239)
|
(250)
|
(265)
|
(272)
|
(271)
|
(259)
|
(244)
|
(236)
|
(250)
|
(249)
|
(247)
|
(241)
|
(221)
|
(214)
|
(210)
|
(220)
|
(233)
|
|
Net Income (Common) |
811
N/A
|
776
-4%
|
745
-4%
|
747
+0%
|
781
+5%
|
833
+7%
|
884
+6%
|
921
+4%
|
955
+4%
|
979
+3%
|
1 021
+4%
|
1 082
+6%
|
1 144
+6%
|
1 239
+8%
|
1 244
+0%
|
1 249
+0%
|
1 280
+2%
|
1 250
-2%
|
1 976
+58%
|
1 951
-1%
|
1 982
+2%
|
1 974
0%
|
1 234
-37%
|
1 282
+4%
|
1 200
-6%
|
1 212
+1%
|
1 309
+8%
|
1 330
+2%
|
1 164
-12%
|
1 131
-3%
|
998
-12%
|
918
-8%
|
969
+6%
|
878
-9%
|
806
-8%
|
763
-5%
|
673
-12%
|
602
-11%
|
596
-1%
|
450
-24%
|
499
+11%
|
|
EPS (Diluted) |
2.68
N/A
|
2.56
-4%
|
2.47
-4%
|
2.48
+0%
|
2.58
+4%
|
2.75
+7%
|
2.88
+5%
|
3.02
+5%
|
3.13
+4%
|
3.21
+3%
|
3.34
+4%
|
3.54
+6%
|
3.73
+5%
|
4.05
+9%
|
4.02
-1%
|
4.08
+1%
|
4.16
+2%
|
4.06
-2%
|
6.44
+59%
|
6.36
-1%
|
6.45
+1%
|
6.43
0%
|
4.06
-37%
|
4.25
+5%
|
3.96
-7%
|
4.06
+3%
|
4.47
+10%
|
4.54
+2%
|
3.96
-13%
|
3.86
-3%
|
3.41
-12%
|
3.13
-8%
|
3.31
+6%
|
3
-9%
|
2.75
-8%
|
2.6
-5%
|
2.3
-12%
|
2.05
-11%
|
2.03
-1%
|
1.53
-25%
|
1.7
+11%
|