Fresenius SE & Co KGaA
XETRA:FRE
Income Statement
Earnings Waterfall
Fresenius SE & Co KGaA
Revenue
|
22.3B
EUR
|
Cost of Revenue
|
-17.2B
EUR
|
Gross Profit
|
5.1B
EUR
|
Operating Expenses
|
-3.9B
EUR
|
Operating Income
|
1.2B
EUR
|
Other Expenses
|
-1.8B
EUR
|
Net Income
|
-594m
EUR
|
Income Statement
Fresenius SE & 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 |
20 545
N/A
|
20 864
+2%
|
21 284
+2%
|
22 223
+4%
|
23 459
+6%
|
24 779
+6%
|
26 255
+6%
|
27 250
+4%
|
27 995
+3%
|
28 432
+2%
|
28 591
+1%
|
28 990
+1%
|
29 471
+2%
|
30 818
+5%
|
32 147
+4%
|
33 011
+3%
|
33 886
+3%
|
33 645
-1%
|
33 495
0%
|
33 390
0%
|
33 530
+0%
|
33 904
+1%
|
34 283
+1%
|
34 933
+2%
|
35 409
+1%
|
36 049
+2%
|
36 208
+0%
|
36 284
+0%
|
36 277
0%
|
36 126
0%
|
36 452
+1%
|
36 858
+1%
|
37 520
+2%
|
38 256
+2%
|
39 028
+2%
|
40 163
+3%
|
21 532
-46%
|
41 345
+92%
|
42 430
+3%
|
37 489
-12%
|
22 299
-41%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13 943)
|
(14 272)
|
(14 644)
|
(15 387)
|
(16 387)
|
(17 258)
|
(18 192)
|
(18 741)
|
(19 072)
|
(19 284)
|
(19 359)
|
(19 641)
|
(19 958)
|
(20 851)
|
(21 856)
|
(22 624)
|
(23 395)
|
(23 509)
|
(23 518)
|
(23 510)
|
(23 696)
|
(23 904)
|
(24 207)
|
(24 684)
|
(25 061)
|
(25 522)
|
(25 688)
|
(25 827)
|
(25 961)
|
(26 010)
|
(26 269)
|
(26 656)
|
(27 209)
|
(27 845)
|
(28 557)
|
(29 510)
|
(16 129)
|
(30 667)
|
(31 941)
|
(28 433)
|
(17 241)
|
|
Gross Profit |
6 602
N/A
|
6 592
0%
|
6 640
+1%
|
6 836
+3%
|
7 072
+3%
|
7 521
+6%
|
8 063
+7%
|
8 509
+6%
|
8 923
+5%
|
9 148
+3%
|
9 232
+1%
|
9 349
+1%
|
9 513
+2%
|
9 967
+5%
|
10 291
+3%
|
10 387
+1%
|
10 491
+1%
|
10 136
-3%
|
9 977
-2%
|
9 880
-1%
|
9 834
0%
|
10 000
+2%
|
10 076
+1%
|
10 249
+2%
|
10 348
+1%
|
10 527
+2%
|
10 520
0%
|
10 457
-1%
|
10 316
-1%
|
10 116
-2%
|
10 183
+1%
|
10 202
+0%
|
10 311
+1%
|
10 411
+1%
|
10 471
+1%
|
10 653
+2%
|
5 403
-49%
|
10 678
+98%
|
10 489
-2%
|
9 056
-14%
|
5 058
-44%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 653)
|
(3 686)
|
(3 681)
|
(3 769)
|
(3 953)
|
(4 183)
|
(4 569)
|
(4 819)
|
(4 982)
|
(5 127)
|
(5 098)
|
(5 145)
|
(5 185)
|
(5 408)
|
(5 593)
|
(5 646)
|
(5 928)
|
(5 727)
|
(5 651)
|
(5 627)
|
(5 385)
|
(4 670)
|
(5 566)
|
(5 654)
|
(5 721)
|
(5 914)
|
(5 912)
|
(5 858)
|
(5 955)
|
(5 850)
|
(6 008)
|
(6 125)
|
(6 132)
|
(6 368)
|
(6 593)
|
(6 896)
|
(3 566)
|
(7 498)
|
(7 391)
|
(6 486)
|
(3 862)
|
|
Selling, General & Administrative |
(3 266)
|
(3 292)
|
(3 289)
|
(3 408)
|
(3 791)
|
(3 792)
|
(4 152)
|
(4 380)
|
(4 603)
|
(4 669)
|
(4 639)
|
(4 680)
|
(4 853)
|
(4 874)
|
(5 079)
|
(5 128)
|
(5 554)
|
(5 157)
|
(5 011)
|
(4 970)
|
(4 873)
|
(4 825)
|
(4 933)
|
(4 968)
|
(5 406)
|
(5 261)
|
(5 182)
|
(5 172)
|
(5 430)
|
(5 106)
|
(5 271)
|
(5 342)
|
(5 453)
|
(5 675)
|
(5 906)
|
(6 216)
|
(3 094)
|
(6 613)
|
(6 472)
|
(5 618)
|
(3 155)
|
|
Research & Development |
(368)
|
(373)
|
(374)
|
(340)
|
(346)
|
(371)
|
(397)
|
(418)
|
(428)
|
(442)
|
(443)
|
(449)
|
(486)
|
(492)
|
(497)
|
(509)
|
(543)
|
(581)
|
(625)
|
(645)
|
(650)
|
(644)
|
(599)
|
(647)
|
(603)
|
(635)
|
(711)
|
(667)
|
(724)
|
(527)
|
(520)
|
(565)
|
(762)
|
(755)
|
(764)
|
(766)
|
(593)
|
(825)
|
(896)
|
(847)
|
(572)
|
|
Depreciation & Amortization |
(19)
|
(18)
|
(15)
|
(18)
|
(17)
|
(18)
|
(18)
|
(19)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(18)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
(24)
|
(27)
|
(21)
|
(36)
|
(50)
|
(47)
|
(36)
|
|
Other Operating Expenses |
0
|
(3)
|
(3)
|
(3)
|
201
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
170
|
(26)
|
0
|
6
|
184
|
26
|
0
|
3
|
154
|
815
|
(18)
|
(21)
|
305
|
0
|
0
|
0
|
219
|
(197)
|
(197)
|
(197)
|
105
|
84
|
101
|
113
|
142
|
(24)
|
27
|
26
|
(99)
|
|
Operating Income |
2 949
N/A
|
2 906
-1%
|
2 959
+2%
|
3 067
+4%
|
3 119
+2%
|
3 338
+7%
|
3 494
+5%
|
3 690
+6%
|
3 941
+7%
|
4 021
+2%
|
4 134
+3%
|
4 204
+2%
|
4 328
+3%
|
4 559
+5%
|
4 698
+3%
|
4 741
+1%
|
4 563
-4%
|
4 409
-3%
|
4 326
-2%
|
4 253
-2%
|
4 449
+5%
|
5 330
+20%
|
4 510
-15%
|
4 595
+2%
|
4 627
+1%
|
4 613
0%
|
4 608
0%
|
4 599
0%
|
4 361
-5%
|
4 266
-2%
|
4 175
-2%
|
4 077
-2%
|
4 179
+3%
|
4 043
-3%
|
3 878
-4%
|
3 757
-3%
|
1 837
-51%
|
3 180
+73%
|
3 098
-3%
|
2 570
-17%
|
1 196
-53%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(584)
|
(559)
|
(554)
|
(566)
|
(602)
|
(629)
|
(649)
|
(647)
|
(613)
|
(600)
|
(574)
|
(570)
|
(582)
|
(587)
|
(620)
|
(641)
|
(667)
|
(662)
|
(645)
|
(628)
|
(587)
|
(624)
|
(648)
|
(674)
|
(719)
|
(717)
|
(705)
|
(687)
|
(659)
|
(614)
|
(568)
|
(540)
|
(506)
|
(476)
|
(482)
|
(497)
|
(215)
|
(533)
|
(634)
|
(593)
|
(428)
|
|
Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(7)
|
0
|
(25)
|
(32)
|
(26)
|
0
|
0
|
0
|
26
|
0
|
859
|
859
|
802
|
0
|
(5)
|
(2)
|
4
|
28
|
38
|
31
|
24
|
0
|
(11)
|
(18)
|
(21)
|
0
|
0
|
0
|
(25)
|
0
|
(25)
|
(38)
|
(53)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
2 362
N/A
|
2 347
-1%
|
2 405
+2%
|
2 501
+4%
|
2 515
+1%
|
2 709
+8%
|
2 845
+5%
|
3 043
+7%
|
3 321
+9%
|
3 421
+3%
|
3 535
+3%
|
3 602
+2%
|
3 720
+3%
|
3 972
+7%
|
4 078
+3%
|
4 100
+1%
|
3 922
-4%
|
3 747
-4%
|
4 540
+21%
|
4 484
-1%
|
4 664
+4%
|
4 706
+1%
|
3 857
-18%
|
3 919
+2%
|
3 912
0%
|
3 924
+0%
|
3 941
+0%
|
3 943
+0%
|
3 726
-6%
|
3 652
-2%
|
3 596
-2%
|
3 519
-2%
|
3 652
+4%
|
3 567
-2%
|
3 396
-5%
|
3 260
-4%
|
1 597
-51%
|
2 647
+66%
|
2 439
-8%
|
1 939
-21%
|
715
-63%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(664)
|
(648)
|
(681)
|
(718)
|
(703)
|
(771)
|
(805)
|
(867)
|
(977)
|
(1 002)
|
(1 023)
|
(1 026)
|
(1 044)
|
(1 123)
|
(1 149)
|
(1 153)
|
(889)
|
(767)
|
(862)
|
(795)
|
(950)
|
(976)
|
(817)
|
(823)
|
(883)
|
(879)
|
(890)
|
(899)
|
(903)
|
(888)
|
(856)
|
(846)
|
(833)
|
(820)
|
(793)
|
(786)
|
(375)
|
(665)
|
(721)
|
(618)
|
(477)
|
|
Income from Continuing Operations |
1 698
|
1 699
|
1 724
|
1 783
|
1 812
|
1 938
|
2 040
|
2 176
|
2 344
|
2 419
|
2 512
|
2 576
|
2 676
|
2 849
|
2 929
|
2 947
|
3 033
|
2 980
|
3 678
|
3 689
|
3 714
|
3 730
|
3 040
|
3 096
|
3 029
|
3 045
|
3 051
|
3 044
|
2 823
|
2 764
|
2 740
|
2 673
|
2 819
|
2 747
|
2 603
|
2 474
|
1 222
|
1 982
|
1 718
|
1 321
|
238
|
|
Income to Minority Interest |
(710)
|
(688)
|
(672)
|
(693)
|
(742)
|
(797)
|
(862)
|
(924)
|
(958)
|
(989)
|
(1 024)
|
(1 056)
|
(1 116)
|
(1 190)
|
(1 198)
|
(1 202)
|
(1 219)
|
(1 183)
|
(1 679)
|
(1 667)
|
(1 687)
|
(1 690)
|
(1 181)
|
(1 212)
|
(1 146)
|
(1 156)
|
(1 222)
|
(1 232)
|
(1 116)
|
(1 081)
|
(997)
|
(944)
|
(1 001)
|
(951)
|
(895)
|
(857)
|
(68)
|
(676)
|
(442)
|
(206)
|
115
|
|
Net Income (Common) |
988
N/A
|
1 011
+2%
|
1 052
+4%
|
1 090
+4%
|
1 070
-2%
|
1 141
+7%
|
1 178
+3%
|
1 252
+6%
|
1 386
+11%
|
1 430
+3%
|
1 488
+4%
|
1 520
+2%
|
1 560
+3%
|
1 659
+6%
|
1 731
+4%
|
1 745
+1%
|
1 814
+4%
|
1 797
-1%
|
1 999
+11%
|
2 022
+1%
|
2 027
+0%
|
2 040
+1%
|
1 859
-9%
|
1 884
+1%
|
1 883
0%
|
1 889
+0%
|
1 829
-3%
|
1 812
-1%
|
1 707
-6%
|
1 683
-1%
|
1 743
+4%
|
1 729
-1%
|
1 818
+5%
|
1 796
-1%
|
1 708
-5%
|
1 616
-5%
|
1 372
-15%
|
1 305
-5%
|
1 348
+3%
|
621
-54%
|
(594)
N/A
|
|
EPS (Diluted) |
1.84
N/A
|
1.85
+1%
|
1.95
+5%
|
1.97
+1%
|
1.97
N/A
|
2.08
+6%
|
2.14
+3%
|
2.27
+6%
|
2.53
+11%
|
2.59
+2%
|
2.7
+4%
|
2.76
+2%
|
2.84
+3%
|
2.97
+5%
|
3.12
+5%
|
3.14
+1%
|
3.25
+4%
|
3.23
-1%
|
3.59
+11%
|
3.63
+1%
|
3.64
+0%
|
3.66
+1%
|
3.34
-9%
|
3.35
+0%
|
3.38
+1%
|
3.39
+0%
|
3.28
-3%
|
3.26
-1%
|
3.06
-6%
|
3.03
-1%
|
3.13
+3%
|
3.1
-1%
|
3.26
+5%
|
3.21
-2%
|
3.03
-6%
|
2.88
-5%
|
2.44
-15%
|
2.32
-5%
|
2.39
+3%
|
1.1
-54%
|
-1.05
N/A
|