Fresenius Medical Care AG Income Statement

Income Statement Dec2009 Dec2010 Dec2011 Dec2012 Dec2013 Dec2014 Dec2015 Dec2016 Dec2017 Dec2018 Dec2019 Dec2020 Dec2021 Dec2022 Dec2023 Dec2024
Revenue & cost
Revenue 11.25B11.84B12.57B13.80B14.61B15.83B17.17B18.34B20.08B19.55B19.57B20.39B20.85B20.44B20.93B20.66B
Cost of Revenue 7.42B8.01B8.42B9.20B9.87B10.84B11.42B12.13B13.29B13.46B13.53B14.07B15.20B15.29B15.63B15.58B
Gross Profit 3.83B3.84B4.15B4.60B4.74B5.00B5.75B6.22B6.80B6.09B6.04B6.32B6.01B5.60B5.30B5.08B
Operating items
Research & Development 0.09B0.10B0.11B0.11B0.13B0.12B0.14B0.16B0.13B0.13B0.19B0.22B0.26B0.24B0.25B0.20B
Selling, General & Administrative 1.99B1.82B2.00B2.22B2.38B2.64B3.28B3.47B4.11B3.41B3.40B3.58B3.28B3.34B3.44B3.36B
Other Operating Expenses 1.08B1.05B
Operating Expenses 2.08B1.92B2.11B2.34B2.51B2.77B3.42B3.63B4.23B3.54B3.58B3.80B3.54B3.58B3.69B3.55B
Operating Income 1.76B1.92B2.07B2.22B2.26B2.25B2.36B2.67B2.67B3.59B2.54B2.63B2.19B1.59B1.47B1.49B
EBIT 1.76B1.92B2.07B2.22B2.26B2.25B2.36B2.67B2.67B3.59B2.54B2.63B2.19B1.59B1.47B1.49B
Non-operating items
Interest & Investment Income 0.02B0.03B0.06B0.04B0.04B0.08B0.12B-0.07B0.06B0.17B0.07B0.05B0.09B0.07B0.09B0.08B
Other Non Operating Income 0.00B0.01B0.00B0.02B0.02B0.03B0.04B0.04B0.03B0.96B0.03B
Non Operating Income 0.10B0.12B0.14B0.14B0.13B0.15B0.13B0.15B
Net income details
EBT 1.46B1.64B1.78B1.93B1.85B1.84B1.97B2.26B2.26B3.23B2.06B2.21B1.86B1.29B1.11B1.13B
Tax Provisions 0.49B0.58B0.60B0.61B0.59B0.58B0.63B0.69B0.50B0.60B0.45B0.57B0.42B0.34B0.32B0.34B
Profit After Tax 0.97B1.07B1.18B1.33B1.26B1.26B1.34B1.57B1.76B2.63B1.61B1.64B1.44B0.94B0.79B0.79B
Equity Income 0.00B-0.01B-0.03B-0.02B-0.03B-0.02B0.03B-0.06B0.08B0.09B0.08B0.11B0.11B0.07B0.13B0.14B
Income from Non-Controlling Interests 0.07B0.09B0.11B0.14B0.15B0.21B0.28B0.31B0.31B0.29B0.27B0.31B0.30B0.23B0.25B0.22B
Income from Continuing Operations 0.97B1.07B1.18B1.33B1.26B1.26B1.34B1.57B1.76B2.63B1.61B1.64B1.44B0.94B0.79B0.79B
Consolidated Net Income 0.97B1.07B1.18B1.33B1.26B1.26B1.34B1.57B1.76B2.63B1.61B1.64B1.44B0.94B0.79B0.79B
Income towards Parent Company 0.97B1.07B1.18B1.33B1.26B1.26B1.06B1.27B1.45B2.34B1.34B1.33B1.15B0.71B0.54B0.57B
Net Income towards Common Stockholders 0.97B1.07B1.18B1.33B1.26B1.26B1.06B1.27B1.45B2.34B1.34B1.33B1.15B0.71B0.54B0.57B
Additional items
EPS (Basic) 3.303.603.924.384.154.183.494.144.717.644.434.523.922.421.831.96
EPS (Weighted Average and Diluted) 3.484.134.707.624.434.523.922.421.831.96
Shares Outstanding (Weighted Average) 0.29B0.30B0.30B0.30B0.30B0.30B0.30B0.31B0.31B0.31B0.30B0.29B0.29B0.29B0.29B0.29B
EBITDA 1.76B1.92B2.07B2.22B2.26B2.25B2.36B2.67B2.67B3.59B2.54B2.63B2.19B1.59B1.47B1.49B
Interest Expenses 0.32B0.31B0.00B0.47B0.45B0.50B0.51B0.47B0.47B0.53B0.55B0.47B0.42B0.38B0.46B0.43B
Tax Rate 33.69%35.18%33.80%31.32%32.04%31.66%31.82%30.58%22.18%18.67%21.83%25.85%22.45%26.65%29.10%29.90%