A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO
1	Main
2
3			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	Q123	Q223	Q323	Q423					2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
4		Other					16	22	11	3	3	2	3	2.8499999999999996																							57	66	52	10.85
5		Pharma					1070	1180	1265	1203	1147	1223	1326	1142.85																					4287	4422	4486	4303	4718	4838.85
6		PoC Dx					129	137	135	135	128	139	127	128.25																					550	553	561	516	536	522.25
7		Molecular Dx					447	290	345	345	420	212	183	327.75																					463	484	442	1438	1427	1142.75
8		Core Lab					1182	1306	1292	1348	1184	1221	1219	1280.6																					4063	4386	4656	4475	5128	4904.6
9		Rapid Diagnostics					2256	1514	2140	2643	3554	2750	2142	2510.85																					540	2072	2054	4376	8553	10956.85
10		Pediatric Nutritionals					1066	1093	1100	1039	847	925	827	987.05																					3889	4097	4161	4127	4298	3586.05
11		Adult Nutritionals					970	1015	1008	1003	1047	1028	968	952.8499999999999																					3036	3132	3248	3520	3996	3995.85
12		Neuromodulation					184	210	190	197	179	197	192	187.14999999999998																					808	864	831	702	781	755.15
13		Heart Failure					194	227	229	239	221	241	228	227.04999999999998																					643	646	769	740	889	917.05
14		Structural Heart					377	422	392	419	411	440	420	398.04999999999995																					1083	1239	1400	1247	1610	1669.05
15		Electrophysiology					431	487	485	504	485	486	469	478.79999999999995																					1382	1561	1721	1578	1907	1918.8
16		Rhythm					519	567	571	541	524	548	533	513.9499999999999																					2103	2198	2144	1914	2198	2118.95
17		Vascular					635	697	644	678	619	653	606	644.1																					2892	2929	2850	2339	2654	2522.1
18		Diabetes					980	1056	1121	1171	1126	1192	1167	1112.45																						1933	2524	3267	4328	4597.45
19		Revenue					10456	10223	10928	11468	11895	11257	10410	10894.6																		20247	20405	20853	27390	30578	31904	34608	43075	44456.6
20		COGS					4401	4947	4423	4766	4987	4933	4629	4793.624																				9094	12409	12706	13231	15003	18537	19342.624
21		Gross Profit					6055	5276	6505	6702	6908	6324	5781	6100.976000000001																				11759	14981	17872	18673	19605	24538	25113.976
22		SG&A					2783	2726	2767	3048	2787	2757	2731	3048																				6736	9182	9744	9765	9696	11324	11323
23		R&D					654	654	672	762	697	684	782	762																				1447	2260	2300	2440	2420	2742	2925
24		Operating Expenses					3437	3380	3439	3810	3484	3441	3513	3810																				8183	11442	12044	12205	12116	14066	14248
25		Operating Income					2618	1896	3066	2892	3424	2883	2268	2290.9760000000006																				3576	3539	5828	6468	7489	10472	10865.975999999999
26		Interest Income					-63	-44	-49	-57	-39	-24	7	-57																				687	-2193	-582	-385	-397	-213	-113
27		Pretax Income					2555	1852	3017	2835	3385	2859	2275	2233.9760000000006																				4263	1346	5246	6083	7092	10259	10752.975999999999
28		Taxes					250	159	393	398	429	334	323	335.0964000000001																				350	0	539	390	497	1200	1421.0964000000001
29		Net Income					2305	1693	2624	2437	2956	2525	1952	1898.8796000000004																				3913	1346	4707	5693	6595	9059	9331.879599999998
30		EPS					#ERROR_#DIV/0!	0.9440806477965782	1.4667420160659677	1.3675645342312008	1.6657819313377762	1.4302197213988626	1.1067936833379355	1.076674153022165																				2.6385704652730952	0.7695826186392224	2.659322033898305	3.196518809657496	3.692609182530795	5.066292239141968	5.281714417265632
31		Shares						1793.279	1788.999	1782	1774.542	1765.463	1763.653	1763.653																				1483	1749	1770	1781	1786	1788.0926666666667	1766.8277500000002
32
33		Revenue Growth									0.13762433052792655	0.10114447813753302	-0.04740117130307464	-0.04999999999999993																			0.007803625228428812	0.021955403087478453	0.31348007480938	0.11639284410368744	0.04336451043233702	0.08475426278836506	0.2446544151641239	0.03207428903076037
34		Gross Margin					0.5790933435348126	0.5160911669764257	0.5952598828696926	0.5844087896756192	0.5807482135350988	0.5617837789819667	0.5553314121037464	0.56																				0.563899678703304	0.5469514421321651	0.5844724965661586	0.585287111334002	0.566487517337032	0.5696575739988392	0.5649099571267259
35
36		Net Debt											-5743
37		Cash											10671
38		AR											6408
39		Inventories											5734
40		Prepaids											2796
41		PP&E											8689
42		Goodwill											33134
43		DT											5369
44		Assets											72801
45
46		AP											4133
47		Salaries											1426
48		AL											5475
49		Dividends											820
50		Taxes											394
51		Debt											16414
52		Pension											8255
53		SE+NCI											35884
54		L+SE											72801