A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R
1	Main
2			Q119	Q219	Q319	Q419	Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422
3		Pharma							74	36	13
4		Endoscopy							475	515	499	551	533	558	531	560
5		Urology & Pelvic							350	376	361	397	384	441	413	450
6		Neuromodulation							216	232	198	247	221	244	209	239
7		Cardiology							1127	1121	1248	1410	1342	1422	1407	1517
8		Peripheral							416	429	433	473	452	462	465	478
9		Revenue							2658	2709	2752	3078	2932	3127	3025	3244
10		COGS							818	951	855	982	900	910	900	1062
11		Gross Profit							1840	1758	1897	2096	2032	2217	2125	2182
12		SG&A							984	1027	1019	1121	1066	1153	1060	1165
13		R&D							315	286	276	298	310	320	319	335
14		OpEx							1299	1313	1295	1419	1376	1473	1379	1500
15		OpInc							541	445	602	677	656	744	746	682
16		Interest							-99	-121	-57	-86	109	-72	-128	-89
17		Pretax							442	324	545	591	765	672	618	593
18		Taxes							86	110	-2	51	78	40	59	99
19		Net Income							356	214	547	540	687	632	559	494
20		EPS							0.2487944650220141	0.1495666759854627	0.38230360637405647	0.3769633507853403	0.4785455558651435	0.44005013229355244	0.3886262513904338	0.3435804701627487
21		Shares							1430.9	1430.8	1430.8	1432.5	1435.6	1436.2	1438.4	1437.8
22
23
24		Revenue y/y											0.10308502633559069	0.15430047988187523	0.09920058139534893	0.053931124106562756
25		Gross Margin							0.6922498118886381	0.6489479512735327	0.6893168604651163	0.6809616634178037	0.6930422919508867	0.7089862488007675	0.7024793388429752	0.6726263871763255
26
27		Net Cash														-8696
28		Cash														276
29		AR														1917
30		Inventories														1752
31		Prepaids														264
32		OCA														874
33		PP&E														2246
34		Goodwill														19232
35		DTA														4059
36		OLTA														1569
37		Assets														32189
38
39		Debt														8972
40		AP														732
41		AE														2197
42		OCL														784
43		DT														265
44		OLTL														1988
45		SE														17251
46		L+SE														32189