Adidas Statements
AD
Data from Adidas`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
EUR - Euro
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
29 Oct, 2024
Expected release date:
—
Adidas Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
6 438
10.6 %
100
3 137
48.7
3 301
11.6 %
51.3
—
0
2 838
44.1
2 703
3.4 %
42
598
72.8 %
9.3
4
0.06
-1
-0.02
601
97.7 %
9.3
133
2.1
443
133.2 %
6.9
2.48
178.56
5 822
6.7 %
100
2 863
49.2
2 959
5.8 %
50.8
—
0
2 637
12.1
2 613
6.2 %
44.9
346
3 %
5.9
-42
-0.7
—
0
304
24.1 %
5.2
93
1.6
190
11.8 %
3.3
1.06
179.25
5 458
13.4 %
100
2 662
48.8
2 796
30.3 %
51.2
—
0
2 479
12
2 460
-2.5 %
45.1
336
189.1 %
6.2
-91
-1.7
—
0
245
159 %
4.5
74
1.4
170
144.9 %
3.1
0.958
178.56
4 811
-19.8 %
100
2 665
55.4
2 146
-27.4 %
44.6
—
0
2 551
13.8
2 523
-0.9 %
52.4
-377
-192.2 %
-7.8
-38
-0.8
—
0
-415
-227.3 %
-8.6
-14
-0.3
-379
-246.3 %
-7.9
-2.13
177.82
5 999
12.3 %
100
3 044
50.7
2 955
8.7 %
49.3
—
0
644
10.7
2 546
0.1 %
42.4
409
132.4 %
6.8
-84
-1.4
1
0.02
326
165 %
5.4
55
0.9
259
208.3 %
4.3
1.45
178.56
5 343
1.3 %
100
2 624
49.1
2 719
15.1 %
50.9
—
0
617
11.5
2 543
10.4 %
47.6
176
193.3 %
3.3
-52
-1
-1
-0.02
123
284.4 %
2.3
27
0.5
84
315.4 %
1.6
0.476
178.56
5 274
1.3 %
100
2 911
55.2
2 363
16.1 %
44.8
—
0
601
11.4
2 303
-16.5 %
43.7
60
108.3 %
1.1
-28
-0.5
—
0
32
104.4 %
0.6
55
1
-39
92.4 %
-0.7
-0.21
178.54
5 205
-18.8 %
100
3 170
60.9
2 035
-35.3 %
39.1
—
0
768
14.8
2 759
6.9 %
53
-724
-228.4 %
-13.9
-11
-0.2
1
0.02
-734
-278.6 %
-14.1
-252
-4.8
-512
-247.6 %
-9.8
-2.86
178.4
6 408
14.5 %
100
3 262
50.9
3 146
11.8 %
49.1
—
0
691
10.8
2 582
6.6 %
40.3
564
43.9 %
8.8
-154
-2.4
1
0.02
411
37 %
6.4
345
5.4
347
18 %
5.4
1.91
181.6
5 596
5.5 %
100
2 781
49.7
2 815
6.3 %
50.3
—
0
663
11.8
2 423
9.6 %
43.3
392
-10.3 %
7
-91
-1.6
-1
-0.02
300
-27 %
5.4
-60
-1.07
294
-39 %
5.3
1.59
183.8
5 302
3.2 %
100
2 654
50.1
2 648
5.1 %
49.9
—
0
641
12.1
2 211
-9.9 %
41.7
437
562.1 %
8.2
-26
-0.5
—
0
411
834.1 %
7.8
101
1.9
482
139.8 %
9.1
2.55
188.7
5 138
-10.7 %
100
2 618
51
2 520
-12.6 %
49
—
0
716
13.9
2 454
10.9 %
47.8
66
-90.2 %
1.3
-22
-0.4
—
0
44
-93 %
0.9
-79
-1.5
201
-79.1 %
3.9
1.04
192.3
5 752
13.3 %
100
2 868
49.9
2 884
9.6 %
50.1
—
0
674
11.7
2 212
5.9 %
38.5
672
23.8 %
11.7
-43
-0.7
—
0
629
23.3 %
10.9
150
2.6
960
141.8 %
16.7
4.93
194.4
5 077
-3.6 %
100
2 446
48.2
2 631
-3.6 %
51.8
—
0
616
12.1
2 088
3.1 %
41.1
543
-22.9 %
10.7
-33
-0.6
—
0
510
-23.8 %
10
123
2.4
397
-28.9 %
7.8
2.02
195.6
5 268
2.5 %
100
2 538
48.2
2 730
8.1 %
51.8
—
0
541
10.3
2 026
-11.9 %
38.5
704
211.5 %
13.4
-35
-0.7
—
0
669
318.1 %
12.7
166
3.2
558
269.5 %
10.6
2.86
195.1
5 141
-7.6 %
100
2 615
50.9
2 526
-9.7 %
49.1
—
0
661
12.9
2 300
11.5 %
44.7
226
-69.3 %
4.4
-65
-1.3
-1
-0.02
160
-77.1 %
3.1
17
0.3
151
-72.3 %
2.9
0.77
195.2
5 561
65.9 %
100
2 763
49.7
2 798
62.7 %
50.3
—
0
538
9.7
2 063
4 %
37.1
735
379.5 %
13.2
-37
-0.7
—
0
698
339 %
12.6
163
2.9
545
284.7 %
9.8
2.79
195
3 352
-23.5 %
100
1 632
48.7
1 720
-21 %
51.3
—
0
525
15.7
1 983
-6.9 %
59.2
-263
-647.9 %
-7.8
-29
-0.9
—
0
-292
-2346.2 %
-8.7
-50
-1.5
-295
-1051.6 %
-8.8
-1.5
195.4
4 381
-25 %
100
2 203
50.3
2 178
-23.8 %
49.7
—
0
648
14.8
2 130
-18.5 %
48.6
48
-80.3 %
1.1
-35
-0.8
—
0
13
-94.3 %
0.3
-13
-0.3
31
-81.4 %
0.7
0.16
195.5
5 838
-8.9 %
100
2 980
51
2 858
-14.4 %
49
—
0
842
14.4
2 614
7 %
44.8
244
-72.8 %
4.2
-18
-0.3
1
0.02
227
-73.8 %
3.9
46
0.8
167
-74.1 %
2.9
0.85
196
6 410
16.4 %
100
3 071
47.9
3 339
13.4 %
52.1
—
0
753
11.7
2 442
6.1 %
38.1
897
39.5 %
14
-32
-0.5
—
0
865
40 %
13.5
220
3.4
646
21.7 %
10.1
3.27
197.2
5 509
-6.4 %
100
2 564
46.5
2 945
-6.5 %
53.5
—
0
744
13.5
2 302
1.1 %
41.8
643
-26.5 %
11.7
-25
-0.5
—
0
618
-27.1 %
11.2
157
2.8
531
-16 %
9.6
2.32
227.9
5 883
12.4 %
100
2 732
46.4
3 151
15.3 %
53.6
—
0
703
11.9
2 276
-12.6 %
38.7
875
578.3 %
14.9
-27
-0.5
—
0
848
532.8 %
14.4
217
3.7
632
485.2 %
10.7
3.17
198.8
5 233
-10.9 %
100
2 501
47.8
2 732
-10.2 %
52.2
—
0
—
0
2 603
21.5 %
49.7
129
-85.7 %
2.5
5
0.1
—
0
134
-85.2 %
2.6
41
0.8
108
-83.6 %
2.1
0.54
199.8
5 873
11.6 %
100
2 829
48.2
3 044
10.6 %
51.8
—
0
—
0
2 143
-0.8 %
36.5
901
52.2 %
15.3
6
0.1
—
0
907
54.3 %
15.4
251
4.3
658
66.2 %
11.2
3.26
201
5 261
-5.2 %
100
2 509
47.7
2 752
-2.9 %
52.3
—
0
707
13.4
2 160
3.4 %
41.1
592
-20.6 %
11.3
-4
-0.08
—
0
588
-21.5 %
11.2
169
3.2
396
-26.7 %
7.5
1.94
203.3
5 548
9.7 %
100
2 713
48.9
2 835
8.5 %
51.1
—
0
706
12.7
2 089
-15.8 %
37.7
746
465.2 %
13.4
3
0.05
—
0
749
504 %
13.5
208
3.7
540
1355.8 %
9.7
2.65
204.2
5 056
-10.9 %
2 443
2 613
-8.7 %
—
2 413
2 481
20 %
132
-83.4 %
-7
-1
124
-83.8 %
127
-43
-108.2 %
-0.21
203.2
5 677
12.7 %
2 814
2 863
13.3 %
—
2 028
2 068
2.4 %
795
57.1 %
-28
—
767
57.5 %
219
526
232.9 %
2.57
204.3
5 038
-7.5 %
2 512
2 526
-6.5 %
—
1 976
2 020
-2.2 %
506
-20.6 %
-20
1
487
-24.5 %
139
158
-65.4 %
0.76
206.7
5 447
21 %
2 745
2 702
21.3 %
—
2 014
2 065
-5.5 %
637
1453.7 %
8
—
645
5763.6 %
183
456
4660 %
2.23
204
4 500
-13.8 %
2 273
2 227
-11.3 %
—
—
2 186
13.9 %
41
-93.1 %
-30
—
11
-98.1 %
6
-10
-102.6 %
-0.04
200.1
5 222
24.4 %
2 712
2 510
21.1 %
—
—
1 919
16.7 %
591
37.8 %
-18
—
573
34.8 %
166
386
32.6 %
1.88
205.3
4 199
-8 %
2 126
2 073
-9.5 %
—
1 753
1 644
-7.1 %
429
-17.7 %
-5
1
425
-19.4 %
124
291
-16.9 %
1.42
204.9
4 562
9.5 %
2 272
2 290
16.5 %
—
1 739
1 769
-10.3 %
521
6612.5 %
7
-1
527
2208 %
157
350
895.5 %
1.7
205.6
4 167
-12.4 %
2 202
1 965
-14.7 %
—
1 927
1 973
9.7 %
-8
-101.6 %
-2
1
-25
-105.1 %
8
-44
-114.1 %
-0.21
200.2
4 758
21.8 %
2 454
2 304
22 %
—
1 746
1 799
8.7 %
505
115.8 %
-10
—
495
120 %
158
311
113 %
1.55
200.2
3 907
-4.3 %
2 018
1 889
-6 %
—
1 639
1 655
0.5 %
234
-35.5 %
-9
—
225
-34.8 %
79
146
-33.9 %
0.72
201.6
4 083
13.1 %
2 074
2 009
23.9 %
—
1 623
1 646
4 %
363
855.3 %
—
—
345
750.9 %
108
221
257.9 %
1.08
204.2
3 610
-10.7 %
1 989
1 621
-15.5 %
—
—
1 583
4.2 %
38
-90.5 %
-12
-1
-53
-113.5 %
15
-140
-149.6 %
-0.67
207.5
4 044
18.9 %
2 126
1 918
14.6 %
—
1 490
1 519
4.3 %
399
83.9 %
-7
—
392
93.1 %
112
282
95.8 %
1.33
209.2
3 400
-2.3 %
1 727
1 673
-2.2 %
—
1 445
1 456
3.7 %
217
-29.3 %
-15
1
203
-31 %
59
144
-29.4 %
0.68
209.2
3 480
9.1 %
1 769
1 711
13.1 %
—
1 408
1 404
-5.7 %
307
1179.2 %
-13
—
294
3575 %
85
204
2366.7 %
0.99
209.2
3 190
-17.8 %
1 677
1 513
-20.9 %
—
—
1 489
2.7 %
24
-94.8 %
-16
—
8
-98.2 %
33
-9
-102.8 %
-0.04
212
3 879
14.7 %
1 966
1 913
12.9 %
—
—
1 450
0.6 %
463
83.7 %
-21
—
442
87.3 %
124
316
83.7 %
1.51
209.2
3 383
-9.8 %
1 689
1 694
-9.9 %
—
—
1 442
0.2 %
252
-43 %
-16
—
236
-44.7 %
65
172
-44.2 %
0.82
209.2
3 751
11.3 %
1 870
1 881
17.4 %
—
—
1 439
-8.7 %
442
1600 %
-15
—
427
269.4 %
118
308
213.2 %
1.47
209.2
3 369
—
1 767
1 602
—
—
—
1 576
—
26
—
-13
—
-252
—
21
-272
—
-1.3
209.2