Pandora Statements
PN
Pandora Income Statement
B
M
DKK (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
6 771
100
1 342
19.8
5 429
80.2
—
0
4 091
60.4
4 091
60.4
1 338
19.8
-280
-4.1
—
0
1 058
15.6
259
3.8
799
11.8
9.7
82.371
6 834
100
1 410
20.6
5 424
79.4
—
0
3 917
57.3
3 917
57.3
1 507
22.1
-229
-3.4
—
0
1 278
18.7
313
4.6
965
14.1
11.8
81.78
10 820
100
2 241
20.7
8 579
79.3
—
0
4 905
45.3
4 905
45.3
3 674
34
-329
-3.04
—
0
3 345
30.9
815
7.5
2 530
23.4
30.004
84.322
5 572
100
1 168
21
4 404
79
—
0
3 484
62.5
3 484
62.5
920
16.5
-210
-3.8
-1
-0.02
709
12.7
167
3
543
9.7
6.3
86.19
5 894
100
1 288
21.9
4 606
78.1
—
0
3 417
58
3 418
58
1 188
20.2
-172
-2.9
1
0.02
1 017
17.3
239
4.1
778
13.2
8.8
88.409
5 850
100
1 315
22.5
4 535
77.5
—
0
3 280
56.1
3 279
56.1
1 256
21.5
-94
-1.6
—
0
1 162
19.9
273
4.7
889
15.2
10
88.9
9 856
100
2 345
23.8
7 511
76.2
—
0
4 305
43.7
4 305
43.7
3 206
32.5
-154
-1.6
-1
-0.01
3 051
31
686
7
2 366
24
25.581
92.489
5 263
100
1 227
23.3
4 036
76.7
—
0
3 059
58.1
3 058
58.1
978
18.6
-18
-0.3
—
0
960
18.2
226
4.3
734
13.9
7.8
94.103
5 655
100
1 337
23.6
4 318
76.4
—
0
3 069
54.3
3 069
54.3
1 249
22.1
-28
-0.5
—
0
1 221
21.6
287
5.1
934
16.5
9.8
95.306
5 689
100
1 365
24
4 324
76
—
0
3 014
53
3 014
53
1 310
23
-10
-0.2
—
0
1 300
22.9
306
5.4
995
17.5
10.4
95.673
9 011
100
2 188
24.3
6 823
75.7
—
0
4 150
46.1
4 150
46.1
2 673
29.7
-211
-2.3
—
0
2 467
27.4
563
6.2
1 904
21.1
19.188
99.23
4 728
100
1 158
24.5
3 570
75.5
—
0
2 623
55.5
2 622
55.5
948
20.1
-137
-2.9
—
0
820
17.3
184
3.9
635
13.4
6.4
99.219
5 155
100
1 179
22.9
3 976
77.1
—
0
2 700
52.4
2 701
52.4
1 275
24.7
-21
-0.4
—
0
1 280
24.8
289
5.6
992
19.2
9.9
100.2
4 500
100
1 065
23.7
3 435
76.3
—
0
2 549
56.6
2 548
56.6
887
19.7
-92
-2.04
—
0
811
18
182
4
628
14
6.3
99.683
7 891
100
1 920
24.3
5 971
75.7
—
0
3 763
47.7
3 762
47.7
2 209
28
95
1.2
1
0.01
2 308
29.2
514
6.5
1 794
22.7
17.641
101.69
4 070
100
892
21.9
3 178
78.1
—
0
2 512
61.7
2 512
61.7
666
16.4
-24
-0.6
—
0
443
10.9
100
2.5
343
8.4
3.6
95.278
2 876
100
722
25.1
2 154
74.9
—
0
2 174
75.6
2 173
75.6
-19
-0.7
-28
-1
—
0
-226
-7.9
-51
-1.8
-175
-6.08
-2.1
83.333
4 172
100
942
22.6
3 230
77.4
—
0
2 592
62.1
2 591
62.1
639
15.3
-234
-5.6
—
0
-30
-0.7
-7
-0.2
-24
-0.6
-0.3
80
7 956
100
1 721
21.6
6 235
78.4
—
0
3 730
46.9
3 729
46.9
2 506
31.5
-27
-0.3
—
0
2 276
28.6
535
6.7
1 741
21.9
18.193
95.698
4 415
100
947
21.4
3 468
78.6
—
0
2 945
66.7
2 945
66.7
523
11.8
45
1
-1
-0.02
-154
-3.5
-35
-0.8
-119
-2.7
-1.1
108.18
4 693
100
1 123
23.9
3 570
76.1
—
0
2 739
58.4
2 739
58.4
831
17.7
-85
-1.8
—
0
679
14.5
153
3.3
526
11.2
5.3
99.245
4 804
100
1 159
24.1
3 645
75.9
—
0
2 660
55.4
2 660
55.4
985
20.5
69
1.4
-1
-0.02
1 028
21.4
231
4.8
797
16.6
7.9
100.89
7 890
100
2 064
26.2
5 826
73.8
—
0
3 298
41.8
3 298
41.8
2 528
32
10
0.1
—
0
2 538
32.2
647
8.2
1 891
24
18.221
103.78
4 982
100
1 380
27.7
3 602
72.3
—
0
2 406
48.3
2 406
48.3
1 196
24
24
0.5
—
0
1 220
24.5
269
5.4
951
19.1
8.9
106.9
4 819
100
1 181
24.5
3 638
75.5
—
0
2 372
49.2
2 372
49.2
1 266
26.3
81
1.7
—
0
1 347
28
303
6.3
1 044
21.7
9.6
108.8
5 115
100
1 239
24.2
3 876
75.8
—
0
2 435
47.6
2 435
47.6
1 441
28.2
36
0.7
—
0
1 477
28.9
318
6.2
1 159
22.7
10.5
110.4
7 603
1 838
5 765
—
2 947
2 947
2 818
11
—
2 829
883
1 946
17.65
110.2
5 194
1 341
3 853
—
2 053
2 053
1 800
-71
—
1 729
363
1 366
12.3
111.1
4 825
1 258
3 567
—
2 117
2 117
1 450
-63
—
1 387
292
1 095
9.8
111.7
5 159
1 378
3 781
—
2 065
2 065
1 716
6
—
1 722
361
1 361
12.1
112.5
6 602
1 639
4 963
—
2 411
2 411
2 552
120
—
2 672
579
2 093
18.51
113.1
4 612
1 148
3 464
—
1 745
1 745
1 719
60
—
1 779
374
1 405
12.3
114.2
4 327
1 067
3 260
—
1 772
1 772
1 488
57
—
1 545
324
1 221
10.6
115.2
4 740
1 204
3 536
—
1 888
1 888
1 648
9
—
1 654
348
1 306
11.2
116.6
5 681
1 476
4 205
—
2 203
2 203
2 002
-84
—
1 918
543
1 375
11.64
118.1
3 911
1 018
2 893
—
1 538
1 538
1 355
-35
—
1 304
298
1 006
8.4
119.8
3 598
1 025
2 573
—
1 338
1 338
1 235
-69
—
1 166
256
910
7.5
121.3
3 547
1 025
2 522
—
1 284
1 284
1 238
-281
—
957
574
383
3.1
123.5
3 961
1 126
2 835
—
1 454
1 454
1 381
-122
—
1 259
252
1 007
8.12
124
2 845
846
1 999
—
1 036
1 036
963
-57
—
906
181
725
5.8
125
2 544
746
1 798
—
957
957
841
-13
—
828
166
662
5.17
128.1
2 592
801
1 791
—
904
904
887
-8
—
879
175
704
5.5
128
2 822
904
1 918
—
1 027
1 027
891
23
—
914
175
739
5.59
132.2
2 255
762
1 493
—
785
785
708
47
—
755
143
612
4.7
130.2
1 931
657
1 274
—
791
791
483
49
—
532
101
431
3.3
130.6
2 002
688
1 314
—
715
715
599
-58
—
541
103
438
3.4
128.8
2 174
771
1 403
—
917
917
486
40
—
526
105
421
3.238
130