Sporttotal Statements
WI
Sporttotal 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
27.675
100
17.356
62.7
10.319
37.3
—
0
3.438
12.4
11.849
42.8
-1.53
-5.5
-1.512
-5.5
—
0
-3.042
-11
0.172
0.6
-3.213
-11.6
-0.106
30.261
16.904
100
13.565
80.2
3.339
19.8
—
0
4.246
25.1
8.276
49
-4.937
-29.2
-0.637
-3.8
—
0
-5.574
-33
-0.219
-1.3
-5.356
-31.7
-0.173
30.946
30.888
100
28.285
91.6
2.603
8.4
—
0
4.509
14.6
5.345
17.3
-2.742
-8.9
-1.372
-4.4
—
0
-4.114
-13.3
-0.037
-0.1
-4.078
-13.2
-0.134
30.338
18.992
100
16.556
87.2
2.436
12.8
—
0
4.682
24.7
6.821
35.9
-4.385
-23.09
-1.187
-6.3
—
0
-5.572
-29.3
-0.15
-0.8
-5.421
-28.5
-0.175
30.946
16.622
100
14.27
85.9
2.352
14.1
—
0
4.447
26.8
9.355
56.3
-7.003
-42.1
-0.881
-5.3
-0.105
-0.6
-7.989
-48.06
-0.546
-3.3
-7.443
-44.8
-0.241
30.946
8.325
100
5.794
69.6
2.531
30.4
—
0
4.221
50.7
6.246
75
-3.715
-44.6
-0.38
-4.6
-0.001
-0.01
-4.096
-49.2
-1.677
-20.1
-2.419
-29.06
-0.078
30.946
10.018
100
8.504
84.9
1.514
15.1
—
0
4.1
40.9
6.765
67.5
-5.251
-52.4
-0.549
-5.5
—
0
-5.8
-57.9
1.361
13.6
-7.161
-71.5
-0.217
32.925
12.92
100
12.452
96.4
0.468
3.6
—
0
4.476
34.6
6.837
52.9
-6.369
-49.3
-0.275
-2.1
—
0
-6.644
-51.4
-0.561
-4.3
-6.083
-47.08
-0.21
28.967
13.285
100
12.183
91.7
1.102
8.3
—
0
4.554
34.3
10.463
78.8
-9.361
-70.5
-1.249
-9.4
—
0
-10.61
-79.9
1.287
9.7
-11.897
-89.6
-0.455
26.129
25.22
100
22.508
89.2
2.712
10.8
—
0
4.719
18.7
6.91
27.4
-4.198
-16.6
-0.054
-0.2
—
0
-4.252
-16.9
0.453
1.8
-4.705
-18.7
-0.18
26.139
13.764
100
11.827
85.9
1.937
14.1
—
0
4.468
32.5
6.628
48.2
-4.691
-34.08
-0.018
-0.1
—
0
-4.709
-34.2
-0.535
-3.9
-4.174
-30.3
-0.159
26.26
23.877
100
20.663
86.5
3.214
13.5
—
0
4.662
19.5
6.53
27.3
-3.316
-13.9
-0.047
-0.2
—
0
-3.363
-14.08
-0.426
-1.8
-2.937
-12.3
-0.139
21.07
29.025
22.71
6.315
—
4.155
5.752
0.563
-0.124
—
0.439
0.781
0.699
0.03
17.912
26.722
22.305
4.417
—
3.932
4.465
-0.048
-0.055
—
-0.103
0.255
-0.414
-0.017
20.79
16.85
12.41
4.44
—
2.02
2.26
2.18
-0.02
-0.01
2.15
—
0.9
0.06
14.8
10.27
8.66
1.62
—
3.64
5.17
-3.56
-0.14
0.01
-3.69
-0.01
-3.68
-0.25
14.82
10.04
10.39
-0.35
—
2.59
0.9
-1.25
-0.13
-0.01
-1.38
-0.21
-1.26
-0.18
6.88
17.12
12.07
5.05
—
2.43
4.26
0.79
-0.14
—
0.65
-0.01
0.67
0.04
17.39
19.98
12.87
7.12
—
3.2
4.96
2.15
-0.13
—
2.02
0.01
2.01
0.18
11.95
12.86
10.54
2.32
—
3.15
5.15
-2.83
-0.12
—
-2.95
—
-2.95
-0.26
11.55
10.36
6.78
3.58
—
3.2
3.95
-0.37
-0.07
-0.03
-0.48
0.01
-0.49
-0.04
11.64
21.94
15.46
6.47
—
3.23
5.13
1.35
-0.07
—
1.28
0.03
1.26
0.11
11.43
19.6
12.38
7.22
—
3.04
5.08
2.14
-0.08
-0.22
2.06
0.05
2.02
0.18
11.57
8.35
6.45
1.9
—
2.73
4.52
-2.62
-0.02
-0.06
-2.65
0.02
-2.67
-0.23
11.41
10.33
7.17
3.16
—
2.96
6.18
-3.02
-0.29
0.02
-3.28
0.15
-3.43
-0.2
17
9.98
5.12
4.86
—
2.64
4.37
0.49
-0.04
—
0.45
0.08
0.37
0.03
11.43
11.92
6.24
5.68
—
2.82
4.95
0.73
-0.04
—
0.7
—
0.7
0.05
11.67
3.2
1.8
1.4
—
2.57
4.3
-2.89
-0.05
—
-2.94
0.06
-3
-0.52
5.79
6.22
4.22
2
—
3.28
6.59
-4.59
-0.13
-0.06
-5.09
-0.22
-4.94
-0.8
6.15
11.64
6.55
5.09
—
2.74
4.75
0.34
-0.04
—
0.3
0.15
0.14
0.02
6.09
14.12
7.41
6.71
—
2.53
5.05
1.66
-0.09
—
1.56
0.08
1.56
0.24
6.09
5.24
3.31
1.94
—
2.68
4.34
-2.41
0.03
—
-2.38
0.07
-2.45
-0.4
6.09
8.92
4.4
4.52
—
2.42
5.18
-0.66
-0.04
-0.02
-2.68
-0.19
-2.5
-0.51
4.91
10.72
6
4.72
—
2.22
4.33
0.4
-0.05
—
0.35
0.21
0.14
0.02
5.75
11.58
5.43
6.15
—
1.81
3.4
2.75
-0.08
—
2.68
-0.04
2.72
0.55
4.97
3.23
2.05
1.18
—
1.82
3.24
-2.06
-0.03
—
-2.1
1.29
-3.39
-0.72
4.72
6.95
3.12
3.83
—
1.98
4.38
-0.55
0.13
—
-0.49
-0.94
0.49
0.1
4.29
7.36
2.88
4.48
—
2.06
3.52
0.96
-0.06
—
0.9
0.09
0.63
0.14
4.29
14.01
5.36
8.65
—
2.17
4.62
4.03
-0.26
—
3.71
0.01
3.71
3.17
1.17
4.91
2.87
2.04
—
2.05
3.81
-1.77
-0.27
—
-2.04
-0.15
-2.05
-1.91
1.07
5.3
-5.66
10.96
—
2.38
14.66
-3.7
-0.42
-0.06
-5.26
-0.28
-4.92
-4.59
1.07
9.57
13.36
-3.79
—
2.33
-4.15
0.35
-0.03
—
0.32
0.03
0.12
0.11
1.07
10.3
4.31
5.99
—
2.25
5.02
0.97
-0.31
—
0.66
-0.94
1.46
1.36
1.07
3.8
1.98
1.82
—
2.15
4.48
-2.66
-0.26
—
-2.91
0.01
-3.07
-2.869
1.07