Adidas Statements
AD
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
5 822
100
2 863
49.2
2 959
50.8
—
0
707
12.1
2 613
44.9
346
5.9
-42
-0.7
—
0
304
5.2
93
1.6
190
3.3
1.06
179.25
5 458
100
2 662
48.8
2 796
51.2
—
0
657
12
2 460
45.1
336
6.2
-91
-1.7
—
0
245
4.5
74
1.4
170
3.1
0.958
178.56
4 811
100
2 665
55.4
2 146
44.6
—
0
666
13.8
2 523
52.4
-377
-7.8
-38
-0.8
—
0
-415
-8.6
-14
-0.3
-379
-7.9
-2.13
177.82
5 999
100
3 044
50.7
2 955
49.3
—
0
644
10.7
2 546
42.4
409
6.8
-84
-1.4
1
0.02
326
5.4
55
0.9
259
4.3
1.45
178.56
5 343
100
2 624
49.1
2 719
50.9
—
0
617
11.5
2 543
47.6
176
3.3
-52
-1
-1
-0.02
123
2.3
27
0.5
84
1.6
0.476
178.56
5 274
100
2 911
55.2
2 363
44.8
—
0
601
11.4
2 303
43.7
60
1.1
-28
-0.5
—
0
32
0.6
55
1
-39
-0.7
-0.21
178.54
5 205
100
3 170
60.9
2 035
39.1
—
0
768
14.8
2 759
53
-724
-13.9
-11
-0.2
1
0.02
-734
-14.1
-252
-4.8
-512
-9.8
-2.86
178.4
6 408
100
3 262
50.9
3 146
49.1
—
0
691
10.8
2 582
40.3
564
8.8
-154
-2.4
1
0.02
411
6.4
345
5.4
347
5.4
1.91
181.6
5 596
100
2 781
49.7
2 815
50.3
—
0
663
11.8
2 423
43.3
392
7
-91
-1.6
-1
-0.02
300
5.4
-60
-1.07
294
5.3
1.59
183.8
5 302
100
2 654
50.1
2 648
49.9
—
0
641
12.1
2 211
41.7
437
8.2
-26
-0.5
—
0
411
7.8
101
1.9
482
9.1
2.55
188.7
5 138
100
2 618
51
2 520
49
—
0
716
13.9
2 454
47.8
66
1.3
-22
-0.4
—
0
44
0.9
-79
-1.5
201
3.9
1.04
192.3
5 752
100
2 868
49.9
2 884
50.1
—
0
674
11.7
2 212
38.5
672
11.7
-43
-0.7
—
0
629
10.9
150
2.6
960
16.7
4.93
194.4
5 077
100
2 446
48.2
2 631
51.8
—
0
616
12.1
2 088
41.1
543
10.7
-33
-0.6
—
0
510
10
123
2.4
397
7.8
2.02
195.6
5 268
100
2 538
48.2
2 730
51.8
—
0
541
10.3
2 026
38.5
704
13.4
-35
-0.7
—
0
669
12.7
166
3.2
558
10.6
2.86
195.1
5 141
100
2 615
50.9
2 526
49.1
—
0
661
12.9
2 300
44.7
226
4.4
-65
-1.3
-1
-0.02
160
3.1
17
0.3
151
2.9
0.77
195.2
5 561
100
2 763
49.7
2 798
50.3
—
0
538
9.7
2 063
37.1
735
13.2
-37
-0.7
—
0
698
12.6
163
2.9
545
9.8
2.79
195
3 352
100
1 632
48.7
1 720
51.3
—
0
525
15.7
1 983
59.2
-263
-7.8
-29
-0.9
—
0
-292
-8.7
-50
-1.5
-295
-8.8
-1.5
195.4
4 381
100
2 203
50.3
2 178
49.7
—
0
648
14.8
2 130
48.6
48
1.1
-35
-0.8
—
0
13
0.3
-13
-0.3
31
0.7
0.16
195.5
5 838
100
2 980
51
2 858
49
—
0
842
14.4
2 614
44.8
244
4.2
-18
-0.3
1
0.02
227
3.9
46
0.8
167
2.9
0.85
196
6 410
100
3 071
47.9
3 339
52.1
—
0
753
11.7
2 442
38.1
897
14
-32
-0.5
—
0
865
13.5
220
3.4
646
10.1
3.27
197.2
5 509
100
2 564
46.5
2 945
53.5
—
0
744
13.5
2 302
41.8
643
11.7
-25
-0.5
—
0
618
11.2
157
2.8
531
9.6
2.32
227.9
5 883
100
2 732
46.4
3 151
53.6
—
0
703
11.9
2 276
38.7
875
14.9
-27
-0.5
—
0
848
14.4
217
3.7
632
10.7
3.17
198.8
5 233
100
2 501
47.8
2 732
52.2
—
0
—
0
2 603
49.7
129
2.5
5
0.1
—
0
134
2.6
41
0.8
108
2.1
0.54
199.8
5 873
100
2 829
48.2
3 044
51.8
—
0
—
0
2 143
36.5
901
15.3
6
0.1
—
0
907
15.4
251
4.3
658
11.2
3.26
201
5 261
100
2 509
47.7
2 752
52.3
—
0
707
13.4
2 160
41.1
592
11.3
-4
-0.08
—
0
588
11.2
169
3.2
396
7.5
1.94
203.3
5 548
100
2 713
48.9
2 835
51.1
—
0
706
12.7
2 089
37.7
746
13.4
3
0.05
—
0
749
13.5
208
3.7
540
9.7
2.65
204.2
5 056
2 443
2 613
—
2 413
2 481
132
-7
-1
124
127
-43
-0.21
203.2
5 677
2 814
2 863
—
2 028
2 068
795
-28
—
767
219
526
2.57
204.3
5 038
2 512
2 526
—
1 976
2 020
506
-20
1
487
139
158
0.76
206.7
5 447
2 745
2 702
—
2 014
2 065
637
8
—
645
183
456
2.23
204
4 500
2 273
2 227
—
—
2 186
41
-30
—
11
6
-10
-0.04
200.1
5 222
2 712
2 510
—
—
1 919
591
-18
—
573
166
386
1.88
205.3
4 199
2 126
2 073
—
1 753
1 644
429
-5
1
425
124
291
1.42
204.9
4 562
2 272
2 290
—
1 739
1 769
521
7
-1
527
157
350
1.7
205.6
4 167
2 202
1 965
—
1 927
1 973
-8
-2
1
-25
8
-44
-0.21
200.2
4 758
2 454
2 304
—
1 746
1 799
505
-10
—
495
158
311
1.55
200.2
3 907
2 018
1 889
—
1 639
1 655
234
-9
—
225
79
146
0.72
201.6
4 083
2 074
2 009
—
1 623
1 646
363
—
—
345
108
221
1.08
204.2
3 610
1 989
1 621
—
—
1 583
38
-12
-1
-53
15
-140
-0.67
207.5
4 044
2 126
1 918
—
1 490
1 519
399
-7
—
392
112
282
1.33
209.2
3 400
1 727
1 673
—
1 445
1 456
217
-15
1
203
59
144
0.68
209.2
3 480
1 769
1 711
—
1 408
1 404
307
-13
—
294
85
204
0.99
209.2
3 190
1 677
1 513
—
—
1 489
24
-16
—
8
33
-9
-0.04
212
3 879
1 966
1 913
—
—
1 450
463
-21
—
442
124
316
1.51
209.2
3 383
1 689
1 694
—
—
1 442
252
-16
—
236
65
172
0.82
209.2
3 751
1 870
1 881
—
—
1 439
442
-15
—
427
118
308
1.47
209.2
3 369
1 767
1 602
—
—
1 576
26
-13
—
-252
21
-272
-1.3
209.2