Puma Statements
PU
Puma 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
2 117.3
100
1 126.7
53.2
990.6
46.8
—
0
—
0
873.4
41.3
117.2
5.5
-42.6
-2.01
—
0
74.6
3.5
18.4
0.9
41.9
2
0.281
149.64
1 982.2
100
1 051.1
53
931.1
47
—
0
—
0
836.7
42.2
94.4
4.8
—
0
-67.1
-3.4
27.3
1.4
5
0.3
0.9
0.05
0.006
149.99
2 120.7
100
1 170.9
55.2
949.8
44.8
—
0
—
0
834.5
39.4
115.3
5.4
-23
-1.08
0.1
0.005
92.4
4.4
23
1.1
55
2.6
0.37
148.65
2 187.7
100
1 170.7
53.5
1 017
46.5
—
0
—
0
841.5
38.5
175.5
8
-7.8
-0.4
—
0
167.7
7.7
41.9
1.9
117.3
5.4
0.783
149.8
2 196.6
100
1 229.3
56
967.3
44
—
0
—
0
926.8
42.2
40.5
1.8
—
0
-26
-1.2
14.5
0.7
-9.6
-0.4
1.4
0.06
0.009
149.72
2 354.4
100
1 251.9
53.2
1 102.5
46.8
—
0
—
0
844.8
35.9
257.7
10.9
-36.9
-1.6
—
0
220.8
9.4
56.3
2.4
146.4
6.2
0.98
149.39
2 002
100
1 071.1
53.5
930.9
46.5
—
0
—
0
784.6
39.2
146.3
7.3
-12.9
-0.6
—
0
133.4
6.7
34
1.7
84.3
4.2
0.56
150.54
1 912.2
100
1 010
52.8
902.2
47.2
—
0
—
0
706.2
36.9
196
10.2
-13
-0.7
—
0
183
9.6
46.7
2.4
121.4
6.3
0.811
149.61
1 767.1
100
916.1
51.8
851
48.2
—
0
—
0
786
44.5
65
3.7
-20
-1.1
—
0
45
2.5
11.1
0.6
7.9
0.4
0.053
149.63
1 900.4
100
999.6
52.6
900.8
47.4
—
0
—
0
671.9
35.4
228.9
12
-10.5
-0.6
-0.1
-0.005
218.3
11.5
55.7
2.9
143.8
7.6
0.961
149.58
1 589.1
100
834
52.5
755.1
47.5
—
0
—
0
646.2
40.7
108.9
6.9
-21.7
-1.4
—
0
87.2
5.5
22.2
1.4
48.7
3.1
0.326
149.58
1 548.8
100
797.9
51.5
750.9
48.5
—
0
—
0
596.6
38.5
154.3
10
0.5
0.03
—
0
154.8
10
39.5
2.6
109.2
7.1
0.73
149.58
1 520.1
100
790.6
52
729.5
48
—
0
—
0
666.2
43.8
63.3
4.2
-8.1
-0.5
-0.1
-0.007
55.1
3.6
11.3
0.7
24.7
1.6
0.165
149.6
1 583.4
100
838.4
52.9
745
47.1
—
0
—
0
555.5
35.1
189.5
12
-17.6
-1.1
—
0
171.9
10.9
44.7
2.8
113.6
7.2
0.76
149.47
831.1
100
466.1
56.1
365
43.9
—
0
—
0
479.8
57.7
-114.8
-13.8
-5.5
-0.7
—
0
-120.3
-14.5
-31.3
-3.8
-95.6
-11.5
-0.64
149.38
1 299.8
100
681.2
52.4
618.6
47.6
—
0
—
0
547.4
42.1
71.2
5.5
-15.6
-1.2
—
0
55.6
4.3
14.5
1.1
36.2
2.8
0.242
149.55
1 478.6
100
779
52.7
699.6
47.3
—
0
—
0
644.4
43.6
55.2
3.7
-5.8
-0.4
—
0
49.4
3.3
10.7
0.7
17.8
1.2
0.119
149.56
1 477.6
100
742.8
50.3
734.8
49.7
—
0
—
0
572.6
38.8
162.2
11
-11.8
-0.8
—
0
150.4
10.2
39.1
2.6
100.5
6.8
0.67
150
1 226.8
100
621.6
50.7
605.2
49.3
—
0
—
0
524.9
42.8
80.3
6.5
-1
-0.08
—
0
79.3
6.5
21.4
1.7
49.7
4.1
0.332
149.51
1 319.3
100
672.4
51
646.9
49
—
0
—
0
504.4
38.2
142.5
10.8
-4
-0.3
—
0
138.5
10.5
37.4
2.8
94.4
7.2
0.631
149.51
1 226.3
100
648.4
52.9
577.9
47.1
—
0
—
0
540.3
44.1
37.6
3.1
-1.3
-0.1
—
0
36.3
3
7
0.6
11.4
0.9
0.076
149.51
1 241.7
100
625.9
50.4
615.8
49.6
—
0
—
0
485.9
39.1
129.9
10.5
-9.3
-0.7
—
0
120.6
9.7
33.1
2.7
77.5
6.2
0.519
149.46
1 049.2
100
539.1
51.4
510.1
48.6
—
0
—
0
452.5
43.1
57.6
5.5
-2.9
-0.3
0
0
54.7
5.2
15.4
1.5
31.1
3
0.21
149.5
1 131.1
100
585.6
51.8
545.5
48.2
—
0
—
0
433.3
38.3
112.2
9.9
-10.5
-0.9
0.1
0.009
101.8
9
28.1
2.5
67.4
6
0.45
149.5
1 040.3
549.9
490.4
—
—
460.6
29.8
-7.5
—
22.3
4.2
2.2
3.89
-119.4
1 121.8
581.8
540
—
—
438.8
101.2
-3.4
—
97.8
28.3
62.1
0.42
149.4
968.7
517.9
450.8
—
—
407.4
43.4
-3.2
0.1
40.3
11.1
21.9
0.15
151
1 005.1
531.9
473.2
—
—
403
70.2
0.7
-0.1
70.8
19.7
49.6
0.33
149.4
958.2
531
427.2
—
—
413.1
14.1
-1.9
0
12.2
-0.4
-4.6
-0.03
149.4
990.2
536.4
453.8
—
—
393.5
60.3
-1.3
—
59
17.3
39.5
0.26
149.4
826.5
449.8
376.7
—
—
364.8
11.9
-4
0.1
8
2.3
1.6
0.01
149.4
851.9
453.1
398.8
—
—
357.5
41.3
-1.6
—
39.7
11.3
25.8
0.17
149.4
878.9
503.3
375.6
—
—
364.7
10.9
-1.3
0
9.6
2.7
-4.4
-0.03
149.4
914.4
495.3
419.1
—
—
378
41.1
-5.1
-0.1
35.9
12.2
20
0.13
149.3
772.7
412.2
360.5
—
—
353.7
6.8
-5.7
—
1.1
-2.4
-3.3
-0.02
150
821.4
436.5
384.9
—
—
347.4
37.5
0.9
—
38.4
10.8
24.8
0.17
149.4
750.7
413
337.7
—
—
327.1
10.6
-1
—
9.6
4.7
-4.5
-0.03
149.4
843.4
452.6
390.8
—
—
344.5
46.3
-0.7
-0.1
45.5
12.6
28.9
0.19
149.4
652.2
347.5
304.7
—
—
292.1
12.6
-1.3
-0.1
11.2
3.8
4.2
0.03
149.4
725.7
373.5
352.2
—
—
293.6
58.6
-3.2
0
55.4
15.9
35.6
0.24
149.4
698.3
396.8
301.5
—
—
429.4
-127.9
0.8
—
-127.1
-18.6
-115.2
-0.77
149.4
813.1
429.8
383.3
—
—
303
80.3
-1.5
-0.1
78.7
22.5
52.7
0.35
149.3
692.3
373.6
318.7
—
—
287.5
31.2
-4.1
0
27.1
6.6
17.5
0.12
149.1
781.6
397.6
384
—
—
305
79
-4
—
75
22
50.3
0.34
149.7
804.7
445.5
359.2
—
—
494.1
-134.9
—
0
-55.3
-15.9
-42.6
-0.285
149.7