Amadeus Statements
AA
Amadeus 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
111.23
100
50.97
45.8
60.258
54.2
—
0
47.759
42.9
47.525
42.7
12.733
11.4
-0.946
-0.9
—
0
11.581
10.4
3.303
3
7.544
6.8
1.39
5.427
114.83
100
52.126
45.4
62.708
54.6
—
0
48.948
42.6
48.742
42.4
13.966
12.2
-0.998
-0.9
—
0
12.725
11.1
3.118
2.7
9.083
7.9
1.67
5.439
110.9
100
50.889
45.9
60.007
54.1
—
0
45.777
41.3
45.91
41.4
14.097
12.7
-1.349
-1.2
—
0
12.375
11.2
3.853
3.5
8.034
7.2
1.446
5.558
114.73
100
49.704
43.3
65.025
56.7
—
0
44.643
38.9
44.501
38.8
20.524
17.9
-0.754
-0.7
—
0
19.694
17.2
5.715
5
12.692
11.1
2.22
5.717
105.66
100
48.472
45.9
57.185
54.1
—
0
44.492
42.1
44.393
42
12.792
12.1
-0.676
-0.6
—
0
11.956
11.3
3.193
3
7.936
7.5
1.39
5.709
111.08
100
49.911
44.9
61.164
55.1
—
0
43.599
39.3
43.334
39
17.83
16.1
-0.654
-0.6
—
0
17.244
15.5
4.754
4.3
11.777
10.6
2.06
5.717
101.19
100
48.112
47.5
53.081
52.5
—
0
37.059
36.6
36.967
36.5
16.114
15.9
-0.311
-0.3
—
0
15.825
15.6
5.959
5.9
8.779
8.7
1.535
5.721
104.79
100
47.439
45.3
57.353
54.7
—
0
37.645
35.9
37.448
35.7
19.905
19
-0.903
-0.9
—
0
18.787
17.9
5.382
5.1
12.345
11.8
2.16
5.715
98.27
100
47.931
48.8
50.339
51.2
—
0
39.009
39.7
38.834
39.5
11.505
11.7
-0.872
-0.9
—
0
10.545
10.7
3.574
3.6
6.333
6.4
1.11
5.705
102.82
100
47.197
45.9
55.62
54.1
—
0
38.808
37.7
38.66
37.6
16.96
16.5
-0.705
-0.7
—
0
16.163
15.7
4.877
4.7
10.937
10.6
1.91
5.726
97.622
100
45.019
46.1
52.603
53.9
—
0
38.716
39.7
38.794
39.7
13.809
14.1
-1.55
-1.6
—
0
12.184
12.5
4.526
4.6
7.018
7.2
1.225
5.728
96.398
100
43.731
45.4
52.667
54.6
—
0
33.918
35.2
33.888
35.2
18.779
19.5
-1.119
-1.2
—
0
17.651
18.3
5.107
5.3
11.72
12.2
2.05
5.717
90.702
100
42.601
47
48.101
53
—
0
34.526
38.1
34.465
38
13.636
15
-2.604
-2.9
—
0
11.086
12.2
2.938
3.2
7.426
8.2
1.3
5.712
87.65
100
41.393
47.2
46.257
52.8
—
0
33.814
38.6
33.746
38.5
12.511
14.3
-1.199
-1.4
—
0
11.231
12.8
2.962
3.4
7.884
9
1.38
5.713
77.826
100
39.032
50.2
38.794
49.8
—
0
28.901
37.1
28.783
37
10.011
12.9
-0.386
-0.5
—
0
9.814
12.6
2.474
3.2
6.527
8.4
1.142
5.715
64.895
100
32.259
49.7
32.636
50.3
—
0
24.04
37
23.957
36.9
8.679
13.4
-0.989
-1.5
—
0
7.335
11.3
2.433
3.7
4.359
6.7
0.821
5.306
61.011
100
32.521
53.3
28.49
46.7
—
0
24.088
39.5
24.095
39.5
4.395
7.2
-0.95
-1.6
—
0
3.362
5.5
1.25
2
1.904
3.1
0.366
5.198
76.422
100
38.033
49.8
38.389
50.2
—
0
26.816
35.1
29.261
38.3
9.128
11.9
-0.799
-1.05
—
0
7.324
9.6
2.32
3
4.996
6.5
0.961
5.198
59.616
100
32.453
54.4
27.163
45.6
—
0
19.93
33.4
19.863
33.3
7.3
12.2
-0.257
-0.4
—
0
6.837
11.5
2.911
4.9
3.217
5.4
0.619
5.198
62.602
100
30.868
49.3
31.734
50.7
—
0
17.67
28.2
17.613
28.1
14.121
22.6
-0.06
-0.1
—
0
13.982
22.3
4.213
6.7
9.198
14.7
1.77
5.197
55.596
100
30.059
54.1
25.537
45.9
—
0
16.947
30.5
16.878
30.4
8.659
15.6
-0.059
-0.1
—
0
8.578
15.4
2.644
4.8
5.665
10.2
1.09
5.198
55.31
100
29.136
52.7
26.174
47.3
—
0
17.063
30.8
17.002
30.7
9.172
16.6
-0.06
-0.1
—
0
8.888
16.1
2.769
5
5.932
10.7
1.141
5.198
53.447
100
27.746
51.9
25.701
48.1
—
0
15.775
29.5
15.696
29.4
10.005
18.7
-0.305
-0.6
—
0
9.7
18.1
2.986
5.6
6.045
11.3
1.163
5.198
54.57
100
26.53
48.6
28.04
51.4
—
0
15.78
28.9
15.72
28.8
12.33
22.6
—
0
-0.07
-0.1
12.33
22.6
3.65
6.7
8.15
14.9
1.57
5.2
49.6
100
26.13
52.7
23.47
47.3
—
0
15.27
30.8
15.21
30.7
8.26
16.7
0.01
0.02
-0.06
-0.1
8.26
16.7
2.56
5.2
5.38
10.8
1.04
5.2
48.22
100
26.17
54.3
22.05
45.7
—
0
15.16
31.4
15.11
31.3
6.94
14.4
—
0
-0.05
-0.1
6.94
14.4
2.19
4.5
4.65
9.6
0.89
5.2
47.99
23.93
24.06
—
16.11
16.05
8.01
-0.65
-0.07
7.36
2.21
4.55
0.88
5.2
47.84
25.58
22.26
—
12.27
12.24
10.03
—
-0.04
10.03
2.98
6.57
1.26
5.2
43.85
23.84
20
—
13.2
13.15
6.85
—
-0.06
6.86
2.06
4.46
0.86
5.2
44.85
24.12
20.73
—
13.35
13.29
7.43
—
-0.05
7.44
2.36
4.99
0.96
5.2
44.35
24.91
19.44
—
11.96
11.91
7.53
-0.59
-0.05
6.94
2.22
4.23
0.81
5.2
45.41
24.27
21.15
—
11.41
11.35
9.8
—
-0.06
9.8
2.91
6.42
1.24
5.2
43.35
24.76
18.59
—
11.55
11.51
7.08
—
-0.04
7.09
2.09
4.59
0.88
5.2
40.18
23.53
16.65
—
11.07
11.02
5.63
—
-0.05
5.63
1.78
3.76
0.72
5.2
42.84
24
18.83
—
11.44
11.37
7.47
-0.56
-0.08
6.91
2.2
4.44
0.85
5.2
44.64
24.22
20.42
—
10.71
10.68
9.74
0.01
-0.03
9.75
2.87
6.35
1.22
5.2
41.16
24.55
16.61
—
11.22
11.18
5.43
0.02
-0.05
5.44
1.63
3.52
0.68
5.2
41.1
24.2
16.9
—
10.89
10.85
6.04
0.02
-0.04
6.06
1.9
4.06
0.78
5.2
41.76
24.37
17.39
—
10.32
10.29
7.1
-0.16
-0.04
6.94
2.07
4.46
0.86
5.2
43.79
23.94
19.85
—
10.52
10.49
9.36
0.01
-0.03
9.37
2.82
6.13
1.18
5.2
38.12
23
15.13
—
9.95
9.94
5.19
0.02
-0.01
5.21
1.61
3.42
0.66
5.2
37.39
21.93
15.46
—
10.32
10.32
5.14
0.02
-0.01
5.16
1.64
3.49
0.67
5.2
36.21
20.92
15.29
—
9.17
9.16
6.14
-0.63
-0.01
5.51
1.74
3.37
0.65
5.2
37.43
20.41
17.02
—
9.41
9.4
7.62
0.02
-0.01
7.64
2.31
5.06
0.97
5.2
35.35
20.77
14.58
—
9.13
9.12
5.45
0.02
-0.01
5.48
1.62
3.53
0.68
5.2
33.07
19.92
13.15
—
9.13
9.09
4.06
0.03
-0.04
4.08
1.3
2.75
0.53
5.2
34.82
20.08
14.74
—
8.92
8.86
5.88
-0.17
-0.03
2.63
1.35
2.15
0.41
5.2