E2open Parent Statements
ET
E2open Parent Income Statement
B
M
USD (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
151.16
100
78.503
51.9
72.66
48.1
24.797
16.4
44.339
29.3
89.222
59
-16.562
-11
-25.373
-16.8
-2.493
-1.6
-44.711
-29.6
-1.923
-1.3
-38.862
-25.7
-0.127
306.73
158.45
100
77.918
49.2
80.531
50.8
25.672
16.2
46.676
29.5
92.489
58.4
-11.958
-7.5
-26.574
-16.8
-13.888
-8.8
-54.084
-34.1
-8.549
-5.4
-42.201
-26.6
-0.138
305.44
157.5
100
78.921
50.1
78.576
49.9
24.937
15.8
47.322
30
92.273
58.6
-13.697
-8.7
-24.643
-15.6
10.605
6.7
-745.44
-473.3
-5.413
-3.4
-667.56
-423.9
-2.197
303.85
158.5
100
79.3
50
79.2
50
24.9
15.7
60.1
37.9
105.1
66.3
-25.9
-16.3
-25.5
-16.09
10.7
6.8
-40.7
-25.7
-2.1
-1.3
-34.9
-22.02
-0.12
303.2
160.1
100
80.7
50.4
79.4
49.6
25.9
16.2
45.7
28.5
91.7
57.3
-12.3
-7.7
-25.7
-16.05
21.2
13.2
-427.2
-266.8
-66.3
-41.4
-325.4
-203.2
-1.08
302.5
166.3
100
79.3
47.7
87
52.3
24.9
15
41.9
25.2
87.1
52.4
-0.1
-0.06
-22.1
-13.3
-13
-7.8
-423.9
-254.9
-120.4
-72.4
-273.5
-164.5
-0.9
302.3
164.9
100
80.8
49
84.1
51
24.9
15.1
43.5
26.4
88.3
53.5
-4.3
-2.6
-21.3
-12.9
25.1
15.2
-2.4
-1.5
-7.9
-4.8
4.8
2.9
0.02
302.4
160.7
100
83.3
51.8
77.4
48.2
25.6
15.9
46.1
28.7
92.7
57.7
-15.3
-9.5
-18
-11.2
30.5
19
-523.2
-325.6
-113.7
-70.8
-368.7
-229.4
-1.22
301.9
160.4
100
78.7
49.1
81.7
50.9
22.6
14.1
44.5
27.7
88.5
55.2
-6.9
-4.3
-15.4
-9.6
8
5
-21.1
-13.2
-8.5
-5.3
-11.4
-7.1
-0.04
301.4
144.2
100
72.5
50.3
71.7
49.7
22.8
15.8
38.4
26.6
80.7
56
-9
-6.2
-11.7
-8.1
76
52.7
41.1
28.5
-26.7
-18.5
56.2
39
0.19
300.3
137
100
72.8
53.1
64.2
46.9
25
18.2
41
29.9
85.4
62.3
-21.2
-15.5
-10.8
-7.9
-9.8
-7.2
-75.1
-54.8
-10.8
-7.9
-59.2
-43.2
-0.19
308.1
78.1
100
39.6
50.7
38.5
49.3
16.2
20.7
24.6
31.5
44.3
56.7
-5.8
-7.4
-6.3
-8.07
1.3
1.7
-18
-23.05
6
7.7
-20.5
-26.2
-0.11
195.1
66.3
100
38.2
57.6
28.2
42.5
15.7
23.7
26.2
39.5
45.7
68.9
-17.6
-26.5
-4.9
-7.4
-135.7
-204.7
-168
-253.4
1.4
2.1
-142.3
-214.6
-0.76
187.1
81
100
38.4
47.4
42.6
52.6
21
25.9
48
59.3
76.2
94.1
-33.6
-41.5
-14.1
-17.4
56.9
70.2
1.9
2.3
-31.4
-38.8
31.2
38.5
0.17
187.1
—
100
—
0
—
0
—
0
2.6
0
2.6
0
-2.6
0
—
0
—
0
-2.5
0
—
0
-2.5
0
-0.04
56.8
—
100
—
0
—
0
—
0
1.1
0
1.1
0
-1.1
0
—
0
—
0
-1.1
0
—
0
-1.1
0
-0.02
56.8
—
100
—
0
—
0
—
0
0.2
0
0.2
0
-0.2
0
—
0
—
0
-0.1
0
—
0
-0.1
0
—
56.8
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
56.8