Adidas AG
XETRA:ADS
Income Statement
Earnings Waterfall
Adidas AG
Revenue
|
21.4B
EUR
|
Cost of Revenue
|
-11.2B
EUR
|
Gross Profit
|
10.2B
EUR
|
Operating Expenses
|
-9.9B
EUR
|
Operating Income
|
261m
EUR
|
Other Expenses
|
-336m
EUR
|
Net Income
|
-75m
EUR
|
Income Statement
Adidas AG
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
14 203
N/A
|
13 932
-2%
|
13 949
+0%
|
14 114
+1%
|
14 534
+3%
|
15 137
+4%
|
15 644
+3%
|
16 358
+5%
|
16 915
+3%
|
17 394
+3%
|
17 686
+2%
|
18 150
+3%
|
18 483
+2%
|
19 368
+5%
|
20 207
+4%
|
20 662
+2%
|
21 218
+3%
|
21 319
+0%
|
21 542
+1%
|
21 738
+1%
|
21 915
+1%
|
22 250
+2%
|
22 498
+1%
|
23 035
+2%
|
23 640
+3%
|
22 138
-6%
|
19 981
-10%
|
19 132
-4%
|
18 435
-4%
|
19 322
+5%
|
21 047
+9%
|
21 238
+1%
|
21 234
0%
|
21 269
+0%
|
21 788
+2%
|
22 444
+3%
|
22 511
+0%
|
22 483
0%
|
22 230
-1%
|
21 821
-2%
|
21 427
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 202)
|
(7 101)
|
(7 139)
|
(7 299)
|
(7 610)
|
(7 916)
|
(8 207)
|
(8 535)
|
(8 748)
|
(8 946)
|
(9 054)
|
(9 312)
|
(9 383)
|
(9 856)
|
(10 242)
|
(10 344)
|
(10 514)
|
(10 482)
|
(10 479)
|
(10 494)
|
(10 552)
|
(10 571)
|
(10 626)
|
(10 868)
|
(11 347)
|
(10 818)
|
(9 886)
|
(9 578)
|
(9 213)
|
(9 548)
|
(10 362)
|
(10 467)
|
(10 469)
|
(10 586)
|
(10 921)
|
(11 315)
|
(11 867)
|
(12 124)
|
(11 967)
|
(11 749)
|
(11 244)
|
|
Gross Profit |
7 001
N/A
|
6 831
-2%
|
6 810
0%
|
6 815
+0%
|
6 924
+2%
|
7 221
+4%
|
7 437
+3%
|
7 823
+5%
|
8 167
+4%
|
8 448
+3%
|
8 632
+2%
|
8 838
+2%
|
9 100
+3%
|
9 512
+5%
|
9 965
+5%
|
10 318
+4%
|
10 704
+4%
|
10 837
+1%
|
11 063
+2%
|
11 244
+2%
|
11 363
+1%
|
11 679
+3%
|
11 872
+2%
|
12 167
+2%
|
12 293
+1%
|
11 320
-8%
|
10 095
-11%
|
9 554
-5%
|
9 222
-3%
|
9 774
+6%
|
10 685
+9%
|
10 771
+1%
|
10 765
0%
|
10 683
-1%
|
10 867
+2%
|
11 129
+2%
|
10 644
-4%
|
10 359
-3%
|
10 263
-1%
|
10 072
-2%
|
10 183
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 820)
|
(5 785)
|
(5 799)
|
(5 868)
|
(5 966)
|
(6 204)
|
(6 403)
|
(6 683)
|
(7 076)
|
(7 212)
|
(7 201)
|
(7 321)
|
(7 562)
|
(7 814)
|
(8 190)
|
(8 339)
|
(8 638)
|
(8 658)
|
(8 798)
|
(8 873)
|
(8 900)
|
(9 182)
|
(9 324)
|
(9 623)
|
(9 504)
|
(9 488)
|
(9 169)
|
(8 790)
|
(8 363)
|
(8 372)
|
(8 477)
|
(8 626)
|
(8 708)
|
(8 965)
|
(9 300)
|
(9 670)
|
(9 796)
|
(10 067)
|
(10 187)
|
(10 151)
|
(9 922)
|
|
Selling, General & Administrative |
0
|
(1 408)
|
(2 853)
|
(4 343)
|
(5 751)
|
(4 558)
|
(4 752)
|
(5 008)
|
(6 792)
|
(7 051)
|
(7 165)
|
0
|
(7 364)
|
(3 767)
|
(3 990)
|
(6 018)
|
(8 242)
|
(7 123)
|
(5 854)
|
0
|
(8 431)
|
(1 410)
|
(1 447)
|
(2 200)
|
(9 557)
|
(2 987)
|
(2 768)
|
(2 553)
|
(8 349)
|
(2 265)
|
(2 356)
|
(2 492)
|
(8 686)
|
(2 647)
|
(2 694)
|
(2 711)
|
(9 925)
|
(2 723)
|
(2 677)
|
(2 630)
|
(9 782)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(149)
|
0
|
0
|
0
|
(187)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(152)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(151)
|
|
Depreciation & Amortization |
0
|
(70)
|
(142)
|
(217)
|
(323)
|
(224)
|
(233)
|
(257)
|
(354)
|
(362)
|
(361)
|
0
|
(369)
|
(188)
|
(204)
|
(305)
|
(451)
|
0
|
0
|
0
|
(483)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(5 820)
|
(4 307)
|
(2 804)
|
(1 308)
|
234
|
(1 422)
|
(1 418)
|
(1 418)
|
209
|
201
|
325
|
(7 321)
|
320
|
(3 859)
|
(3 996)
|
(2 016)
|
242
|
(1 535)
|
(2 944)
|
(8 873)
|
167
|
(7 772)
|
(7 877)
|
(7 423)
|
205
|
(6 501)
|
(6 401)
|
(6 237)
|
101
|
(6 107)
|
(6 121)
|
(6 134)
|
108
|
(6 318)
|
(6 606)
|
(6 959)
|
282
|
(7 344)
|
(7 510)
|
(7 521)
|
11
|
|
Operating Income |
1 181
N/A
|
1 046
-11%
|
1 011
-3%
|
947
-6%
|
958
+1%
|
1 017
+6%
|
1 034
+2%
|
1 140
+10%
|
1 091
-4%
|
1 236
+13%
|
1 431
+16%
|
1 517
+6%
|
1 538
+1%
|
1 698
+10%
|
1 775
+5%
|
1 979
+11%
|
2 066
+4%
|
2 179
+5%
|
2 265
+4%
|
2 371
+5%
|
2 463
+4%
|
2 497
+1%
|
2 548
+2%
|
2 544
0%
|
2 789
+10%
|
1 832
-34%
|
926
-49%
|
764
-17%
|
859
+12%
|
1 402
+63%
|
2 208
+57%
|
2 145
-3%
|
2 057
-4%
|
1 718
-16%
|
1 567
-9%
|
1 459
-7%
|
848
-42%
|
292
-66%
|
76
-74%
|
(79)
N/A
|
261
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(68)
|
(66)
|
(65)
|
(51)
|
(46)
|
(34)
|
(28)
|
(31)
|
(21)
|
(14)
|
(10)
|
(18)
|
(43)
|
(45)
|
(60)
|
(70)
|
(17)
|
(52)
|
(36)
|
(2)
|
8
|
(20)
|
(41)
|
(79)
|
(115)
|
(110)
|
(114)
|
(119)
|
(166)
|
(166)
|
(170)
|
(176)
|
(135)
|
(124)
|
(182)
|
(293)
|
(268)
|
(284)
|
(245)
|
(175)
|
(238)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(77)
|
(96)
|
(96)
|
(96)
|
(33)
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(129)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(179)
|
0
|
0
|
0
|
7
|
|
Total Other Income |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
13
|
0
|
1
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
(13)
|
0
|
1
|
1
|
35
|
|
Pre-Tax Income |
1 113
N/A
|
980
-12%
|
947
-3%
|
897
-5%
|
835
-7%
|
887
+6%
|
909
+2%
|
1 012
+11%
|
1 039
+3%
|
1 222
+18%
|
1 422
+16%
|
1 500
+5%
|
1 536
+2%
|
1 654
+8%
|
1 716
+4%
|
1 910
+11%
|
2 023
+6%
|
2 127
+5%
|
2 228
+5%
|
2 368
+6%
|
2 378
+0%
|
2 477
+4%
|
2 507
+1%
|
2 465
-2%
|
2 558
+4%
|
1 723
-33%
|
813
-53%
|
646
-21%
|
578
-11%
|
1 235
+114%
|
2 037
+65%
|
1 968
-3%
|
1 852
-6%
|
1 594
-14%
|
1 384
-13%
|
1 166
-16%
|
388
-67%
|
9
-98%
|
(168)
N/A
|
(253)
-51%
|
65
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(340)
|
(307)
|
(301)
|
(289)
|
(271)
|
(294)
|
(314)
|
(360)
|
(353)
|
(402)
|
(447)
|
(455)
|
(454)
|
(479)
|
(494)
|
(547)
|
(668)
|
(693)
|
(723)
|
(755)
|
(669)
|
(678)
|
(666)
|
(635)
|
(640)
|
(410)
|
(203)
|
(146)
|
(117)
|
(296)
|
(469)
|
(456)
|
(360)
|
(295)
|
(112)
|
(307)
|
(134)
|
(88)
|
(175)
|
115
|
(124)
|
|
Income from Continuing Operations |
773
|
673
|
646
|
608
|
564
|
593
|
595
|
652
|
686
|
820
|
975
|
1 045
|
1 082
|
1 175
|
1 222
|
1 363
|
1 355
|
1 434
|
1 505
|
1 613
|
1 709
|
1 799
|
1 841
|
1 830
|
1 918
|
1 313
|
610
|
500
|
461
|
939
|
1 568
|
1 512
|
1 492
|
1 299
|
1 272
|
859
|
254
|
(79)
|
(343)
|
(138)
|
(59)
|
|
Income to Minority Interest |
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
4
|
26
|
(4)
|
(11)
|
(12)
|
(45)
|
(38)
|
(42)
|
(54)
|
(58)
|
(39)
|
(26)
|
(28)
|
(24)
|
(40)
|
(61)
|
|
Net Income (Common) |
787
N/A
|
683
-13%
|
655
-4%
|
621
-5%
|
490
-21%
|
507
+3%
|
509
+0%
|
538
+6%
|
634
+18%
|
763
+20%
|
908
+19%
|
983
+8%
|
1 017
+3%
|
1 123
+10%
|
990
-12%
|
1 130
+14%
|
1 097
-3%
|
1 181
+8%
|
1 419
+20%
|
1 551
+9%
|
1 702
+10%
|
1 794
+5%
|
1 929
+8%
|
1 917
-1%
|
1 976
+3%
|
1 375
-30%
|
549
-60%
|
448
-18%
|
432
-4%
|
959
+122%
|
1 651
+72%
|
2 066
+25%
|
2 116
+2%
|
2 040
-4%
|
1 937
-5%
|
1 324
-32%
|
612
-54%
|
90
-85%
|
(120)
N/A
|
(208)
-73%
|
(75)
+64%
|
|
EPS (Diluted) |
3.71
N/A
|
3.26
-12%
|
3.13
-4%
|
2.96
-5%
|
2.34
-21%
|
2.48
+6%
|
2.52
+2%
|
2.68
+6%
|
3.13
+17%
|
3.71
+19%
|
4.43
+19%
|
4.78
+8%
|
4.93
+3%
|
5.5
+12%
|
4.78
-13%
|
5.53
+16%
|
5.37
-3%
|
5.78
+8%
|
6.97
+21%
|
7.71
+11%
|
8.42
+9%
|
9.02
+7%
|
8.46
-6%
|
9.72
+15%
|
9.97
+3%
|
7.03
-29%
|
2.8
-60%
|
2.29
-18%
|
2.21
-3%
|
4.91
+122%
|
8.44
+72%
|
10.62
+26%
|
10.9
+3%
|
10.81
-1%
|
10.53
-3%
|
7.29
-31%
|
3.34
-54%
|
0.5
-85%
|
-0.67
N/A
|
-1.16
-73%
|
-0.42
+64%
|