adidas AG (LON:0OLD)
London flag London · Delayed Price · Currency is GBP · Price in EUR
211.25
-7.33 (-3.35%)
At close: Apr 29, 2025

adidas AG Income Statement

Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Revenue
24,37823,68321,42722,51121,23418,435
Upgrade
Revenue Growth (YoY)
12.80%10.53%-4.81%6.01%15.18%-22.02%
Upgrade
Cost of Revenue
11,94411,65811,24411,86710,4699,213
Upgrade
Gross Profit
12,43412,02510,18310,64410,7659,222
Upgrade
Selling, General & Admin
11,05210,9159,91410,0158,8108,353
Upgrade
Other Operating Expenses
-199-198-30-116-4617
Upgrade
Operating Expenses
10,83810,7029,9039,9628,7708,481
Upgrade
Operating Income
1,5961,3232806821,995741
Upgrade
Interest Expense
-165-221-160-137-111-156
Upgrade
Interest & Investment Income
675739231225
Upgrade
Currency Exchange Gain (Loss)
-93-93-121-166-37-37
Upgrade
Other Non Operating Income (Expenses)
414241-112
Upgrade
EBT Excluding Unusual Items
1,4461,108794011,860575
Upgrade
Gain (Loss) on Sale of Assets
1313-13-13-8-25
Upgrade
Other Unusual Items
-----29
Upgrade
Pretax Income
1,4591,121663881,852579
Upgrade
Income Tax Expense
372297124134360117
Upgrade
Earnings From Continuing Operations
1,087824-582541,492462
Upgrade
Earnings From Discontinued Operations
2844384666-19
Upgrade
Net Income to Company
1,089832-146382,158443
Upgrade
Minority Interest in Earnings
-67-68-61-26-42-11
Upgrade
Net Income
1,022764-756122,116432
Upgrade
Net Income to Common
1,022764-756122,116432
Upgrade
Net Income Growth
662.69%---71.08%389.81%-78.14%
Upgrade
Shares Outstanding (Basic)
178179179183194195
Upgrade
Shares Outstanding (Diluted)
178179179183194195
Upgrade
Shares Change (YoY)
-0.14%0.00%-2.57%-5.62%-0.50%-1.24%
Upgrade
EPS (Basic)
5.734.28-0.423.3410.902.21
Upgrade
EPS (Diluted)
5.734.28-0.423.3410.902.21
Upgrade
EPS Growth
672.44%---69.36%392.51%-77.87%
Upgrade
Free Cash Flow
1,7312,4912,187-9832,6981,118
Upgrade
Free Cash Flow Per Share
9.7013.9512.25-5.3613.895.73
Upgrade
Dividend Per Share
2.0002.0000.7000.7003.3003.000
Upgrade
Dividend Growth
185.71%185.71%--78.79%10.00%-
Upgrade
Gross Margin
51.01%50.78%47.52%47.28%50.70%50.02%
Upgrade
Operating Margin
6.55%5.59%1.31%3.03%9.40%4.02%
Upgrade
Profit Margin
4.19%3.23%-0.35%2.72%9.96%2.34%
Upgrade
Free Cash Flow Margin
7.10%10.52%10.21%-4.37%12.71%6.07%
Upgrade
EBITDA
2,1351,8537851,2132,5121,192
Upgrade
EBITDA Margin
8.76%7.82%3.66%5.39%11.83%6.47%
Upgrade
D&A For EBITDA
539530505531517451
Upgrade
EBIT
1,5961,3232806821,995741
Upgrade
EBIT Margin
6.55%5.59%1.31%3.03%9.40%4.02%
Upgrade
Effective Tax Rate
25.50%26.49%187.88%34.54%19.44%20.21%
Upgrade
Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.