A.P. Møller - Mærsk A/S (CPH: MAERSK.B)
Denmark
· Delayed Price · Currency is DKK 11,460
-40 (-0.35%)
Dec 20, 2024, 4:59 PM CET
A.P. Møller - Mærsk Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 52,629 | 51,065 | 81,529 | 61,787 | 39,740 | 38,890 | Upgrade
|
| Revenue Growth (YoY) | -7.90% | -37.37% | 31.95% | 55.48% | 2.19% | -0.99% | Upgrade
|
| Cost of Revenue | 41,426 | 41,426 | 44,803 | 37,735 | 31,684 | 33,038 | Upgrade
|
| Gross Profit | 11,203 | 9,639 | 36,726 | 24,052 | 8,056 | 5,852 | Upgrade
|
| Operating Expenses | 7,856 | 6,238 | 5,960 | 4,582 | 4,440 | 4,223 | Upgrade
|
| Operating Income | 3,347 | 3,401 | 30,766 | 19,470 | 3,616 | 1,629 | Upgrade
|
| Interest Expense | -792 | -792 | -995 | -900 | -732 | -919 | Upgrade
|
| Interest & Investment Income | 1,033 | 1,247 | 436 | 53 | 64 | 104 | Upgrade
|
| Earnings From Equity Investments | 376 | 435 | 132 | 486 | 299 | 229 | Upgrade
|
| Currency Exchange Gain (Loss) | -33 | -33 | -266 | -153 | -41 | 105 | Upgrade
|
| Other Non Operating Income (Expenses) | 50 | 50 | 362 | 87 | 153 | -84 | Upgrade
|
| EBT Excluding Unusual Items | 3,981 | 4,308 | 30,435 | 19,043 | 3,359 | 1,064 | Upgrade
|
| Merger & Restructuring Charges | -148 | -148 | -79 | -13 | -120 | -92 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | - | -35 | Upgrade
|
| Gain (Loss) on Sale of Assets | 315 | 523 | 101 | 96 | 202 | 71 | Upgrade
|
| Asset Writedown | -78 | -377 | -226 | -362 | -101 | -29 | Upgrade
|
| Other Unusual Items | 56 | 56 | - | -34 | -33 | -12 | Upgrade
|
| Pretax Income | 4,126 | 4,362 | 30,231 | 18,730 | 3,307 | 967 | Upgrade
|
| Income Tax Expense | 460 | 454 | 910 | 697 | 407 | 458 | Upgrade
|
| Earnings From Continuing Operations | 3,666 | 3,908 | 29,321 | 18,033 | 2,900 | 509 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | - | -553 | Upgrade
|
| Net Income to Company | 3,666 | 3,908 | 29,321 | 18,033 | 2,900 | -44 | Upgrade
|
| Minority Interest in Earnings | -78 | -86 | -123 | -91 | -50 | -40 | Upgrade
|
| Net Income | 3,588 | 3,822 | 29,198 | 17,942 | 2,850 | -84 | Upgrade
|
| Net Income to Common | 3,588 | 3,822 | 29,198 | 17,942 | 2,850 | -84 | Upgrade
|
| Net Income Growth | -61.03% | -86.91% | 62.74% | 529.54% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 16 | 17 | 18 | 19 | 20 | 21 | Upgrade
|
| Shares Outstanding (Diluted) | 16 | 17 | 18 | 19 | 20 | 21 | Upgrade
|
| Shares Change (YoY) | -7.96% | -7.83% | -4.30% | -2.65% | -4.33% | -1.05% | Upgrade
|
| EPS (Basic) | 225.57 | 226.89 | 1599.87 | 940.85 | 145.18 | -4.09 | Upgrade
|
| EPS (Diluted) | 225.57 | 226.89 | 1595.00 | 938.00 | 145.00 | -4.09 | Upgrade
|
| EPS Growth | -57.68% | -85.77% | 70.04% | 546.90% | - | - | Upgrade
|
| Free Cash Flow | 3,357 | 5,997 | 30,313 | 19,046 | 6,506 | 3,512 | Upgrade
|
| Free Cash Flow Per Share | 211.05 | 355.40 | 1655.75 | 995.59 | 331.07 | 170.97 | Upgrade
|
| Dividend Per Share | 76.373 | 76.373 | 287.357 | 381.000 | 55.000 | 22.000 | Upgrade
|
| Dividend Growth | -73.42% | -73.42% | -24.58% | 592.73% | 150.00% | -4.35% | Upgrade
|
| Gross Margin | 21.29% | 18.88% | 45.05% | 38.93% | 20.27% | 15.05% | Upgrade
|
| Operating Margin | 6.36% | 6.66% | 37.74% | 31.51% | 9.10% | 4.19% | Upgrade
|
| Profit Margin | 6.82% | 7.48% | 35.81% | 29.04% | 7.17% | -0.22% | Upgrade
|
| Free Cash Flow Margin | 6.38% | 11.74% | 37.18% | 30.83% | 16.37% | 9.03% | Upgrade
|
| EBITDA | 6,168 | 6,389 | 33,648 | 22,084 | 6,580 | 4,456 | Upgrade
|
| EBITDA Margin | 11.72% | 12.51% | 41.27% | 35.74% | 16.56% | 11.46% | Upgrade
|
| D&A For EBITDA | 2,821 | 2,988 | 2,882 | 2,614 | 2,964 | 2,827 | Upgrade
|
| EBIT | 3,347 | 3,401 | 30,766 | 19,470 | 3,616 | 1,629 | Upgrade
|
| EBIT Margin | 6.36% | 6.66% | 37.74% | 31.51% | 9.10% | 4.19% | Upgrade
|
| Effective Tax Rate | 11.15% | 10.41% | 3.01% | 3.72% | 12.31% | 47.36% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.