A.P. Møller - Mærsk A/S (CPH:MAERSK.B)
Denmark · Delayed Price · Currency is DKK 22,850
+610 (2.74%)
Sep 10, 2026, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 56,264 | 53,988 | 55,482 | 51,065 | 81,529 | 61,787 | |
Revenue Growth | -0.96% | -2.69% | 8.65% | -37.37% | 31.95% | 55.48% |
Cost of Revenue | 44,451 | 44,451 | 43,302 | 41,426 | 44,803 | 37,735 |
Gross Profit | 11,813 | 9,537 | 12,180 | 9,639 | 36,726 | 24,052 |
Operating Expenses | 9,087 | 6,711 | 6,178 | 6,238 | 5,960 | 4,582 |
Operating Income | 2,726 | 2,826 | 6,002 | 3,401 | 30,766 | 19,470 |
Interest Expense | -1,155 | -1,033 | -929 | -782 | -995 | -900 |
Interest & Investment Income | 877 | 943 | 1,111 | 1,203 | 436 | 53 |
Earnings From Equity Investments | 480 | 503 | 369 | 435 | 132 | 486 |
Currency Exchange Gain (Loss) | 44 | 44 | 124 | -33 | -266 | -153 |
Other Non Operating Income (Expenses) | 90 | 90 | 26 | 90 | 362 | 87 |
EBT Excluding Unusual Items | 3,062 | 3,373 | 6,703 | 4,314 | 30,435 | 19,043 |
Merger & Restructuring Charges | -94 | -94 | -73 | -148 | -79 | -13 |
Gain (Loss) on Sale of Investments | 14 | 14 | 8 | -6 | - | - |
Gain (Loss) on Sale of Assets | 74 | 138 | 222 | 523 | 101 | 96 |
Asset Writedown | 40 | 40 | -42 | -377 | -226 | -362 |
Other Unusual Items | - | - | -2 | 56 | - | -34 |
Pretax Income | 3,096 | 3,471 | 6,816 | 4,362 | 30,231 | 18,730 |
Income Tax Expense | 615 | 556 | 584 | 454 | 910 | 697 |
Earnings From Continuing Operations | 2,481 | 2,915 | 6,232 | 3,908 | 29,321 | 18,033 |
Net Income to Company | 2,481 | 2,915 | 6,232 | 3,908 | 29,321 | 18,033 |
Minority Interest in Earnings | -188 | -190 | -123 | -86 | -123 | -91 |
Net Income | 2,293 | 2,725 | 6,109 | 3,822 | 29,198 | 17,942 |
Net Income to Common | 2,293 | 2,725 | 6,109 | 3,822 | 29,198 | 17,942 |
Net Income Growth | -66.68% | -55.39% | 59.84% | -86.91% | 62.73% | 529.54% |
Shares Outstanding (Basic) | 15 | 15 | 16 | 17 | 18 | 19 |
Shares Outstanding (Diluted) | 15 | 15 | 16 | 17 | 18 | 19 |
Shares Change | -5.95% | -3.32% | -6.38% | -7.83% | -4.30% | -2.65% |
EPS (Basic) | 154.92 | 178.99 | 387.39 | 226.89 | 1599.87 | 940.85 |
EPS (Diluted) | 154.49 | 178.00 | 387.00 | 226.89 | 1595.00 | 938.00 |
EPS Growth | -64.69% | -54.01% | 70.57% | -85.78% | 70.04% | 546.90% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 4,369 | 4,962 | 7,207 | 5,997 | 30,313 | 19,046 |
Free Cash Flow Per Share | 295.19 | 324.88 | 456.22 | 355.40 | 1655.75 | 995.59 |
Dividend Per Share | 75.461 | 75.461 | 155.481 | 76.373 | 287.357 | 381.000 |
Dividend Growth | -51.47% | -51.47% | 103.58% | -73.42% | -24.58% | 592.73% |
Gross Margin | 21.00% | 17.66% | 21.95% | 18.88% | 45.05% | 38.93% |
Operating Margin | 4.84% | 5.23% | 10.82% | 6.66% | 37.74% | 31.51% |
Profit Margin | 4.08% | 5.05% | 11.01% | 7.49% | 35.81% | 29.04% |
Free Cash Flow Margin | 7.76% | 9.19% | 12.99% | 11.74% | 37.18% | 30.83% |
EBITDA | 5,903 | 6,166 | 9,066 | 6,389 | 33,648 | 22,084 |
EBITDA Margin | 10.49% | 11.42% | 16.34% | 12.51% | 41.27% | 35.74% |
D&A For EBITDA | 3,177 | 3,340 | 3,064 | 2,988 | 2,882 | 2,614 |
EBIT | 2,726 | 2,826 | 6,002 | 3,401 | 30,766 | 19,470 |
EBIT Margin | 4.84% | 5.23% | 10.82% | 6.66% | 37.74% | 31.51% |
Effective Tax Rate | 19.86% | 16.02% | 8.57% | 10.41% | 3.01% | 3.72% |