Rockwool A/S (CPH: ROCK.B)
Denmark
· Delayed Price · Currency is DKK 2,562.00
0.00 (0.00%)
Dec 20, 2024, 4:59 PM CET
Rockwool Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. 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 |
| Operating Revenue | 3,819 | 3,620 | 3,907 | 3,088 | 2,602 | 2,757 | Upgrade
|
| Revenue | 3,819 | 3,620 | 3,907 | 3,088 | 2,602 | 2,757 | Upgrade
|
| Revenue Growth (YoY) | 4.89% | -7.35% | 26.52% | 18.68% | -5.62% | 3.22% | Upgrade
|
| Cost of Revenue | 1,292 | 1,302 | 1,682 | 1,116 | 845 | 929 | Upgrade
|
| Gross Profit | 2,527 | 2,318 | 2,225 | 1,972 | 1,757 | 1,828 | Upgrade
|
| Selling, General & Admin | 1,621 | 1,554 | 1,602 | 1,376 | 1,241 | 1,296 | Upgrade
|
| Other Operating Expenses | -2 | -11 | -14 | -6 | -6 | -16 | Upgrade
|
| Operating Expenses | 1,858 | 1,785 | 1,824 | 1,571 | 1,416 | 1,454 | Upgrade
|
| Operating Income | 669 | 533 | 401 | 401 | 341 | 374 | Upgrade
|
| Interest Expense | -10 | -22 | -11 | -10 | -12 | -9 | Upgrade
|
| Interest & Investment Income | 18 | 13 | 5 | 2 | 2 | 2 | Upgrade
|
| Earnings From Equity Investments | 2 | 2 | 1 | 1 | 1 | - | Upgrade
|
| Currency Exchange Gain (Loss) | -6 | 11 | -40 | -1 | -3 | 3 | Upgrade
|
| EBT Excluding Unusual Items | 673 | 537 | 356 | 393 | 329 | 370 | Upgrade
|
| Merger & Restructuring Charges | -10 | -10 | - | - | - | - | Upgrade
|
| Impairment of Goodwill | -8 | -8 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 1 | - | -1 | -1 | Upgrade
|
| Gain (Loss) on Sale of Assets | 4 | 4 | 1 | - | - | - | Upgrade
|
| Asset Writedown | -6 | -1 | - | - | -3 | -2 | Upgrade
|
| Pretax Income | 653 | 522 | 358 | 393 | 325 | 367 | Upgrade
|
| Income Tax Expense | 140 | 133 | 85 | 90 | 74 | 82 | Upgrade
|
| Earnings From Continuing Operations | 513 | 389 | 273 | 303 | 251 | 285 | Upgrade
|
| Net Income | 513 | 389 | 273 | 303 | 251 | 285 | Upgrade
|
| Net Income to Common | 513 | 389 | 273 | 303 | 251 | 285 | Upgrade
|
| Net Income Growth | 30.87% | 42.49% | -9.90% | 20.72% | -11.93% | 7.55% | Upgrade
|
| Shares Outstanding (Basic) | 21 | 22 | 22 | 22 | 22 | 22 | Upgrade
|
| Shares Outstanding (Diluted) | 21 | 22 | 22 | 22 | 22 | 22 | Upgrade
|
| Shares Change (YoY) | -0.75% | -0.00% | -0.03% | -0.80% | -0.74% | 0.15% | Upgrade
|
| EPS (Basic) | 23.92 | 18.04 | 12.66 | 14.05 | 11.55 | 13.01 | Upgrade
|
| EPS (Diluted) | 23.88 | 18.00 | 12.60 | 14.00 | 11.51 | 12.98 | Upgrade
|
| EPS Growth | 32.09% | 42.86% | -10.00% | 21.63% | -11.33% | 7.36% | Upgrade
|
| Free Cash Flow | 491 | 386 | 68 | 131 | 80 | 23 | Upgrade
|
| Free Cash Flow Per Share | 22.86 | 17.86 | 3.15 | 6.06 | 3.67 | 1.05 | Upgrade
|
| Dividend Per Share | 5.800 | 5.800 | 4.705 | 4.707 | 4.299 | 4.282 | Upgrade
|
| Dividend Growth | 23.26% | 23.26% | -0.04% | 9.49% | 0.39% | 6.92% | Upgrade
|
| Gross Margin | 66.17% | 64.03% | 56.95% | 63.86% | 67.52% | 66.30% | Upgrade
|
| Operating Margin | 17.52% | 14.72% | 10.26% | 12.99% | 13.11% | 13.57% | Upgrade
|
| Profit Margin | 13.43% | 10.75% | 6.99% | 9.81% | 9.65% | 10.34% | Upgrade
|
| Free Cash Flow Margin | 12.86% | 10.66% | 1.74% | 4.24% | 3.07% | 0.83% | Upgrade
|
| EBITDA | 872 | 739 | 604 | 574 | 493 | 523 | Upgrade
|
| EBITDA Margin | 22.83% | 20.41% | 15.46% | 18.59% | 18.95% | 18.97% | Upgrade
|
| D&A For EBITDA | 203 | 206 | 203 | 173 | 152 | 149 | Upgrade
|
| EBIT | 669 | 533 | 401 | 401 | 341 | 374 | Upgrade
|
| EBIT Margin | 17.52% | 14.72% | 10.26% | 12.99% | 13.11% | 13.57% | Upgrade
|
| Effective Tax Rate | 21.44% | 25.48% | 23.74% | 22.90% | 22.77% | 22.34% | Upgrade
|
| Revenue as Reported | 3,825 | 3,635 | 3,922 | 3,094 | 2,608 | 2,773 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.