UIE Plc (CPH: UIE)
Denmark
· Delayed Price · Currency is DKK 314.00
+20.00 (6.80%)
Nov 20, 2024, 4:59 PM CET
UIE Plc 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 | 462.25 | 438.66 | 573.27 | 488.61 | 321.09 | 283.62 | Upgrade
|
| Revenue Growth (YoY) | 5.05% | -23.48% | 17.33% | 52.17% | 13.21% | -12.33% | Upgrade
|
| Cost of Revenue | 136.25 | 127.13 | 208.24 | 203.11 | 110.93 | 98.96 | Upgrade
|
| Gross Profit | 326 | 311.53 | 365.03 | 285.5 | 210.16 | 184.66 | Upgrade
|
| Selling, General & Admin | 53.7 | 53.7 | 52.73 | 49.36 | 49.09 | 84.65 | Upgrade
|
| Other Operating Expenses | 44.56 | 42.49 | 105.34 | 51.98 | 26.5 | -5.47 | Upgrade
|
| Operating Expenses | 121.7 | 119.63 | 181.69 | 125.88 | 98.82 | 102.75 | Upgrade
|
| Operating Income | 204.3 | 191.9 | 183.34 | 159.62 | 111.34 | 81.91 | Upgrade
|
| Interest Expense | -0.07 | -0.16 | -0.58 | -0.13 | -0.12 | -0.04 | Upgrade
|
| Interest & Investment Income | 15.59 | 14.16 | 3.86 | 3.5 | 10.09 | 9.76 | Upgrade
|
| Earnings From Equity Investments | 5.8 | 2.25 | 2.98 | 0.08 | 2.69 | 0.69 | Upgrade
|
| Currency Exchange Gain (Loss) | 1.09 | 1.25 | 0.64 | -1.41 | 2.38 | -0.49 | Upgrade
|
| EBT Excluding Unusual Items | 226.7 | 209.4 | 190.23 | 161.66 | 126.38 | 91.83 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | - | -6 | Upgrade
|
| Gain (Loss) on Sale of Investments | 70.22 | 40.92 | -88.42 | 50.11 | 63.4 | 35.24 | Upgrade
|
| Pretax Income | 296.92 | 250.32 | 101.82 | 211.78 | 189.78 | 121.07 | Upgrade
|
| Income Tax Expense | 51.89 | 49.61 | 52.89 | 38.48 | 25.95 | 17.8 | Upgrade
|
| Earnings From Continuing Operations | 245.02 | 200.71 | 48.93 | 173.3 | 163.83 | 103.27 | Upgrade
|
| Minority Interest in Earnings | -84.05 | -80.04 | -71.03 | -65.17 | -49.77 | -35.77 | Upgrade
|
| Net Income | 160.98 | 120.67 | -22.1 | 108.13 | 114.07 | 67.5 | Upgrade
|
| Net Income to Common | 160.98 | 120.67 | -22.1 | 108.13 | 114.07 | 67.5 | Upgrade
|
| Net Income Growth | 83.68% | - | - | -5.21% | 68.99% | 121.74% | Upgrade
|
| Shares Outstanding (Basic) | 32 | 32 | 32 | 33 | 34 | 34 | Upgrade
|
| Shares Outstanding (Diluted) | 32 | 32 | 32 | 33 | 34 | 34 | Upgrade
|
| Shares Change (YoY) | 0.04% | 0.02% | -1.48% | -3.09% | - | -0.67% | Upgrade
|
| EPS (Basic) | 5.01 | 3.75 | -0.69 | 3.31 | 3.38 | 2.00 | Upgrade
|
| EPS (Diluted) | 5.01 | 3.75 | -0.69 | 3.31 | 3.38 | 2.00 | Upgrade
|
| EPS Growth | 83.61% | - | - | -2.19% | 68.99% | 123.24% | Upgrade
|
| Free Cash Flow | 128.77 | 124.05 | 176.47 | 102.12 | 62.04 | 38.49 | Upgrade
|
| Free Cash Flow Per Share | 4.00 | 3.85 | 5.48 | 3.12 | 1.84 | 1.14 | Upgrade
|
| Dividend Per Share | 1.250 | 1.250 | 1.000 | 0.850 | 0.625 | 0.500 | Upgrade
|
| Dividend Growth | 71.23% | 25.00% | 17.65% | 36.00% | 25.00% | 0% | Upgrade
|
| Gross Margin | 70.52% | 71.02% | 63.67% | 58.43% | 65.45% | 65.11% | Upgrade
|
| Operating Margin | 44.20% | 43.75% | 31.98% | 32.67% | 34.67% | 28.88% | Upgrade
|
| Profit Margin | 34.82% | 27.51% | -3.85% | 22.13% | 35.52% | 23.80% | Upgrade
|
| Free Cash Flow Margin | 27.86% | 28.28% | 30.78% | 20.90% | 19.32% | 13.57% | Upgrade
|
| EBITDA | 226.5 | 214.2 | 205.77 | 182.41 | 132.83 | 103.73 | Upgrade
|
| EBITDA Margin | 49.00% | 48.83% | 35.89% | 37.33% | 41.37% | 36.57% | Upgrade
|
| D&A For EBITDA | 22.2 | 22.3 | 22.43 | 22.79 | 21.5 | 21.82 | Upgrade
|
| EBIT | 204.3 | 191.9 | 183.34 | 159.62 | 111.34 | 81.91 | Upgrade
|
| EBIT Margin | 44.20% | 43.75% | 31.98% | 32.67% | 34.67% | 28.88% | Upgrade
|
| Effective Tax Rate | 17.48% | 19.82% | 51.95% | 18.17% | 13.67% | 14.71% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.