A.P. Møller - Mærsk Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

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

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.