A.P. Møller - Mærsk A/S (FRA:DP4H)
Germany · Delayed Price · Currency is EUR 10.50
+0.20 (1.94%)
At close: Jan 30, 2026
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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 55,251 | 55,482 | 51,065 | 81,529 | 61,787 | 39,740 | |
Revenue Growth (YoY) | 4.98% | 8.65% | -37.37% | 31.95% | 55.48% | 2.19% |
Cost of Revenue | 43,302 | 43,302 | 41,426 | 44,803 | 37,735 | 31,684 |
Gross Profit | 11,949 | 12,180 | 9,639 | 36,726 | 24,052 | 8,056 |
Operating Expenses | 7,065 | 6,178 | 6,238 | 5,960 | 4,582 | 4,440 |
Operating Income | 4,884 | 6,002 | 3,401 | 30,766 | 19,470 | 3,616 |
Interest Expense | -929 | -929 | -782 | -995 | -900 | -732 |
Interest & Investment Income | 1,059 | 1,134 | 1,247 | 436 | 53 | 64 |
Earnings From Equity Investments | 524 | 369 | 435 | 132 | 486 | 299 |
Currency Exchange Gain (Loss) | 124 | 124 | -33 | -266 | -153 | -41 |
Other Non Operating Income (Expenses) | 3 | 3 | 46 | 362 | 87 | 153 |
EBT Excluding Unusual Items | 5,665 | 6,703 | 4,314 | 30,435 | 19,043 | 3,359 |
Merger & Restructuring Charges | -73 | -73 | -148 | -79 | -13 | -120 |
Gain (Loss) on Sale of Investments | 8 | 8 | -6 | - | - | - |
Gain (Loss) on Sale of Assets | 118 | 222 | 523 | 101 | 96 | 202 |
Asset Writedown | -42 | -42 | -377 | -226 | -362 | -101 |
Other Unusual Items | -2 | -2 | 56 | - | -34 | -33 |
Pretax Income | 5,674 | 6,816 | 4,362 | 30,231 | 18,730 | 3,307 |
Income Tax Expense | 622 | 584 | 454 | 910 | 697 | 407 |
Earnings From Continuing Operations | 5,052 | 6,232 | 3,908 | 29,321 | 18,033 | 2,900 |
Net Income to Company | 5,052 | 6,232 | 3,908 | 29,321 | 18,033 | 2,900 |
Minority Interest in Earnings | -172 | -123 | -86 | -123 | -91 | -50 |
Net Income | 4,880 | 6,109 | 3,822 | 29,198 | 17,942 | 2,850 |
Net Income to Common | 4,880 | 6,109 | 3,822 | 29,198 | 17,942 | 2,850 |
Net Income Growth | 36.01% | 59.84% | -86.91% | 62.73% | 529.54% | - |
Shares Outstanding (Basic) | 15 | 16 | 17 | 18 | 19 | 20 |
Shares Outstanding (Diluted) | 16 | 16 | 17 | 18 | 19 | 20 |
Shares Change (YoY) | -2.28% | -6.38% | -7.83% | -4.30% | -2.65% | -4.33% |
EPS (Basic) | 315.81 | 387.39 | 226.89 | 1599.87 | 940.85 | 145.18 |
EPS (Diluted) | 314.25 | 387.00 | 226.89 | 1595.00 | 938.00 | 145.00 |
EPS Growth | 39.31% | 70.57% | -85.78% | 70.04% | 546.90% | - |
Free Cash Flow | 6,128 | 7,207 | 5,997 | 30,313 | 19,046 | 6,506 |
Free Cash Flow Per Share | 394.25 | 456.22 | 355.40 | 1655.75 | 995.59 | 331.07 |
Dividend Per Share | 155.481 | 155.481 | 76.373 | 287.357 | 381.000 | 55.000 |
Dividend Growth | 103.58% | 103.58% | -73.42% | -24.58% | 592.73% | 150.00% |
Gross Margin | 21.63% | 21.95% | 18.88% | 45.05% | 38.93% | 20.27% |
Operating Margin | 8.84% | 10.82% | 6.66% | 37.74% | 31.51% | 9.10% |
Profit Margin | 8.83% | 11.01% | 7.49% | 35.81% | 29.04% | 7.17% |
Free Cash Flow Margin | 11.09% | 12.99% | 11.74% | 37.18% | 30.83% | 16.37% |
EBITDA | 8,229 | 9,066 | 6,389 | 33,648 | 22,084 | 6,580 |
EBITDA Margin | 14.89% | 16.34% | 12.51% | 41.27% | 35.74% | 16.56% |
D&A For EBITDA | 3,345 | 3,064 | 2,988 | 2,882 | 2,614 | 2,964 |
EBIT | 4,884 | 6,002 | 3,401 | 30,766 | 19,470 | 3,616 |
EBIT Margin | 8.84% | 10.82% | 6.66% | 37.74% | 31.51% | 9.10% |
Effective Tax Rate | 10.96% | 8.57% | 10.41% | 3.01% | 3.72% | 12.31% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.