Mayr-Melnhof Karton AG (FRA:MYM)
Germany
· Delayed Price · Currency is EUR 75.10
-1.10 (-1.44%)
Last updated: May 7, 2025
Mayr-Melnhof Karton AG Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 4,097 | 4,080 | 4,164 | 4,682 | 3,070 | 2,528 | Upgrade
|
| Revenue Growth (YoY) | 0.73% | -2.04% | -11.06% | 52.52% | 21.41% | -0.63% | Upgrade
|
| Cost of Revenue | 2,343 | 2,343 | 2,496 | 2,812 | 2,411 | 1,885 | Upgrade
|
| Gross Profit | 1,754 | 1,737 | 1,669 | 1,870 | 658.55 | 643.76 | Upgrade
|
| Selling, General & Admin | 880.27 | 866.63 | 859.97 | 696.17 | 472.63 | 395.33 | Upgrade
|
| Other Operating Expenses | 449.82 | 465.27 | 423.7 | 447.89 | -26.1 | -12.42 | Upgrade
|
| Operating Expenses | 1,562 | 1,560 | 1,502 | 1,343 | 446.53 | 382.91 | Upgrade
|
| Operating Income | 192.39 | 176.59 | 166.45 | 527.8 | 212.02 | 260.85 | Upgrade
|
| Interest Expense | -72.88 | -78.41 | -53.11 | -25.61 | -19.4 | -6.37 | Upgrade
|
| Interest & Investment Income | 24.14 | 27.3 | 8.77 | 4.47 | 3.84 | 1.94 | Upgrade
|
| Earnings From Equity Investments | 2.47 | 2.47 | 1.35 | 1.38 | 0.72 | 0.28 | Upgrade
|
| Currency Exchange Gain (Loss) | -16.76 | -16.76 | -13.16 | -15.39 | -3.86 | -2.76 | Upgrade
|
| Other Non Operating Income (Expenses) | -9.14 | -4.75 | -4.89 | -6.88 | -4.99 | -0.9 | Upgrade
|
| EBT Excluding Unusual Items | 120.21 | 106.44 | 105.41 | 485.78 | 188.33 | 253.04 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | -12.97 | -2.4 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 4.22 | 4.22 | 3.05 | -0.63 | 56.83 | 0.63 | Upgrade
|
| Asset Writedown | -0.48 | -0.48 | -2.87 | -8.08 | - | - | Upgrade
|
| Other Unusual Items | -1.99 | -1.99 | 3.76 | 0.35 | - | -38.24 | Upgrade
|
| Pretax Income | 128.09 | 114.32 | 136.69 | 467.03 | 244.55 | 222.07 | Upgrade
|
| Income Tax Expense | 7.36 | 3.83 | 47.63 | 121.72 | 53.85 | 59.84 | Upgrade
|
| Earnings From Continuing Operations | 120.73 | 110.48 | 89.06 | 345.31 | 190.7 | 162.23 | Upgrade
|
| Minority Interest in Earnings | -2.4 | -2.25 | -1.87 | -1.45 | -1.53 | -1.04 | Upgrade
|
| Net Income | 118.32 | 108.24 | 87.2 | 343.86 | 189.17 | 161.19 | Upgrade
|
| Net Income to Common | 118.32 | 108.24 | 87.2 | 343.86 | 189.17 | 161.19 | Upgrade
|
| Net Income Growth | 86.94% | 24.13% | -74.64% | 81.77% | 17.36% | -15.05% | Upgrade
|
| Shares Outstanding (Basic) | 20 | 20 | 20 | 20 | 20 | 20 | Upgrade
|
| Shares Outstanding (Diluted) | 20 | 20 | 20 | 20 | 20 | 20 | Upgrade
|
| EPS (Basic) | 5.94 | 5.41 | 4.36 | 17.19 | 9.46 | 8.06 | Upgrade
|
| EPS (Diluted) | 5.94 | 5.41 | 4.36 | 17.19 | 9.46 | 8.06 | Upgrade
|
| EPS Growth | 87.46% | 24.13% | -74.64% | 81.77% | 17.36% | -15.05% | Upgrade
|
| Free Cash Flow | 151.74 | 295.43 | 360.89 | -29.65 | 21.39 | 165.41 | Upgrade
|
| Free Cash Flow Per Share | 7.62 | 14.77 | 18.04 | -1.48 | 1.07 | 8.27 | Upgrade
|
| Dividend Per Share | 1.800 | 1.800 | 1.500 | 4.200 | 3.500 | 3.200 | Upgrade
|
| Dividend Growth | 20.00% | 20.00% | -64.29% | 20.00% | 9.38% | - | Upgrade
|
| Gross Margin | 42.81% | 42.57% | 40.07% | 39.95% | 21.45% | 25.46% | Upgrade
|
| Operating Margin | 4.70% | 4.33% | 4.00% | 11.27% | 6.91% | 10.32% | Upgrade
|
| Profit Margin | 2.89% | 2.65% | 2.09% | 7.34% | 6.16% | 6.38% | Upgrade
|
| Free Cash Flow Margin | 3.70% | 7.24% | 8.67% | -0.63% | 0.70% | 6.54% | Upgrade
|
| EBITDA | 423.84 | 404.64 | 384.96 | 726.27 | 360.98 | 396.81 | Upgrade
|
| EBITDA Margin | 10.35% | 9.92% | 9.24% | 15.51% | 11.76% | 15.69% | Upgrade
|
| D&A For EBITDA | 231.45 | 228.05 | 218.5 | 198.47 | 148.95 | 135.96 | Upgrade
|
| EBIT | 192.39 | 176.59 | 166.45 | 527.8 | 212.02 | 260.85 | Upgrade
|
| EBIT Margin | 4.70% | 4.33% | 4.00% | 11.27% | 6.91% | 10.32% | Upgrade
|
| Effective Tax Rate | 5.75% | 3.35% | 34.84% | 26.06% | 22.02% | 26.95% | Upgrade
|
Updated Jan 15, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.