Wallenius Wilhelmsen ASA (FRA:WNL)
Germany · Delayed Price · Currency is EUR 9.58
+0.27 (2.90%)
At close: Jan 30, 2026
Wallenius Wilhelmsen ASA 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 |
| 5,320 | 5,308 | 5,149 | 5,045 | 3,884 | 2,958 | |
Revenue Growth (YoY) | 1.37% | 3.09% | 2.06% | 29.89% | 31.30% | -24.33% |
Cost of Revenue | 3,393 | 3,386 | 3,292 | 3,457 | 3,019 | 2,453 |
Gross Profit | 1,927 | 1,922 | 1,857 | 1,588 | 865 | 505 |
Other Operating Expenses | 52 | 52 | 50 | 87 | 14 | 47 |
Operating Expenses | 682 | 632 | 627 | 628 | 497 | 498 |
Operating Income | 1,245 | 1,290 | 1,230 | 960 | 368 | 7 |
Interest Expense | -162 | -216 | -234 | -78 | -107 | -223 |
Interest & Investment Income | 60 | 80 | 69 | 15 | 21 | 4 |
Earnings From Equity Investments | 2 | 3 | 3 | 2 | 1 | 1 |
Currency Exchange Gain (Loss) | -69 | -11 | -10 | -25 | -24 | 13 |
Other Non Operating Income (Expenses) | 63 | -6 | -11 | -15 | 2 | -18 |
EBT Excluding Unusual Items | 1,139 | 1,140 | 1,047 | 859 | 261 | -216 |
Impairment of Goodwill | - | - | - | -29 | -76 | -40 |
Gain (Loss) on Sale of Assets | 135 | - | - | - | - | - |
Asset Writedown | -1 | -1 | -5 | - | 14 | -50 |
Pretax Income | 1,273 | 1,139 | 1,042 | 830 | 199 | -306 |
Income Tax Expense | 54 | 73 | 68 | 35 | 23 | -4 |
Earnings From Continuing Operations | 1,219 | 1,066 | 974 | 795 | 176 | -302 |
Minority Interest in Earnings | -95 | -93 | -121 | -116 | -43 | 16 |
Net Income | 1,124 | 973 | 853 | 679 | 133 | -286 |
Net Income to Common | 1,124 | 973 | 853 | 679 | 133 | -286 |
Net Income Growth | 24.47% | 14.07% | 25.63% | 410.53% | - | - |
Shares Outstanding (Basic) | 424 | 423 | 423 | 422 | 416 | 422 |
Shares Outstanding (Diluted) | 424 | 423 | 423 | 422 | 416 | 422 |
Shares Change (YoY) | -7.19% | -0.01% | 0.06% | 1.64% | -1.60% | 0.01% |
EPS (Basic) | 2.65 | 2.30 | 2.02 | 1.61 | 0.32 | -0.68 |
EPS (Diluted) | 2.65 | 2.30 | 2.02 | 1.61 | 0.32 | -0.68 |
EPS Growth | 34.12% | 14.08% | 25.55% | 402.28% | - | - |
Free Cash Flow | 1,581 | 1,567 | 1,620 | 1,194 | 487 | 491 |
Free Cash Flow Per Share | 3.73 | 3.71 | 3.83 | 2.83 | 1.17 | 1.16 |
Dividend Per Share | 1.420 | 1.260 | 1.140 | 0.850 | 0.150 | - |
Dividend Growth | -18.86% | 10.53% | 34.12% | 466.67% | - | - |
Gross Margin | 36.22% | 36.21% | 36.07% | 31.48% | 22.27% | 17.07% |
Operating Margin | 23.40% | 24.30% | 23.89% | 19.03% | 9.47% | 0.24% |
Profit Margin | 21.13% | 18.33% | 16.57% | 13.46% | 3.42% | -9.67% |
Free Cash Flow Margin | 29.72% | 29.52% | 31.46% | 23.67% | 12.54% | 16.60% |
EBITDA | 1,625 | 1,620 | 1,554 | 1,274 | 677 | 304 |
EBITDA Margin | 30.55% | 30.52% | 30.18% | 25.25% | 17.43% | 10.28% |
D&A For EBITDA | 380 | 330 | 324 | 314 | 309 | 297 |
EBIT | 1,245 | 1,290 | 1,230 | 960 | 368 | 7 |
EBIT Margin | 23.40% | 24.30% | 23.89% | 19.03% | 9.47% | 0.24% |
Effective Tax Rate | 4.24% | 6.41% | 6.53% | 4.22% | 11.56% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.