Organon & Co. (LON:0A9W)
London
· Delayed Price · Currency is GBP · Price in USD 15.53
-0.09 (-0.59%)
At close: Feb 21, 2025
Organon & Co. Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2017 |
| Revenue | 6,403 | 6,263 | 6,174 | 6,304 | 6,532 | Upgrade
|
| Revenue Growth (YoY) | 2.24% | 1.44% | -2.06% | -3.49% | -16.01% | Upgrade
|
| Cost of Revenue | 2,593 | 2,515 | 2,285 | 2,375 | 2,119 | Upgrade
|
| Gross Profit | 3,810 | 3,748 | 3,889 | 3,929 | 4,413 | Upgrade
|
| Selling, General & Admin | 1,644 | 1,891 | 1,702 | 1,669 | 1,356 | Upgrade
|
| Research & Development | 458 | 528 | 471 | 339 | 210 | Upgrade
|
| Operating Expenses | 2,102 | 2,419 | 2,173 | 2,008 | 1,566 | Upgrade
|
| Operating Income | 1,708 | 1,329 | 1,716 | 1,921 | 2,847 | Upgrade
|
| Interest Expense | -520 | -527 | -422 | -258 | - | Upgrade
|
| Currency Exchange Gain (Loss) | -26 | -42 | -11 | -4 | -44 | Upgrade
|
| Other Non Operating Income (Expenses) | -21 | -17 | -17 | -16 | 9 | Upgrade
|
| EBT Excluding Unusual Items | 1,141 | 743 | 1,266 | 1,643 | 2,812 | Upgrade
|
| Merger & Restructuring Charges | -66 | -62 | -28 | -3 | -60 | Upgrade
|
| Asset Writedown | - | - | -9 | -7 | - | Upgrade
|
| Other Unusual Items | -187 | - | - | - | - | Upgrade
|
| Pretax Income | 807 | 673 | 1,122 | 1,529 | 2,752 | Upgrade
|
| Income Tax Expense | -57 | -350 | 205 | 178 | 496 | Upgrade
|
| Earnings From Continuing Operations | 864 | 1,023 | 917 | 1,351 | 2,256 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | -96 | Upgrade
|
| Net Income | 864 | 1,023 | 917 | 1,351 | 2,160 | Upgrade
|
| Net Income to Common | 864 | 1,023 | 917 | 1,351 | 2,160 | Upgrade
|
| Net Income Growth | -15.54% | 11.56% | -32.12% | -37.45% | -32.88% | Upgrade
|
| Shares Outstanding (Basic) | 257 | 255 | 254 | 254 | 254 | Upgrade
|
| Shares Outstanding (Diluted) | 259 | 256 | 255 | 254 | 254 | Upgrade
|
| Shares Change (YoY) | 1.12% | 0.43% | 0.38% | 0.27% | - | Upgrade
|
| EPS (Basic) | 3.36 | 4.01 | 3.61 | 5.33 | 8.52 | Upgrade
|
| EPS (Diluted) | 3.33 | 3.99 | 3.59 | 5.31 | 8.52 | Upgrade
|
| EPS Growth | -16.54% | 11.14% | -32.39% | -37.68% | -32.87% | Upgrade
|
| Free Cash Flow | - | 548 | 662 | 2,266 | 1,932 | Upgrade
|
| Free Cash Flow Per Share | - | 2.14 | 2.59 | 8.91 | 7.62 | Upgrade
|
| Dividend Per Share | 1.120 | 1.120 | 1.120 | 0.560 | - | Upgrade
|
| Dividend Growth | 0% | 0% | 100.00% | - | - | Upgrade
|
| Gross Margin | 59.50% | 59.84% | 62.99% | 62.33% | 67.56% | Upgrade
|
| Operating Margin | 26.67% | 21.22% | 27.79% | 30.47% | 43.59% | Upgrade
|
| Profit Margin | 13.49% | 16.33% | 14.85% | 21.43% | 33.07% | Upgrade
|
| Free Cash Flow Margin | - | 8.75% | 10.72% | 35.95% | 29.58% | Upgrade
|
| EBITDA | 1,975 | 1,565 | 1,928 | 2,116 | 2,989 | Upgrade
|
| EBITDA Margin | 30.84% | 24.99% | 31.23% | 33.57% | 45.76% | Upgrade
|
| D&A For EBITDA | 266.67 | 236 | 212 | 195 | 142 | Upgrade
|
| EBIT | 1,708 | 1,329 | 1,716 | 1,921 | 2,847 | Upgrade
|
| EBIT Margin | 26.67% | 21.22% | 27.79% | 30.47% | 43.59% | Upgrade
|
| Effective Tax Rate | - | - | 18.27% | 11.64% | 18.02% | Upgrade
|
| Advertising Expenses | - | 209 | 255 | 236 | 198 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.