Elopak ASA (OSL: ELO)
42.75
+1.05 (2.52%)
Aug 30, 2024, 4:25 PM CET
Elopak ASA Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
Revenue | 1,151 | 1,132 | 1,024 | 855.27 | 908.77 | 906.53 | Upgrade
|
Revenue Growth (YoY) | 4.55% | 10.58% | 19.69% | -5.89% | 0.25% | 0.23% | Upgrade
|
Cost of Revenue | 722.76 | 719.8 | 681.47 | 538.12 | 576.64 | 587.63 | Upgrade
|
Gross Profit | 428.17 | 412.25 | 342.22 | 317.14 | 332.14 | 318.9 | Upgrade
|
Selling, General & Admin | 196.42 | 189.62 | 176.72 | 166.8 | 168.57 | 177.91 | Upgrade
|
Other Operating Expenses | 62.92 | 58.51 | 53.15 | 47.02 | 45.92 | 52.69 | Upgrade
|
Operating Expenses | 320.29 | 308.28 | 291.4 | 266.7 | 266.4 | 281.63 | Upgrade
|
Operating Income | 107.88 | 103.96 | 50.82 | 50.44 | 65.74 | 37.27 | Upgrade
|
Interest Expense | -25.65 | -25.63 | -10.58 | -5.69 | -11.32 | -15.96 | Upgrade
|
Interest & Investment Income | 6.04 | 4.19 | 9.88 | 2.8 | 1.91 | 1.49 | Upgrade
|
Earnings From Equity Investments | 9.5 | 6.86 | 4.38 | 3.58 | 3.16 | -1.69 | Upgrade
|
Currency Exchange Gain (Loss) | 0.01 | -0.5 | 2.98 | 0.38 | 0.06 | 0.79 | Upgrade
|
Other Non Operating Income (Expenses) | -2.82 | -2.82 | -2.03 | -4.72 | 0.96 | -3.74 | Upgrade
|
EBT Excluding Unusual Items | 94.97 | 86.07 | 55.46 | 46.78 | 60.51 | 18.16 | Upgrade
|
Merger & Restructuring Charges | - | - | -2.45 | - | - | - | Upgrade
|
Asset Writedown | -1.59 | -1.19 | -6.6 | -1.22 | -0.3 | -1.27 | Upgrade
|
Pretax Income | 93.38 | 84.88 | 46.41 | 45.56 | 60.21 | 16.9 | Upgrade
|
Income Tax Expense | 22.04 | 15.51 | 12.19 | 15.29 | 12.38 | 7.03 | Upgrade
|
Earnings From Continuing Operations | 71.33 | 69.37 | 34.22 | 30.27 | 47.83 | 9.87 | Upgrade
|
Earnings From Discontinued Operations | -0.13 | -1.34 | -23.62 | 3.54 | - | - | Upgrade
|
Net Income to Company | 71.2 | 68.03 | 10.6 | 33.81 | 47.83 | 9.87 | Upgrade
|
Minority Interest in Earnings | -0.77 | -0.97 | 0.26 | - | - | - | Upgrade
|
Net Income | 70.44 | 67.06 | 10.86 | 33.81 | 47.83 | 9.87 | Upgrade
|
Net Income to Common | 70.44 | 67.06 | 10.86 | 33.81 | 47.83 | 9.87 | Upgrade
|
Net Income Growth | 45.71% | 517.73% | -67.89% | -29.31% | 384.78% | -64.37% | Upgrade
|
Shares Outstanding (Basic) | 269 | 269 | 269 | 261 | 251 | 251 | Upgrade
|
Shares Outstanding (Diluted) | 269 | 269 | 269 | 261 | 251 | 251 | Upgrade
|
Shares Change (YoY) | -0.01% | -0.02% | 3.23% | 4.05% | - | - | Upgrade
|
EPS (Basic) | 0.26 | 0.25 | 0.04 | 0.13 | 0.19 | 0.04 | Upgrade
|
EPS (Diluted) | 0.26 | 0.25 | 0.04 | 0.13 | 0.19 | 0.04 | Upgrade
|
EPS Growth | 45.72% | 517.89% | -68.90% | -32.06% | 384.79% | -64.37% | Upgrade
|
Free Cash Flow | 152.92 | 157.19 | 25.09 | 35.82 | 53.69 | 33.57 | Upgrade
|
Free Cash Flow Per Share | 0.57 | 0.58 | 0.09 | 0.14 | 0.21 | 0.13 | Upgrade
|
Dividend Per Share | 0.130 | 0.130 | 0.082 | 0.075 | 0.038 | - | Upgrade
|
Dividend Growth | 59.48% | 59.48% | 9.12% | 95.96% | - | - | Upgrade
|
Gross Margin | 37.20% | 36.42% | 33.43% | 37.08% | 36.55% | 35.18% | Upgrade
|
Operating Margin | 9.37% | 9.18% | 4.96% | 5.90% | 7.23% | 4.11% | Upgrade
|
Profit Margin | 6.12% | 5.92% | 1.06% | 3.95% | 5.26% | 1.09% | Upgrade
|
Free Cash Flow Margin | 13.29% | 13.89% | 2.45% | 4.19% | 5.91% | 3.70% | Upgrade
|
EBITDA | 142.55 | 137.82 | 117.02 | 103.32 | 92.78 | 64.77 | Upgrade
|
EBITDA Margin | 12.39% | 12.17% | 11.43% | 12.08% | 10.21% | 7.14% | Upgrade
|
D&A For EBITDA | 34.66 | 33.86 | 66.2 | 52.88 | 27.04 | 27.5 | Upgrade
|
EBIT | 107.88 | 103.96 | 50.82 | 50.44 | 65.74 | 37.27 | Upgrade
|
EBIT Margin | 9.37% | 9.18% | 4.96% | 5.90% | 7.23% | 4.11% | Upgrade
|
Effective Tax Rate | 23.61% | 18.28% | 26.26% | 33.56% | 20.56% | 41.61% | Upgrade
|
Revenue as Reported | 1,151 | 1,132 | 1,024 | 855.27 | 913.99 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.