Europris ASA (OSL: EPR)
Norway
· Delayed Price · Currency is NOK 71.00
-0.50 (-0.70%)
Dec 20, 2024, 4:29 PM CET
Europris ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 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 |
| Operating Revenue | 11,356 | 9,378 | 8,929 | 8,568 | 7,929 | 6,156 | Upgrade
|
| Other Revenue | 88.44 | 88.44 | 86.87 | 79.8 | 83.97 | 78.35 | Upgrade
|
| Revenue | 11,444 | 9,467 | 9,016 | 8,648 | 8,013 | 6,234 | Upgrade
|
| Revenue Growth (YoY) | 21.37% | 5.00% | 4.25% | 7.93% | 28.52% | 7.18% | Upgrade
|
| Cost of Revenue | 6,646 | 5,276 | 4,833 | 4,592 | 4,534 | 3,544 | Upgrade
|
| Gross Profit | 4,798 | 4,191 | 4,183 | 4,056 | 3,478 | 2,691 | Upgrade
|
| Selling, General & Admin | 1,807 | 1,474 | 1,388 | 1,314 | 1,226 | 1,074 | Upgrade
|
| Other Operating Expenses | 993.65 | 747.52 | 743.97 | 659.05 | 546.74 | 521.94 | Upgrade
|
| Operating Expenses | 3,632 | 2,896 | 2,743 | 2,544 | 2,313 | 2,112 | Upgrade
|
| Operating Income | 1,166 | 1,295 | 1,440 | 1,512 | 1,166 | 578.58 | Upgrade
|
| Interest Expense | -188.05 | -159.3 | -83.81 | -75.67 | -120.39 | -87.98 | Upgrade
|
| Interest & Investment Income | 0.16 | 0.16 | 0.2 | 0.1 | 0.18 | 0.81 | Upgrade
|
| Earnings From Equity Investments | -40.34 | -54.49 | 4.05 | 0.19 | 2.6 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 102.71 | 70.4 | -23.79 | -18.83 | -18.86 | -11.01 | Upgrade
|
| EBT Excluding Unusual Items | 1,041 | 1,152 | 1,337 | 1,418 | 1,029 | 480.41 | Upgrade
|
| Pretax Income | 1,041 | 1,152 | 1,337 | 1,418 | 1,029 | 480.41 | Upgrade
|
| Income Tax Expense | 209.54 | 243.06 | 295.15 | 313.59 | 225.49 | 104.97 | Upgrade
|
| Earnings From Continuing Operations | 831.35 | 908.85 | 1,042 | 1,104 | 803.62 | 375.44 | Upgrade
|
| Minority Interest in Earnings | -0.77 | -0.22 | -21.89 | -22.15 | - | - | Upgrade
|
| Net Income | 830.58 | 908.63 | 1,020 | 1,082 | 803.62 | 375.44 | Upgrade
|
| Net Income to Common | 830.58 | 908.63 | 1,020 | 1,082 | 803.62 | 375.44 | Upgrade
|
| Net Income Growth | -7.17% | -10.92% | -5.72% | 34.62% | 114.05% | -12.51% | Upgrade
|
| Shares Outstanding (Basic) | 162 | 161 | 161 | 161 | 165 | 162 | Upgrade
|
| Shares Outstanding (Diluted) | 162 | 161 | 161 | 161 | 165 | 162 | Upgrade
|
| Shares Change (YoY) | 0.45% | 0.03% | 0.07% | -2.61% | 2.08% | -2.37% | Upgrade
|
| EPS (Basic) | 5.13 | 5.64 | 6.34 | 6.72 | 4.86 | 2.32 | Upgrade
|
| EPS (Diluted) | 5.13 | 5.64 | 6.34 | 6.72 | 4.86 | 2.32 | Upgrade
|
| EPS Growth | -7.63% | -10.98% | -5.72% | 38.27% | 109.49% | -10.39% | Upgrade
|
| Free Cash Flow | 1,296 | 1,649 | 1,163 | 1,493 | 1,633 | 894.86 | Upgrade
|
| Free Cash Flow Per Share | 8.01 | 10.24 | 7.22 | 9.28 | 9.88 | 5.53 | Upgrade
|
| Dividend Per Share | 3.250 | 3.250 | 2.750 | 2.500 | 2.200 | 1.950 | Upgrade
|
| Dividend Growth | 18.18% | 18.18% | 10.00% | 13.64% | 12.82% | 5.41% | Upgrade
|
| Gross Margin | 41.93% | 44.27% | 46.40% | 46.90% | 43.41% | 43.16% | Upgrade
|
| Operating Margin | 10.19% | 13.68% | 15.98% | 17.48% | 14.55% | 9.28% | Upgrade
|
| Profit Margin | 7.26% | 9.60% | 11.31% | 12.51% | 10.03% | 6.02% | Upgrade
|
| Free Cash Flow Margin | 11.32% | 17.42% | 12.90% | 17.26% | 20.38% | 14.35% | Upgrade
|
| EBITDA | 1,264 | 1,378 | 2,006 | 2,058 | 1,236 | 657.3 | Upgrade
|
| EBITDA Margin | 11.04% | 14.56% | 22.25% | 23.80% | 15.43% | 10.54% | Upgrade
|
| D&A For EBITDA | 97.24 | 83.29 | 566.09 | 546.12 | 70.77 | 78.72 | Upgrade
|
| EBIT | 1,166 | 1,295 | 1,440 | 1,512 | 1,166 | 578.58 | Upgrade
|
| EBIT Margin | 10.19% | 13.68% | 15.98% | 17.48% | 14.55% | 9.28% | Upgrade
|
| Effective Tax Rate | 20.13% | 21.10% | 22.08% | 22.12% | 21.91% | 21.85% | Upgrade
|
| Revenue as Reported | 9,467 | 9,467 | 9,016 | 8,648 | 8,013 | 6,234 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.