FLSmidth & Co. A/S (FLIDF)

FLSmidth & Co. Income Statement

Financials in millions DKK. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	20,077	20,187	24,106	21,849	17,581	16,441
Revenue Growth (YoY)	-12.44%	-16.26%	10.33%	24.28%	6.93%	-20.37%
Cost of Revenue	13,367	13,722	18,146	16,773	13,408	12,591
Gross Profit	6,710	6,465	5,960	5,076	4,173	3,850
Selling, General & Admin	4,240	4,239	4,325	3,622	2,822	2,773
Other Operating Expenses	19	-3	-24	-98	-41	-36
Operating Expenses	4,772	4,755	4,862	4,205	3,457	3,415
Operating Income	1,938	1,710	1,098	871	716	435
Interest Expense	-234	-161	-161	-86	-84	-80
Interest & Investment Income	43	43	69	36	24	21
Earnings From Equity Investments	-43	-43	-62	-3	-1	-
Currency Exchange Gain (Loss)	-142	-142	-47	-32	-130	59
Other Non Operating Income (Expenses)	198	124	58	26	112	-48
EBT Excluding Unusual Items	1,760	1,531	955	812	637	387
Merger & Restructuring Charges	-	-	-	-252	-57	-24
Gain (Loss) on Sale of Investments	-1	-1	-3	-8	-2	1
Gain (Loss) on Sale of Assets	28	28	102	-	-	-
Asset Writedown	-	-	-	-	-	-4
Other Unusual Items	-	-	-	-	9	21
Pretax Income	1,787	1,558	1,054	552	587	381
Income Tax Expense	600	528	382	201	213	155
Earnings From Continuing Operations	1,187	1,030	672	351	374	226
Earnings From Discontinued Operations	-	-	-181	1	-17	-21
Net Income to Company	1,187	1,030	491	352	357	205
Minority Interest in Earnings	-16	-12	6	18	1	5
Net Income	1,171	1,018	497	370	358	210
Net Income to Common	1,171	1,018	497	370	358	210
Net Income Growth	93.55%	104.83%	34.32%	3.35%	70.48%	-72.90%
Shares Outstanding (Basic)	57	57	57	57	52	50
Shares Outstanding (Diluted)	57	57	57	57	52	50
Shares Change (YoY)	0.39%	0.34%	0.45%	9.21%	3.84%	0.12%
EPS (Basic)	20.62	17.91	8.76	6.52	6.87	4.19
EPS (Diluted)	20.48	17.80	8.73	6.52	6.87	4.18
EPS Growth	92.61%	103.84%	33.98%	-5.18%	64.39%	-72.96%
Free Cash Flow	566	256	447	880	1,333	1,250
Free Cash Flow Per Share	9.88	4.46	7.82	15.47	25.59	24.92
Dividend Per Share	8.000	8.000	4.000	3.000	3.000	2.000
Dividend Growth	100.00%	100.00%	33.33%	-	50.00%	-
Gross Margin	33.42%	32.03%	24.72%	23.23%	23.74%	23.42%
Operating Margin	9.65%	8.47%	4.55%	3.99%	4.07%	2.65%
Profit Margin	5.83%	5.04%	2.06%	1.69%	2.04%	1.28%
Free Cash Flow Margin	2.82%	1.27%	1.85%	4.03%	7.58%	7.60%
EBITDA	2,251	2,070	1,474	1,286	1,147	891
EBITDA Margin	11.21%	10.25%	6.12%	5.89%	6.52%	5.42%
D&A For EBITDA	313	360	376	415	431	456
EBIT	1,938	1,710	1,098	871	716	435
EBIT Margin	9.65%	8.47%	4.55%	3.99%	4.07%	2.65%
Effective Tax Rate	33.58%	33.89%	36.24%	36.41%	36.29%	40.68%

Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.