A.P. Møller - Mærsk A/S (AMKBY)

A.P. Møller - Mærsk Income Statement

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

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	49,213	51,065	81,529	61,787	39,740	38,890
Revenue Growth (YoY)	-35.62%	-37.37%	31.95%	55.48%	2.19%	-0.33%
Cost of Revenue	43,740	47,191	50,210	41,974	35,695	37,417
Gross Profit	5,473	3,874	31,319	19,813	4,045	1,473
Other Operating Expenses	-21,216	-135	638	692	332	48
Operating Expenses	314	840	638	692	332	48
Operating Income	-17,261	4,551	31,259	19,674	3,837	1,807
Interest Income	270	1,202	436	52	63	91
Interest Expense	16	771	766	808	832	948
Other Expense / Income	-19,103	706	821	279	-189	-17
Pretax Income	2,076	4,362	30,231	18,730	3,307	967
Income Tax	381	454	910	697	407	458
Net Income	1,715	3,822	29,198	17,942	2,850	509
Net Income Growth	-93.06%	-86.91%	62.74%	529.54%	459.92%	-83.94%
Shares Outstanding (Basic)	3,154	3,369	3,650	3,814	3,926	4,108
Shares Outstanding (Diluted)	3,154	3,375	3,662	3,826	3,926	4,108
Shares Change	-9.56%	-7.83%	-4.30%	-2.55%	-4.43%	-1.05%
EPS (Basic)	0.51	1.13	8.00	4.70	0.73	0.12
EPS (Diluted)	0.51	1.13	7.97	4.69	0.73	0.12
EPS Growth	-92.56%	-85.82%	69.94%	542.47%	508.33%	-84.21%
Free Cash Flow	2,194	5,997	30,313	19,046	6,506	3,884
Free Cash Flow Per Share	0.70	1.78	8.28	4.98	1.66	0.95
Gross Margin	11.12%	7.59%	38.41%	32.07%	10.18%	3.79%
Operating Margin	-35.07%	8.91%	38.34%	31.84%	9.66%	4.65%
Profit Margin	3.48%	7.48%	35.81%	29.04%	7.17%	1.31%
Free Cash Flow Margin	4.46%	11.74%	37.18%	30.83%	16.37%	9.99%
Effective Tax Rate	18.35%	10.41%	3.01%	3.72%	12.31%	47.36%
EBITDA	-15,743	11,166	37,445	24,618	8,378	6,094
EBITDA Margin	-31.99%	21.87%	45.93%	39.84%	21.08%	15.67%
Depreciation & Amortization	6,253	6,615	6,186	4,944	4,541	4,287
EBIT	-21,996	4,551	31,259	19,674	3,837	1,807
EBIT Margin	-44.70%	8.91%	38.34%	31.84%	9.66%	4.65%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.