FLSmidth & Co. A/S (FLS.CO)
DKK 366.2
(0.16%)
DKK 366.2
(0.16%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 24.1 Billion | 21.84 Billion | 17.58 Billion | 16.44 Billion | 20.64 Billion | 18.75 Billion |
| Cost of Revenue | 18.01 Billion | 16.77 Billion | 13.4 Billion | 12.57 Billion | 15.79 Billion | 14.05 Billion |
| Gross Profit | 6.08 Billion | 5.07 Billion | 4.18 Billion | 3.86 Billion | 4.84 Billion | 4.69 Billion |
| Operating Expenses | 4.18 Billion | 4.45 Billion | 3.45 Billion | 3.41 Billion | 3.56 Billion | 3.47 Billion |
| Selling, General and Administrative Expenses | 3.97 Billion | 3.87 Billion | 2.82 Billion | 2.76 Billion | 2.89 Billion | 2.92 Billion |
| Research and Development Expenses | 217 Million | 169 Million | 10 Million | 160 Million | 160 Million | 161 Million |
| Other Expenses | - | 583 Million | 635 Million | 646 Million | 670 Million | 547 Million |
| Cost and Expenses | 22.2 Billion | 21.23 Billion | 16.85 Billion | 15.98 Billion | 19.36 Billion | 17.52 Billion |
| Operating Income | 1.89 Billion | 620 Million | 618 Million | 532 Million | 1.24 Billion | 1.16 Billion |
| Interest Expense | 161 Million | 86 Million | 84 Million | 80 Million | 90 Million | 103 Million |
| Income Tax Expense | 382 Million | 201 Million | 213 Million | 155 Million | 373 Million | 248 Million |
| Earnings before Tax | 1.05 Billion | 552 Million | 587 Million | 381 Million | 1.17 Billion | 1.05 Billion |
| Net Income | 497 Million | 370 Million | 358 Million | 210 Million | 775 Million | 642 Million |
| Earnings Per Share Basic | 8.76 | 6.52 | 6.87 | 4.19 | 15.50 | 12.91 |
| Earnings Per Share Diluted | 8.70 | 6.51 | 6.87 | 4.19 | 15.47 | 12.83 |
| Weighted Average Shares Outstanding | 56.73 Million | 56.73 Million | 52.08 Million | 50.15 Million | 49.99 Million | 49.72 Million |
| Weighted Average Shares Outstanding (Diluted) | 57.13 Million | 56.87 Million | 52.08 Million | 50.15 Million | 50.09 Million | 50.05 Million |
| Gross Margin | 0.25 | 0.23 | 0.24 | 0.24 | 0.23 | 0.25 |
| EBIT Margin | 0.07 | 0.06 | 0.07 | 0.07 | 0.10 | 0.09 |
| Profit Margin | 0.02 | 0.02 | 0.02 | 0.01 | 0.04 | 0.03 |
| EBITDA | 1.63 Billion | 1.25 Billion | 1.29 Billion | 1.07 Billion | 1.93 Billion | 1.7 Billion |
| Earnings Before Tax Margin | 0.08 | 0.03 | 0.04 | 0.03 | 0.06 | 0.06 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 4.95 Billion | 4.83 Billion | 5.96 Billion | 24.1 Billion | 5.72 Billion | 6.39 Billion |
| Cost of Revenue | 3.43 Billion | 3.51 Billion | 4.41 Billion | 18.01 Billion | 4.08 Billion | 4.9 Billion |
| Gross Profit | 1.51 Billion | 1.32 Billion | 1.55 Billion | 6.08 Billion | 1.63 Billion | 1.49 Billion |
| Operating Expenses | 1.14 Billion | 1.05 Billion | 1.2 Billion | 4.88 Billion | 1.23 Billion | 1.23 Billion |
| Selling, General and Administrative Expenses | 1.07 Billion | 982 Million | 1.07 Billion | - | 1.18 Billion | 1.09 Billion |
| Research and Development Expenses | 69 Million | 71 Million | 103 Million | - | 34 Million | 37 Million |
| Other Expenses | 129 Million | - | - | -141 Million | - | - |
| Cost and Expenses | 4.58 Billion | 4.56 Billion | 5.61 Billion | 22.9 Billion | 5.31 Billion | 6.13 Billion |
| Operating Income | 372 Million | 270 Million | -728 Million | 1.16 Billion | 707 Million | 634 Million |
| Interest Expense | 263 Million | 226 Million | -991 Million | 161 Million | 272 Million | 440 Million |
| Income Tax Expense | 105 Million | 109 Million | 91 Million | 382 Million | 161 Million | 71 Million |
| Earnings before Tax | 292 Million | 303 Million | 263 Million | 1.05 Billion | 435 Million | 194 Million |
| Net Income | 181 Million | 194 Million | 20 Million | 497 Million | 274 Million | 117 Million |
| Earnings Per Share Basic | 3.18 | 3.41 | 0.35 | - | 4.83 | 2.06 |
| Earnings Per Share Diluted | 3.18 | 3.41 | 0.35 | - | 4.83 | 2.06 |
| Weighted Average Shares Outstanding | 56.83 Million | 56.88 Million | 56.73 Million | 56.73 Million | 56.73 Million | 56.73 Million |
| Weighted Average Shares Outstanding (Diluted) | 56.83 Million | 56.88 Million | 56.73 Million | 57.13 Million | 56.73 Million | 56.73 Million |
| Gross Margin | 0.31 | 0.27 | 0.26 | 0.25 | 0.29 | 0.23 |
| EBIT Margin | 0.10 | 0.08 | -0.10 | - | 0.15 | 0.12 |
| Profit Margin | 0.04 | 0.04 | 0.00 | 0.02 | 0.05 | 0.02 |
| EBITDA | 501 Million | 407 Million | -594 Million | - | 841 Million | 782 Million |
| Earnings Before Tax Margin | 0.08 | 0.06 | -0.12 | 0.05 | 0.12 | 0.10 |
020760
B28
INNX
BROE
0F2Z
ATOM