A.P. Møller - Mærsk A/S

MAERSK-B.CO

CPH

13050

DKK

-235.00(-1.77%)

As of today

Overview Financials Dividends Ratios Discussions Analysis

A.P. Møller - Mærsk A/S fundamentals

Overview Income Statement Balance Sheet Cash Flow

MAERSK-B.CO Income Statement

AnnualQuarterly

Period Ending	Dec 31, 2002	Dec 31, 2003	Dec 31, 2004	Dec 31, 2005	Dec 31, 2006	Dec 31, 2007	Dec 31, 2008	Dec 31, 2009	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Total Revenue	21,416,450,847	26,571,955,282	30,241,936,218	33,106,386,758	46,853,608,466	54,531,091,122	58,293,015,778	50,067,584,480	56,263,446,135	56,290,142,418	60,626,330,407	49,277,594,127	47,569,000,000	40,308,000,000	35,464,000,000	30,945,000,000	39,019,000,000	38,890,000,000	39,740,000,000	61,787,000,000	81,529,000,000	51,065,000,000	55,482,000,000
Cost of Revenue	0	0	0	0	0	0	0	8,476,364,686	9,003,692,669	8,378,071,767	51,538,885,550	40,411,602,915	41,787,000,000	38,102,000,000	35,050,000,000	29,832,000,000	38,693,000,000	37,417,000,000	35,695,000,000	41,974,000,000	50,210,000,000	47,191,000,000	48,563,000,000
Gross Profit	21,416,450,847	26,571,955,282	30,241,936,218	33,106,386,758	46,853,608,466	54,531,091,122	58,293,015,778	41,591,219,794	47,259,753,466	47,912,070,651	9,087,444,857	8,865,991,212	5,782,000,000	2,206,000,000	414,000,000	1,113,000,000	326,000,000	1,473,000,000	4,045,000,000	19,813,000,000	31,319,000,000	3,874,000,000	12,180,000,000
Gross Profit Margin	1	1	1	1	1	1	1	0.831	0.84	0.851	0.15	0.18	0.122	0.055	0.012	0.036	0.008	0.038	0.102	0.321	0.384	0.076	0.22
R&D Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
General & Administrative Expenses	16,626,893,802	20,275,677,778	22,920,436,385	21,557,492,250	32,341,344,282	35,957,371,920	36,935,242,653	0	0	7,484,466,629	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling & Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
SG&A Expenses	16,626,893,802	20,275,677,778	22,920,436,385	21,557,492,250	32,341,344,282	35,957,371,920	36,935,242,653	0	0	7,484,466,629	1,113,671,546	1,149,000,000	765,000,000	423,000,000	0	0	0	0	0	0	0	0	0
Other Expenses	1,951,060,303	2,618,431,511	2,673,015,282	6,438,472,203	8,881,003,787	11,020,140,789	10,542,511,029	37,509,771,830	37,250,298,803	31,707,798,101	1,554,216,803	1,705,418,321	782,000,000	1,126,000,000	920,000,000	575,000,000	-155,000,000	48,000,000	332,000,000	692,000,000	638,000,000	3,874,000,000	956,000,000
Total Operating Expenses	18,577,954,106	22,894,109,290	25,593,451,668	27,995,964,454	41,222,348,069	46,977,512,710	47,477,753,682	37,509,771,830	37,250,298,803	39,192,264,730	1,554,216,803	1,705,418,321	782,000,000	1,126,000,000	920,000,000	575,000,000	-155,000,000	48,000,000	332,000,000	692,000,000	638,000,000	3,874,000,000	956,000,000
Total Costs & Expenses	18,577,954,106	22,894,109,290	25,593,451,668	27,995,964,454	41,222,348,069	46,977,512,710	47,477,753,682	45,986,136,516	46,253,991,472	47,570,336,498	53,093,102,354	42,117,021,237	42,569,000,000	39,228,000,000	35,970,000,000	30,407,000,000	38,538,000,000	37,465,000,000	36,027,000,000	42,666,000,000	50,848,000,000	41,426,000,000	49,519,000,000
Interest Income	223,801,833	369,543,524	397,608,517	274,747,064	527,023,678	451,505,670	445,487,175	298,064,888	531,423,372	736,526,110	182,379,871	86,992,252	91,000,000	70,000,000	89,000,000	104,000,000	69,000,000	91,000,000	63,000,000	52,000,000	436,000,000	1,202,000,000	1,110,000,000
Interest Expense	455,798,431	430,260,287	374,101,873	611,201,177	922,202,951	1,242,862,729	1,905,144,694	1,311,447,000	1,470,289,169	1,533,091,315	890,807,806	775,156,493	613,000,000	501,000,000	634,000,000	635,000,000	798,000,000	948,000,000	832,000,000	808,000,000	766,000,000	705,000,000	897,000,000
Depreciation & Amortization	521,356,544	1,254,925,837	1,124,856,727	2,816,474,671	3,475,206,172	5,125,733,281	4,877,738,727	6,472,513,719	6,774,533,064	5,952,247,975	4,910,431,809	4,754,589,304	7,045,000,000	7,614,000,000	7,265,000,000	3,015,000,000	3,325,000,000	4,287,000,000	4,541,000,000	4,944,000,000	5,960,000,000	6,238,000,000	3,064,000,000
EBITDA	3,359,853,285	4,932,771,830	9,159,391,451	8,666,429,779	10,710,013,095	14,929,018,380	16,657,070,216	10,573,986,714	17,205,701,339	14,641,510,751	13,119,475,653	11,453,000,000	12,932,000,000	9,892,000,000	2,731,000,000	3,665,000,000	4,305,000,000	6,202,000,000	8,680,000,000	24,482,000,000	36,957,000,000	11,371,000,000	9,066,000,000
EBITDA Margin	0.157	0.186	0.303	0.262	0.229	0.274	0.286	0.211	0.306	0.26	0.216	0.232	0.272	0.245	0.077	0.118	0.11	0.159	0.218	0.396	0.453	0.223	0.163
Operating Income	2,838,496,741	3,677,845,992	5,379,741,645	5,849,955,107	7,286,305,879	9,793,508,017	11,779,331,488	3,813,805,718	9,882,084,307	8,659,766,824	8,311,311,274	7,628,295,062	5,917,000,000	1,870,000,000	-264,000,000	246,000,000	903,000,000	1,807,000,000	3,837,000,000	19,674,000,000	31,259,000,000	9,639,000,000	12,180,000,000
Operating Income Margin	0.133	0.138	0.178	0.177	0.156	0.18	0.202	0.076	0.176	0.154	0.137	0.155	0.124	0.046	-0.007	0.008	0.023	0.046	0.097	0.318	0.383	0.189	0.22
Total Other Income/Expenses (Net)	65,558,113	824,665,550	1,072,741,221	128,331,626	735,320,143	983,965,584	-1,905,144,694	-944,064,696	-180,173,752	145,734,432	-821,181,264	-4,614,000,000	-606,000,000	-423,000,000	-543,000,000	-616,000,000	-1,083,000,000	-484,000,000	-4,749,000,000	-5,322,000,000	-6,495,000,000	-5,277,000,000	-5,364,000,000
Income Before Tax	2,904,054,854	4,502,511,542	6,130,496,500	5,238,753,930	6,364,102,927	8,550,645,287	9,874,186,794	2,869,741,022	9,701,910,555	8,805,501,256	7,535,709,411	6,884,048,582	5,311,000,000	1,447,000,000	-843,000,000	25,000,000	238,000,000	967,000,000	3,307,000,000	18,730,000,000	30,231,000,000	4,362,000,000	6,816,000,000
Pre-Tax Income Margin	0.136	0.169	0.203	0.158	0.136	0.157	0.169	0.057	0.172	0.156	0.124	0.14	0.112	0.036	-0.024	0.001	0.006	0.025	0.083	0.303	0.371	0.085	0.123
Income Tax Expense	1,187,393,061	1,561,046,560	1,673,527,326	2,097,563,761	3,525,643,294	4,798,005,475	6,596,687,355	3,926,639,068	4,669,176,017	5,663,048,031	3,392,017,468	3,366,044,888	2,972,000,000	522,000,000	1,054,000,000	219,000,000	386,000,000	458,000,000	407,000,000	697,000,000	910,000,000	454,000,000	584,000,000
Net Income	1,716,661,792	2,941,464,982	4,456,969,173	3,205,276,666	2,864,474,569	3,648,416,112	3,297,315,486	-1,056,898,045.634	5,033,269,707	3,156,066,741	3,841,320,650	3,587,412,406	2,339,000,000	791,000,000	-1,897,000,000	-194,000,000	-148,000,000	509,000,000	2,850,000,000	17,942,000,000	29,198,000,000	3,822,000,000	6,109,000,000
Net Income Margin	0.08	0.111	0.147	0.097	0.061	0.067	0.057	-0.021	0.089	0.056	0.063	0.073	0.049	0.02	-0.053	-0.006	-0.004	0.013	0.072	0.29	0.358	0.075	0.11
Earnings Per Share (EPS)	118.63	142	249.32	154.92	133.83	169.26	154.12	-50.37	216.24	121.44	175.96	158	107.19	37	-92.81	-9.35	-7.13	24.78	145	941	1,600	226.89	387
Diluted Earnings Per Share (EPS)	118.63	142	249.32	154.92	133.83	169.26	154.12	-50.37	216.14	121.4	175.89	158	107.19	37	-91.31	-9.35	-7.13	24.78	145	938	1,595	226.5	387
Weighted Average Shares Outstanding	20,573,205	20,573,205	20,573,205	20,573,205	20,573,205	20,573,205	20,573,200	20,983,485	21,824,900	21,827,925	21,831,350	21,837,970	21,821,079	21,416,503	20,440,000	20,752,390	20,760,006	20,541,626	19,630,760	19,070,067	18,250,236	16,845,180	15,769,838
Weighted Average Shares Outstanding (Diluted)	20,573,205	20,573,205	20,573,205	20,573,205	20,573,205	20,573,205	20,573,200	20,983,485	21,834,764	21,835,825	21,838,976	21,837,970	21,821,079	21,416,503	20,775,562	20,752,390	20,760,006	20,541,626	19,651,621	19,130,315	18,307,758	16,874,042	15,797,072