Dusseldorf - Delayed Quote EUR
Brodrene A & O Johansen A/S (XH0.DU)
11.20
-0.38
(-3.28%)
As of 7:31:07 PM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
5,664,500
5,429,300
5,261,000
5,375,006
4,800,520
Cost of Revenue
4,351,600
4,179,400
4,028,700
4,068,255
3,683,854
Gross Profit
1,312,900
1,249,900
1,232,300
1,306,751
1,116,666
Operating Expense
1,047,200
1,004,000
940,300
923,680
799,946
Operating Income
265,700
245,900
292,000
383,071
316,720
Net Non Operating Interest Income Expense
-40,500
-36,500
-24,200
-7,073
-2,291
Pretax Income
225,900
210,100
261,800
377,428
326,139
Tax Provision
49,100
46,700
55,700
82,959
72,321
Net Income Common Stockholders
176,800
163,400
206,100
294,469
253,818
Diluted NI Available to Com Stockholders
176,800
163,400
206,100
294,469
253,818
Basic EPS
6.50
6.00
7.60
10.80
9.30
Diluted EPS
6.50
6.00
7.60
10.80
9.30
Basic Average Shares
27,184.43
27,176.10
27,176.10
27,176.10
27,292.26
Diluted Average Shares
27,278.41
27,270.08
27,230.15
27,191.81
27,292.26
Total Operating Income as Reported
265,900
246,100
292,200
383,553
--
Total Expenses
5,398,800
5,183,400
4,969,000
4,991,935
4,483,800
Net Income from Continuing & Discontinued Operation
176,800
163,400
206,100
294,469
253,818
Normalized Income
176,643.47
163,244.40
205,863.90
292,923.04
249,479.09
Interest Income
10,300
11,800
3,300
2,085
2,035
Interest Expense
50,800
48,300
27,500
9,158
4,326
Net Interest Income
-40,500
-36,500
-24,200
-7,073
-2,291
EBIT
276,700
258,400
289,300
386,586
330,465
EBITDA
402,300
378,500
402,600
495,082
430,991
Reconciled Cost of Revenue
4,351,600
4,179,400
4,028,700
4,068,255
3,683,854
Reconciled Depreciation
125,600
120,100
113,300
108,496
100,526
Net Income from Continuing Operation Net Minority Interest
176,800
163,400
206,100
294,469
253,818
Total Unusual Items Excluding Goodwill
200
200
300
1,982
5,577
Total Unusual Items
200
200
300
1,982
5,577
Normalized EBITDA
402,100
378,300
402,300
493,100
425,414
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
43.47
44.40
63.90
436.04
1,238.09
12/31/2021 - 2/27/2024
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade