AP Moeller - Maersk A/S
OTC:AMKBF
AP Moeller - Maersk A/S
OTC:AMKBF
Price:
2 508.159
USD
4.68%
Market Closed
Market Cap:
$41.4B
Income Statement
Earnings Waterfall
AP Moeller - Maersk A/S
AP Moeller - Maersk A/S
Income Statement
AP Moeller - Maersk A/S
AP Moeller - Maersk A/S
Currency: USD
| Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Interest Expense |
936
|
0
|
0
|
0
|
799
|
0
|
0
|
0
|
771
|
0
|
0
|
0
|
766
|
0
|
0
|
0
|
761
|
0
|
0
|
0
|
897
|
0
|
0
|
0
|
998
|
|
| Revenue |
38 890
N/A
|
38 921
+0%
|
38 291
-2%
|
38 153
0%
|
39 740
+4%
|
42 608
+7%
|
47 841
+12%
|
54 536
+14%
|
61 787
+13%
|
68 640
+11%
|
76 060
+11%
|
82 215
+8%
|
81 529
-1%
|
76 444
-6%
|
67 782
-11%
|
57 144
-16%
|
51 065
-11%
|
49 213
-4%
|
48 996
0%
|
52 629
+7%
|
55 482
+5%
|
56 448
+2%
|
56 807
+1%
|
55 251
-3%
|
53 988
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(31 628)
|
0
|
0
|
0
|
(30 509)
|
0
|
0
|
0
|
(36 131)
|
0
|
0
|
0
|
(43 343)
|
0
|
0
|
0
|
(40 194)
|
0
|
0
|
0
|
(41 699)
|
0
|
0
|
0
|
(42 537)
|
|
| Gross Profit |
7 262
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9 231
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
25 656
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
38 186
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10 871
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
13 783
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 451
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(5 837)
|
(37 266)
|
(36 392)
|
(35 647)
|
(5 445)
|
(36 357)
|
(38 161)
|
(40 319)
|
(6 214)
|
(44 985)
|
(47 473)
|
(50 152)
|
(7 333)
|
(51 305)
|
(50 218)
|
(48 499)
|
(7 518)
|
(48 254)
|
(48 708)
|
(49 408)
|
(7 830)
|
(49 522)
|
(49 897)
|
(50 461)
|
(8 632)
|
|
| Selling, General & Administrative |
(1 502)
|
0
|
0
|
0
|
(1 295)
|
0
|
0
|
0
|
(1 617)
|
0
|
0
|
0
|
(1 539)
|
0
|
0
|
0
|
(1 380)
|
0
|
0
|
0
|
(1 676)
|
0
|
0
|
0
|
(2 008)
|
|
| Depreciation & Amortization |
(4 287)
|
(4 342)
|
(4 438)
|
(4 472)
|
(4 440)
|
(4 493)
|
(4 431)
|
(4 540)
|
(4 594)
|
(5 426)
|
(5 757)
|
(6 200)
|
(5 960)
|
(6 559)
|
(6 712)
|
(6 647)
|
(6 238)
|
(6 253)
|
(6 163)
|
(6 149)
|
(6 178)
|
(6 322)
|
(6 492)
|
(6 501)
|
(6 711)
|
|
| Other Operating Expenses |
(48)
|
(32 924)
|
(31 954)
|
(31 175)
|
290
|
(31 864)
|
(33 730)
|
(35 779)
|
(3)
|
(39 559)
|
(41 716)
|
(43 952)
|
166
|
(44 746)
|
(43 506)
|
(41 852)
|
100
|
(42 001)
|
(42 545)
|
(43 259)
|
24
|
(43 200)
|
(43 405)
|
(43 960)
|
87
|
|
| Operating Income |
1 425
N/A
|
1 655
+16%
|
1 899
+15%
|
2 506
+32%
|
3 786
+51%
|
6 251
+65%
|
9 680
+55%
|
14 217
+47%
|
19 442
+37%
|
23 655
+22%
|
28 587
+21%
|
32 063
+12%
|
30 853
-4%
|
25 139
-19%
|
17 564
-30%
|
8 645
-51%
|
3 353
-61%
|
959
-71%
|
288
-70%
|
3 221
+1 018%
|
5 953
+85%
|
6 926
+16%
|
6 910
0%
|
4 790
-31%
|
2 819
-41%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(525)
|
(489)
|
(560)
|
(557)
|
(521)
|
(604)
|
(521)
|
(532)
|
(407)
|
(929)
|
(999)
|
(952)
|
(486)
|
415
|
670
|
974
|
813
|
825
|
836
|
590
|
680
|
722
|
679
|
766
|
450
|
|
| Non-Reccuring Items |
67
|
136
|
236
|
166
|
42
|
190
|
57
|
76
|
(308)
|
116
|
141
|
118
|
(136)
|
214
|
340
|
472
|
130
|
390
|
435
|
315
|
185
|
270
|
87
|
118
|
192
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
10
|
|
| Pre-Tax Income |
967
N/A
|
1 302
+35%
|
1 575
+21%
|
2 115
+34%
|
3 307
+56%
|
5 837
+77%
|
9 216
+58%
|
13 761
+49%
|
18 730
+36%
|
22 842
+22%
|
27 729
+21%
|
31 229
+13%
|
30 231
-3%
|
25 768
-15%
|
18 574
-28%
|
10 091
-46%
|
4 362
-57%
|
2 174
-50%
|
1 559
-28%
|
4 126
+165%
|
6 816
+65%
|
7 918
+16%
|
7 676
-3%
|
5 674
-26%
|
3 471
-39%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
(458)
|
(480)
|
(464)
|
(577)
|
(407)
|
(429)
|
(505)
|
(536)
|
(697)
|
(718)
|
(730)
|
(780)
|
(910)
|
(932)
|
(872)
|
(746)
|
(454)
|
(381)
|
(420)
|
(460)
|
(584)
|
(687)
|
(639)
|
(622)
|
(556)
|
|
| Income from Continuing Operations |
509
|
822
|
1 111
|
1 538
|
2 900
|
5 408
|
8 711
|
13 225
|
18 033
|
22 124
|
26 999
|
30 449
|
29 321
|
24 836
|
17 702
|
9 345
|
3 908
|
1 793
|
1 139
|
3 666
|
6 232
|
7 231
|
7 037
|
5 052
|
2 915
|
|
| Income to Minority Interest |
(40)
|
(49)
|
(53)
|
(59)
|
(50)
|
(58)
|
(75)
|
(78)
|
(91)
|
(103)
|
(98)
|
(107)
|
(123)
|
(130)
|
(136)
|
(137)
|
(86)
|
(78)
|
(79)
|
(78)
|
(123)
|
(137)
|
(155)
|
(172)
|
(190)
|
|
| Net Income (Common) |
(84)
N/A
|
772
N/A
|
1 058
+37%
|
1 479
+40%
|
2 850
+93%
|
5 350
+88%
|
8 636
+61%
|
13 147
+52%
|
17 942
+36%
|
22 021
+23%
|
26 901
+22%
|
30 342
+13%
|
29 198
-4%
|
24 706
-15%
|
17 566
-29%
|
9 208
-48%
|
3 822
-58%
|
1 715
-55%
|
1 060
-38%
|
3 588
+238%
|
6 109
+70%
|
7 094
+16%
|
6 882
-3%
|
4 880
-29%
|
2 725
-44%
|
|
| EPS (Diluted) |
-4
N/A
|
39.18
N/A
|
52.03
+33%
|
79.34
+52%
|
145.18
+83%
|
275.73
+90%
|
448.89
+63%
|
693.85
+55%
|
937.88
+35%
|
1 179.69
+26%
|
1 452.58
+23%
|
1 664.21
+15%
|
1 594.84
-4%
|
1 417.02
-11%
|
1 027.6
-27%
|
547.88
-47%
|
226.5
-59%
|
106.58
-53%
|
67.74
-36%
|
227.11
+235%
|
386.72
+70%
|
451.76
+17%
|
446.27
-1%
|
321.6
-28%
|
178.42
-45%
|
|
Switch to:
Switch to:
See Also
Discover More
