Advertisement
U.S. markets open in 8 hours 5 minutes

Dampskibsselskabet Norden A/S (DNORD.CO)

Copenhagen - Copenhagen Real Time Price. Currency in DKK
216.00-4.40 (-2.00%)
At close: 04:59PM CET
Advertisement
Show:
Balance Sheet
Cash Flow
Annual

Income Statement

Currency in USD. All numbers in thousands
Breakdown
ttm
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,852,400
3,691,900
5,312,400
3,551,800
2,597,800
Cost of Revenue
3,649,600
3,249,300
4,423,900
3,204,400
2,372,800
Gross Profit
202,800
442,600
888,500
347,400
225,000
Operating Expense
63,300
99,200
179,100
110,700
84,400
Operating Income
139,500
343,400
709,400
236,700
140,600
Net Non Operating Interest Income Expense
-21,200
-17,600
-38,200
-34,700
-29,200
Pretax Income
188,200
410,200
751,900
210,700
92,700
Tax Provision
12,000
10,100
8,400
6,200
6,700
Net Income Common Stockholders
176,200
400,100
743,500
204,500
86,000
Diluted NI Available to Com Stockholders
176,200
400,100
743,500
204,500
86,000
Basic EPS
16.30
12.40
21.20
5.50
2.22
Diluted EPS
16.30
12.30
21.10
5.40
2.22
Basic Average Shares
34,493
32,311
35,088
37,514
38,780
Diluted Average Shares
34,526
32,458
35,297
37,702
38,906
Total Operating Income as Reported
204,300
421,600
791,600
245,500
119,400
Rent Expense Supplemental
1,039,000
-
-
-
-
Total Expenses
3,712,900
3,348,500
4,603,000
3,315,100
2,457,200
Net Income from Continuing & Discontinued Operation
176,200
400,100
743,500
204,500
86,000
Normalized Income
114,876
321,387
665,284
197,124
102,421
Interest Income
24,400
35,600
12,300
300
1,000
Interest Expense
45,600
53,200
50,500
35,000
30,200
Net Interest Income
-21,200
-17,600
-38,200
-34,700
-29,200
EBIT
233,800
463,400
802,400
245,700
122,900
EBITDA
233,800
798,600
1,252,100
541,200
324,800
Reconciled Cost of Revenue
3,649,600
3,249,300
4,423,900
3,204,400
2,372,800
Reconciled Depreciation
-
335,200
449,700
295,500
201,900
Net Income from Continuing Operation Net Minority Interest
176,200
400,100
743,500
204,500
86,000
Total Unusual Items Excluding Goodwill
65,500
80,700
79,100
7,600
-17,700
Total Unusual Items
65,500
80,700
79,100
7,600
-17,700
Normalized EBITDA
168,300
717,900
1,173,000
533,600
342,500
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
4,176
1,987
883.6813
223.6355
-1,279