Scandinavian Tobacco Grou... (SNDVF)

AI Score

Unlock

14.50

0.00 (0.00%)

At close: Apr 24, 2025, 8:00 PM

Scandinavian Tobacco A/S Income Statement

Financials in DKK. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	2.46B	2.43B	2.37B	1.95B	2.27B	2.27B	2.22B	1.96B	2.18B	2.36B	2.28B	1.94B	2.01B	2.18B	2.16B	1.88B	1.92B	2.23B	2.1B	1.79B	1.74B	1.85B	1.82B	1.46B	1.77B	1.89B	1.78B	1.29B	1.69B	1.72B	1.67B	1.38B	1.81B	1.74B	1.7B	1.5B
Cost of Revenue	1.3B	1.3B	1.61B	1.42B	1.57B	1.18B	1.18B	983.7M	1.14B	1.19B	1.2B	1.23B	1.03B	1.08B	1.08B	928.2M	1.06B	1.11B	1.16B	971.4M	885.9M	946.8M	944.4M	779.3M	946.3M	971.2M	926.8M	672.3M	875.1M	875.3M	886.9M	730.9M	957.6M	943.1M	859.8M	760.2M
Gross Profit	1.16B	1.13B	755.1M	529.9M	702.3M	1.09B	1.04B	979.2M	1.04B	1.17B	1.07B	710.2M	985.3M	1.1B	1.07B	954.7M	867.3M	1.12B	940M	819.4M	857.2M	898.9M	873.4M	684.4M	819.1M	916M	853M	612.8M	815.4M	845.6M	786.3M	648M	849.6M	796.6M	839.5M	739.2M
Operating Income	n/a	441.5M	564.7M	234.2M	407.2M	572.9M	473.3M	450.6M	335M	607.5M	497.1M	444.8M	390M	557.7M	536M	455.6M	345.8M	553M	407.2M	239.4M	409.7M	361.8M	313.4M	141.2M	48M	292.1M	284.9M	142.6M	243.8M	318M	240.7M	125.4M	246.9M	224.6M	304.2M	211.7M
Interest Income	n/a	52.8M	16M	15M	23.2M	61.3M	43.3M	56.7M	n/a	56.1M	30.9M	42M	17.3M	13.3M	11M	13.1M	n/a	29.9M	21M	15.1M	n/a	10.9M	8.9M	18.4M	n/a	13.1M	21.4M	13.6M	3.3M	8.1M	1.6M	5.5M	n/a	1.5M	5.3M	12.4M
Pretax Income	292.3M	383M	376.8M	153.8M	305.7M	453M	391.5M	335.3M	541.3M	492.2M	399.9M	413.4M	384.8M	489.3M	480.2M	414.2M	170.1M	449.5M	305.4M	26.4M	350.8M	216.9M	262.1M	118.8M	50.4M	288M	264.5M	113.9M	245.6M	291.8M	215.9M	98.4M	236.2M	200.1M	275.4M	183.3M
Net Income	221M	297.1M	296.8M	124.8M	268M	351M	303.5M	259.8M	457M	381.5M	309.8M	328M	307.2M	383.1M	376M	324.3M	47.9M	355.6M	253.7M	20.7M	278.5M	171.7M	204.7M	92.8M	151M	221.3M	205.3M	87.9M	246.7M	223.8M	166.5M	74.6M	183.4M	152.2M	207.9M	138.1M
Selling & General & Admin	n/a	n/a	544.5M	295.7M	295.1M	277.8M	307.6M	262.1M	244.1M	320.4M	296.5M	265.4M	300.1M	279.5M	240.3M	233M	266.8M	277.3M	216M	286.1M	226.6M	298.2M	288.9M	256M	326.3M	341.4M	311.5M	227.3M	305.1M	295.5M	292.1M	248.8M	281.5M	287.1M	304.6M	264.4M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	1.16B	1.13B	n/a	3.6M	n/a	n/a	n/a	331.5M	321.7M	310.4M	322M	n/a	304.3M	317.3M	314.9M	285.8M	299.1M	330.5M	342M	311.9M	217.1M	259.9M	284.6M	286M	379.8M	282.5M	283.4M	260.8M	238.8M	252.9M	258.2M	281.9M	279.3M	294.6M	242.1M	278M
Operating Expenses	1.16B	1.13B	544.5M	295.7M	295.1M	588.9M	621.6M	593.6M	565.8M	630.8M	618.5M	265.4M	604.4M	596.8M	555.2M	518.8M	565.9M	607.8M	558M	598M	443.7M	558.1M	573.5M	542M	706.1M	623.9M	594.9M	488.1M	543.9M	548.4M	550.3M	530.7M	560.8M	581.7M	546.7M	542.4M
Interest Expense	n/a	78.4M	68.6M	69.2M	102.3M	105.7M	65.4M	88.1M	n/a	88.4M	74.5M	55.7M	1.9M	42.1M	31.7M	24.6M	n/a	23.4M	23.4M	57.6M	n/a	26.8M	31.1M	22.4M	n/a	22.2M	20.4M	28.7M	22.9M	26.2M	24.8M	27M	14.7M	24.5M	28.8M	28.4M
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	295.5M	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	2.46B	2.43B	1.8B	1.71B	1.87B	1.77B	1.8B	1.58B	1.71B	1.82B	1.82B	1.49B	1.63B	1.68B	1.64B	1.45B	1.62B	1.72B	1.71B	1.57B	1.33B	1.5B	1.52B	1.32B	1.65B	1.6B	1.52B	1.16B	1.42B	1.42B	1.44B	1.26B	1.52B	1.52B	1.41B	1.3B
Income Tax Expense	71.3M	85.9M	88.3M	34.1M	42.9M	102M	88M	75.5M	84.3M	110.7M	90M	95.2M	77.6M	106.2M	104.2M	89.9M	122.2M	93.9M	51.7M	5.7M	72.3M	45.2M	57.4M	26M	-100.6M	66.7M	59.2M	26M	-1.1M	68M	49.4M	23.8M	52.8M	47.9M	67.5M	45.2M
Shares Outstanding (Basic)	78.93M	80.3M	82.44M	85.37M	86.45M	86.62M	86.62M	86.62M	87.88M	90.83M	91.12M	92.27M	92.55M	95.78M	96.41M	97.68M	97.68M	98.78M	99.61M	99.68M	99.61M	99.63M	99.63M	95.98M	95.88M	99.63M	97.76M	97.67M	99.63M	99.63M	48.97M	99.59M	99.59M	99.59M	49.5M	98.64M
Shares Outstanding (Diluted)	81.85M	82.53M	84.8M	85.37M	86.45M	87.75M	86.62M	86.62M	87.88M	90.83M	91.12M	92.64M	94.14M	95.78M	96.41M	97.68M	97.68M	99.17M	99.61M	99.68M	99.68M	99.63M	99.63M	99.63M	99.63M	99.63M	99.63M	99.63M	99.63M	99.63M	48.97M	99.59M	99.59M	99.59M	49.5M	100M
EPS (Basic)	2.80	3.70	3.60	1.46	3.10	4.05	3.50	3.00	5.20	4.20	3.40	3.55	3.26	4.00	3.90	6.60	0.49	7.20	5.00	0.40	2.79	3.40	4.00	1.80	1.52	4.40	4.20	1.80	2.48	4.40	3.40	1.40	1.84	3.00	4.20	2.80
EPS (Diluted)	2.70	3.60	3.50	1.46	3.10	4.00	3.50	3.00	5.20	4.20	3.40	3.54	3.26	4.00	3.90	6.60	0.49	7.20	5.00	0.40	2.79	3.40	4.00	1.80	1.52	4.40	4.20	1.80	2.48	4.40	3.40	1.40	1.84	3.00	4.20	2.80
EBITDA	393.6M	579.2M	564.7M	331.2M	505.1M	602M	513.6M	473.6M	556.5M	630.9M	544.2M	531.5M	523.6M	613.5M	606.1M	526.7M	374.2M	627.1M	489.1M	452.8M	455.1M	540.1M	397.9M	239.3M	118.8M	397.7M	345.6M	198.6M	296.2M	390.2M	340.6M	205.6M	279.6M	386.6M	371.1M	265.7M
EBIT	286.9M	461.4M	453.7M	228.1M	214M	558.7M	456.9M	423.4M	437.6M	580.6M	474.4M	478.9M	386.7M	531.4M	511.9M	438.8M	293.3M	465.8M	328.8M	81.1M	346.2M	239.5M	293.2M	141.2M	48M	310.2M	284.9M	142.6M	243.8M	318M	240.7M	125.4M	246.9M	224.6M	304.2M	211.7M
Depreciation & Amortization	106.7M	117.8M	98.3M	97M	97.1M	98.5M	91.4M	88M	87.2M	89.7M	88.7M	86.7M	92.6M	90.4M	90.1M	90.8M	28.4M	111.1M	107.1M	213.4M	108.9M	199.3M	98M	96.9M	70.8M	100.4M	76.9M	70.8M	52.4M	82M	78.6M	83.3M	32.7M	108.7M	70.3M	68.9M