Scandinavian Tobacco Grou... (SNDVF)

AI Score

Unlock

14.50

0.00 (0.00%)

At close: Apr 23, 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	9.2B	9.02B	8.86B	8.72B	8.73B	8.64B	8.73B	8.79B	8.76B	8.59B	8.41B	8.29B	8.23B	8.14B	8.19B	8.13B	8.04B	7.86B	7.48B	7.2B	6.87B	6.89B	6.93B	6.9B	6.72B	6.64B	6.48B	6.37B	6.46B	6.58B	6.6B	6.63B	6.75B	6.71B	6.71B	6.76B
Cost of Revenue	5.63B	5.91B	5.78B	5.35B	4.91B	4.48B	4.5B	4.52B	4.76B	4.65B	4.54B	4.42B	4.12B	4.15B	4.18B	4.25B	4.29B	4.12B	3.96B	3.75B	3.56B	3.62B	3.64B	3.62B	3.52B	3.45B	3.35B	3.31B	3.37B	3.45B	3.52B	3.49B	3.52B	3.51B	3.48B	3.49B
Gross Profit	3.57B	3.11B	3.08B	3.37B	3.82B	4.16B	4.24B	4.27B	4B	3.94B	3.87B	3.87B	4.11B	4B	4.02B	3.89B	3.75B	3.74B	3.52B	3.45B	3.31B	3.28B	3.29B	3.27B	3.2B	3.2B	3.13B	3.06B	3.1B	3.13B	3.08B	3.13B	3.22B	3.2B	3.23B	3.26B
Operating Income	1.24B	1.65B	1.78B	1.69B	1.9B	1.83B	1.87B	1.89B	1.88B	1.94B	1.89B	1.93B	1.94B	1.9B	1.89B	1.76B	1.55B	1.61B	1.42B	1.32B	1.23B	864.4M	794.7M	766.2M	767.6M	963.4M	989.3M	945.1M	927.9M	931M	837.6M	901.1M	987.4M	978.7M	975.6M	975.9M
Interest Income	83.8M	107M	115.5M	142.8M	184.5M	161.3M	156.1M	143.7M	129M	146.3M	103.5M	83.6M	54.7M	37.4M	54M	64M	66M	66M	47M	34.9M	38.2M	38.2M	40.4M	52.9M	48.1M	51.4M	46.4M	26.6M	18.5M	15.2M	8.6M	12.3M	19.2M	19.2M	18.6M	13.3M
Pretax Income	1.21B	1.22B	1.29B	1.3B	1.49B	1.72B	1.76B	1.77B	1.85B	1.69B	1.69B	1.77B	1.77B	1.55B	1.51B	1.34B	951.4M	1.13B	899.5M	856.2M	948.6M	648.2M	719.3M	721.7M	716.8M	912M	915.8M	867.2M	851.7M	842.3M	750.6M	810.1M	895M	884.9M	873.6M	870.8M
Net Income	939.7M	986.7M	1.04B	1.05B	1.18B	1.37B	1.4B	1.41B	1.48B	1.33B	1.33B	1.39B	1.39B	1.13B	1.1B	981.5M	677.9M	908.5M	724.6M	675.6M	747.7M	620.2M	669.8M	670.4M	665.5M	761.2M	763.7M	724.9M	711.6M	648.3M	576.7M	618.1M	681.6M	672.4M	659.6M	657.7M
Selling & General & Admin	840.2M	1.14B	1.41B	1.18B	1.14B	1.09B	1.13B	1.12B	1.13B	1.18B	1.14B	1.09B	1.05B	1.02B	1.02B	993.1M	1.05B	1.01B	1.03B	1.1B	1.07B	1.17B	1.21B	1.24B	1.21B	1.19B	1.14B	1.12B	1.14B	1.12B	1.11B	1.12B	1.14B	1.19B	1.15B	1.14B
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	2.29B	1.13B	3.6M	3.6M	331.5M	653.2M	963.6M	1.29B	954.1M	936.7M	943.6M	936.5M	1.22B	1.22B	1.23B	1.26B	1.28B	1.2B	1.13B	1.07B	1.05B	1.21B	1.23B	1.23B	1.21B	1.07B	1.04B	1.01B	1.03B	1.07B	1.11B	1.1B	1.09B	1.08B	1.15B	1.18B
Operating Expenses	3.13B	2.26B	1.72B	1.8B	2.1B	2.37B	2.41B	2.41B	2.08B	2.12B	2.09B	2.02B	2.28B	2.24B	2.25B	2.25B	2.33B	2.21B	2.16B	2.17B	2.12B	2.38B	2.45B	2.47B	2.41B	2.25B	2.18B	2.13B	2.17B	2.19B	2.22B	2.22B	2.23B	2.26B	2.29B	2.31B
Interest Expense	216.2M	318.5M	345.8M	342.6M	361.5M	259.2M	241.9M	251M	218.6M	220.5M	174.2M	131.4M	100.3M	98.4M	79.7M	71.4M	104.4M	104.4M	107.8M	115.5M	80.3M	80.3M	75.7M	65M	71.3M	94.2M	98.2M	102.6M	100.9M	92.7M	91M	95M	96.4M	98.2M	106.4M	109.5M
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	295.5M	295.5M	295.5M	295.5M	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	8.4B	7.81B	7.15B	7.15B	7.01B	6.85B	6.91B	6.93B	6.84B	6.77B	6.62B	6.44B	6.39B	6.38B	6.42B	6.5B	6.62B	6.33B	6.12B	5.92B	5.67B	6B	6.09B	6.09B	5.93B	5.7B	5.52B	5.44B	5.54B	5.64B	5.74B	5.71B	5.75B	5.77B	5.77B	5.81B
Income Tax Expense	279.6M	251.2M	267.3M	267M	308.4M	349.8M	358.5M	360.5M	380.2M	373.5M	369M	383.2M	377.9M	422.5M	410.2M	357.7M	273.5M	223.6M	174.9M	180.6M	200.9M	28M	49.5M	51.3M	51.3M	150.8M	152.1M	142.3M	140.1M	194M	173.9M	192M	213.4M	212.5M	214M	213.1M
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)	11.56	11.86	12.21	12.11	13.65	15.75	15.90	15.80	16.35	14.41	14.21	14.71	17.76	14.99	18.19	19.29	13.09	15.39	11.59	10.59	11.99	10.72	11.72	11.92	11.92	12.88	12.88	12.08	11.68	11.04	9.64	10.44	11.84	11.74	11.54	11.54
EPS (Diluted)	11.26	11.66	12.06	12.06	13.60	15.70	15.90	15.80	16.34	14.40	14.20	14.70	17.76	14.99	18.19	19.29	13.09	15.39	11.59	10.59	11.99	10.72	11.72	11.92	11.92	12.88	12.88	12.08	11.68	11.04	9.64	10.44	11.84	11.74	11.54	11.54
EBITDA	1.87B	1.98B	2B	1.95B	2.09B	2.15B	2.17B	2.21B	2.26B	2.23B	2.21B	2.27B	2.27B	2.12B	2.13B	2.02B	1.94B	2.02B	1.94B	1.85B	1.63B	1.3B	1.15B	1.1B	1.06B	1.24B	1.23B	1.23B	1.23B	1.22B	1.21B	1.24B	1.3B	1.34B	1.3B	1.3B
EBIT	1.43B	1.36B	1.45B	1.46B	1.65B	1.88B	1.9B	1.92B	1.97B	1.92B	1.87B	1.91B	1.87B	1.78B	1.71B	1.53B	1.17B	1.22B	995.6M	960M	1.02B	721.9M	792.6M	784.3M	785.7M	981.5M	989.3M	945.1M	927.9M	931M	837.6M	901.1M	987.4M	978.7M	975.6M	975.9M
Depreciation & Amortization	419.8M	410.2M	390.9M	384M	375M	365.1M	356.3M	353.6M	352.3M	357.7M	358.4M	359.8M	363.9M	299.7M	320.4M	337.4M	460M	540.5M	628.7M	619.6M	503.1M	465M	366.1M	345M	318.9M	300.5M	282.1M	283.8M	296.3M	276.6M	303.3M	295M	280.6M	325.8M	303.9M	304.6M