FLSmidth & Statements
FL
Data from FLSmidth &`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
DKK - Danish krone
Last reporting period:
30 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
15 Aug, 2024
Expected release date:
12 Nov, 2024
FLSmidth & Income Statement
B
M
DKK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
4 958
2.5 %
100
3 379
68.2
1 579
11.6 %
31.8
—
0
1 078
21.7
1 207
8.7 %
24.3
372
22 %
7.5
-80
-1.6
—
0
292
-3.6 %
5.9
105
2.1
181
-6.7 %
3.7
3.14
57.65
4 839
-18.9 %
100
3 424
70.8
1 415
-9.1 %
29.2
—
0
1 008
20.8
1 110
53.3 %
22.9
305
-63.4 %
6.3
-2
-0.04
—
0
303
15.2 %
6.3
109
2.3
194
870 %
4
3.365
57.65
5 968
4.3 %
100
4 411
73.9
1 557
-4.8 %
26.1
—
0
590
9.9
724
-41.2 %
12.1
833
106.2 %
14
-89
-1.5
—
0
263
-39.5 %
4.4
91
1.5
20
-92.7 %
0.3
0.35
55.598
5 723
-10.6 %
100
4 087
71.4
1 636
9.3 %
28.6
—
0
1 186
20.7
1 232
0.2 %
21.5
404
51.3 %
7.1
31
0.5
—
0
435
124.2 %
7.6
161
2.8
274
134.2 %
4.8
4.75
57.65
6 399
6.4 %
100
4 902
76.6
1 497
7.2 %
23.4
—
0
1 095
17.1
1 230
0.8 %
19.2
267
50.8 %
4.2
-73
-1.1
—
0
194
20.5 %
3
71
1.1
117
36 %
1.8
2.02
57.65
6 016
-7.4 %
100
4 619
76.8
1 397
8 %
23.2
—
0
1 100
18.3
1 220
-3.4 %
20.3
177
471 %
2.9
-16
-0.3
—
0
161
214.2 %
2.7
58
1
86
224.6 %
1.4
1.49
57.65
6 495
15.5 %
100
5 201
80.1
1 294
-9.6 %
19.9
—
0
1 100
16.9
1 263
11.8 %
19.4
31
-89.7 %
0.5
-47
-0.7
—
0
-141
-152.2 %
-2.2
-66
-1.02
-69
-141.3 %
-1.06
-1.26
54.566
5 621
11.8 %
100
4 190
74.5
1 431
15 %
25.5
—
0
987
17.6
1 130
17.2 %
20.1
301
7.5 %
5.4
14
0.2
—
0
270
17.4 %
4.8
104
1.9
167
17.6 %
3
2.89
57.65
5 027
6.8 %
100
3 783
75.3
1 244
12.4 %
24.7
—
0
819
16.3
964
10.7 %
19.2
280
18.6 %
5.6
-5
-0.1
—
0
230
19.2 %
4.6
93
1.9
142
9.2 %
2.8
2.46
57.65
4 706
-8.4 %
100
3 599
76.5
1 107
-3.8 %
23.5
—
0
716
15.2
871
2.4 %
18.5
236
-21.3 %
5
-29
-0.6
—
0
193
-18.6 %
4.1
70
1.5
130
-19.8 %
2.8
2.255
57.65
5 135
10.2 %
100
3 984
77.6
1 151
7.2 %
22.4
—
0
707
13.8
851
4.9 %
16.6
300
14.1 %
5.8
-3
-0.06
1
0.02
237
34.7 %
4.6
77
1.5
162
74.2 %
3.2
4.58
35.37
4 660
14.4 %
100
3 586
77
1 074
5.3 %
23
—
0
652
14
811
-6.5 %
17.4
263
71.9 %
5.6
-43
-0.9
—
0
176
114.6 %
3.8
69
1.5
93
86 %
2
1.61
57.65
4 073
9.7 %
100
3 053
75
1 020
9.1 %
25
—
0
701
17.2
867
5.9 %
21.3
153
31.9 %
3.8
-27
-0.7
—
0
82
-10.9 %
2
32
0.8
50
-5.7 %
1.2
0.97
51.25
3 713
-12.3 %
100
2 778
74.8
935
-8.5 %
25.2
—
0
653
17.6
819
-5.3 %
22.1
116
-26.1 %
3.1
-9
-0.2
—
0
92
-38.3 %
2.5
35
0.9
53
-38.4 %
1.4
1.03
51.25
4 236
10.5 %
100
3 214
75.9
1 022
15.6 %
24.1
—
0
698
16.5
865
9.1 %
20.4
157
72.5 %
3.7
4
0.09
—
0
149
67.4 %
3.5
65
1.5
86
115 %
2
1.71
50.276
3 834
-0.3 %
100
2 950
76.9
884
-3.1 %
23.1
—
0
637
16.6
793
-7 %
20.7
91
54.2 %
2.4
-2
-0.05
—
0
89
1371.4 %
2.3
41
1.1
40
385.7 %
1
0.79
50.153
3 846
-15 %
100
2 934
76.3
912
-12.9 %
23.7
—
0
691
18
853
-5.3 %
22.2
59
-59.6 %
1.5
-53
-1.4
—
0
-7
-104.7 %
-0.2
5
0.1
-14
-114.3 %
-0.4
-0.27
50.153
4 525
-24.9 %
100
3 478
76.9
1 047
-21.1 %
23.1
—
0
740
16.4
901
-3.1 %
19.9
146
-63.2 %
3.2
4
0.09
—
0
150
-53.6 %
3.3
44
1
98
-56.3 %
2.2
1.95
50.105
6 022
27.2 %
100
4 695
78
1 327
17.9 %
22
—
0
763
12.7
930
11.8 %
15.4
397
35 %
6.6
-70
-1.2
—
0
323
13.7 %
5.4
94
1.6
224
17.3 %
3.7
4.46
50.158
4 736
-13.5 %
100
3 610
76.2
1 126
-14.4 %
23.8
—
0
678
14.3
832
-10.8 %
17.6
294
-23 %
6.2
-10
-0.2
—
0
284
-18.6 %
6
94
2
191
-14 %
4
3.808
50.155
5 472
23.9 %
100
4 157
76
1 315
21.6 %
24
—
0
753
13.8
933
8.1 %
17.1
382
75.2 %
7
-32
-0.6
—
0
349
62.3 %
6.4
115
2.1
222
60.9 %
4.1
4.42
50.155
4 416
-19 %
100
3 335
75.5
1 081
-17.6 %
24.5
—
0
694
15.7
863
-2.8 %
19.5
218
-48.6 %
4.9
-3
-0.07
—
0
215
-34 %
4.9
70
1.6
138
-22.9 %
3.1
2.75
50.11
5 450
25.7 %
100
4 138
75.9
1 312
16.5 %
24.1
—
0
761
14
888
1.8 %
16.3
424
66.9 %
7.8
-93
-1.7
—
0
326
37.6 %
6
21
0.4
179
11.9 %
3.3
3.85
46.454
4 335
-8.4 %
100
3 209
74
1 126
-4.7 %
26
—
0
723
16.7
872
-1.1 %
20.1
254
-15.1 %
5.9
-17
-0.4
—
0
237
-16.3 %
5.5
66
1.5
160
-4.2 %
3.7
3.11
51.3
4 730
11.7 %
100
3 549
75
1 181
10 %
25
—
0
751
15.9
882
6.4 %
18.6
299
22 %
6.3
-16
-0.3
—
0
283
32.9 %
6
95
2
167
22.8 %
3.5
3.33
50.1
4 235
-14.3 %
100
3 161
74.6
1 074
-13.5 %
25.4
—
0
689
16.3
829
-7.3 %
19.6
245
-29.6 %
5.8
-35
-0.8
—
0
213
-24.5 %
5
66
1.6
136
173.1 %
3.2
2.72
50
4 943
20.5 %
3 701
1 242
16.6 %
—
747
894
8.5 %
348
44.4 %
-82
—
282
112 %
230
-186
-815.4 %
-3.73
49.8
4 101
-10.6 %
3 036
1 065
-12.7 %
—
662
824
-8.5 %
241
-24.5 %
-101
2
133
-7 %
38
26
-65.8 %
0.52
49.8
4 585
4.9 %
3 365
1 220
7.6 %
—
759
901
4.5 %
319
17.3 %
-94
—
143
-39.9 %
51
76
-52.5 %
1.52
49.8
4 371
-20.9 %
3 237
1 134
-15.4 %
—
707
862
-3.4 %
272
-39.4 %
-34
—
238
-23.2 %
60
160
-11.1 %
3.23
49.5
5 525
15.7 %
4 184
1 341
12.8 %
—
713
892
-0.9 %
449
55.4 %
2
—
310
20.6 %
86
180
7.1 %
3.66
49.1
4 774
15.5 %
3 585
1 189
9.5 %
—
743
900
0.7 %
289
50.5 %
14
—
257
77.2 %
70
168
73.2 %
3.43
48.9
4 135
10 %
3 049
1 086
4.6 %
—
735
894
1 %
192
25.5 %
-32
—
145
26.1 %
45
97
32.9 %
1.98
48.9
3 758
-29.1 %
2 720
1 038
-28.7 %
—
733
885
-8.8 %
153
-68.5 %
-38
—
115
10.6 %
36
73
231.8 %
1.49
48.9
5 297
14.9 %
3 841
1 456
24 %
—
827
970
4.5 %
486
97.6 %
-175
—
104
-31.6 %
40
22
126.5 %
0.44
48.9
4 609
-9.5 %
3 435
1 174
-11.5 %
—
744
928
-7.9 %
246
-22.9 %
-93
—
152
-56.7 %
47
-83
-140.1 %
-1.69
49
5 093
8.8 %
3 766
1 327
11.5 %
—
833
1 008
12.8 %
319
7.8 %
30
—
351
26.3 %
113
207
-24.7 %
4.21
49.1
4 683
-16.8 %
3 493
1 190
-5.9 %
—
731
894
-10 %
296
8.8 %
-18
—
278
-18.5 %
82
275
7.4 %
5.62
48.9
5 627
13.1 %
4 362
1 265
-1.6 %
—
757
993
13.4 %
272
-33.7 %
67
—
341
8.6 %
155
256
20.2 %
5.26
48.6
4 976
0.6 %
3 690
1 286
-8 %
—
756
876
-1.8 %
410
-19 %
-92
—
314
-30.2 %
81
213
-10.5 %
4.32
49.3
4 947
0 %
3 549
1 398
18.9 %
—
747
892
-5.1 %
506
114.4 %
-50
—
450
158.6 %
106
238
126.7 %
4.75
50.1
4 949
-17.2 %
3 773
1 176
15 %
—
796
940
5.4 %
236
80.2 %
-62
—
174
1187.5 %
56
105
162.1 %
2.12
49.5
5 979
-11.2 %
4 956
1 023
-29.8 %
—
769
892
-19.1 %
131
-63 %
-145
—
-16
98 %
110
-169
78.5 %
-3.33
50.7
6 730
-1.8 %
5 273
1 457
12.2 %
—
965
1 103
3 %
354
55.9 %
-75
—
-802
-454.9 %
-19
-785
-664.7 %
-15.73
49.9
6 852
15.7 %
5 554
1 298
1.6 %
—
947
1 071
-7.8 %
227
95.7 %
9
—
226
242.4 %
80
139
265.8 %
2.72
51.1
5 921
-29.5 %
4 644
1 277
-35.3 %
—
1 013
1 161
-1.6 %
116
-85.4 %
-45
—
66
-91.3 %
31
38
-91.8 %
0.73
52.1
8 395
—
6 420
1 975
—
—
1 020
1 180
—
795
—
-37
—
760
—
283
463
—
8.99
51.5