Scandinavian Tobacco Group AS (0RES)

London


	Symbol		Exchange		Currency
	STOGR		Copenhagen		DKK	Real-time
	STGc		BATS Europe		DKK	Delayed
	0RES		London		DKK	Real-time
	8ZI		Frankfurt		EUR	Delayed

Currency in DKK

Disclaimer

106.30

0.00(0.00%)

Closed12/10

Fair Value

Day's Range

105.40

106.30

52 wk Range

94.70

128.40

0RES Income Statement

Featured here, the Income Statement (earnings report) for Scandinavian Tobacco Group AS, showing the company's financial performance from operating and non operating activities such as revenue, expenses and income for the last 4 periods (either quarterly or annually).

Advanced Income Statement

Period Ending:

2014

31/12

2015

31/12

2016

31/12

2017

31/12

2018

31/12

2019

31/12

2020

31/12

2021

31/12

2022

31/12

2023

31/12

Total Revenues

6,719

8,005.9

8,232.7

8,762.2

8,730.9

Total Revenues Growth

+0.02%

+19.15%

+2.83%

+6.43%

-0.36%

Cost Of Revenues

3,576.5

4,293.7

4,119.6

4,454.9

4,526.8

Gross Profit

3,142.5

3,712.2

4,113.1

4,307.3

4,204.1

Gross Profit Growth

-2.39%

+18.13%

+10.8%

+4.72%

-2.4%

Gross Profit Margin %

46.77%

46.37%

49.96%

49.16%

48.15%

Other Operating Expenses, Total

2,047.8

2,299.5

2,282.7

2,396.5

2,495.8

	Other Operating Expenses, Total Growth
	R&D Expenses
	Selling General & Admin Expenses
	Other Operating Expenses

aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	-7.96%	+12.29%	-0.73%	+4.99%	+4.14%
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	-	-	-	-	-
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	1,645.4	1,894.4	1,918.8	2,044.2	2,120.8
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	-	-	-	-	-

Operating Income

1,094.7

1,412.7

1,830.4

1,910.8

1,708.3

Operating Income Growth

+10.08%

+29.05%

+29.57%

+4.39%

-10.6%

EBIT Margin %

16.29%

17.65%

22.23%

21.81%

19.57%

Net Interest Expenses

-65.1

-94.3

-76.6

-96.4

-147.9

Net Interest Expenses Growth

-11.28%

-44.85%

+18.77%

-25.85%

-53.42%

Interest Expense, Total

-70.4

-96.3

-77.2

-98.1

-152.1

Interest And Investment Income

5.3

2

0.6

1.7

4.2

Other Non Operating Expenses, Total

52.4

68.2

51.1

-132.7

23.2

EBT, Excl. Unusual Items

1,082

1,386.6

1,804.9

1,681.7

1,583.6

Gain (Loss) On Sale Of Assets

-

-

18.3

139.5

-0.4

Other Unusual Items, Total

46.6

51.1

-17

-68.3

-92.4

EBT, Incl. Unusual Items

948.6

951.4

1,768.5

1,856.5

1,490.8

EBT, Incl. Unusual Items Growth

+32.34%

+0.3%

+85.88%

+4.98%

-19.7%

EBT, Incl. Unusual Items Margin

14.12%

11.88%

21.48%

21.19%

17.07%

Income Tax Expense

200.9

273.5

377.9

380.2

308.4

Net Income to Company

747.7

677.9

1,390.6

1,476.3

1,182.4

Minority Interest

-

-

-

-

-

Net Income

747.7

677.9

1,390.6

1,476.3

1,182.4

Net Income Growth

+12.35%

-9.34%

+105.13%

+6.16%

-19.91%

Net Income Margin %

11.13%

8.47%

16.89%

16.85%

13.54%

Preferred Dividend and Other Adjustments

-

-

-

-

-

Net Income to Common Excl. Extra Items

747.7

677.9

1,390.6

1,476.3

1,182.4

Basic EPS - Continuing Operations

7.5

6.82

14.59

16.3

13.65

Basic EPS - Continuing Operations Growth

+12.31%

-9.05%

+113.87%

+11.71%

-16.24%

Diluted EPS - Continuing Operations

7.5

6.8

14.5

16.2

13.6

Diluted EPS - Continuing Operations Growth

+12.28%

-9.33%

+113.24%

+11.72%

-16.05%

Basic Weighted Average Shares Outstanding

99.67

99.36

95.3

90.57

86.6

Diluted Weighted Average Shares Outstanding

99.94

99.66

95.69

90.85

86.67

Dividend Per Share

6.1

6.5

7.5

8.25

8.4

Dividend Per Share Growth

+1.67%

+6.56%

+15.38%

+10%

+1.82%

EBITDA

1,366.2

1,713.1

2,108.2

2,170.8

1,991.6

EBITDA Growth

+8.9%

+25.39%

+23.06%

+2.97%

-8.26%

EBITDA Margin %

20.33%

21.4%

25.61%

24.77%

22.81%

EBIT