End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
145.10 NOK | +0.07% |
|
+0.97% | +15.80% |
01-30 | Pareto Securities upgrades BW LPG to Buy (Hold), target price NOK 176 (152) | FW |
01-29 | SEB lowers target price for BW LPG to NOK 178 (185), reiterates Buy - BN | FW |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 817M | 812M | 688M | 1.56B | 2.95B | |||||
Total Revenues | 817M | 812M | 688M | 1.56B | 2.95B | |||||
Cost of Goods Sold, Total | 394M | 387M | 346M | 1.13B | 2.19B | |||||
Gross Profit | 423M | 425M | 342M | 438M | 758M | |||||
Selling General & Admin Expenses, Total | 26.85M | 22.76M | 32.58M | 31.92M | 56.77M | |||||
Stock-Based Compensation (IS) | - | - | - | - | - | |||||
Depreciation & Amortization - (IS) | 126M | 152M | 154M | 159M | 217M | |||||
Amortization of Goodwill and Intangible Assets - (IS) | - | 241K | 546K | 610K | 762K | |||||
Other Operating Expenses | -1M | -1.38M | 335K | -815K | 993K | |||||
Other Operating Expenses, Total | 152M | 174M | 187M | 191M | 276M | |||||
Operating Income | 271M | 251M | 154M | 248M | 482M | |||||
Interest Expense, Total | -57.61M | -43.56M | -38.55M | -29.77M | -27.3M | |||||
Interest And Investment Income | 6.52M | 6.04M | 4.46M | 2.53M | 10.4M | |||||
Net Interest Expenses | -51.09M | -37.52M | -34.09M | -27.25M | -16.9M | |||||
Income (Loss) On Equity Invest. | 3.02M | 5.1M | 2.03M | - | - | |||||
Currency Exchange Gains (Loss) | -676K | -205K | -792K | -814K | -345K | |||||
Other Non Operating Income (Expenses) | -1.7M | -2.84M | -2.74M | -2.54M | -2.24M | |||||
EBT, Excl. Unusual Items | 221M | 216M | 119M | 217M | 463M | |||||
Merger & Related Restructuring Charges | - | - | -1.15M | - | - | |||||
Impairment of Goodwill | - | - | - | - | - | |||||
Gain (Loss) On Sale Of Investments | - | 8.3M | 11.83M | - | - | |||||
Gain (Loss) On Sale Of Assets | 17.34M | 11.96M | 22.93M | 21.11M | 42.37M | |||||
Asset Writedown | 38M | 8.2M | 34.44M | 1.47M | -961K | |||||
EBT, Incl. Unusual Items | 276M | 244M | 187M | 240M | 504M | |||||
Income Tax Expense | 2.34M | 499K | 521K | 1.07M | 10.96M | |||||
Earnings From Continuing Operations | 274M | 244M | 186M | 239M | 493M | |||||
Net Income to Company | 274M | 244M | 186M | 239M | 493M | |||||
Minority Interest | -56K | - | -1.6M | -11.18M | -23.04M | |||||
Net Income - (IS) | 274M | 244M | 185M | 227M | 470M | |||||
Net Income to Common Incl Extra Items | 274M | 244M | 185M | 227M | 470M | |||||
Net Income to Common Excl. Extra Items | 274M | 244M | 185M | 227M | 470M | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 1.97 | 1.76 | 1.33 | 1.68 | 3.53 | |||||
Basic EPS - Continuing Operations | 1.97 | 1.76 | 1.33 | 1.68 | 3.53 | |||||
Basic Weighted Average Shares Outstanding | 139M | 138M | 139M | 135M | 133M | |||||
Net EPS - Diluted | 1.97 | 1.76 | 1.33 | 1.68 | 3.53 | |||||
Diluted EPS - Continuing Operations | 1.97 | 1.76 | 1.33 | 1.68 | 3.53 | |||||
Diluted Weighted Average Shares Outstanding | 139M | 138M | 139M | 135M | 133M | |||||
Normalized Basic EPS | 0.99 | 0.98 | 0.52 | 0.92 | 2 | |||||
Normalized Diluted EPS | 0.99 | 0.98 | 0.52 | 0.92 | 2 | |||||
Dividend Per Share | 0.85 | 0.84 | 0.56 | 1.28 | 3.46 | |||||
Payout Ratio | 21.77 | 51.92 | 53.84 | 55.72 | 86.28 | |||||
American Depositary Receipts Ratio (ADR) | 1 | 1 | 1 | 1 | 1 | |||||
Supplemental Items | ||||||||||
EBITDA | 351M | 352M | 259M | 347M | 571M | |||||
EBITA | 271M | 251M | 154M | 248M | 482M | |||||
EBIT | 271M | 251M | 154M | 248M | 482M | |||||
EBITDAR | 365M | 364M | 268M | 364M | 602M | |||||
Effective Tax Rate - (Ratio) | 0.85 | 0.2 | 0.28 | 0.45 | 2.18 | |||||
Total Current Taxes | 2.34M | 499K | 521K | 1.66M | 10.71M | |||||
Total Deferred Taxes | - | - | - | -593K | 254K | |||||
Normalized Net Income | 138M | 135M | 72.71M | 124M | 266M | |||||
Interest Capitalized | - | - | - | - | - | |||||
Interest on Long-Term Debt | 6.6M | 8.55M | 6.49M | 4.96M | 7.1M | |||||
Supplemental Operating Expense Items | ||||||||||
General and Administrative Expenses | 26.85M | 22.76M | 32.58M | 31.92M | 56.77M | |||||
Net Rental Expense, Total | 14.21M | 12.26M | 9.41M | 16.43M | 30.71M | |||||
Imputed Operating Lease Interest Expense | 5.2M | 3.67M | 3.02M | 4.9M | 10.51M | |||||
Imputed Operating Lease Depreciation | 9.01M | 8.59M | 6.39M | 11.52M | 20.2M | |||||
Maintenance & Repair Expenses, Total | 30.63M | 31.16M | 32.74M | 32.17M | 26.44M | |||||
Stock-Based Comp., G&A Exp. (Total) | - | 227K | - | - | - | |||||
Stock-Based Comp., Other (Total) | 214K | - | 631K | 1.37M | 1.7M | |||||
Total Stock-Based Compensation | 214K | 227K | 631K | 1.37M | 1.7M |