Bang
BO.COBang & Olufsen a/s Price (BO.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
122,772,000
(2.4908)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Bang & Olufsen a/sCurrency: DKK
| YEAR | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| Revenue |
3,380,200,000.00
+0% |
3,722,400,000.00
+10% |
3,810,000,000.00
+2% |
4,212,000,000.00
+11% |
3,974,200,000.00
-6% |
3,612,700,000.00
-9% |
3,742,200,000.00
+4% |
4,225,200,000.00
+13% |
4,375,700,000.00
+4% |
4,092,000,000.00
-6% |
2,789,500,000.00
-32% |
2,761,500,000.00
-1% |
2,866,900,000.00
+4% |
3,007,700,000.00
+5% |
2,813,900,000.00
-6% |
2,863,800,000.00
+2% |
2,356,500,000.00
-18% |
2,633,400,000.00
+12% |
2,954,000,000.00
+12% |
3,285,500,000.00
+11% |
2,838,000,000.00
-14% |
2,036,000,000.00
-28% |
2,629,000,000.00
+29% |
2,948,000,000.00
+12% |
2,752,000,000.00
-7% |
2,588,000,000.00
-6% |
|
| Cost of Revenue | |||||||||||||||||||||||||||
| Cost of Revenue | 2,071,800,000.00 | 2,250,400,000.00 | 2,281,100,000.00 | 2,585,500,000.00 | 2,297,300,000.00 | 1,973,400,000.00 | 1,694,100,000.00 | 1,900,800,000.00 | 1,841,100,000.00 | 2,199,600,000.00 | 1,683,800,000.00 | 1,672,000,000.00 | 1,711,400,000.00 | 1,792,000,000.00 | 1,718,000,000.00 | 1,639,500,000.00 | 1,776,200,000.00 | 1,681,500,000.00 | 1,827,900,000.00 | 1,941,300,000.00 | 1,461,000,000.00 | 1,198,000,000.00 | 1,490,000,000.00 | 1,612,000,000.00 | 1,537,000,000.00 | 1,209,000,000.00 | |
| Gross Profit | |||||||||||||||||||||||||||
| Gross Profit |
1,308,400,000.00
+0% |
1,472,000,000.00
+13% |
1,528,900,000.00
+4% |
1,626,500,000.00
+6% |
1,676,900,000.00
+3% |
1,639,300,000.00
-2% |
2,048,100,000.00
+25% |
2,324,400,000.00
+13% |
2,534,600,000.00
+9% |
1,892,400,000.00
-25% |
1,105,700,000.00
-42% |
1,089,500,000.00
-1% |
1,155,500,000.00
+6% |
1,215,700,000.00
+5% |
1,095,900,000.00
-10% |
1,224,300,000.00
+12% |
580,300,000.00
-53% |
951,900,000.00
+64% |
1,126,100,000.00
+18% |
1,344,200,000.00
+19% |
1,377,000,000.00
+2% |
838,000,000.00
-39% |
1,139,000,000.00
+36% |
1,336,000,000.00
+17% |
1,215,000,000.00
-9% |
1,379,000,000.00
+13% |
|
| Gross Profit Ratio | (0.39%) | (0.40%) | (0.40%) | (0.39%) | (0.42%) | (0.45%) | (0.55%) | (0.55%) | (0.58%) | (0.46%) | (0.40%) | (0.39%) | (0.40%) | (0.40%) | (0.39%) | (0.43%) | (0.25%) | (0.36%) | (0.38%) | (0.41%) | (0.49%) | (0.41%) | (0.43%) | (0.45%) | (0.44%) | (0.53%) | |
| Operating Expenses | |||||||||||||||||||||||||||
| Research and Development | 253,900,000.00 | 308,300,000.00 | 346,400,000.00 | 333,200,000.00 | 0.00 | 0.00 | 0.00 | 59,700,000.00 | 117,500,000.00 | 0.00 | 0.00 | 342,800,000.00 | 311,400,000.00 | 337,400,000.00 | 442,400,000.00 | 369,500,000.00 | 448,500,000.00 | 314,800,000.00 | 408,900,000.00 | 400,900,000.00 | 321,000,000.00 | 273,000,000.00 | 258,000,000.00 | 279,000,000.00 | 301,000,000.00 | 286,000,000.00 | |
| General and Administrative | 104,900,000.00 | 117,400,000.00 | 130,200,000.00 | 121,200,000.00 | 133,100,000.00 | 135,700,000.00 | -467,200,000.00 | -559,300,000.00 | -554,400,000.00 | 148,700,000.00 | 104,500,000.00 | 85,300,000.00 | 123,500,000.00 | 101,600,000.00 | 85,900,000.00 | 71,900,000.00 | 77,100,000.00 | 104,300,000.00 | 107,700,000.00 | 104,300,000.00 | 146,000,000.00 | 170,000,000.00 | 135,000,000.00 | 136,000,000.00 | 128,000,000.00 | 135,000,000.00 | |
| Selling, General & Admin... | 729,200,000.00 | 829,800,000.00 | 911,400,000.00 | 1,035,400,000.00 | 1,059,800,000.00 | 978,200,000.00 | 65,500,000.00 | 59,200,000.00 | 66,300,000.00 | 1,152,200,000.00 | 1,033,000,000.00 | 793,800,000.00 | 784,300,000.00 | 755,900,000.00 | 841,800,000.00 | 852,400,000.00 | 938,800,000.00 | 844,600,000.00 | 885,900,000.00 | 838,800,000.00 | 1,021,000,000.00 | 912,000,000.00 | 862,000,000.00 | 1,011,000,000.00 | 1,038,000,000.00 | 1,075,000,000.00 | |
| Selling & Marketing Exp... | 624,300,000.00 | 712,400,000.00 | 781,200,000.00 | 914,200,000.00 | 926,700,000.00 | 842,500,000.00 | 532,700,000.00 | 618,500,000.00 | 620,700,000.00 | 1,003,500,000.00 | 928,500,000.00 | 708,500,000.00 | 660,800,000.00 | 654,300,000.00 | 755,900,000.00 | 780,500,000.00 | 861,700,000.00 | 740,300,000.00 | 778,200,000.00 | 734,500,000.00 | 875,000,000.00 | 742,000,000.00 | 727,000,000.00 | 875,000,000.00 | 910,000,000.00 | 940,000,000.00 | |
| Depreciation and Amortiz... | 196,500,000.00 | 156,400,000.00 | 141,100,000.00 | 170,100,000.00 | 281,100,000.00 | 324,700,000.00 | 279,200,000.00 | 246,800,000.00 | 251,200,000.00 | 299,200,000.00 | 269,600,000.00 | 245,400,000.00 | 247,300,000.00 | 263,500,000.00 | 331,900,000.00 | 342,100,000.00 | 451,900,000.00 | 248,400,000.00 | 290,200,000.00 | 275,000,000.00 | 180,000,000.00 | 200,000,000.00 | 181,000,000.00 | 211,000,000.00 | 222,000,000.00 | 141,000,000.00 | |
| Other Expenses | -7,700,000.00 | -3,200,000.00 | 0.00 | 0.00 | -739,100,000.00 | -650,600,000.00 | 1,600,500,000.00 | 1,756,600,000.00 | 1,817,800,000.00 | -606,700,000.00 | 568,200,000.00 | -13,300,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -5,200,000.00 | -39,700,000.00 | -17,500,000.00 | -24,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Operating Expenses | 975,400,000.00 | 1,134,900,000.00 | 1,257,800,000.00 | 1,368,600,000.00 | 320,700,000.00 | 327,600,000.00 | 1,666,000,000.00 | 1,875,500,000.00 | 2,001,600,000.00 | 545,500,000.00 | 1,601,200,000.00 | 1,123,300,000.00 | 1,095,700,000.00 | 1,093,300,000.00 | 1,284,200,000.00 | 1,221,900,000.00 | 1,387,300,000.00 | 1,154,200,000.00 | 1,255,100,000.00 | 1,222,200,000.00 | 1,318,000,000.00 | 1,185,000,000.00 | 1,120,000,000.00 | 1,290,000,000.00 | 1,339,000,000.00 | 1,361,000,000.00 | |
| Cost and Exponses | 3,047,200,000.00 | 3,385,300,000.00 | 3,538,900,000.00 | 3,954,100,000.00 | 2,618,000,000.00 | 2,301,000,000.00 | 3,360,100,000.00 | 3,776,300,000.00 | 3,842,700,000.00 | 2,745,100,000.00 | 3,285,000,000.00 | 2,795,300,000.00 | 2,807,100,000.00 | 2,885,300,000.00 | 3,002,200,000.00 | 2,861,400,000.00 | 3,163,500,000.00 | 2,835,700,000.00 | 3,083,000,000.00 | 3,163,500,000.00 | 2,779,000,000.00 | 2,383,000,000.00 | 2,610,000,000.00 | 2,902,000,000.00 | 2,876,000,000.00 | 2,570,000,000.00 | |
| Operating Income | |||||||||||||||||||||||||||
| Operating Income |
333,000,000.00
+0% |
337,100,000.00
+1% |
271,100,000.00
-20% |
257,900,000.00
-5% |
296,400,000.00
+15% |
333,500,000.00
+13% |
372,200,000.00
+12% |
438,900,000.00
+18% |
530,000,000.00
+21% |
1,346,900,000.00
+154% |
-495,500,000.00
-137% |
-25,100,000.00
-95% |
59,800,000.00
-338% |
122,400,000.00
+105% |
-192,200,000.00
-257% |
-4,800,000.00
-98% |
-807,000,000.00
+16,713% |
-230,700,000.00
-71% |
-154,900,000.00
-33% |
122,100,000.00
-179% |
59,000,000.00
-52% |
-347,000,000.00
-688% |
19,000,000.00
-105% |
46,000,000.00
+142% |
-124,000,000.00
-370% |
55,000,000.00
-144% |
|
| Operating Income Ratio | (0.10%) | (0.09%) | (0.07%) | (0.06%) | (0.07%) | (0.09%) | (0.10%) | (0.10%) | (0.12%) | (0.33%) | (-0.18%) | (-0.01%) | (0.02%) | (0.04%) | (-0.07%) | (0.00%) | (-0.34%) | (-0.09%) | (-0.05%) | (0.04%) | (0.02%) | (-0.17%) | (0.01%) | (0.02%) | (-0.05%) | (0.02%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||
| Interest Income | 42,500,000.00 | 37,200,000.00 | 67,200,000.00 | 53,000,000.00 | 34,500,000.00 | 28,200,000.00 | 8,600,000.00 | 9,300,000.00 | 7,000,000.00 | 69,800,000.00 | 41,200,000.00 | 15,400,000.00 | 7,500,000.00 | 9,400,000.00 | 500,000.00 | 200,000.00 | 800,000.00 | 900,000.00 | 500,000.00 | 2,300,000.00 | 7,000,000.00 | 7,000,000.00 | 6,000,000.00 | 10,000,000.00 | 22,000,000.00 | 41,000,000.00 | |
| Interest Expenses | 50,600,000.00 | 14,300,000.00 | 16,900,000.00 | 17,900,000.00 | 25,200,000.00 | 33,500,000.00 | 18,200,000.00 | 12,700,000.00 | 16,400,000.00 | 69,800,000.00 | 11,400,000.00 | 24,500,000.00 | 27,400,000.00 | 25,500,000.00 | 19,400,000.00 | 18,400,000.00 | 16,800,000.00 | 10,900,000.00 | 11,100,000.00 | 10,600,000.00 | 33,000,000.00 | 24,000,000.00 | 23,000,000.00 | 22,000,000.00 | 36,000,000.00 | 57,000,000.00 | |
| Total Other Income/Exp... | 14,500,000.00 | -20,300,000.00 | -46,900,000.00 | -32,300,000.00 | -6,300,000.00 | 7,000,000.00 | 7,200,000.00 | -8,200,000.00 | -5,600,000.00 | -41,000,000.00 | -29,399,999.00 | -15,800,000.00 | -19,900,000.00 | -18,200,000.00 | -24,600,000.00 | -29,000,000.00 | 4,300,000.00 | -39,400,000.00 | -37,000,000.00 | -5,000,000.00 | -26,000,000.00 | -20,000,000.00 | -52,000,000.00 | -54,000,000.00 | -28,000,000.00 | -62,000,000.00 | |
| EBITDA | |||||||||||||||||||||||||||
| EBITDA | 529,500,000.00 | 493,500,000.00 | 412,200,000.00 | 509,100,000.00 | 577,500,000.00 | 658,200,000.00 | 641,500,000.00 | 675,700,000.00 | 781,200,000.00 | 472,900,000.00 | -196,500,000.00 | 223,600,000.00 | 307,100,000.00 | 385,900,000.00 | 140,900,000.00 | 74,100,000.00 | -422,300,000.00 | 17,400,000.00 | 143,000,000.00 | 403,000,000.00 | 246,000,000.00 | -141,000,000.00 | 182,000,000.00 | 231,000,000.00 | 114,000,000.00 | 198,000,000.00 | |
| EBITDA ratio | (0.16%) | (0.13%) | (0.11%) | (0.10%) | (0.15%) | (0.18%) | (0.17%) | (0.16%) | (0.18%) | (0.40%) | (-0.08%) | (0.08%) | (0.11%) | (0.13%) | (0.05%) | (0.12%) | (-0.15%) | (0.01%) | (0.06%) | (0.12%) | (0.09%) | (-0.07%) | (0.07%) | (0.08%) | (0.04%) | (0.08%) | |
| Income Before Tax | |||||||||||||||||||||||||||
| Income Before Tax | 347,500,000.00 | 316,800,000.00 | 224,200,000.00 | 225,600,000.00 | 290,100,000.00 | 340,500,000.00 | 379,800,000.00 | 430,700,000.00 | 524,400,000.00 | 153,700,000.00 | -523,000,000.00 | -49,600,000.00 | 40,100,000.00 | 104,200,000.00 | -211,600,000.00 | -23,200,000.00 | -802,700,000.00 | -241,600,000.00 | -166,000,000.00 | 117,500,000.00 | 33,000,000.00 | -367,000,000.00 | -33,000,000.00 | -8,000,000.00 | -152,000,000.00 | -7,000,000.00 | |
| Income Before Tax Ratio | (0.10%) | (0.09%) | (0.06%) | (0.05%) | (0.07%) | (0.09%) | (0.10%) | (0.10%) | (0.12%) | (0.04%) | (-0.19%) | (-0.02%) | (0.01%) | (0.03%) | (-0.08%) | (-0.01%) | (-0.34%) | (-0.09%) | (-0.06%) | (0.04%) | (0.01%) | (-0.18%) | (-0.01%) | (0.00%) | (-0.06%) | (0.00%) | |
| Income Tax Expense | |||||||||||||||||||||||||||
| Income Tax Expense | 94,100,000.00 | 94,600,000.00 | 76,300,000.00 | 88,900,000.00 | 97,400,000.00 | 74,700,000.00 | 114,900,000.00 | 134,700,000.00 | 151,900,000.00 | 41,400,000.00 | -140,200,000.00 | -16,700,000.00 | 12,100,000.00 | 30,900,000.00 | -51,800,000.00 | 5,800,000.00 | -195,400,000.00 | -43,800,000.00 | -49,400,000.00 | 36,000,000.00 | 14,000,000.00 | 209,000,000.00 | -10,000,000.00 | 22,000,000.00 | -11,000,000.00 | 10,000,000.00 | |
| Net Income | |||||||||||||||||||||||||||
| Net Income | 190,400,000.00
+0% |
242,600,000.00
+27% |
147,900,000.00
-39% |
136,700,000.00
-8% |
192,700,000.00
+41% |
265,800,000.00
+38% |
265,100,000.00
0% |
294,000,000.00
+11% |
367,400,000.00
+25% |
112,300,000.00
-69% |
-382,800,000.00
-441% |
-32,900,000.00
-91% |
28,000,000.00
-185% |
73,300,000.00
+162% |
-159,800,000.00
-318% |
-29,000,000.00
-82% |
-607,300,000.00
+1,994% |
-197,800,000.00
-67% |
-116,600,000.00
-41% |
81,500,000.00
-170% |
19,000,000.00
-77% |
-576,000,000.00
-3,132% |
-23,000,000.00
-96% |
-30,000,000.00
+30% |
-141,000,000.00
+370% |
-17,000,000.00
-88% |
|
| Net Income Ratio | (0.06%) | (0.07%) | (0.04%) | (0.03%) | (0.05%) | (0.07%) | (0.07%) | (0.07%) | (0.08%) | (0.03%) | (-0.14%) | (-0.01%) | (0.01%) | (0.02%) | (-0.06%) | (-0.01%) | (-0.26%) | (-0.08%) | (-0.04%) | (0.02%) | (0.01%) | (-0.28%) | (-0.01%) | (-0.01%) | (-0.05%) | (-0.01%) | |
| Earning Per Share | |||||||||||||||||||||||||||
| Basic EPS | 3.11 | 3.98 | 2.51 | 2.41 | 3.28 | 4.82 | 4.79 | 5.43 | 6.87 | 1.96 | -6.95 | -0.41 | 0.31 | 0.89 | -1.92 | -0.33 | -6.32 | -2.04 | -1.20 | 0.84 | 0.21 | -6.29 | -0.19 | -0.25 | -1.18 | -0.14 | |
| Diluted EPS | 3.11 | 3.98 | 2.51 | 2.41 | 3.28 | 4.82 | 4.79 | 5.41 | 6.87 | 1.96 | -6.95 | -0.41 | 0.31 | 0.89 | -1.92 | -0.33 | -6.32 | -2.04 | -1.20 | 0.84 | 0.21 | -6.29 | -0.19 | -0.25 | -1.18 | -0.14 | |
| Share Outstanding | |||||||||||||||||||||||||||
| Basic Share Outstanding | 61,171,258.00 | 61,171,258.00 | 61,171,258.00 | 57,164,518.00 | 57,255,872.00 | 55,797,696.00 | 55,256,729.00 | 54,229,033.00 | 53,421,954.00 | 52,861,566.00 | 55,094,394.00 | 81,015,371.00 | 81,067,172.00 | 81,134,155.00 | 83,375,430.00 | 87,857,980.00 | 96,150,697.00 | 96,823,060.00 | 96,823,060.00 | 96,764,806.00 | 91,520,204.00 | 91,549,341.00 | 122,772,000.00 | 119,527,308.00 | 119,788,348.00 | 122,772,048.00 | |
| Diluted Share Outstanding | 61,171,258.00 | 61,171,258.00 | 61,171,258.00 | 57,164,518.00 | 57,255,872.00 | 55,797,696.00 | 55,266,166.00 | 54,419,394.00 | 53,421,954.00 | 52,861,566.00 | 55,094,394.00 | 81,015,371.00 | 81,126,453.00 | 81,358,282.00 | 83,375,430.00 | 87,857,980.00 | 96,150,697.00 | 96,823,080.00 | 96,823,080.00 | 97,396,846.00 | 91,647,957.00 | 91,549,341.00 | 122,772,000.00 | 119,527,308.00 | 119,788,348.00 | 122,772,000.00 | |