Autoliv Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	10,815	10,390	10,475	8,842	8,230
Revenue Growth (YoY)	4.09%	-0.81%	18.47%	7.44%	10.51%
Cost of Revenue	8,741	8,463	8,654	7,446	6,719
Gross Profit	2,074	1,927	1,821	1,396	1,511
Selling, General & Admin	571	554	511	441	435
Research & Development	413	398	425	390	391
Amortization of Goodwill & Intangibles	-	-	-	-	10
Other Operating Expenses	-21	-18	-222	-106	-5
Operating Expenses	963	934	714	725	831
Operating Income	1,111	993	1,107	671	680
Interest Expense	-103	-108	-93	-60	-60
Interest & Investment Income	10	13	13	6	4
Earnings From Equity Investments	6	7	5	3	3
Currency Exchange Gain (Loss)	-	27	2	2	-33
Other Non Operating Income (Expenses)	-15	-21	7	-6	28
EBT Excluding Unusual Items	1,009	911	1,041	616	622
Merger & Restructuring Charges	-23	-37	-429	-13	-8
Pretax Income	986	874	612	603	614
Income Tax Expense	250	227	123	178	177
Earnings From Continuing Operations	736	647	489	425	437
Net Income to Company	736	647	489	425	437
Minority Interest in Earnings	-1	-1	-1	-2	-2
Net Income	735	646	488	423	435
Net Income to Common	735	646	488	423	435
Net Income Growth	13.78%	32.38%	15.37%	-2.76%	132.62%
Shares Outstanding (Basic)	77	80	85	87	88
Shares Outstanding (Diluted)	77	80	85	87	88
Shares Change (YoY)	-4.35%	-5.63%	-2.29%	-0.57%	0.23%
EPS (Basic)	9.60	8.05	5.74	4.86	4.97
EPS (Diluted)	9.55	8.04	5.72	4.85	4.96
EPS Growth	18.78%	40.56%	17.94%	-2.22%	131.78%
Free Cash Flow	716	480	409	128	296
Free Cash Flow Per Share	9.31	5.97	4.80	1.47	3.38
Dividend Per Share	3.120	2.740	2.660	2.580	1.880
Dividend Growth	13.87%	3.01%	3.10%	37.23%	203.23%
Gross Margin	19.18%	18.55%	17.38%	15.79%	18.36%
Operating Margin	10.27%	9.56%	10.57%	7.59%	8.26%
Profit Margin	6.80%	6.22%	4.66%	4.78%	5.29%
Free Cash Flow Margin	6.62%	4.62%	3.91%	1.45%	3.60%
EBITDA	1,518	1,380	1,485	1,034	1,074
EBITDA Margin	14.04%	13.28%	14.18%	11.69%	13.05%
D&A For EBITDA	407	387	378	363	394
EBIT	1,111	993	1,107	671	680
EBIT Margin	10.27%	9.56%	10.57%	7.59%	8.26%
Effective Tax Rate	25.36%	25.97%	20.10%	29.52%	28.83%
Revenue as Reported	10,815	-	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.