Atlas Copco AB (publ) (LON: 0XXT)
London
· Delayed Price · Currency is GBP · Price in SEK170.10
-1.05 (-0.61%)
At close: Dec 20, 2024
Atlas Copco AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 29, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 30, 2022 | Dec '21 Dec 30, 2021 | Dec '20 Dec 30, 2020 | Dec '19 Dec 30, 2019 | 2018 - 2014 |
| Revenue | 175,737 | 172,664 | 141,325 | 110,912 | 99,787 | 103,756 | Upgrade
|
| Revenue Growth (YoY) | 4.75% | 22.18% | 27.42% | 11.15% | -3.83% | 8.80% | Upgrade
|
| Cost of Revenue | 99,385 | 97,547 | 81,941 | 64,375 | 58,607 | 59,024 | Upgrade
|
| Gross Profit | 76,352 | 75,117 | 59,384 | 46,537 | 41,180 | 44,732 | Upgrade
|
| Selling, General & Admin | 30,797 | 30,015 | 23,530 | 19,438 | 17,674 | 19,362 | Upgrade
|
| Research & Development | 6,982 | 6,611 | 5,337 | 4,061 | 3,761 | 3,617 | Upgrade
|
| Other Operating Expenses | 303 | 364 | -330 | -187 | -148 | -144 | Upgrade
|
| Operating Expenses | 38,082 | 36,990 | 28,537 | 23,312 | 21,287 | 22,835 | Upgrade
|
| Operating Income | 38,270 | 38,127 | 30,847 | 23,225 | 19,893 | 21,897 | Upgrade
|
| Interest Expense | -820 | -887 | -409 | -358 | -354 | -422 | Upgrade
|
| Interest & Investment Income | 393 | 393 | 273 | 158 | 145 | 114 | Upgrade
|
| Earnings From Equity Investments | 41 | 41 | 29 | 36 | 33 | 16 | Upgrade
|
| Currency Exchange Gain (Loss) | -1,191 | -1,191 | -547 | 397 | -484 | -25 | Upgrade
|
| Other Non Operating Income (Expenses) | 38 | 38 | 15 | 29 | -4 | -13 | Upgrade
|
| EBT Excluding Unusual Items | 36,731 | 36,521 | 30,208 | 23,487 | 19,229 | 21,567 | Upgrade
|
| Merger & Restructuring Charges | -48 | -48 | -81 | -25 | -175 | -33 | Upgrade
|
| Gain (Loss) on Sale of Investments | 9 | 9 | -48 | 51 | 16 | 24 | Upgrade
|
| Gain (Loss) on Sale of Assets | 42 | 42 | 26 | 1 | -19 | 28 | Upgrade
|
| Asset Writedown | -82 | -82 | -61 | -104 | -16 | -14 | Upgrade
|
| Other Unusual Items | - | - | - | - | -210 | - | Upgrade
|
| Pretax Income | 36,652 | 36,442 | 30,044 | 23,410 | 18,825 | 21,572 | Upgrade
|
| Income Tax Expense | 7,878 | 8,390 | 6,562 | 5,276 | 4,042 | 5,029 | Upgrade
|
| Earnings From Continuing Operations | 28,774 | 28,052 | 23,482 | 18,134 | 14,783 | 16,543 | Upgrade
|
| Net Income to Company | 28,774 | 28,052 | 23,482 | 18,134 | 14,783 | 16,543 | Upgrade
|
| Minority Interest in Earnings | -11 | -12 | -5 | -4 | -4 | -21 | Upgrade
|
| Net Income | 28,763 | 28,040 | 23,477 | 18,130 | 14,779 | 16,522 | Upgrade
|
| Net Income to Common | 28,763 | 28,040 | 23,477 | 18,130 | 14,779 | 16,522 | Upgrade
|
| Net Income Growth | 5.30% | 19.44% | 29.49% | 22.67% | -10.55% | -84.44% | Upgrade
|
| Shares Outstanding (Basic) | 4,873 | 4,871 | 4,868 | 4,871 | 4,862 | 4,859 | Upgrade
|
| Shares Outstanding (Diluted) | 4,881 | 4,879 | 4,876 | 4,882 | 4,869 | 4,863 | Upgrade
|
| Shares Change (YoY) | 0.08% | 0.06% | -0.13% | 0.27% | 0.12% | 0.04% | Upgrade
|
| EPS (Basic) | 5.90 | 5.76 | 4.82 | 3.72 | 3.04 | 3.40 | Upgrade
|
| EPS (Diluted) | 5.89 | 5.75 | 4.81 | 3.71 | 3.04 | 3.40 | Upgrade
|
| EPS Growth | 5.18% | 19.54% | 29.65% | 22.24% | -10.67% | -84.44% | Upgrade
|
| Free Cash Flow | 31,242 | 24,097 | 17,717 | 21,182 | 20,745 | 14,489 | Upgrade
|
| Free Cash Flow Per Share | 6.40 | 4.94 | 3.63 | 4.34 | 4.26 | 2.98 | Upgrade
|
| Dividend Per Share | 2.800 | 2.800 | 2.300 | 1.900 | 1.825 | 1.750 | Upgrade
|
| Dividend Growth | 21.74% | 21.74% | 21.05% | 4.11% | 4.29% | 11.11% | Upgrade
|
| Gross Margin | 43.45% | 43.50% | 42.02% | 41.96% | 41.27% | 43.11% | Upgrade
|
| Operating Margin | 21.78% | 22.08% | 21.83% | 20.94% | 19.94% | 21.10% | Upgrade
|
| Profit Margin | 16.37% | 16.24% | 16.61% | 16.35% | 14.81% | 15.92% | Upgrade
|
| Free Cash Flow Margin | 17.78% | 13.96% | 12.54% | 19.10% | 20.79% | 13.96% | Upgrade
|
| EBITDA | 43,962 | 43,213 | 35,003 | 26,826 | 23,371 | 25,043 | Upgrade
|
| EBITDA Margin | 25.02% | 25.03% | 24.77% | 24.19% | 23.42% | 24.14% | Upgrade
|
| D&A For EBITDA | 5,692 | 5,086 | 4,156 | 3,601 | 3,478 | 3,146 | Upgrade
|
| EBIT | 38,270 | 38,127 | 30,847 | 23,225 | 19,893 | 21,897 | Upgrade
|
| EBIT Margin | 21.78% | 22.08% | 21.83% | 20.94% | 19.94% | 21.10% | Upgrade
|
| Effective Tax Rate | 21.49% | 23.02% | 21.84% | 22.54% | 21.47% | 23.31% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.