Afry AB (STO: AFRY)
Sweden
· Delayed Price · Currency is SEK 153.00
-0.30 (-0.20%)
Dec 20, 2024, 5:29 PM CET
Afry 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 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 27,211 | 26,978 | 23,552 | 20,104 | 18,991 | 19,792 | Upgrade
|
| Revenue Growth (YoY) | 2.87% | 14.55% | 17.15% | 5.86% | -4.05% | 41.62% | Upgrade
|
| Cost of Revenue | 22,122 | 21,895 | 19,325 | 16,184 | 15,671 | 16,190 | Upgrade
|
| Gross Profit | 5,089 | 5,083 | 4,227 | 3,920 | 3,320 | 3,602 | Upgrade
|
| Selling, General & Admin | 2,356 | 2,356 | 1,896 | 1,614 | 1,325 | 1,349 | Upgrade
|
| Other Operating Expenses | -93 | -7 | -54 | -47 | -194 | -27 | Upgrade
|
| Operating Expenses | 3,012 | 3,129 | 2,544 | 2,265 | 1,794 | 1,979 | Upgrade
|
| Operating Income | 2,077 | 1,954 | 1,683 | 1,655 | 1,526 | 1,623 | Upgrade
|
| Interest Expense | -335 | -372 | -182 | -122 | -162 | -159 | Upgrade
|
| Interest & Investment Income | - | 59 | 12 | 12 | 13 | 9 | Upgrade
|
| Earnings From Equity Investments | - | - | 8 | 5 | 5 | 4 | Upgrade
|
| Currency Exchange Gain (Loss) | -7 | -7 | -37 | 1 | -38 | -1 | Upgrade
|
| Other Non Operating Income (Expenses) | -21 | -21 | -9 | -22 | -21 | -38 | Upgrade
|
| EBT Excluding Unusual Items | 1,714 | 1,613 | 1,475 | 1,529 | 1,323 | 1,438 | Upgrade
|
| Merger & Restructuring Charges | -173 | -169 | -292 | -147 | -129 | -382 | Upgrade
|
| Gain (Loss) on Sale of Assets | -3 | -3 | 37 | 11 | 3 | - | Upgrade
|
| Other Unusual Items | - | - | - | - | - | -16 | Upgrade
|
| Pretax Income | 1,538 | 1,441 | 1,220 | 1,393 | 1,197 | 1,040 | Upgrade
|
| Income Tax Expense | 343 | 341 | 246 | 264 | 264 | 219 | Upgrade
|
| Earnings From Continuing Operations | 1,195 | 1,100 | 974 | 1,129 | 933 | 821 | Upgrade
|
| Net Income | 1,195 | 1,100 | 974 | 1,129 | 933 | 821 | Upgrade
|
| Net Income to Common | 1,195 | 1,100 | 974 | 1,129 | 933 | 821 | Upgrade
|
| Net Income Growth | 0.93% | 12.94% | -13.73% | 21.01% | 13.64% | -3.41% | Upgrade
|
| Shares Outstanding (Basic) | 113 | 113 | 113 | 113 | 113 | 102 | Upgrade
|
| Shares Outstanding (Diluted) | 113 | 113 | 113 | 113 | 113 | 104 | Upgrade
|
| Shares Change (YoY) | - | 0.00% | 0.02% | 0.61% | 8.17% | 30.02% | Upgrade
|
| EPS (Basic) | 10.55 | 9.71 | 8.60 | 9.97 | 8.29 | 8.07 | Upgrade
|
| EPS (Diluted) | 10.55 | 9.71 | 8.60 | 9.97 | 8.29 | 8.00 | Upgrade
|
| EPS Growth | 0.90% | 12.91% | -13.74% | 20.27% | 3.67% | -25.68% | Upgrade
|
| Free Cash Flow | 1,535 | 1,647 | 930 | 1,411 | 1,923 | 1,857 | Upgrade
|
| Free Cash Flow Per Share | 13.55 | 14.54 | 8.21 | 12.46 | 17.09 | 17.85 | Upgrade
|
| Dividend Per Share | 5.500 | 5.500 | 5.500 | 5.500 | 5.000 | - | Upgrade
|
| Dividend Growth | 0% | 0% | 0% | 10.00% | - | - | Upgrade
|
| Gross Margin | 18.70% | 18.84% | 17.95% | 19.50% | 17.48% | 18.20% | Upgrade
|
| Operating Margin | 7.63% | 7.24% | 7.15% | 8.23% | 8.04% | 8.20% | Upgrade
|
| Profit Margin | 4.39% | 4.08% | 4.14% | 5.62% | 4.91% | 4.15% | Upgrade
|
| Free Cash Flow Margin | 5.64% | 6.10% | 3.95% | 7.02% | 10.13% | 9.38% | Upgrade
|
| EBITDA | 2,362 | 2,272 | 1,989 | 1,944 | 1,853 | 1,971 | Upgrade
|
| EBITDA Margin | 8.68% | 8.42% | 8.45% | 9.67% | 9.76% | 9.96% | Upgrade
|
| D&A For EBITDA | 285 | 318 | 306 | 289 | 327 | 348 | Upgrade
|
| EBIT | 2,077 | 1,954 | 1,683 | 1,655 | 1,526 | 1,623 | Upgrade
|
| EBIT Margin | 7.63% | 7.24% | 7.15% | 8.23% | 8.04% | 8.20% | Upgrade
|
| Effective Tax Rate | 22.30% | 23.66% | 20.16% | 18.95% | 22.06% | 21.06% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.