Bravida Holding AB (publ) (STO: BRAV)
Sweden
· Delayed Price · Currency is SEK 79.25
+0.25 (0.32%)
Dec 3, 2024, 9:39 AM CET
Bravida Holding 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 | 29,651 | 29,423 | 26,303 | 21,876 | 21,147 | 20,404 | Upgrade
|
| Revenue Growth (YoY) | 1.33% | 11.86% | 20.24% | 3.45% | 3.64% | 5.69% | Upgrade
|
| Cost of Revenue | 25,352 | 25,026 | 22,335 | 18,577 | 18,093 | 17,503 | Upgrade
|
| Gross Profit | 4,299 | 4,397 | 3,968 | 3,299 | 3,054 | 2,901 | Upgrade
|
| Selling, General & Admin | 2,772 | 2,672 | 2,272 | 1,787 | 1,706 | 1,678 | Upgrade
|
| Operating Expenses | 2,772 | 2,672 | 2,272 | 1,787 | 1,706 | 1,678 | Upgrade
|
| Operating Income | 1,527 | 1,725 | 1,696 | 1,512 | 1,348 | 1,223 | Upgrade
|
| Interest Expense | -201 | -174 | -67 | -51 | -47 | -51 | Upgrade
|
| Interest & Investment Income | 40 | 40 | 15 | 4 | 2 | 2 | Upgrade
|
| Currency Exchange Gain (Loss) | -1 | -1 | -1 | 3 | -11 | -10 | Upgrade
|
| Other Non Operating Income (Expenses) | -25 | -12 | -11 | -12 | -19 | -13 | Upgrade
|
| Pretax Income | 1,340 | 1,578 | 1,632 | 1,456 | 1,273 | 1,151 | Upgrade
|
| Income Tax Expense | 285 | 336 | 349 | 318 | 276 | 267 | Upgrade
|
| Earnings From Continuing Operations | 1,055 | 1,242 | 1,283 | 1,138 | 997 | 884 | Upgrade
|
| Minority Interest in Earnings | -6 | -15 | -16 | 10 | 5 | -2 | Upgrade
|
| Net Income | 1,049 | 1,227 | 1,267 | 1,148 | 1,002 | 882 | Upgrade
|
| Net Income to Common | 1,049 | 1,227 | 1,267 | 1,148 | 1,002 | 882 | Upgrade
|
| Net Income Growth | -19.74% | -3.16% | 10.37% | 14.57% | 13.61% | -7.26% | Upgrade
|
| Shares Outstanding (Basic) | 204 | 204 | 204 | 203 | 203 | 202 | Upgrade
|
| Shares Outstanding (Diluted) | 205 | 204 | 204 | 203 | 203 | 203 | Upgrade
|
| Shares Change (YoY) | 0.23% | 0.16% | 0.40% | 0.04% | 0.14% | 0.20% | Upgrade
|
| EPS (Basic) | 5.13 | 6.02 | 6.22 | 5.66 | 4.94 | 4.36 | Upgrade
|
| EPS (Diluted) | 5.12 | 6.00 | 6.21 | 5.64 | 4.93 | 4.35 | Upgrade
|
| EPS Growth | -19.98% | -3.38% | 10.11% | 14.40% | 13.33% | -7.34% | Upgrade
|
| Free Cash Flow | 2,462 | 1,304 | 1,450 | 1,349 | 2,137 | 1,565 | Upgrade
|
| Free Cash Flow Per Share | 12.02 | 6.38 | 7.10 | 6.63 | 10.51 | 7.71 | Upgrade
|
| Dividend Per Share | 3.500 | 3.500 | 3.250 | 3.000 | 2.500 | 2.250 | Upgrade
|
| Dividend Growth | 7.69% | 7.69% | 8.33% | 20.00% | 11.11% | 12.50% | Upgrade
|
| Gross Margin | 14.50% | 14.94% | 15.09% | 15.08% | 14.44% | 14.22% | Upgrade
|
| Operating Margin | 5.15% | 5.86% | 6.45% | 6.91% | 6.37% | 5.99% | Upgrade
|
| Profit Margin | 3.54% | 4.17% | 4.82% | 5.25% | 4.74% | 4.32% | Upgrade
|
| Free Cash Flow Margin | 8.30% | 4.43% | 5.51% | 6.17% | 10.11% | 7.67% | Upgrade
|
| EBITDA | 1,597 | 1,781 | 1,738 | 1,546 | 1,383 | 1,258 | Upgrade
|
| EBITDA Margin | 5.39% | 6.05% | 6.61% | 7.07% | 6.54% | 6.17% | Upgrade
|
| D&A For EBITDA | 70 | 56 | 42 | 34 | 35 | 35 | Upgrade
|
| EBIT | 1,527 | 1,725 | 1,696 | 1,512 | 1,348 | 1,223 | Upgrade
|
| EBIT Margin | 5.15% | 5.86% | 6.45% | 6.91% | 6.37% | 5.99% | Upgrade
|
| Effective Tax Rate | 21.27% | 21.29% | 21.38% | 21.84% | 21.68% | 23.20% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.