Alfa Laval Statements
AL
Alfa Laval Income Statement
B
M
SEK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
17 530
100
11 673
66.6
5 857
33.4
411
2.3
2 592
14.8
3 116
17.8
2 741
15.6
-395
-2.3
44
0.3
2 390
13.6
694
4
1 687
9.6
4.082
413.33
14 906
100
9 696
65
5 210
35
395
2.6
2 457
16.5
3 025
20.3
2 185
14.7
178
1.2
-113
-0.8
2 250
15.1
557
3.7
1 683
11.3
4.072
413.33
17 839
100
12 197
68.4
5 642
31.6
413
2.3
2 441
13.7
3 052
17.1
2 590
14.5
-568
-3.2
232
1.3
2 254
12.6
684
3.8
1 554
8.7
3.76
413.33
15 768
100
10 535
66.8
5 233
33.2
374
2.4
2 260
14.3
2 869
18.2
2 364
15
20
0.1
-39
-0.2
2 345
14.9
564
3.6
1 770
11.2
4.282
413.33
15 880
100
10 736
67.6
5 144
32.4
417
2.6
2 342
14.7
3 027
19.1
2 117
13.3
43
0.3
-157
-1
2 003
12.6
488
3.1
1 502
9.5
3.634
413.33
14 111
100
9 246
65.5
4 865
34.5
359
2.5
2 179
15.4
2 732
19.4
2 133
15.1
72
0.5
-157
-1.1
2 048
14.5
533
3.8
1 504
10.7
3.639
413.33
16 484
100
11 307
68.6
5 177
31.4
386
2.3
2 144
13
2 947
17.9
2 230
13.5
-185
-1.1
157
1
1 762
10.7
502
3
1 239
7.5
2.998
413.32
13 184
100
8 910
67.6
4 274
32.4
329
2.5
2 044
15.5
2 588
19.6
1 686
12.8
82
0.6
-187
-1.4
1 581
12
356
2.7
1 207
9.2
2.92
413.37
11 852
100
7 589
64
4 263
36
323
2.7
1 950
16.5
2 527
21.3
1 736
14.6
-53
-0.4
-107
-0.9
1 576
13.3
424
3.6
1 137
9.6
2.751
413.37
10 615
100
6 683
63
3 932
37
318
3
1 801
17
2 346
22.1
1 586
14.9
95
0.9
-94
-0.9
1 260
11.9
328
3.1
920
8.7
2.219
414.54
11 692
100
7 657
65.5
4 035
34.5
351
3
1 713
14.7
2 260
19.3
1 775
15.2
62
0.5
24
0.2
1 861
15.9
383
3.3
1 462
12.5
3.514
416.05
10 275
100
6 639
64.6
3 636
35.4
251
2.4
1 601
15.6
2 007
19.5
1 629
15.9
-37
-0.4
-25
-0.2
1 567
15.3
341
3.3
1 217
11.8
2.915
417.56
9 975
100
6 359
63.7
3 616
36.3
286
2.9
1 614
16.2
2 086
20.9
1 530
15.3
94
0.9
-189
-1.9
1 231
12.3
246
2.5
973
9.8
2.322
419.04
8 969
100
5 746
64.1
3 223
35.9
—
0
1 455
16.2
1 915
21.4
1 308
14.6
211
2.4
-48
-0.5
1 483
16.5
371
4.1
1 107
12.3
2.639
419.46
10 695
100
6 981
65.3
3 714
34.7
279
2.6
1 473
13.8
2 681
25.1
1 033
9.7
1
0.009
-118
-1.1
924
8.6
360
3.4
557
5.2
1.328
419.46
9 728
100
6 430
66.1
3 298
33.9
223
2.3
1 368
14.1
1 807
18.6
1 491
15.3
-46
-0.5
—
0
1 382
14.2
344
3.5
1 031
10.6
2.458
419.46
10 455
100
6 972
66.7
3 483
33.3
251
2.4
1 448
13.8
1 910
18.3
1 573
15
-159
-1.5
—
0
1 414
13.5
359
3.4
1 046
10
2.494
419.46
10 590
100
6 827
64.5
3 763
35.5
286
2.7
1 670
15.8
2 247
21.2
1 516
14.3
—
0
-259
-2.4
1 257
11.9
334
3.2
919
8.7
2.191
419.46
12 964
100
8 635
66.6
4 329
33.4
287
2.2
1 777
13.7
2 302
17.8
2 027
15.6
-288
-2.2
121
0.9
1 860
14.3
436
3.4
1 420
11
3.385
419.46
12 056
100
8 018
66.5
4 038
33.5
267
2.2
1 676
13.9
2 157
17.9
1 881
15.6
26
0.2
—
0
1 907
15.8
460
3.8
1 439
11.9
3.431
419.46
11 339
100
7 527
66.4
3 812
33.6
272
2.4
1 772
15.6
2 005
17.7
1 807
15.9
25
0.2
—
0
1 832
16.2
420
3.7
1 409
12.4
3.359
419.46
10 158
100
6 554
64.5
3 604
35.5
260
2.6
1 669
16.4
2 141
21.1
1 463
14.4
159
1.6
—
0
1 622
16
397
3.9
1 218
12
2.904
419.46
11 209
100
7 490
66.8
3 719
33.2
318
2.8
1 754
15.6
2 166
19.3
1 553
13.9
-82
-0.7
—
0
1 470
13.1
173
1.5
1 291
11.5
3.078
419.46
10 131
100
6 688
66
3 443
34
231
2.3
1 570
15.5
1 940
19.1
1 503
14.8
-45
-0.4
—
0
1 458
14.4
384
3.8
1 070
10.6
2.55
419
10 475
100
7 034
67.2
3 441
32.8
254
2.4
1 647
15.7
1 987
19
1 454
13.9
45
0.4
—
0
1 499
14.3
382
3.6
1 113
10.6
2.65
419
8 851
100
5 718
64.6
3 133
35.4
217
2.5
1 555
17.6
1 827
20.6
1 306
14.8
163
1.8
—
0
1 469
16.6
420
4.7
1 045
11.8
2.49
419
10 112
6 673
3 439
256
1 552
2 053
1 386
-28
—
1 358
297
1 059
2.52
419
8 169
5 405
2 764
201
1 396
1 719
1 045
-33
—
1 012
340
669
1.59
419
8 907
5 930
2 977
220
1 535
1 838
1 139
-406
—
733
254
475
1.13
419
8 126
5 371
2 755
197
1 453
1 747
1 008
260
—
1 268
492
773
1.84
419
9 904
6 771
3 133
232
1 535
1 883
1 250
27
—
877
261
611
1.46
419
8 581
5 786
2 795
191
1 465
1 760
1 035
158
—
93
199
-111
-0.26
419
8 950
5 968
2 982
213
1 549
1 859
1 123
142
—
1 265
334
923
2.2
419
8 199
5 429
2 770
186
1 428
1 704
1 066
24
—
1 090
219
866
2.06
419
10 805
7 377
3 428
200
1 541
1 933
1 495
-110
—
1 385
450
933
2.22
419
9 693
6 558
3 135
180
1 431
1 742
1 393
-57
—
1 336
348
980
2.34
419
10 177
6 757
3 420
186
1 504
1 885
1 535
-78
—
1 457
382
1 068
2.55
419
9 071
6 015
3 056
190
1 444
1 770
1 286
-22
—
1 264
401
858
2.05
419
10 775
7 360
3 415
221
1 551
1 764
1 651
-478
—
1 173
262
900
2.15
419
9 272
6 284
2 988
180
1 379
1 987
1 001
-10
—
991
294
692
1.65
419
8 423
5 561
2 862
201
1 397
1 713
1 149
10
—
1 159
363
792
1.89
419
6 597
4 142
2 455
188
1 273
1 542
913
-59
—
794
230
562
1.34
419
8 609
5 622
2 987
182
1 394
1 734
1 253
-52
—
1 201
330
867
2.07
419
7 172
4 686
2 486
172
1 217
1 431
1 055
20
—
1 075
253
818
1.95
419
7 515
4 806
2 709
183
1 264
1 612
1 097
-128
—
969
325
641
1.53
419
6 505
4 153
2 352
165
1 185
1 421
931
-4
—
927
224
701
1.67
419
8 119
5 236
2 883
209
1 346
1 718
1 165
7
—
1 172
254
911
2.174
419