Epiroc Statements
EP
Epiroc 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
14 143
100
8 961
63.4
5 182
36.6
461
3.3
2 077
14.7
2 422
17.1
2 760
19.5
-128
-0.9
12
0.08
2 644
18.7
634
4.5
2 008
14.2
1.662
1 208
15 568
100
9 820
63.1
5 748
36.9
464
3
2 111
13.6
2 399
15.4
3 349
21.5
-435
-2.8
—
0
2 914
18.7
646
4.1
2 261
14.5
1.871
1 208.7
14 997
100
9 218
61.5
5 779
38.5
517
3.4
1 975
13.2
2 519
16.8
3 260
21.7
-146
-1
-185
-1.2
2 929
19.5
685
4.6
2 235
14.9
1.85
1 208
15 910
100
9 887
62.1
6 023
37.9
497
3.1
2 083
13.1
2 610
16.4
3 413
21.5
-131
-0.8
146
0.9
3 428
21.5
775
4.9
2 645
16.6
2.191
1 207
13 868
100
8 272
59.6
5 596
40.4
452
3.3
1 895
13.7
2 435
17.6
3 161
22.8
-89
-0.6
-108
-0.8
2 964
21.4
671
4.8
2 290
16.5
1.897
1 207
13 936
100
8 142
58.4
5 794
41.6
396
2.8
2 038
14.6
2 559
18.4
3 235
23.2
-189
-1.4
—
0
3 046
21.9
651
4.7
2 391
17.2
1.981
1 207.25
12 802
100
7 889
61.6
4 913
38.4
360
2.8
1 685
13.2
2 013
15.7
2 900
22.7
-23
-0.2
-1
-0.008
2 876
22.5
633
4.9
2 239
17.5
1.85
1 210.27
11 868
100
7 813
65.8
4 055
34.2
363
3.1
1 585
13.4
1 674
14.1
2 381
20.1
-23
-0.2
-66
-0.6
2 292
19.3
519
4.4
1 770
14.9
1.458
1 213.74
11 088
100
6 831
61.6
4 257
38.4
319
2.9
1 362
12.3
1 626
14.7
2 631
23.7
-16
-0.1
-51
-0.5
2 564
23.1
564
5.1
1 997
18
1.65
1 210.3
11 173
100
6 862
61.4
4 311
38.6
360
3.2
1 556
13.9
1 717
15.4
2 594
23.2
-27
-0.2
—
0
2 567
23
510
4.6
2 054
18.4
1.701
1 207.87
9 966
100
5 999
60.2
3 967
39.8
300
3
1 274
12.8
1 615
16.2
2 352
23.6
73
0.7
—
0
2 425
24.3
496
5
1 926
19.3
1.59
1 211.32
9 733
100
5 898
60.6
3 835
39.4
283
2.9
1 302
13.4
1 653
17
2 182
22.4
-44
-0.5
—
0
2 138
22
445
4.6
1 691
17.4
1.4
1 207.86
8 773
100
5 433
61.9
3 340
38.1
—
0
1 347
15.4
1 473
16.8
1 867
21.3
-33
-0.4
—
0
1 834
20.9
444
5.1
1 387
15.8
1.15
1 206.09
9 806
100
6 069
61.9
3 737
38.1
243
2.5
1 204
12.3
1 525
15.6
2 212
22.6
-122
-1.2
—
0
2 090
21.3
453
4.6
1 633
16.7
1.348
1 210.98
8 724
100
5 469
62.7
3 255
37.3
231
2.6
1 169
13.4
1 435
16.4
1 820
20.9
-76
-0.9
—
0
1 744
20
420
4.8
1 320
15.1
1.09
1 211.01
8 458
100
5 309
62.8
3 149
37.2
287
3.4
1 338
15.8
1 731
20.5
1 418
16.8
-51
-0.6
—
0
1 367
16.2
340
4
1 026
12.1
0.83
1 236.14
9 134
100
5 571
61
3 563
39
271
3
1 331
14.6
1 631
17.9
1 932
21.2
-46
-0.5
—
0
1 886
20.6
464
5.1
1 420
15.5
1.18
1 203.39
10 280
100
6 377
62
3 903
38
262
2.5
1 538
15
1 875
18.2
2 028
19.7
-106
-1.03
—
0
1 922
18.7
433
4.2
1 485
14.4
1.232
1 204.91
10 158
100
6 431
63.3
3 727
36.7
227
2.2
1 560
15.4
1 800
17.7
1 927
19
-61
-0.6
—
0
1 866
18.4
525
5.2
1 339
13.2
1.114
1 202
10 626
100
6 550
61.6
4 076
38.4
271
2.6
1 513
14.2
1 813
17.1
2 263
21.3
-38
-0.4
—
0
2 225
20.9
545
5.1
1 678
15.8
1.398
1 200