Atlas Copco AB
STO:ATCO A

Watchlist Manager
Atlas Copco AB Logo
Atlas Copco AB
STO:ATCO A
Watchlist
Price: 177.05 SEK -4.06% Market Closed
Market Cap: 863.7B SEK
Have any thoughts about
Atlas Copco AB?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

175.7B
-0.8%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+64%
5 Years
+73%
7 Years
+97%
10 Years
+96%
37.2B
-2%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
+64%
5 Years
+70%
7 Years
+89%
10 Years
+127%
28.8B
-2%
Net Income
Growth Rates:
1 Year
+5%
3 Years
+65%
5 Years
+65%
7 Years
+92%
10 Years
+145%

Earnings Waterfall
Atlas Copco AB

Revenue
175.7B SEK
Cost of Revenue
-99.4B SEK
Gross Profit
76.4B SEK
Operating Expenses
-39.1B SEK
Operating Income
37.2B SEK
Other Expenses
-8.5B SEK
Net Income
28.8B SEK

Income Statement
Atlas Copco AB

Rotate your device to view
Income Statement
Currency: SEK
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
89 627
N/A
93 721
+5%
97 043
+4%
99 806
+3%
101 939
+2%
98 973
-3%
96 681
-2%
95 135
-2%
95 255
+0%
101 356
+6%
97 239
-4%
94 071
-3%
89 261
-5%
85 653
-4%
86 981
+2%
90 045
+4%
92 687
+3%
95 363
+3%
97 638
+2%
98 757
+1%
101 758
+3%
103 756
+2%
104 673
+1%
103 195
-1%
101 368
-2%
99 787
-2%
100 710
+1%
104 142
+3%
107 117
+3%
110 912
+4%
114 977
+4%
120 554
+5%
130 804
+9%
141 325
+8%
151 100
+7%
161 353
+7%
167 764
+4%
172 664
+3%
175 678
+2%
177 117
+1%
175 737
-1%
Gross Profit
Cost of Revenue
(56 241)
(58 669)
(60 647)
(61 835)
(62 268)
(59 348)
(57 471)
(56 583)
(56 687)
(61 237)
(57 625)
(54 795)
(51 218)
(48 631)
(49 288)
(51 125)
(52 528)
(54 140)
(55 585)
(56 082)
(58 060)
(59 024)
(59 672)
(59 824)
(59 157)
(58 607)
(59 397)
(60 757)
(62 210)
(64 375)
(66 542)
(70 027)
(76 044)
(81 941)
(87 008)
(92 063)
(95 325)
(97 547)
(99 227)
(100 423)
(99 385)
Gross Profit
33 386
N/A
35 052
+5%
36 396
+4%
37 971
+4%
39 671
+4%
39 625
0%
39 210
-1%
38 552
-2%
38 568
+0%
40 119
+4%
39 614
-1%
39 276
-1%
38 043
-3%
37 022
-3%
37 693
+2%
38 920
+3%
40 159
+3%
41 223
+3%
42 053
+2%
42 675
+1%
43 698
+2%
44 732
+2%
45 001
+1%
43 371
-4%
42 211
-3%
41 180
-2%
41 313
+0%
43 385
+5%
44 907
+4%
46 537
+4%
48 435
+4%
50 527
+4%
54 760
+8%
59 384
+8%
64 092
+8%
69 290
+8%
72 439
+5%
75 117
+4%
76 451
+2%
76 694
+0%
76 352
0%
Operating Income
Operating Expenses
(16 987)
(18 253)
(18 622)
(19 464)
(19 996)
(19 715)
(19 787)
(19 432)
(19 687)
(20 192)
(19 651)
(19 485)
(18 324)
(17 358)
(18 402)
(18 796)
(19 774)
(20 151)
(20 651)
(21 324)
(21 767)
(22 784)
(23 028)
(22 888)
(22 811)
(21 460)
(21 904)
(21 941)
(22 223)
(23 278)
(23 514)
(24 251)
(26 106)
(28 507)
(31 926)
(35 214)
(36 624)
(37 011)
(38 714)
(38 680)
(39 118)
Selling, General & Administrative
(14 783)
(15 493)
(16 390)
(16 897)
(17 026)
(16 192)
(16 419)
(16 321)
(16 796)
(17 050)
(17 386)
(17 060)
(16 402)
(14 809)
(15 868)
(16 391)
(16 845)
(16 559)
(17 840)
(18 251)
(18 664)
(18 537)
(19 421)
(18 912)
(18 551)
(16 722)
(17 823)
(18 171)
(18 626)
(18 320)
(19 690)
(20 365)
(21 874)
(22 201)
(25 617)
(27 992)
(29 130)
(28 401)
(30 654)
(30 871)
(30 818)
Research & Development
(2 717)
(2 933)
(3 033)
(3 110)
(3 225)
(3 021)
(3 117)
(3 070)
(2 960)
(3 068)
(2 911)
(2 862)
(2 844)
(2 058)
(3 015)
(3 145)
(3 182)
(2 432)
(3 280)
(3 332)
(3 486)
(2 839)
(3 748)
(3 797)
(3 802)
(2 786)
(3 760)
(3 840)
(3 926)
(3 067)
(4 333)
(4 626)
(4 979)
(4 095)
(5 757)
(6 147)
(6 483)
(4 995)
(6 923)
(7 079)
(7 064)
Depreciation & Amortization
0
0
0
0
0
(669)
0
0
0
(721)
0
0
0
(1 377)
0
0
0
(1 358)
0
0
0
(1 552)
0
0
0
(1 890)
0
0
0
(2 078)
0
0
0
(2 541)
0
0
0
(3 251)
0
0
0
Other Operating Expenses
513
173
801
543
255
167
(251)
(41)
69
647
646
437
922
886
481
740
253
198
469
259
383
144
141
(179)
(458)
(62)
(321)
70
329
187
509
740
747
330
(552)
(1 075)
(1 011)
(364)
(1 137)
(730)
(1 236)
Operating Income
16 399
N/A
16 799
+2%
17 774
+6%
18 507
+4%
19 675
+6%
19 910
+1%
19 423
-2%
19 120
-2%
18 881
-1%
19 927
+6%
19 963
+0%
19 791
-1%
19 719
0%
19 664
0%
19 291
-2%
20 124
+4%
20 385
+1%
21 072
+3%
21 402
+2%
21 351
0%
21 931
+3%
21 948
+0%
21 973
+0%
20 483
-7%
19 400
-5%
19 720
+2%
19 409
-2%
21 444
+10%
22 684
+6%
23 259
+3%
24 921
+7%
26 276
+5%
28 654
+9%
30 877
+8%
32 166
+4%
34 076
+6%
35 815
+5%
38 106
+6%
37 737
-1%
38 014
+1%
37 234
-2%
Pre-Tax Income
Interest Income Expense
(819)
(636)
(998)
(1 055)
(1 060)
(831)
(834)
(794)
(741)
(843)
(830)
(1 021)
(1 025)
(1 422)
(1 103)
(904)
(777)
(285)
(119)
(24)
(19)
(312)
(260)
(252)
(228)
(657)
(294)
(287)
(292)
272
(119)
(84)
(59)
(624)
(286)
(413)
(510)
(1 592)
(491)
(427)
(334)
Non-Reccuring Items
0
(4)
0
0
0
(61)
0
0
0
(209)
0
0
0
(463)
0
0
0
81
0
0
0
(30)
0
0
0
(213)
0
0
0
(128)
0
0
0
(170)
0
0
0
(40)
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
17
0
0
0
0
0
0
0
6
0
0
0
23
0
0
0
24
0
0
0
16
0
0
0
51
0
0
0
6
0
0
0
9
0
0
0
Total Other Income
0
(68)
0
0
0
(160)
(12)
(171)
(257)
(70)
(205)
(68)
18
(194)
(142)
(147)
(147)
(47)
(45)
(3)
22
(58)
(38)
(45)
(68)
(41)
43
47
61
(44)
(64)
(21)
79
(45)
148
86
(76)
(41)
(98)
(191)
(248)
Pre-Tax Income
15 580
N/A
16 091
+3%
16 776
+4%
17 452
+4%
18 615
+7%
18 875
+1%
18 577
-2%
18 155
-2%
17 883
-1%
18 805
+5%
18 928
+1%
18 702
-1%
18 712
+0%
17 591
-6%
18 046
+3%
19 073
+6%
19 461
+2%
20 844
+7%
21 238
+2%
21 324
+0%
21 934
+3%
21 572
-2%
21 675
+0%
20 186
-7%
19 104
-5%
18 825
-1%
19 158
+2%
21 204
+11%
22 453
+6%
23 410
+4%
24 738
+6%
26 171
+6%
28 674
+10%
30 044
+5%
32 028
+7%
33 749
+5%
35 229
+4%
36 442
+3%
37 148
+2%
37 396
+1%
36 652
-2%
Net Income
Tax Provision
(3 837)
(3 916)
(4 120)
(4 352)
(4 587)
(7 098)
(7 139)
(7 170)
(7 268)
(5 020)
(5 100)
(5 034)
(4 925)
(4 930)
(4 941)
(5 112)
(5 156)
(4 508)
(4 539)
(4 434)
(4 519)
(5 029)
(4 995)
(4 462)
(4 186)
(4 042)
(4 098)
(4 702)
(5 012)
(5 276)
(5 508)
(5 834)
(6 358)
(6 562)
(7 231)
(7 689)
(7 902)
(8 390)
(8 449)
(7 993)
(7 878)
Income from Continuing Operations
11 743
12 175
12 656
13 100
14 028
11 777
11 438
10 985
10 615
13 785
13 828
13 668
13 787
12 661
13 105
13 961
14 305
16 336
16 699
16 890
17 415
16 543
16 680
15 724
14 918
14 783
15 060
16 502
17 441
18 134
19 230
20 337
22 316
23 482
24 797
26 060
27 327
28 052
28 699
29 403
28 774
Income to Minority Interest
(5)
(6)
(7)
(7)
(8)
(6)
(5)
(5)
(6)
(17)
(22)
(24)
(27)
(22)
(22)
(276)
(274)
(271)
(270)
(16)
(19)
(21)
(20)
(15)
(9)
(4)
(2)
(4)
(4)
(4)
(2)
0
(3)
(5)
(10)
(11)
(13)
(12)
(10)
(12)
(11)
Net Income (Common)
11 738
N/A
12 169
+4%
12 649
+4%
13 093
+4%
14 020
+7%
11 717
-16%
11 390
-3%
10 927
-4%
10 511
-4%
11 931
+14%
13 016
+9%
13 910
+7%
14 950
+7%
16 652
+11%
17 075
+3%
105 770
+519%
105 116
-1%
106 164
+1%
105 447
-1%
16 753
-84%
17 396
+4%
16 522
-5%
16 660
+1%
15 709
-6%
14 909
-5%
14 779
-1%
15 058
+2%
16 498
+10%
17 437
+6%
18 130
+4%
19 228
+6%
20 337
+6%
22 313
+10%
23 477
+5%
24 787
+6%
26 049
+5%
27 314
+5%
28 040
+3%
28 689
+2%
29 391
+2%
28 763
-2%
EPS (Diluted)
2.42
N/A
2.5
+3%
2.59
+4%
2.68
+3%
2.87
+7%
2.41
-16%
2.35
-2%
2.26
-4%
2.15
-5%
2.45
+14%
2.67
+9%
2.83
+6%
3.07
+8%
3.42
+11%
3.51
+3%
21.74
+519%
21.62
-1%
21.83
+1%
21.72
-1%
3.44
-84%
3.58
+4%
3.4
-5%
3.43
+1%
3.23
-6%
3.06
-5%
3.04
-1%
3.08
+1%
3.38
+10%
3.57
+6%
3.71
+4%
3.94
+6%
4.16
+6%
4.57
+10%
4.81
+5%
5.08
+6%
5.34
+5%
5.6
+5%
5.75
+3%
5.88
+2%
6.03
+3%
5.9
-2%

See Also

Summary
ATCO A intrinsic value, competitors valuation, and company profile.
DCF Valuation
ATCO A stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ATCO A stock valuation using valuation multiples.
Wall Street Estimates
ATCO A price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ATCO A stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 197,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.