Fagerhult AB
STO:FAG

Watchlist Manager
Fagerhult AB Logo
Fagerhult AB
STO:FAG
Watchlist
Price: 53.6 SEK -1.29% Market Closed
Market Cap: 9.5B SEK
Have any thoughts about
Fagerhult AB?
Write Note

Income Statement

Earnings Waterfall
Fagerhult AB

Revenue
8.4B SEK
Cost of Revenue
-5B SEK
Gross Profit
3.3B SEK
Operating Expenses
-2.5B SEK
Operating Income
814m SEK
Other Expenses
-405.6m SEK
Net Income
408.4m SEK

Income Statement
Fagerhult 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
3 660
N/A
3 736
+2%
3 756
+1%
3 771
+0%
3 808
+1%
3 909
+3%
4 035
+3%
4 218
+5%
4 350
+3%
4 491
+3%
4 704
+5%
4 863
+3%
5 024
+3%
5 170
+3%
5 197
+1%
5 318
+2%
5 453
+3%
5 621
+3%
5 945
+6%
6 578
+11%
7 204
+10%
7 845
+9%
7 940
+1%
7 611
-4%
7 245
-5%
6 816
-6%
6 804
0%
6 924
+2%
6 969
+1%
7 088
+2%
7 283
+3%
7 482
+3%
7 818
+4%
8 270
+6%
8 621
+4%
8 723
+1%
8 721
0%
8 560
-2%
8 516
-1%
8 536
+0%
8 376
-2%
Gross Profit
Cost of Revenue
(2 468)
(2 524)
(2 532)
(2 540)
(2 560)
(2 612)
(2 707)
(2 784)
(2 850)
(2 917)
(3 008)
(3 097)
(3 149)
(3 246)
(3 236)
(3 303)
(3 401)
(3 474)
(3 661)
(4 063)
(4 413)
(4 795)
(4 915)
(4 737)
(4 589)
(4 417)
(4 379)
(4 413)
(4 424)
(4 467)
(4 582)
(4 739)
(4 948)
(5 147)
(5 354)
(5 371)
(5 308)
(5 214)
(5 143)
(5 143)
(5 035)
Gross Profit
1 193
N/A
1 211
+2%
1 224
+1%
1 230
+1%
1 247
+1%
1 297
+4%
1 329
+2%
1 434
+8%
1 500
+5%
1 574
+5%
1 696
+8%
1 766
+4%
1 875
+6%
1 925
+3%
1 960
+2%
2 015
+3%
2 052
+2%
2 147
+5%
2 283
+6%
2 516
+10%
2 790
+11%
3 050
+9%
3 025
-1%
2 874
-5%
2 656
-8%
2 399
-10%
2 425
+1%
2 511
+4%
2 545
+1%
2 621
+3%
2 701
+3%
2 742
+2%
2 870
+5%
3 122
+9%
3 267
+5%
3 352
+3%
3 413
+2%
3 347
-2%
3 373
+1%
3 393
+1%
3 341
-2%
Operating Income
Operating Expenses
(817)
(833)
(848)
(860)
(873)
(901)
(920)
(960)
(988)
(1 049)
(1 104)
(1 167)
(1 250)
(1 247)
(1 297)
(1 345)
(1 380)
(1 451)
(1 558)
(1 782)
(1 997)
(2 256)
(2 377)
(2 248)
(2 218)
(2 067)
(1 955)
(1 990)
(1 915)
(1 914)
(1 974)
(2 037)
(2 131)
(2 289)
(2 363)
(2 433)
(2 473)
(2 446)
(2 496)
(2 521)
(2 527)
Selling, General & Administrative
(833)
(856)
(872)
(886)
(901)
(924)
(941)
(995)
(1 025)
(1 099)
(1 153)
(1 207)
(1 289)
(1 304)
(1 357)
(1 405)
(1 443)
(1 503)
(1 633)
(1 856)
(2 088)
(2 329)
(2 452)
(2 366)
(2 279)
(2 151)
(2 044)
(2 041)
(2 019)
(2 059)
(2 108)
(2 172)
(2 254)
(2 367)
(2 442)
(2 523)
(2 577)
(2 561)
(2 611)
(2 628)
(2 613)
Other Operating Expenses
17
24
25
26
27
23
21
36
37
50
50
39
39
58
60
60
63
52
75
74
91
74
75
118
60
84
89
51
104
145
134
135
123
78
79
89
104
116
115
107
86
Operating Income
376
N/A
379
+1%
376
-1%
370
-2%
374
+1%
396
+6%
409
+3%
474
+16%
513
+8%
524
+2%
592
+13%
599
+1%
625
+4%
678
+8%
663
-2%
670
+1%
673
+0%
696
+4%
725
+4%
734
+1%
794
+8%
795
+0%
647
-19%
626
-3%
438
-30%
333
-24%
470
+41%
521
+11%
630
+21%
706
+12%
727
+3%
705
-3%
740
+5%
833
+13%
904
+8%
919
+2%
940
+2%
901
-4%
878
-3%
872
-1%
814
-7%
Pre-Tax Income
Interest Income Expense
(33)
(28)
(26)
(26)
(19)
(16)
(20)
(17)
(13)
(5)
(13)
(22)
(30)
(22)
(27)
(25)
(25)
(36)
(61)
(70)
(78)
(91)
(95)
(101)
(120)
(102)
(111)
(106)
(86)
(78)
(76)
(66)
(55)
(38)
(58)
(87)
(104)
(137)
(137)
(139)
(158)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
0
0
0
0
(6)
5
8
17
0
0
0
0
0
0
0
0
0
0
0
(65)
Total Other Income
0
(3)
0
0
0
(3)
0
0
0
(4)
0
0
0
(3)
0
0
0
(4)
0
0
0
(8)
0
0
0
(9)
0
0
0
(6)
0
0
0
(4)
0
0
0
(8)
0
0
0
Pre-Tax Income
343
N/A
348
+2%
350
+1%
344
-2%
356
+3%
377
+6%
389
+3%
457
+17%
500
+9%
515
+3%
580
+13%
577
0%
595
+3%
653
+10%
636
-3%
645
+1%
647
+0%
667
+3%
664
0%
663
0%
715
+8%
696
-3%
553
-21%
525
-5%
318
-39%
217
-32%
364
+68%
423
+16%
561
+33%
622
+11%
651
+5%
639
-2%
685
+7%
791
+16%
846
+7%
833
-2%
836
+0%
756
-10%
741
-2%
733
-1%
591
-19%
Net Income
Tax Provision
(91)
(87)
(87)
(85)
(85)
(89)
(91)
(106)
(116)
(134)
(152)
(154)
(160)
(158)
(153)
(153)
(157)
(164)
(165)
(167)
(173)
(181)
(147)
(136)
(104)
356
321
301
286
(153)
(158)
(153)
(169)
(215)
(232)
(230)
(231)
(213)
(217)
(220)
(183)
Income from Continuing Operations
252
261
263
259
270
289
298
351
384
381
427
424
435
494
484
492
491
503
499
497
543
515
405
390
214
572
685
724
847
470
493
486
516
576
615
603
605
544
524
513
409
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(4)
(5)
(6)
(6)
(4)
(8)
(7)
(9)
(9)
(4)
(4)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Net Income (Common)
252
N/A
261
+4%
263
+1%
259
-2%
270
+4%
289
+7%
298
+3%
351
+17%
384
+9%
381
-1%
427
+12%
424
-1%
435
+3%
494
+14%
484
-2%
492
+2%
491
0%
503
+3%
498
-1%
493
-1%
538
+9%
508
-5%
400
-21%
385
-4%
206
-47%
566
+175%
676
+19%
715
+6%
842
+18%
466
-45%
492
+6%
486
-1%
515
+6%
576
+12%
615
+7%
603
-2%
605
+0%
544
-10%
524
-4%
513
-2%
408
-20%
EPS (Diluted)
1.93
N/A
2.01
+4%
2.02
+0%
1.99
-1%
2.07
+4%
2.22
+7%
2.28
+3%
2.68
+18%
2.93
+9%
2.92
0%
3.26
+12%
3.23
-1%
3.32
+3%
3.77
+14%
3.69
-2%
3.75
+2%
3.74
0%
3.83
+2%
3.61
-6%
3.26
-10%
3.05
-6%
3.32
+9%
2.26
-32%
2.19
-3%
1.17
-47%
3.21
+174%
3.84
+20%
4.06
+6%
4.78
+18%
2.64
-45%
2.79
+6%
2.76
-1%
2.93
+6%
3.27
+12%
3.49
+7%
3.42
-2%
3.44
+1%
3.09
-10%
2.97
-4%
2.91
-2%
2.32
-20%

See Also

Discover More