Income Statement

Revenue

+22%

+45%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	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	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	60	57	56	55	54	53	50	48	45	42	41	40	42	46	47	44	44	41	42	47	51	55	58	63	64	65	67	73	75	77	78	68	64	60	55	54	55	57	60	62	59	53	48	42	37	36	33	33	33	43	54	63	73	72	68	65	64	62	62	62	63	63	62	61	59	57	61	66	71	74	73	70	68	66	70	73	73	73	66	60	57	54	55	60	66	78	87	93	100	103	106	108	107	106	104	103
Revenue	3 939 N/A	4 076 +3%	4 235 +4%	4 443 +5%	4 659 +5%	4 856 +4%	5 002 +3%	5 301 +6%	5 544 +5%	5 756 +4%	5 926 +3%	6 144 +4%	6 350 +3%	6 426 +1%	6 435 +0%	6 205 -4%	6 079 -2%	6 033 -1%	6 051 +0%	6 188 +2%	6 319 +2%	6 440 +2%	6 586 +2%	6 769 +3%	6 898 +2%	7 077 +3%	7 064 0%	6 473 -8%	5 572 -14%	4 858 -13%	4 639 -5%	5 121 +10%	5 915 +16%	6 523 +10%	6 938 +6%	7 171 +3%	7 558 +5%	7 818 +3%	8 095 +4%	8 232 +2%	8 303 +1%	8 330 +0%	8 260 -1%	8 267 +0%	8 223 -1%	8 332 +1%	8 503 +2%	8 803 +4%	8 964 +2%	9 150 +2%	9 239 +1%	9 241 +0%	9 119 -1%	9 027 -1%	9 004 0%	9 170 +2%	9 426 +3%	9 713 +3%	9 989 +3%	7 922 -21%	9 685 +22%	9 091 -6%	8 582 -6%	8 137 -5%	8 336 +2%	8 564 +3%	8 644 +1%	8 678 +0%	8 611 -1%	8 555 -1%	8 549 0%	8 548 0%	8 219 -4%	7 112 -13%	7 122 +0%	7 447 +5%	7 844 +5%	8 818 +12%	8 628 -2%	8 230 -5%	8 112 -1%	8 171 +1%	8 626 +6%	8 842 +3%	9 211 +4%	9 765 +6%	10 059 +3%	10 475 +4%	10 597 +1%	10 567 0%	10 526 0%	10 390 -1%	10 354 0%	10 463 +1%	10 614 +1%	10 815 +2%
Gross Profit
Cost of Revenue	(3 281)	(3 385)	(3 513)	(3 640)	(3 810)	(3 958)	(4 075)	(4 298)	(4 471)	(4 623)	(4 751)	(4 923)	(5 088)	(5 141)	(5 132)	(4 937)	(4 820)	(4 778)	(4 800)	(4 923)	(5 047)	(5 167)	(5 289)	(5 438)	(5 555)	(5 706)	(5 735)	(5 349)	(4 717)	(4 188)	(3 992)	(4 288)	(4 764)	(5 146)	(5 426)	(5 587)	(5 884)	(6 134)	(6 374)	(6 513)	(6 600)	(6 627)	(6 580)	(6 621)	(6 603)	(6 704)	(6 858)	(7 099)	(7 229)	(7 380)	(7 448)	(7 437)	(7 337)	(7 250)	(7 213)	(7 326)	(7 504)	(7 724)	(7 946)	(6 294)	(7 701)	(7 217)	(6 809)	(6 457)	(6 625)	(6 828)	(6 917)	(6 967)	(6 982)	(6 965)	(6 966)	(6 963)	(6 683)	(5 961)	(5 950)	(6 201)	(6 470)	(7 075)	(6 983)	(6 719)	(6 771)	(6 888)	(7 260)	(7 446)	(7 722)	(8 155)	(8 368)	(8 654)	(8 713)	(8 655)	(8 619)	(8 463)	(8 384)	(8 467)	(8 569)	(8 760)
Gross Profit	658 N/A	691 +5%	722 +4%	803 +11%	849 +6%	898 +6%	927 +3%	1 003 +8%	1 073 +7%	1 134 +6%	1 176 +4%	1 221 +4%	1 262 +3%	1 285 +2%	1 303 +1%	1 268 -3%	1 259 -1%	1 255 0%	1 252 0%	1 265 +1%	1 273 +1%	1 273 +0%	1 297 +2%	1 331 +3%	1 343 +1%	1 371 +2%	1 330 -3%	1 124 -15%	855 -24%	670 -22%	647 -3%	833 +29%	1 151 +38%	1 377 +20%	1 512 +10%	1 583 +5%	1 675 +6%	1 684 +1%	1 722 +2%	1 719 0%	1 703 -1%	1 704 +0%	1 680 -1%	1 646 -2%	1 619 -2%	1 628 +1%	1 645 +1%	1 705 +4%	1 736 +2%	1 769 +2%	1 791 +1%	1 804 +1%	1 782 -1%	1 778 0%	1 791 +1%	1 844 +3%	1 922 +4%	1 988 +3%	2 044 +3%	1 628 -20%	1 985 +22%	1 874 -6%	1 773 -5%	1 680 -5%	1 711 +2%	1 736 +1%	1 727 -1%	1 711 -1%	1 630 -5%	1 590 -2%	1 583 0%	1 584 +0%	1 537 -3%	1 151 -25%	1 172 +2%	1 247 +6%	1 374 +10%	1 744 +27%	1 645 -6%	1 511 -8%	1 341 -11%	1 283 -4%	1 366 +6%	1 396 +2%	1 489 +7%	1 610 +8%	1 691 +5%	1 821 +8%	1 884 +3%	1 912 +1%	1 907 0%	1 927 +1%	1 970 +2%	1 996 +1%	2 045 +2%	2 055 +0%
Operating Income
Operating Expenses	(473)	(503)	(522)	(480)	(501)	(535)	(553)	(575)	(613)	(641)	(666)	(708)	(741)	(762)	(779)	(755)	(735)	(733)	(732)	(745)	(767)	(807)	(823)	(805)	(840)	(821)	(832)	(746)	(764)	(740)	(716)	(636)	(798)	(782)	(775)	(694)	(758)	(779)	(814)	(825)	(922)	(931)	(925)	(866)	(885)	(890)	(912)	(943)	(965)	(1 053)	(1 082)	(1 081)	(1 171)	(1 097)	(1 128)	(1 116)	(1 069)	(1 131)	(1 153)	(797)	(1 120)	(1 002)	(925)	(820)	(831)	(846)	(812)	(1 025)	(1 014)	(1 034)	(1 065)	(859)	(850)	(867)	(867)	(865)	(889)	(862)	(839)	(836)	(837)	(840)	(855)	(827)	(851)	(884)	(900)	(919)	(1 127)	(1 043)	(1 044)	(928)	(936)	(916)	(942)	(985)
Selling, General & Administrative	(198)	(205)	(213)	(219)	(231)	(243)	(251)	(273)	(281)	(287)	(297)	(307)	(323)	(333)	(339)	(331)	(326)	(324)	(325)	(326)	(336)	(348)	(353)	(360)	(370)	(379)	(380)	(354)	(323)	(295)	(286)	(284)	(309)	(317)	(317)	(319)	(337)	(350)	(366)	(360)	(371)	(370)	(368)	(359)	(369)	(372)	(377)	(382)	(397)	(404)	(411)	(407)	(413)	(410)	(410)	(404)	(424)	(443)	(458)	(386)	(458)	(443)	(423)	(394)	(413)	(407)	(401)	(376)	(391)	(392)	(400)	(386)	(391)	(388)	(382)	(376)	(404)	(416)	(426)	(419)	(440)	(441)	(445)	(426)	(453)	(470)	(483)	(486)	(498)	(507)	(518)	(517)	(543)	(550)	(558)	(556)
Research & Development	(201)	(208)	(217)	(230)	(245)	(267)	(281)	(305)	(331)	(350)	(360)	(368)	(379)	(390)	(399)	(386)	(378)	(378)	(383)	(398)	(406)	(406)	(404)	(396)	(397)	(397)	(385)	(367)	(330)	(304)	(306)	(299)	(339)	(349)	(354)	(340)	(384)	(408)	(423)	(422)	(453)	(463)	(456)	(436)	(458)	(462)	(485)	(469)	(502)	(507)	(522)	(513)	(520)	(525)	(520)	(501)	(556)	(592)	(627)	(345)	(598)	(518)	(445)	(356)	(373)	(395)	(404)	(397)	(412)	(411)	(408)	(387)	(401)	(372)	(374)	(355)	(380)	(399)	(395)	(368)	(392)	(397)	(405)	(370)	(399)	(407)	(408)	(401)	(422)	(418)	(407)	(372)	(380)	(371)	(392)	(388)
Depreciation & Amortization	(61)	(74)	(75)	(19)	(19)	(19)	(19)	(21)	(21)	(22)	(22)	(21)	(19)	(18)	(17)	(16)	(16)	(16)	(16)	(15)	(18)	(17)	(18)	(20)	(20)	(23)	(24)	(24)	(23)	(23)	(23)	(47)	(22)	(20)	(20)	(39)	(17)	(18)	(18)	(39)	(20)	(19)	(20)	(48)	(21)	(21)	(21)	(49)	(19)	(19)	(18)	(47)	(16)	(15)	(15)	(50)	(24)	(32)	(40)	(32)	(39)	(30)	(20)	(38)	(11)	(11)	(11)	(41)	(11)	(11)	(11)	(44)	(11)	(11)	(10)	(44)	(10)	(11)	(11)	(46)	(8)	(5)	(3)	(34)	(1)	(1)	(2)	(38)	0	0	0	(39)	0	0	0	(40)
Other Operating Expenses	(13)	(16)	(17)	(12)	(6)	(6)	(2)	24	20	18	13	(11)	(19)	(21)	(26)	(23)	(15)	(16)	(9)	(7)	(7)	(36)	(47)	(29)	(53)	(23)	(43)	(1)	(88)	(117)	(101)	(6)	(129)	(96)	(85)	4	(20)	(3)	(7)	(5)	(77)	(79)	(82)	(24)	(37)	(35)	(29)	(44)	(47)	(124)	(131)	(115)	(222)	(148)	(183)	(161)	(65)	(64)	(27)	(35)	(25)	(12)	(37)	(32)	(34)	(32)	4	(211)	(201)	(219)	(246)	(43)	(47)	(96)	(100)	(90)	(95)	(36)	(8)	(3)	3	3	(2)	3	2	(6)	(7)	6	(207)	(118)	(119)	0	(13)	5	8	(1)
Operating Income	185 N/A	188 +2%	200 +6%	323 +62%	348 +8%	363 +4%	374 +3%	428 +14%	459 +7%	493 +7%	510 +4%	513 +1%	522 +2%	523 +0%	523 N/A	513 -2%	524 +2%	522 0%	520 0%	520 +0%	506 -3%	466 -8%	474 +2%	526 +11%	503 -4%	550 +9%	498 -9%	378 -24%	91 -76%	(70) N/A	(68) +2%	197 N/A	353 +79%	594 +68%	737 +24%	889 +21%	916 +3%	905 -1%	908 +0%	894 -1%	782 -13%	773 -1%	755 -2%	780 +3%	735 -6%	738 +0%	733 -1%	761 +4%	771 +1%	716 -7%	709 -1%	723 +2%	611 -15%	680 +11%	663 -2%	728 +10%	853 +17%	857 +0%	890 +4%	831 -7%	865 +4%	872 +1%	848 -3%	860 +1%	881 +2%	890 +1%	915 +3%	686 -25%	616 -10%	556 -10%	518 -7%	726 +40%	687 -5%	284 -59%	305 +7%	382 +25%	485 +27%	881 +82%	806 -9%	675 -16%	504 -25%	443 -12%	511 +15%	569 +11%	638 +12%	726 +14%	791 +9%	902 +14%	757 -16%	869 +15%	863 -1%	999 +16%	1 034 +4%	1 080 +4%	1 103 +2%	1 070 -3%
Pre-Tax Income
Interest Income Expense	(48)	(46)	(45)	(45)	(44)	(40)	(36)	(32)	(28)	(26)	(26)	(27)	(27)	(32)	(33)	(30)	(31)	(28)	(28)	(33)	(38)	(42)	(44)	(47)	(49)	(51)	(52)	(56)	(57)	(60)	(64)	(59)	(59)	(53)	(47)	(45)	(44)	(47)	(49)	(50)	(47)	(41)	(37)	(30)	(26)	(25)	(22)	(22)	(22)	(30)	(41)	(52)	(62)	(63)	(61)	(58)	(56)	(56)	(56)	(55)	(55)	(54)	(53)	(52)	(49)	(47)	(52)	(56)	(64)	(63)	(62)	(64)	(66)	(69)	(73)	(66)	(64)	(64)	(58)	(53)	(50)	(47)	(46)	(51)	(55)	(62)	(70)	(75)	(78)	(83)	(85)	(88)	(89)	(90)	(88)	(87)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(24)	0	0	0	(72)	0	0	0	(128)	0	(12)	(12)	(32)	0	(7)	(6)	(11)	0	0	0	(75)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	67	89	93	90	14	(104)	(108)	(212)	0	0	0	(20)	5	0	18	18
Total Other Income	2	0	1	1	0	4	4	3	3	(3)	(3)	(2)	(2)	(1)	(1)	(0)	(1)	(3)	(4)	(6)	(6)	(6)	(9)	(9)	(8)	(6)	(1)	(2)	(2)	(1)	(7)	(5)	(6)	(8)	(5)	(6)	(7)	(6)	(4)	(4)	(5)	(5)	(9)	(7)	(11)	(6)	(2)	(6)	(1)	(8)	(10)	(4)	(2)	2	12	6	5	6	6	8	4	(4)	(16)	(15)	(10)	(12)	(13)	(18)	(15)	(15)	(15)	(14)	(15)	(6)	(9)	(25)	(24)	(23)	(15)	(8)	(6)	(4)	(11)	(5)	(4)	(1)	(6)	(3)	(2)	(9)	(5)	(16)	(16)	(18)	(18)	(15)
Pre-Tax Income	139 N/A	142 +2%	156 +10%	279 +79%	304 +9%	327 +8%	342 +5%	399 +17%	435 +9%	464 +7%	481 +4%	485 +1%	493 +2%	491 0%	489 0%	482 -1%	492 +2%	491 0%	488 -1%	481 -1%	462 -4%	418 -9%	421 +1%	446 +6%	447 +0%	492 +10%	445 -10%	249 -44%	32 -87%	(131) N/A	(139) -6%	6 N/A	288 +5 140%	522 +81%	672 +29%	806 +20%	866 +8%	845 -2%	848 +0%	828 -2%	730 -12%	727 0%	710 -2%	669 -6%	698 +4%	708 +1%	709 +0%	734 +3%	748 +2%	678 -9%	658 -3%	667 +1%	547 -18%	619 +13%	614 -1%	676 +10%	802 +19%	807 +1%	841 +4%	784 -7%	813 +4%	814 +0%	780 -4%	792 +2%	822 +4%	831 +1%	851 +2%	612 -28%	537 -12%	478 -11%	441 -8%	648 +47%	606 -7%	209 -66%	223 +7%	291 +31%	397 +36%	794 +100%	733 -8%	614 -16%	515 -16%	481 -7%	547 +14%	603 +10%	593 -2%	559 -6%	607 +9%	612 +1%	677 +11%	777 +15%	773 -1%	875 +13%	934 +7%	972 +4%	1 015 +4%	986 -3%
Net Income
Tax Provision	(64)	(68)	(70)	(92)	(100)	(108)	(111)	(120)	(130)	(138)	(143)	(149)	(154)	(156)	(161)	(173)	(167)	(166)	(97)	(59)	(61)	(47)	(112)	(150)	(143)	(156)	(139)	(76)	(7)	43	50	7	(83)	(149)	(192)	(210)	(216)	(197)	(202)	(201)	(184)	(201)	(204)	(183)	(188)	(185)	(180)	(244)	(252)	(239)	(237)	(198)	(174)	(192)	(195)	(218)	(246)	(241)	(237)	(224)	(237)	(250)	(245)	(139)	(158)	(110)	(118)	(235)	(207)	(232)	(227)	(186)	(180)	(66)	(68)	(103)	(126)	(247)	(224)	(177)	(153)	(143)	(163)	(178)	(176)	(168)	(188)	(123)	(136)	(150)	(141)	(227)	(245)	(254)	(261)	(250)
Income from Continuing Operations	75	74	86	187	204	219	231	279	305	326	338	336	338	334	328	309	326	325	391	423	400	371	310	296	304	337	306	172	25	(88)	(89)	13	205	373	480	596	650	648	646	627	546	526	505	486	509	523	529	490	496	440	422	469	374	427	420	458	555	567	603	560	576	564	535	653	664	721	733	378	330	246	214	463	426	143	155	188	270	548	509	437	362	338	384	425	417	391	419	489	541	627	632	648	689	718	754	736
Income to Minority Interest	(9)	(9)	(10)	(12)	(11)	(10)	(9)	(8)	(8)	(10)	(8)	(9)	(11)	(10)	(12)	(16)	(16)	(19)	(22)	(20)	(19)	(16)	(13)	(8)	(7)	(8)	(8)	(8)	(5)	(3)	(1)	(3)	(5)	(6)	(6)	(5)	(4)	(4)	(4)	(4)	(4)	(3)	(2)	(3)	(3)	(4)	(5)	(4)	(3)	(3)	(2)	(1)	(0)	(0)	(0)	(1)	(1)	(1)	2	(2)	5	5	2	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(2)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	0	(1)	0	0	0	(1)
Net Income (Common)	67 N/A	62 -7%	73 +18%	175 +140%	192 +10%	211 +10%	221 +5%	268 +21%	291 +9%	310 +6%	326 +5%	326 +0%	328 +0%	324 -1%	316 -3%	293 -7%	309 +6%	307 -1%	369 +20%	402 +9%	381 -5%	356 -7%	297 -16%	288 -3%	296 +3%	329 +11%	297 -10%	165 -45%	20 -88%	(91) N/A	(90) +2%	10 N/A	200 +1 899%	367 +84%	474 +29%	591 +24%	646 +9%	644 0%	642 0%	623 -3%	542 -13%	524 -3%	503 -4%	483 -4%	506 +5%	518 +2%	525 +1%	486 -7%	493 +1%	437 -11%	419 -4%	468 +12%	373 -20%	427 +14%	420 -2%	457 +9%	554 +21%	566 +2%	605 +7%	567 -6%	578 +2%	559 -3%	512 -8%	427 -17%	410 -4%	317 -23%	344 +8%	190 -45%	175 -8%	247 +41%	215 -13%	462 +115%	425 -8%	141 -67%	154 +9%	187 +21%	269 +44%	548 +104%	510 -7%	435 -15%	362 -17%	337 -7%	382 +13%	423 +11%	414 -2%	388 -6%	417 +7%	488 +17%	540 +11%	625 +16%	629 +1%	646 +3%	686 +6%	715 +4%	752 +5%	735 -2%
EPS (Diluted)	0.69 N/A	0.64 -7%	0.75 +17%	1.79 +139%	2.02 +13%	2.23 +10%	2.32 +4%	2.81 +21%	3.05 +9%	3.3 +8%	3.47 +5%	3.46 0%	3.54 +2%	3.55 +0%	3.53 -1%	3.26 -8%	3.68 +13%	3.69 +0%	4.49 +22%	4.88 +9%	4.74 -3%	4.46 -6%	3.81 -15%	3.68 -3%	4.01 +9%	4.52 +13%	4.15 -8%	2.28 -45%	0.28 -88%	-1.07 N/A	-1 +7%	0.12 N/A	2.2 +1 733%	4 +82%	5.11 +28%	6.39 +25%	6.87 +8%	6.87 N/A	6.87 N/A	6.65 -3%	5.79 -13%	5.5 -5%	5.25 -5%	5.08 -3%	5.3 +4%	5.41 +2%	5.47 +1%	5.07 -7%	5.22 +3%	4.67 -11%	4.56 -2%	5.06 +11%	4.21 -17%	4.83 +15%	4.75 -2%	5.17 +9%	6.28 +21%	6.41 +2%	6.85 +7%	6.41 -6%	6.55 +2%	6.34 -3%	5.87 -7%	4.87 -17%	4.68 -4%	3.63 -22%	3.93 +8%	2.18 -45%	2 -8%	2.82 +41%	2.46 -13%	5.28 +115%	4.87 -8%	1.62 -67%	1.76 +9%	2.14 +22%	3.07 +43%	6.24 +103%	5.8 -7%	4.97 -14%	4.13 -17%	3.86 -7%	4.38 +13%	4.85 +11%	4.79 -1%	4.52 -6%	4.9 +8%	5.73 +17%	6.5 +13%	7.7 +18%	7.93 +3%	8.03 +1%	8.8 +10%	9.24 +5%	9.8 +6%	9.56 -2%

Income Statement Balance Sheet Cash Flow Statement

Autoliv Inc
F:LIV

Income Statement

Earnings Waterfall
Autoliv Inc

Income Statement
Autoliv Inc

See Also

Company

Help

Tools

Stocks

Autoliv Inc F:LIV

Income Statement

Earnings Waterfall Autoliv Inc

Income Statement Autoliv Inc

See Also

Company

Help

Tools

Stocks

Autoliv Inc
F:LIV

Earnings Waterfall
Autoliv Inc

Income Statement
Autoliv Inc