Income Statement

Revenue

+49%

+64%

10Y

Currency: SEK

	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
Revenue
Revenue	12 486 N/A	12 551 +1%	12 558 +0%	12 580 +0%	12 610 +0%	12 642 +0%	12 761 +1%	12 947 +1%	13 305 +3%	13 659 +3%	13 964 +2%	14 304 +2%	14 487 +1%	14 676 +1%	14 952 +2%	15 314 +2%	15 552 +2%	14 828 -5%	13 961 -6%	12 758 -9%	11 752 -8%	11 860 +1%	12 143 +2%	12 616 +4%	12 967 +3%	13 284 +2%	13 667 +3%	14 108 +3%	14 739 +4%	15 510 +5%	15 924 +3%	16 495 +4%	16 699 +1%	17 125 +3%	17 497 +2%	17 875 +2%	18 489 +3%	18 926 +2%	19 982 +6%	20 986 +5%
Gross Profit
Cost of Revenue	(6 138)	(6 289)	(6 405)	(6 537)	(6 647)	(6 681)	(6 791)	(6 895)	(7 108)	(7 299)	(7 444)	(7 602)	(7 697)	(7 817)	(8 003)	(8 214)	(8 325)	(7 503)	(6 502)	(5 342)	(4 356)	(4 413)	(4 550)	(4 719)	(4 832)	(4 959)	(5 058)	(5 167)	(5 375)	(5 563)	(5 673)	(5 742)	(5 688)	(5 735)	(5 789)	(5 992)	(6 248)	(6 409)	(6 791)	(7 137)
Gross Profit	6 348 N/A	6 262 -1%	6 153 -2%	6 043 -2%	5 963 -1%	5 961 0%	5 970 +0%	6 052 +1%	6 197 +2%	6 360 +3%	6 520 +3%	6 702 +3%	6 790 +1%	6 859 +1%	6 949 +1%	7 100 +2%	7 227 +2%	7 325 +1%	7 459 +2%	7 416 -1%	7 396 0%	7 447 +1%	7 593 +2%	7 897 +4%	8 135 +3%	8 325 +2%	8 609 +3%	8 941 +4%	9 364 +5%	9 947 +6%	10 251 +3%	10 753 +5%	11 011 +2%	11 390 +3%	11 708 +3%	11 883 +1%	12 241 +3%	12 517 +2%	13 191 +5%	13 849 +5%
Operating Income
Operating Expenses	(2 622)	(2 605)	(2 592)	(2 589)	(2 556)	(2 576)	(2 590)	(2 627)	(2 703)	(2 807)	(2 897)	(2 968)	(3 069)	(3 072)	(3 100)	(3 162)	(3 242)	(3 288)	(3 341)	(3 299)	(3 119)	(3 114)	(3 085)	(3 172)	(3 326)	(3 375)	(3 487)	(3 538)	(3 695)	(3 869)	(3 916)	(3 959)	(3 971)	(3 896)	(3 952)	(4 108)	(4 268)	(4 576)	(4 980)	(5 308)
Selling, General & Administrative	(2 651)	(2 634)	(2 592)	(2 590)	(2 556)	(2 575)	(2 588)	(2 625)	(2 702)	(2 806)	(2 896)	(2 966)	(3 064)	(3 068)	(3 095)	(3 158)	(3 227)	(3 273)	(3 327)	(3 284)	(3 186)	(3 181)	(3 152)	(3 240)	(3 329)	(3 377)	(3 490)	(3 541)	(3 721)	(3 896)	(3 942)	(3 984)	(3 982)	(3 906)	(3 961)	(4 118)	(4 311)	(4 621)	(5 026)	(5 353)
Other Operating Expenses	29	29	0	1	0	(1)	0	0	(1)	(1)	0	(2)	(5)	(4)	(5)	(4)	(15)	(15)	(14)	(15)	67	67	67	68	3	2	3	3	26	27	26	25	11	10	9	10	43	45	46	45
Operating Income	3 726 N/A	3 657 -2%	3 561 -3%	3 454 -3%	3 407 -1%	3 385 -1%	3 380 0%	3 425 +1%	3 494 +2%	3 553 +2%	3 623 +2%	3 734 +3%	3 721 0%	3 787 +2%	3 849 +2%	3 938 +2%	3 985 +1%	4 037 +1%	4 118 +2%	4 117 0%	4 277 +4%	4 333 +1%	4 508 +4%	4 725 +5%	4 809 +2%	4 950 +3%	5 122 +3%	5 403 +5%	5 669 +5%	6 078 +7%	6 335 +4%	6 794 +7%	7 040 +4%	7 494 +6%	7 756 +3%	7 775 +0%	7 973 +3%	7 941 0%	8 211 +3%	8 541 +4%
Pre-Tax Income
Interest Income Expense	(213)	(246)	(265)	(257)	(257)	(239)	(246)	(211)	(224)	(115)	(53)	(66)	(136)	364	325	1 821	1 871	1 403	1 422	(124)	(25)	(156)	(208)	(189)	(272)	(264)	(250)	(240)	(136)	(125)	(154)	(192)	(316)	(342)	(339)	(315)	(242)	(243)	(239)	(220)
Non-Reccuring Items	(1)	158	160	160	161	2	0	0	0	0	(42)	(42)	(40)	105	147	147	145	107	107	107	107	0	0	0	0	0	0	0	(367)	(367)	(367)	(367)	0	300	300	300	300	0	0	0
Total Other Income	0	0	(1)	(1)	(2)	0	0	0	1	0	0	1	1	(6)	(6)	(6)	(13)	(7)	(12)	(13)	(5)	(5)	(4)	(5)	(7)	(9)	(11)	(8)	(106)	(124)	(117)	(121)	(17)	(3)	(6)	(5)	(90)	(85)	(85)	(87)
Pre-Tax Income	3 512 N/A	3 569 +2%	3 456 -3%	3 357 -3%	3 310 -1%	3 147 -5%	3 133 0%	3 213 +3%	3 271 +2%	3 439 +5%	3 529 +3%	3 627 +3%	3 546 -2%	4 250 +20%	4 315 +2%	5 900 +37%	5 988 +1%	5 540 -7%	5 635 +2%	4 087 -27%	4 354 +7%	4 172 -4%	4 296 +3%	4 531 +5%	4 530 0%	4 677 +3%	4 861 +4%	5 155 +6%	5 060 -2%	5 462 +8%	5 697 +4%	6 114 +7%	6 707 +10%	7 449 +11%	7 711 +4%	7 755 +1%	7 941 +2%	7 613 -4%	7 887 +4%	8 234 +4%
Net Income
Tax Provision	(603)	(587)	(567)	(533)	(600)	(598)	(600)	(613)	(644)	(671)	(706)	(758)	(742)	(763)	(783)	(803)	(865)	(889)	(923)	(928)	(952)	(936)	(945)	(974)	(953)	(987)	(1 018)	(1 091)	(1 166)	(1 278)	(1 339)	(1 714)	(1 756)	(1 887)	(1 962)	(1 688)	(1 723)	(1 682)	(1 773)	(1 882)
Income from Continuing Operations	2 909	2 982	2 889	2 824	2 710	2 549	2 533	2 600	2 627	2 768	2 823	2 869	2 804	3 487	3 532	5 097	5 123	4 651	4 712	3 159	3 402	3 236	3 351	3 557	3 577	3 690	3 843	4 064	3 894	4 184	4 358	4 400	4 951	5 562	5 749	6 067	6 218	5 931	6 114	6 352
Income to Minority Interest	0	0	0	1	1	1	1	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
Net Income (Common)	2 909 N/A	2 982 +3%	2 889 -3%	2 825 -2%	2 711 -4%	2 550 -6%	2 534 -1%	2 600 +3%	2 627 +1%	2 768 +5%	2 823 +2%	2 869 +2%	2 804 -2%	3 487 +24%	3 532 +1%	5 097 +44%	5 123 +1%	4 651 -9%	4 712 +1%	3 159 -33%	3 402 +8%	3 236 -5%	3 351 +4%	3 557 +6%	3 577 +1%	3 690 +3%	3 843 +4%	4 064 +6%	3 894 -4%	4 184 +7%	4 358 +4%	4 400 +1%	4 951 +13%	5 562 +12%	5 749 +3%	6 067 +6%	6 218 +2%	5 931 -5%	6 114 +3%	6 352 +4%
EPS (Diluted)	14.49 N/A	14.92 +3%	14.39 -4%	14.19 -1%	13.8 -3%	12.8 -7%	12.73 -1%	13.06 +3%	13.32 +2%	14.13 +6%	14.45 +2%	14.87 +3%	14.71 -1%	18.49 +26%	18.77 +2%	27.16 +45%	27.63 +2%	25.32 -8%	26 +3%	17.68 -32%	19.23 +9%	18.41 -4%	19.19 +4%	20.61 +7%	20.95 +2%	21.69 +4%	22.74 +5%	24.28 +7%	23.65 -3%	2.57 -89%	2.7 +5%	2.73 +1%	3.11 +14%	3.52 +13%	3.65 +4%	3.86 +6%	4.02 +4%	3.88 -3%	4.01 +3%	4.17 +4%

Income Statement Balance Sheet Cash Flow Statement

Swedish Match AB
F:SWMC

Income Statement

Earnings Waterfall
Swedish Match AB

Income Statement
Swedish Match AB

See Also

Company

Help

Tools

Stocks

Swedish Match AB F:SWMC

Income Statement

Earnings Waterfall Swedish Match AB

Income Statement Swedish Match AB

See Also

Company

Help

Tools

Stocks

Swedish Match AB
F:SWMC

Earnings Waterfall
Swedish Match AB

Income Statement
Swedish Match AB