Axfood AB
STO:AXFO
Axfood AB
STO:AXFO
Price:
286.1 SEK
-0.28%
Market Closed
Updated:
May 21, 2024
Income Statement
Earnings Waterfall
Axfood AB
Axfood AB
|
Revenue
|
82.1B
SEK
|
|
Cost of Revenue
|
-70.4B
SEK
|
|
Gross Profit
|
11.8B
SEK
|
|
Operating Expenses
|
-8.2B
SEK
|
|
Operating Income
|
3.5B
SEK
|
|
Other Expenses
|
-1.1B
SEK
|
|
Net Income
|
2.4B
SEK
|
Income Statement
Axfood AB
Axfood AB
Currency: SEK
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
37 518
N/A
|
37 765
+1%
|
38 056
+1%
|
38 484
+1%
|
39 104
+2%
|
39 778
+2%
|
40 434
+2%
|
41 247
+2%
|
42 076
+2%
|
42 589
+1%
|
43 030
+1%
|
43 355
+1%
|
43 599
+1%
|
44 533
+2%
|
45 258
+2%
|
45 968
+2%
|
46 773
+2%
|
47 069
+1%
|
47 541
+1%
|
48 085
+1%
|
48 572
+1%
|
49 389
+2%
|
50 070
+1%
|
50 740
+1%
|
51 876
+2%
|
52 408
+1%
|
53 103
+1%
|
53 696
+1%
|
53 833
+0%
|
54 166
+1%
|
54 463
+1%
|
57 891
+6%
|
61 281
+6%
|
65 846
+7%
|
70 797
+8%
|
73 474
+4%
|
76 133
+4%
|
78 462
+3%
|
80 081
+2%
|
81 111
+1%
|
82 111
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(32 401)
|
(32 612)
|
(32 822)
|
(33 164)
|
(33 651)
|
(34 176)
|
(34 687)
|
(35 352)
|
(36 018)
|
(36 422)
|
(36 800)
|
(37 151)
|
(37 339)
|
(38 158)
|
(38 738)
|
(39 306)
|
(39 951)
|
(40 101)
|
(40 465)
|
(40 904)
|
(41 225)
|
(41 865)
|
(42 324)
|
(42 797)
|
(43 769)
|
(44 189)
|
(44 743)
|
(45 148)
|
(45 184)
|
(45 432)
|
(45 695)
|
(48 945)
|
(52 178)
|
(56 304)
|
(60 788)
|
(63 129)
|
(65 308)
|
(67 327)
|
(68 772)
|
(69 536)
|
(70 352)
|
|
| Gross Profit |
5 117
N/A
|
5 153
+1%
|
5 234
+2%
|
5 320
+2%
|
5 453
+3%
|
5 602
+3%
|
5 747
+3%
|
5 895
+3%
|
6 058
+3%
|
6 167
+2%
|
6 230
+1%
|
6 204
0%
|
6 260
+1%
|
6 375
+2%
|
6 520
+2%
|
6 662
+2%
|
6 822
+2%
|
6 968
+2%
|
7 076
+2%
|
7 181
+1%
|
7 347
+2%
|
7 524
+2%
|
7 746
+3%
|
7 943
+3%
|
8 107
+2%
|
8 219
+1%
|
8 360
+2%
|
8 548
+2%
|
8 649
+1%
|
8 734
+1%
|
8 768
+0%
|
8 946
+2%
|
9 103
+2%
|
9 542
+5%
|
10 009
+5%
|
10 345
+3%
|
10 825
+5%
|
11 135
+3%
|
11 309
+2%
|
11 575
+2%
|
11 759
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 823)
|
(3 809)
|
(3 819)
|
(3 869)
|
(3 923)
|
(4 017)
|
(4 063)
|
(4 128)
|
(4 219)
|
(4 265)
|
(4 281)
|
(4 298)
|
(4 369)
|
(4 491)
|
(4 631)
|
(4 773)
|
(4 898)
|
(4 986)
|
(5 078)
|
(5 139)
|
(5 271)
|
(5 392)
|
(5 519)
|
(5 630)
|
(5 760)
|
(5 868)
|
(5 928)
|
(6 096)
|
(6 140)
|
(6 138)
|
(6 157)
|
(6 286)
|
(6 202)
|
(6 462)
|
(6 714)
|
(7 099)
|
(7 441)
|
(7 633)
|
(7 721)
|
(7 914)
|
(8 213)
|
|
| Selling, General & Administrative |
(3 823)
|
(3 809)
|
(3 819)
|
(4 093)
|
(3 923)
|
(4 017)
|
(4 063)
|
(4 369)
|
(4 219)
|
(4 265)
|
(4 281)
|
(4 601)
|
(4 369)
|
(4 491)
|
(4 631)
|
(5 116)
|
(4 898)
|
(4 986)
|
(5 078)
|
(5 475)
|
(5 270)
|
(5 391)
|
(5 519)
|
(5 196)
|
(5 760)
|
(5 868)
|
(5 928)
|
(5 640)
|
(6 266)
|
(6 296)
|
(6 314)
|
(5 823)
|
(6 362)
|
(6 783)
|
(7 209)
|
(6 623)
|
(8 126)
|
(8 336)
|
(8 448)
|
(7 411)
|
(8 751)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
(116)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
(125)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
(930)
|
0
|
0
|
0
|
(977)
|
(580)
|
0
|
0
|
(1 047)
|
0
|
0
|
0
|
(1 116)
|
0
|
0
|
0
|
(1 229)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
333
|
0
|
0
|
0
|
357
|
0
|
0
|
0
|
420
|
0
|
0
|
0
|
468
|
0
|
0
|
0
|
470
|
(1)
|
0
|
0
|
496
|
0
|
0
|
0
|
521
|
706
|
158
|
157
|
584
|
160
|
321
|
495
|
640
|
685
|
703
|
727
|
726
|
538
|
|
| Operating Income |
1 294
N/A
|
1 344
+4%
|
1 415
+5%
|
1 451
+3%
|
1 530
+5%
|
1 585
+4%
|
1 684
+6%
|
1 767
+5%
|
1 839
+4%
|
1 902
+3%
|
1 949
+2%
|
1 906
-2%
|
1 891
-1%
|
1 884
0%
|
1 889
+0%
|
1 889
N/A
|
1 924
+2%
|
1 982
+3%
|
1 998
+1%
|
2 042
+2%
|
2 076
+2%
|
2 132
+3%
|
2 227
+4%
|
2 313
+4%
|
2 347
+1%
|
2 351
+0%
|
2 432
+3%
|
2 452
+1%
|
2 509
+2%
|
2 596
+3%
|
2 611
+1%
|
2 660
+2%
|
2 901
+9%
|
3 080
+6%
|
3 295
+7%
|
3 246
-1%
|
3 384
+4%
|
3 502
+3%
|
3 588
+2%
|
3 661
+2%
|
3 546
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(21)
|
(19)
|
(18)
|
(3)
|
(14)
|
(10)
|
(6)
|
(4)
|
(13)
|
(12)
|
(13)
|
1
|
(6)
|
(6)
|
(6)
|
3
|
(5)
|
(6)
|
(6)
|
(13)
|
(38)
|
(66)
|
(92)
|
(139)
|
(113)
|
(118)
|
(111)
|
(145)
|
31
|
(85)
|
(95)
|
(165)
|
64
|
45
|
31
|
(234)
|
(264)
|
(305)
|
(355)
|
(398)
|
(400)
|
|
| 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
|
0
|
0
|
0
|
0
|
96
|
0
|
(54)
|
(72)
|
90
|
(131)
|
(116)
|
(138)
|
(79)
|
(366)
|
(391)
|
(411)
|
(249)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(11)
|
1
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(9)
|
(121)
|
(33)
|
(32)
|
(3)
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
23
|
(1)
|
|
| Pre-Tax Income |
1 273
N/A
|
1 325
+4%
|
1 397
+5%
|
1 430
+2%
|
1 516
+6%
|
1 575
+4%
|
1 678
+7%
|
1 749
+4%
|
1 826
+4%
|
1 890
+4%
|
1 936
+2%
|
1 894
-2%
|
1 885
0%
|
1 878
0%
|
1 883
+0%
|
1 881
0%
|
1 920
+2%
|
1 977
+3%
|
1 993
+1%
|
2 016
+1%
|
2 038
+1%
|
2 066
+1%
|
2 135
+3%
|
2 173
+2%
|
2 234
+3%
|
2 232
0%
|
2 319
+4%
|
2 394
+3%
|
2 419
+1%
|
2 424
+0%
|
2 412
0%
|
2 582
+7%
|
2 834
+10%
|
3 009
+6%
|
3 189
+6%
|
2 935
-8%
|
2 756
-6%
|
2 808
+2%
|
2 822
+0%
|
3 037
+8%
|
3 145
+4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(285)
|
(296)
|
(313)
|
(326)
|
(345)
|
(359)
|
(381)
|
(388)
|
(405)
|
(419)
|
(429)
|
(421)
|
(419)
|
(417)
|
(419)
|
(414)
|
(423)
|
(430)
|
(433)
|
(439)
|
(445)
|
(473)
|
(487)
|
(494)
|
(506)
|
(487)
|
(505)
|
(531)
|
(528)
|
(525)
|
(518)
|
(488)
|
(489)
|
(527)
|
(563)
|
(565)
|
(595)
|
(607)
|
(629)
|
(664)
|
(684)
|
|
| Income from Continuing Operations |
988
|
1 029
|
1 084
|
1 104
|
1 171
|
1 216
|
1 297
|
1 361
|
1 421
|
1 471
|
1 507
|
1 473
|
1 466
|
1 461
|
1 464
|
1 467
|
1 497
|
1 547
|
1 560
|
1 577
|
1 593
|
1 593
|
1 648
|
1 679
|
1 728
|
1 745
|
1 814
|
1 863
|
1 891
|
1 899
|
1 894
|
2 094
|
2 345
|
2 482
|
2 626
|
2 370
|
2 161
|
2 201
|
2 193
|
2 373
|
2 461
|
|
| Income to Minority Interest |
(7)
|
(8)
|
(9)
|
(9)
|
(7)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(4)
|
(11)
|
(22)
|
(24)
|
(26)
|
(28)
|
(28)
|
(30)
|
(27)
|
1
|
25
|
46
|
0
|
47
|
46
|
56
|
42
|
17
|
(4)
|
(10)
|
(15)
|
(10)
|
(9)
|
(16)
|
(18)
|
|
| Net Income (Common) |
981
N/A
|
1 021
+4%
|
1 075
+5%
|
1 095
+2%
|
1 164
+6%
|
1 212
+4%
|
1 294
+7%
|
1 361
+5%
|
1 421
+4%
|
1 471
+4%
|
1 507
+2%
|
1 473
-2%
|
1 466
0%
|
1 461
0%
|
1 462
+0%
|
1 463
+0%
|
1 491
+2%
|
1 534
+3%
|
1 537
+0%
|
1 553
+1%
|
1 568
+1%
|
1 566
0%
|
1 620
+3%
|
1 648
+2%
|
1 699
+3%
|
1 744
+3%
|
1 838
+5%
|
1 908
+4%
|
1 891
-1%
|
1 516
-20%
|
1 510
0%
|
2 150
+42%
|
2 388
+11%
|
2 498
+5%
|
2 621
+5%
|
2 360
-10%
|
2 145
-9%
|
2 191
+2%
|
2 185
0%
|
2 357
+8%
|
2 444
+4%
|
|
| EPS (Diluted) |
4.67
N/A
|
4.86
+4%
|
5.12
+5%
|
5.22
+2%
|
5.55
+6%
|
5.78
+4%
|
6.17
+7%
|
6.48
+5%
|
6.77
+4%
|
7.01
+4%
|
7.18
+2%
|
6.96
-3%
|
6.98
+0%
|
6.96
0%
|
6.97
+0%
|
6.92
-1%
|
7.11
+3%
|
7.31
+3%
|
7.32
+0%
|
7.34
+0%
|
7.46
+2%
|
7.46
N/A
|
7.71
+3%
|
7.79
+1%
|
8.09
+4%
|
8.3
+3%
|
8.76
+6%
|
9.01
+3%
|
9.01
N/A
|
7.16
-21%
|
7.14
0%
|
10.16
+42%
|
11.29
+11%
|
11.81
+5%
|
12.29
+4%
|
11.03
-10%
|
9.89
-10%
|
10.08
+2%
|
10.07
0%
|
10.87
+8%
|
11.26
+4%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
