Autoliv, inc. (ALV)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Sep'09Jun'09
Net sales

8,219

8,547

8,549

8,554

8,611

8,678

8,077

7,997

7,769

8,136

6,996

7,505

8,099

7,921

9,989

9,712

9,425

9,169

9,003

9,027

9,118

9,240

9,238

9,149

8,964

8,803

8,503

8,331

8,222

8,266

8,259

8,330

8,302

8,232

8,095

7,818

7,558

7,170

6,589

6,041

0

0

0

Cost of sales

6,682

6,963

6,966

6,964

6,981

6,966

6,464

6,375

6,172

6,457

5,538

5,946

6,430

6,293

7,945

7,724

7,503

7,325

7,212

7,249

7,337

7,436

7,447

7,380

7,228

7,098

6,858

6,703

6,603

6,620

6,579

6,626

6,599

6,504

6,373

6,134

5,883

5,578

5,181

4,820

0

0

0

- Airbag products

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

- Seatbelt products

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

Gross profit

1,536

1,584

1,582

1,589

1,629

1,711

1,613

1,621

1,597

1,679

1,457

1,558

1,669

1,628

2,043

1,988

1,921

1,844

1,791

1,777

1,781

1,803

1,790

1,769

1,735

1,704

1,645

1,627

1,619

1,646

1,679

1,703

1,703

1,727

1,721

1,684

1,674

1,592

1,408

1,220

0

0

0

Selling, general and administrative expenses

391

398

399

391

390

390

375

382

387

406

366

386

401

394

458

443

424

411

409

409

413

414

411

404

396

389

377

372

369

366

367

370

371

368

365

350

337

327

315

313

0

0

0

Research, development and engineering expenses, net

400

405

408

411

411

412

317

308

286

370

238

310

391

357

627

592

556

523

520

525

519

535

522

506

502

489

485

461

458

455

455

462

453

441

423

408

384

361

356

352

0

0

0

Amortization of intangibles

11

11

11

11

11

11

-7

-7

-7

11

5

15

24

10

40

32

23

19

14

14

15

16

17

18

19

20

21

20

20

20

19

19

19

18

17

18

17

18

19

20

0

0

0

Other income (expense), net

-46

-42

-246

-219

-200

-211

-8

-44

-46

-31

-20

4

-8

-34

-27

-63

-64

-161

-183

-147

-222

-114

-131

-123

-46

-43

-28

-35

-36

-98

-81

-78

-71

-9

-7

-2

-7

-16

-30

-63

0

0

0

Operating income

686

725

517

556

615

686

920

894

885

859

826

850

843

831

890

857

853

727

663

680

610

722

708

716

770

761

733

738

734

705

755

772

787

889

907

904

928

869

686

472

0

0

0

Income from equity method investment

1

2

2

2

3

3

3

3

2

1

2

2

2

2

2

2

4

4

4

5

6

6

7

8

7

7

8

8

7

8

6

7

7

6

7

6

8

5

5

4

0

0

0

Interest income

3

3

5

6

6

6

5

6

7

7

7

6

5

4

4

3

3

2

2

3

4

4

5

4

4

3

3

3

3

3

3

4

4

4

4

3

3

3

3

3

0

0

0

Interest expense

67

69

72

74

70

66

60

57

58

61

62

62

62

62

62

62

63

65

67

71

72

63

53

42

33

32

33

36

37

41

47

52

59

62

60

57

55

54

59

63

0

0

0

Other non-operating items, net

-18

-13

-12

-12

-17

-18

-12

-11

-9

-15

-19

-7

0

8

6

6

4

5

11

1

-1

-3

-23

-22

-15

-5

3

8

3

-6

8

4

3

4

-4

-6

-6

-6

-9

-7

0

0

0

Loss on extinguishment of debt

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

0

-

-

-

Income before income taxes

606

648

440

477

537

612

856

835

826

792

754

789

788

784

840

807

801

675

614

618

547

667

658

678

748

734

709

707

697

668

709

727

729

828

848

845

866

805

613

396

0

0

0

Income tax expense

179

185

226

231

207

234

182

173

221

204

227

232

219

224

237

240

246

218

194

191

173

198

236

238

252

244

180

185

188

183

204

200

183

201

202

197

216

210

163

107

0

0

0

Income from continuing operations

-

-

214

246

-

377

576

594

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss from discontinued operations, net of income taxes

-

-

-

-

-

-193

-213

-221

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income

426

462

216

248

172

183

218

189

283

303

502

550

570

561

603

566

555

457

419

427

373

469

421

439

495

489

529

522

509

485

505

526

545

627

646

648

649

595

450

288

0

0

0

Less: Net income from continuing operations attributable to non-controlling interest

-

-

1

1

-

1

1

1

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Less: Net loss from discontinued operations attributable to non-controlling interest

-

-

-

-

-

-8

-11

-13

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Less: Net income attributable to non-controlling interest

0

-

-

-

0

-

-

-

-

-

-

-

-7

-

-1

0

1

0

0

0

0

1

2

3

3

4

4

4

3

2

2

2

3

3

3

4

4

4

4

3

0

0

0

Net income attributable to controlling interest

424

461

214

247

175

190

344

317

409

427

512

559

577

567

604

566

554

456

419

427

373

467

419

436

492

485

524

518

506

483

502

523

542

623

642

644

645

590

445

285

0

0

0

Amounts attributable to controlling interest:
Net income from continuing operations

-

-

212

245

-

375

574

592

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net loss from discontinued operations

-

-

-

-

-

-185

-202

-208

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income attributable to controlling interest

424

461

214

247

175

190

372

384

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Earnings per share continuing operations - basic

-

-

0.98

1.25

-

-1.06

1.35

2.21

1.82

-

1.22

1.54

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss per share discontinuing operations - basic

-

-

-

-

-

0.02

-0.01

-1.78

-0.36

-

-0.17

-0.07

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Earnings per share – basic

0.86

1.78

0.98

1.25

1.28

-1.05

1.35

0.43

1.46

0.73

1.05

1.47

1.63

1.68

1.56

1.68

1.51

2.11

1.12

1.55

0.40

1.64

1.16

0.89

1.39

1.06

1.29

1.45

1.29

1.47

1.23

1.35

1.12

1.78

1.55

1.62

2.04

2.02

1.58

1.69

1.48

0.39

-0.24

Earnings per share continuing operations - diluted

-

-

0.98

1.25

-

-1.05

1.34

2.20

1.82

-

1.21

1.54

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss per share discontinuing operations - diluted

-

-

-

-

-

0.02

-0.01

-1.77

-0.37

-

-0.17

-0.07

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Earnings per share – diluted

0.86

1.79

0.98

1.25

1.27

-1.04

1.34

0.43

1.45

0.74

1.04

1.47

1.62

1.67

1.56

1.68

1.51

2.10

1.12

1.55

0.40

1.63

1.16

0.89

1.38

1.05

1.29

1.44

1.29

1.45

1.23

1.33

1.07

1.70

1.48

1.54

1.93

1.89

1.51

1.60

1.39

0.37

-0.24

Weighted average number of shares outstanding, net of treasury shares (in millions)

87

87

87

87

87

87

87

87

87

86

86

87

88

88

88

88

88

88

88

88

88

89

91

93

94

94

95

95

95

95

95

93

89

89

89

89

89

88

88

86

85

85

85

Weighted average number of shares outstanding, assuming dilution and net of treasury shares (in millions)

87

87

87

87

87

87

87

87

87

87

87

88

88

88

88

88

88

88

88

88

88

89

91

93

94

95

96

96

95

95

95

95

93

93

93

94

93

94

92

91

90

89

85

Cash dividend per share – declared

0.62

0.62

0.62

0.62

0.62

0.62

0.62

0.62

0.62

0.60

0.60

0.60

0.60

0.58

0.58

0.58

0.58

0.56

0.56

0.56

0.56

0.54

0.54

0.54

0.52

0.52

0.50

0.50

0.50

0.50

0.50

0.47

0.47

0.45

0.45

0.45

0.43

-

0.35

0.30

-

-

-

Cash dividend per share – paid

0.62

0.62

0.62

0.62

0.62

0.62

0.62

0.62

0.60

0.60

0.60

0.60

0.58

0.58

0.58

0.58

0.56

0.56

0.56

0.56

0.54

0.54

0.54

0.52

0.52

0.50

0.50

0.50

0.50

0.50

0.47

0.47

0.45

0.45

0.45

0.43

0.40

-

0.30

-

-

-

-