11/19/2024  7:57:05 AM Chg. +0.2200 Volume Bid2:23:56 PM Ask2:23:56 PM Market Capitalization Dividend Y. P/E Ratio
40.3400EUR +0.55% -
Turnover: -
39.9900Bid Size: 300 40.0300Ask Size: 300 16.58 bill.EUR - -

Assets

2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
Property and Equipment
  4,851   5,732   8,943   8,321   9,075
Intangible Assets
  4,692   3,873   3,134   2,204   3,441
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  30,972   32,100   35,270   33,238   38,212
Inventories
  8,424   9,253   10,077   9,223   10,525
Accounts Receivable
  5,941   6,496   7,460   5,834   6,738
Cash and Cash Equivalents
  3,137   4,295   5,594   5,150   3,356
Current Assets
  21,577   25,972   29,126   27,622   26,149
Total Assets
  52,549   58,072   64,396   60,860   64,361

 

Liabilities

2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
Accounts Payable
  2,802   2,972   3,311   2,526   3,371
Long-term debt
  11,108   8,540   10,600   8,048   3,059
Liabilities to Banks
  12,683   12,303   12,330   9,281   -
Provisions
  3,794   3,942   3,290   3,153   5,968
Liabilities
  32,049   34,473   36,649   31,789   32,017
Share Capital
  1,117   1,117   1,117   1,117   -
Total Equity
  20,500   23,599   27,747   29,071   32,096
Minority Interests
  102   122   147   163   248
Total liabilities equity
  52,549   58,072   64,396   60,860   64,361

 

Income Statement

2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
Revenues
  35,314   40,666   46,517   41,468   40,911
Depreciation (total)
  -   -   -   -   -
Operating Result
  4,589   5,831   7,198   5,580   6,126
Interest Income
  -   -   -   -   -19
Income Before Taxes
  4,371   5,896   7,221   4,977   6,142
Income Taxes
  1,383   1,359   1,676   1,372   1,341
Minority Interests Profit
  -12   -18   -22   -27   -42
Net Income
  2,976   4,519   5,486   3,553   4,759

 

Per Share

2017
IFRS
in SEK
2018
IFRS
in SEK
2019
IFRS
in SEK
2020
IFRS
in SEK
2021
IFRS
in SEK
Earnings per Share
  7.0900   10.7700   13.0800   8.4700   11.3800
Dividend per Share
  4.2500   5.0000   0.0000   5.5000   6.0000

 

Cash Flow

2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
Cash Flow from Operating Activities
  4,463   4,883   5,223   7,723   5,264
Cash Flow from Investing Activities
  -721   -1,293   -1,027   -1,058   -5,025
Cash Flow from Financing
  -3,159   -2,445   -2,945   -6,917   -2,081
Decrease / Increase in Cash
  583   1,145   1,251   -252   -
Employees
  16,521   16,785   17,387   17,160   17,419