11/5/2024  12:00:00 AM Chg. -0.35 Volume Bid5:29:58 PM Ask5:29:58 PM Market Capitalization Dividend Y. P/E Ratio
303.50SEK -0.12% 1.77 mill.
Turnover: 522.99 mill.
303.00Bid Size: - 303.10Ask Size: - 933.91 bill.SEK 1.58% 7.35

Assets

2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
2017
IFRS
in mill. SEK
Property and Equipment
  4,666   5,701   6,483   8,345   9,171
Intangible Assets
  11,530   11,268   12,386   16,423   15,966
Long-Term Investments
  198,342   3,283   6,665   3,709   5,389
Fixed Assets
  -   -   -   -   -
Inventories
  1,441   1,785   2,509   3,086   3,343
Accounts Receivable
  2,400   2,837   3,393   3,813   4,004
Cash and Cash Equivalents
  9,783   13,443   13,180   11,250   16,260
Current Assets
  16,836   22,254   22,407   24,574   29,387
Total Assets
  267,150   323,487   336,590   369,973   408,567

 

Liabilities

2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
2017
IFRS
in mill. SEK
Accounts Payable
  1,255   1,532   1,677   1,954   1,849
Long-term debt
  42,212   51,096   50,120   53,313   55,303
Liabilities to Banks
  42,264   51,336   52,533   54,947   57,395
Provisions
  3,788   4,108   4,513   5,647   4,992
Liabilities
  51,184   62,494   64,613   69,832   72,240
Share Capital
  4,795   4,795   4,795   4,795   4,795
Total Equity
  215,966   260,993   271,977   300,141   336,326
Minority Interests
  549   30   176   64   64
Total liabilities equity
  267,150   323,487   336,590   369,973   408,567

 

Income Statement

2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
2017
IFRS
in mill. SEK
Revenues
  18,569   21,200   25,365   31,742   34,381
Depreciation (total)
  -   -   -   -   -
Operating Result
  47,538   52,097   19,647   34,980   47,433
Interest Income
  -2,564   -1,789   -1,473   -862   -2,891
Income Before Taxes
  44,974   50,308   18,174   34,118   44,542
Income Taxes
  -132   -380   740   453   244
Minority Interests Profit
  59   -32   -1   0.0000   20
Net Income
  45,165   50,656   17,433   33,665   44,318

 

Per Share

2013
IFRS
in SEK
2014
IFRS
in SEK
2015
IFRS
in SEK
2016
IFRS
in SEK
2017
IFRS
in SEK
Earnings per Share
  14.8380   16.6380   5.7230   11.0230   14.4900
Dividend per Share
  2.0000   2.2500   2.5000   2.7500   3.0000

 

Cash Flow

2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
2017
IFRS
in mill. SEK
Cash Flow from Operating Activities
  6,716   8,976   10,503   12,261   10,863
Cash Flow from Investing Activities
  6,063   -5,346   -5,449   -6,648   -196
Cash Flow from Financing
  -10,614   -856   -5,283   -7,676   -5,533
Decrease / Increase in Cash
  2,165   2,774   -229   -2,062   5,134
Employees
  14,677   15,560   16,702   19,292   20,054