2024-11-13  7:57:05 AM Chg. -0.5800 Volume Bid5:39:48 PM Ask5:39:48 PM Market Capitalization Dividend Y. P/E Ratio
15.7750EUR -3.55% -
Turnover: -
16.0450Bid Size: 320 16.1200Ask Size: 320 4.08 bill.EUR - -

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
  4,341   4,971   4,699   4,313   2,911
Intangible Assets
  25,126   30,064   30,543   32,004   23,045
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  4,254   5,245   5,409   5,431   4,879
Accounts Receivable
  6,630   7,362   7,470   8,159   6,067
Cash and Cash Equivalents
  1,148   1,482   1,468   1,680   1,526
Current Assets
  14,169   16,373   16,619   17,565   14,560
Total Assets
  44,303   52,818   53,235   55,211   42,102

 

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
  1,882   2,083   1,986   2,201   2,025
Long-term debt
  13,566   14,378   16,006   15,914   5,146
Liabilities to Banks
  17,829   22,089   22,214   22,501   11,478
Provisions
  2,076   1,960   1,852   1,386   1,454
Liabilities
  27,743   34,124   33,642   34,295   22,296
Share Capital
  119   119   119   119   136
Total Equity
  16,531   18,342   19,593   20,916   19,806
Minority Interests
  29   352   0.0000   0.0000   0.0000
Total liabilities equity
  44,303   52,818   53,235   55,211   42,102

 

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
  25,287   26,669   30,235   29,756   22,495
Depreciation (total)
  -   -   -   -   -
Operating Result
  3,748   2,646   2,729   2,287   1,493
Interest Income
  -595   -659   -732   -637   -560
Income Before Taxes
  3,153   1,987   1,997   1,650   933
Income Taxes
  858   539   540   437   -184
Minority Interests Profit
  -10   -15   -67   -25   -21
Net Income
  2,285   1,433   1,390   1,188   1,376

 

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
  9.5900   6.0100   5.8300   4.9800   5.4900
Dividend per Share
  4.1500   2.8000   2.8000   1.7500   1.5000

 

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
  3,544   3,473   3,458   3,671   2,763
Cash Flow from Investing Activities
  -2,230   -3,075   -1,793   -1,797   -1,714
Cash Flow from Financing
  -963   3,011   -422   -1,749   -1,169
Decrease / Increase in Cash
  351   3,409   1,243   125   -120
Employees
  15,183   15,747   15,424   15,582   10,684