15/11/2024  12:23:48 Chg. +3.70 Volume Bid08/11/2024 Ask12/11/2024 Market Capitalization Dividend Y. P/E Ratio
298.88SEK +1.25% 316
Turnover: 94,444.50
-Bid Size: - -Ask Size: - 907.54 bill.SEK 1.62% 7.14

Assets

2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
Property and Equipment
  4,158   4,666   5,701   6,483   8,345
Intangible Assets
  8,718   11,530   11,268   12,386   16,423
Long-Term Investments
  163,316   198,342   3,283   6,665   3,709
Fixed Assets
  -   -   -   -   -
Inventories
  1,264   1,441   1,785   2,509   3,086
Accounts Receivable
  1,942   2,400   2,837   3,393   3,813
Cash and Cash Equivalents
  7,696   9,783   13,443   13,180   11,250
Current Assets
  20,279   16,836   22,254   22,407   24,574
Total Assets
  229,645   267,150   323,487   336,590   369,973

 

Liabilities

2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
Accounts Payable
  1,178   1,255   1,532   1,677   1,954
Long-term debt
  45,278   42,212   51,096   50,120   53,313
Liabilities to Banks
  46,488   42,264   51,336   52,533   54,947
Provisions
  3,185   3,788   4,108   4,513   5,647
Liabilities
  54,539   51,184   62,494   64,613   69,832
Share Capital
  4,795   4,795   4,795   4,795   4,795
Total Equity
  175,106   215,966   260,993   271,977   300,141
Minority Interests
  408   549   30   176   64
Total liabilities equity
  229,645   267,150   323,487   336,590   369,973

 

Income Statement

2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
Revenues
  16,849   18,569   21,200   25,365   31,742
Depreciation (total)
  -   -   -   -   -
Operating Result
  26,083   47,538   52,097   19,647   34,980
Interest Income
  -2,526   -2,564   -1,789   -1,473   -862
Income Before Taxes
  23,557   44,974   50,308   18,174   34,118
Income Taxes
  -618   -132   -380   740   453
Minority Interests Profit
  51   59   -32   -1   0.0000
Net Income
  24,226   45,165   50,656   17,433   33,665

 

Per Share

2012
IFRS
in SEK
2013
IFRS
in SEK
2014
IFRS
in SEK
2015
IFRS
in SEK
2016
IFRS
in SEK
Earnings per Share
  7.9630   14.8380   16.6380   5.7230   11.0230
Dividend per Share
  1.7500   2.0000   2.2500   2.5000   2.7500

 

Cash Flow

2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
Cash Flow from Operating Activities
  4,785   6,716   8,976   10,503   12,261
Cash Flow from Investing Activities
  4,015   6,063   -5,346   -5,449   -6,648
Cash Flow from Financing
  -5,337   -10,614   -856   -5,283   -7,676
Decrease / Increase in Cash
  3,463   2,165   2,774   -229   -2,062
Employees
  13,728   14,677   15,560   16,702   19,292