04/11/2024  11:55:04 Chg. +0.300 Volume Bid11:55:04 Ask11:55:04 Market Capitalization Dividend Y. P/E Ratio
16.290EUR +1.88% -
Turnover: -
16.290Bid Size: - 16.295Ask Size: - 4.14 bill.EUR - -

Assets

2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
Property and Equipment
  3,192   3,452   4,066   4,341   4,971
Intangible Assets
  19,224   24,498   24,895   25,126   30,064
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  3,619   3,837   4,060   4,254   5,245
Accounts Receivable
  5,473   6,212   6,150   6,630   7,362
Cash and Cash Equivalents
  1,093   1,207   1,254   1,148   1,482
Current Assets
  11,408   12,769   13,073   14,169   16,373
Total Assets
  34,585   41,469   42,921   44,303   52,818

 

Liabilities

2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
Accounts Payable
  1,686   1,935   1,906   1,882   2,083
Long-term debt
  11,411   15,121   13,163   13,566   14,378
Liabilities to Banks
  12,656   16,689   17,525   17,829   22,089
Provisions
  1,699   2,366   2,014   2,076   1,960
Liabilities
  21,337   26,833   27,721   27,743   34,124
Share Capital
  119   119   119   119   119
Total Equity
  13,223   14,608   15,170   16,531   18,342
Minority Interests
  25   28   30   29   352
Total liabilities equity
  34,585   41,469   42,921   44,303   52,818

 

Income Statement

2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
Revenues
  22,172   21,854   24,248   25,287   26,669
Depreciation (total)
  -   -   -   -   -
Operating Result
  3,689   3,924   4,006   3,748   2,646
Interest Income
  -573   -480   -570   -595   -659
Income Before Taxes
  3,116   3,444   3,436   3,153   1,987
Income Taxes
  836   907   905   858   539
Minority Interests Profit
  -3   -8   -10   -10   -15
Net Income
  2,277   2,529   2,521   2,285   1,433

 

Per Share

2010
IFRS
in SEK
2011
IFRS
in SEK
2012
IFRS
in SEK
2013
IFRS
in SEK
2014
IFRS
in SEK
Earnings per Share
  9.5500   10.6100   10.5800   9.5900   6.0100
Dividend per Share
  3.2500   3.7500   4.1500   4.1500   2.8000

 

Cash Flow

2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
2014
IFRS
in mill. SEK
Cash Flow from Operating Activities
  4,124   3,496   3,687   3,544   3,473
Cash Flow from Investing Activities
  -1,463   -6,155   -4,226   -2,230   -3,075
Cash Flow from Financing
  -3,914   3,205   245   -963   3,011
Decrease / Increase in Cash
  -1,253   546   -294   351   3,409
Employees
  12,208   13,111   14,919   15,183   15,747