04/11/2024  10:35:49 Chg. +0.285 Volume Bid10:35:49 Ask10:35:49 Market Capitalization Dividend Y. P/E Ratio
16.275EUR +1.78% -
Turnover: -
16.275Bid Size: - 16.280Ask Size: - 4.12 bill.EUR - -

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
  4,066   4,341   4,971   4,699   4,313
Intangible Assets
  24,895   25,126   30,064   30,543   32,004
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  4,060   4,254   5,245   5,409   5,431
Accounts Receivable
  6,150   6,630   7,362   7,470   8,159
Cash and Cash Equivalents
  1,254   1,148   1,482   1,468   1,680
Current Assets
  13,073   14,169   16,373   16,619   17,565
Total Assets
  42,921   44,303   52,818   53,235   55,211

 

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
  1,906   1,882   2,083   1,986   2,201
Long-term debt
  13,163   13,566   14,378   16,006   15,914
Liabilities to Banks
  17,525   17,829   22,089   22,214   22,501
Provisions
  2,014   2,076   1,960   1,852   1,386
Liabilities
  27,721   27,743   34,124   33,642   34,295
Share Capital
  119   119   119   119   119
Total Equity
  15,170   16,531   18,342   19,593   20,916
Minority Interests
  30   29   352   0.0000   0.0000
Total liabilities equity
  42,921   44,303   52,818   53,235   55,211

 

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
  24,248   25,287   26,669   30,235   29,756
Depreciation (total)
  -   -   -   -   -
Operating Result
  4,006   3,748   2,646   2,729   2,287
Interest Income
  -570   -595   -659   -732   -637
Income Before Taxes
  3,436   3,153   1,987   1,997   1,650
Income Taxes
  905   858   539   540   437
Minority Interests Profit
  -10   -10   -15   -67   -25
Net Income
  2,521   2,285   1,433   1,390   1,188

 

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
  10.5800   9.5900   6.0100   5.8300   4.9800
Dividend per Share
  4.1500   4.1500   2.8000   2.8000   1.7500

 

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
  3,687   3,544   3,473   3,458   3,671
Cash Flow from Investing Activities
  -4,226   -2,230   -3,075   -1,793   -1,797
Cash Flow from Financing
  245   -963   3,011   -422   -1,749
Decrease / Increase in Cash
  -294   351   3,409   1,243   125
Employees
  14,919   15,183   15,747   15,424   15,582