5/28/2020  12:00:00 AM Chg. +6.55 Volume Bid5:29:38 PM Ask5:29:38 PM Market Capitalization Dividend Y. P/E Ratio
197.65SEK +3.43% 2.45 mill.
Turnover: 473.42 mill.
197.75Bid Size: - 197.90Ask Size: - 213.71 bill.SEK 2.00% 20.87

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
  6,390   7,712   7,562   8,066   8,065
Intangible Assets
  38,280   47,056   51,863   57,096   61,409
Long-Term Investments
  86   76   77   86   227
Fixed Assets
  48,109   58,260   62,847   69,257   73,299
Inventories
  6,498   7,845   8,348   9,565   9,430
Accounts Receivable
  8,531   10,595   11,775   12,648   13,068
Cash and Cash Equivalents
  362   667   501   750   459
Current Assets
  17,654   21,738   23,330   26,025   26,145
Total Assets
  65,763   79,998   86,177   95,282   99,444

 

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
  4,393   5,699   6,553   7,443   7,811
Long-Term Liabilities
  13,329   15,362   15,568   16,901   16,859
Liabilities to Banks
  18,311   20,249   20,222   20,967   23,122
Provisions
  5,065   4,820   4,893   5,431   4,416
Liabilities
  36,951   43,900   44,598   48,057   48,787
Share Capital
  371   371   371   371   371
Total Equity
  28,813   36,096   41,575   47,220   50,648
Minority Interests
  0.0000   2   4   5   9
Total liabilities equity
  65,763   79,998   86,177   95,282   99,444

 

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
  48,481   56,843   68,099   71,293   76,137
Depreciation (total)
  -   -   -   -   -
Operating Result
  6,924   9,257   11,079   9,657   12,341
Interest Income
  -543   -559   -697   -705   -668
Income Before Taxes
  6,381   8,698   10,382   8,952   11,673
Income Taxes
  1,595   2,261   2,689   2,328   3,038
Minority Interests Profit
  -2   0.0000   0.0000   0.0000   -2
Net Income
  4,772   6,436   7,693   6,653   8,633

 

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
  4.3000   5.7900   6.9300   5.9900   7.7700
Dividend per Share
  1.9000   2.1670   2.6500   3.0000   3.3000

 

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
  6,224   6,679   8,572   8,575   9,248
Cash Flow from Investing Activities
  -6,030   -3,524   -4,412   -4,063   -8,661
Cash Flow from Financing
  -731   -2,908   -4,335   -4,271   -861
Decrease / Increase in Cash
  -537   247   -175   240   -274
Employees
  42,556   44,269   45,994   46,928   47,426