7/3/2020  5:29:56 PM Chg. -1.20 Volume Bid5:29:56 PM Ask5:29:56 PM Market Capitalization Dividend Y. P/E Ratio
193.50SEK -0.62% 1.84 mill.
Turnover: 250.9 mill.
193.65Bid Size: 270 193.70Ask Size: 1,918 214.31 bill.SEK 2.00% 20.93

Assets

2009
IFRS
in mill. SEK
2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
Property and Equipment
  5,550   5,422   5,684   5,603   6,390
Intangible Assets
  22,324   25,193   31,455   34,422   38,280
Long-Term Investments
  334   856   164   89   86
Fixed Assets
  29,061   32,210   39,301   43,003   48,109
Inventories
  4,349   4,825   5,704   5,905   6,498
Accounts Receivable
  5,618   5,596   6,924   7,557   8,531
Cash and Cash Equivalents
  2,235   1,302   1,665   907   362
Current Assets
  13,557   13,179   16,072   16,853   17,654
Total Assets
  42,618   45,389   55,373   59,856   65,763

 

Liabilities

2009
IFRS
in mill. SEK
2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
Accounts Payable
  2,682   3,123   3,796   3,883   4,393
Long-Term Liabilities
  10,692   8,134   7,422   11,194   13,329
Liabilities to Banks
  12,561   10,926   14,849   14,582   18,311
Provisions
  2,216   2,560   2,142   3,919   5,065
Liabilities
  23,284   24,568   31,638   33,130   36,951
Share Capital
  366   366   368   371   371
Total Equity
  19,172   20,652   23,527   26,543   28,813
Minority Interests
  162   169   208   183   0.0000
Total liabilities equity
  42,618   45,389   55,373   59,856   65,763

 

Income Statement

2009
IFRS
in mill. SEK
2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
Revenues
  34,963   36,823   41,786   46,619   48,481
Depreciation (total)
  -   -   -   -   -
Operating Result
  4,374   6,046   5,204   7,501   6,924
Interest Income
  -634   -680   -645   -770   -543
Income Before Taxes
  3,740   5,366   4,559   6,731   6,381
Income Taxes
  1,081   1,286   1,095   1,617   1,595
Minority Interests Profit
  -32   -30   -26   -14   -2
Net Income
  2,626   4,050   3,843   5,112   4,772

 

Per Share

2009
IFRS
in SEK
2010
IFRS
in SEK
2011
IFRS
in SEK
2012
IFRS
in SEK
2013
IFRS
in SEK
Earnings per Share
  2.3900   3.6900   3.4800   4.6200   4.3000
Dividend per Share
  1.2000   1.3330   1.5000   1.7000   1.9000

 

Cash Flow

2009
IFRS
in mill. SEK
2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
2012
IFRS
in mill. SEK
2013
IFRS
in mill. SEK
Cash Flow from Operating Activities
  5,924   5,729   5,347   5,990   6,224
Cash Flow from Investing Activities
  -1,835   -4,027   -7,357   -4,738   -6,030
Cash Flow from Financing
  -3,741   -2,597   2,326   -1,564   -731
Decrease / Increase in Cash
  348   -895   316   -312   -537
Employees
  29,375   37,279   41,070   42,762   42,556