-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-NOK - -
Turnover: -
-Bid Size: - -Ask Size: - 466.98 bill.NOK - -

Assets

2007
IFRS
in mill. SEK
2008
IFRS
in mill. SEK
2009
IFRS
in mill. SEK
2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
Property and Equipment
  47,210   57,270   55,280   54,242   54,540
Intangible Assets
  36,508   43,958   41,628   40,714   39,507
Long-Term Investments
  56,267   69,724   60,024   56,265   62,616
Fixed Assets
  162,487   196,381   177,320   170,686   180,585
Inventories
  43,645   55,045   37,727   39,837   44,599
Accounts Receivable
  30,504   30,523   21,337   24,433   27,699
Cash and Cash Equivalents
  14,544   17,712   21,234   22,966   30,379
Current Assets
  159,160   176,038   154,945   147,139   172,659
Total Assets
  321,647   372,419   332,265   318,007   353,244

 

Liabilities

2007
IFRS
in mill. SEK
2008
IFRS
in mill. SEK
2009
IFRS
in mill. SEK
2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
Accounts Payable
  52,663   51,025   35,955   47,250   56,788
Long-term debt
  63,447   83,097   105,226   84,094   85,957
Liabilities to Banks
  108,319   145,728   156,852   123,695   130,479
Provisions
  27,084   29,076   19,485   18,992   20,815
Liabilities
  238,866   287,779   265,231   243,886   267,563
Share Capital
  2,554   2,554   2,554   2,554   2,554
Total Equity
  82,202   84,010   66,405   73,110   84,581
Minority Interests
  579   630   629   1,011   1,100
Total liabilities equity
  321,647   372,419   332,265   318,007   353,244

 

Income Statement

2007
IFRS
in mill. SEK
2008
IFRS
in mill. SEK
2009
IFRS
in mill. SEK
2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
Revenues
  285,405   303,667   218,361   264,749   310,367
Depreciation (total)
  -   -   -   -   -
Operating Result
  22,231   15,851   -17,013   18,000   26,899
Interest Income
  -   -   -   -   -
Income Before Taxes
  21,557   14,010   -20,573   15,514   24,929
Income Taxes
  -6,529   -3,994   5,888   -4,302   -6,814
Minority Interests Profit
  -96   -74   -33   -346   -364
Net Income
  14,932   9,942   -14,718   10,866   17,751

 

Per Share

2007
IFRS
in SEK
2008
IFRS
in SEK
2009
IFRS
in SEK
2010
IFRS
in SEK
2011
IFRS
in SEK
Earnings per Share
  7.3700   4.9000   -7.2600   5.3600   8.7600
Dividend per Share
  5.5000   2.0000   0.0000   2.5000   3.0000

 

Cash Flow

2007
IFRS
in mill. SEK
2008
IFRS
in mill. SEK
2009
IFRS
in mill. SEK
2010
IFRS
in mill. SEK
2011
IFRS
in mill. SEK
Cash Flow from Operating Activities
  18,390   769   14,856   32,657   19,670
Cash Flow from Investing Activities
  -23,028   -5,663   -19,616   -4,754   -15,728
Cash Flow from Financing
  8,410   7,034   8,527   -25,811   3,633
Decrease / Increase in Cash
  3,787   3,168   3,522   1,732   7,575
Employees
  92,260   97,030   90,208   90,409   98,162