SEB Statements
SK
SEB Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
3 740.2
100
2 245.9
60
1 494.3
40
89.4
2.4
1 171.5
31.3
1 264.7
33.8
229.6
6.1
-37.5
-1.003
-8.8
-0.2
163.7
4.4
39.3
1.1
100.1
2.7
1.83
54.699
4 394.1
100
2 600.3
59.2
1 793.8
40.8
91.2
2.1
1 169.9
26.6
1 259.9
28.7
533.9
12.2
-33.1
-0.8
-14.8
-0.3
459.2
10.5
116.9
2.7
310.2
7.1
5.571
55.683
3 611.9
100
2 206.1
61.1
1 405.8
38.9
83.9
2.3
1 152.8
31.9
1 243.2
34.4
162.6
4.5
-23.7
-0.7
-8.9
-0.2
127.8
3.5
30.7
0.8
76
2.1
1.38
55.072
4 294.1
100
2 704.2
63
1 589.9
37
84.8
2
1 087.7
25.3
1 191.3
27.7
398.6
9.3
-31.6
-0.7
-2.2
-0.05
334.5
7.8
67.3
1.6
244.6
5.7
4.43
55.249
3 665.6
100
2 241.9
61.2
1 423.7
38.8
79.8
2.2
1 158.6
31.6
1 243
33.9
180.7
4.9
-40.4
-1.1
-6.5
-0.2
131.8
3.6
30.7
0.8
71.6
2
1.29
55.504
4 449.2
100
2 733.7
61.4
1 715.5
38.6
80.6
1.8
1 165.2
26.2
1 253.3
28.2
462.2
10.4
-32.3
-0.7
-4.9
-0.1
419.6
9.4
89.7
2
303.3
6.8
5.57
54.428
3 609.6
100
2 218.8
61.5
1 390.8
38.5
69.8
1.9
1 016.7
28.2
1 093.8
30.3
297
8.2
-26.2
-0.7
-1.1
-0.03
230.7
6.4
53
1.5
150.5
4.2
2.78
54.137
4 025.6
100
2 417.5
60.1
1 608.1
39.9
67.2
1.7
1 058.1
26.3
1 135.6
28.2
472.5
11.7
-25.8
-0.6
-6.3
-0.2
413
10.3
86.4
2.1
297.8
7.4
5.78
51.514
2 914.4
100
1 863.4
63.9
1 051
36.1
65.1
2.2
887.5
30.5
966
33.1
85
2.9
-26.5
-0.9
-2.2
-0.08
29.5
1
7.4
0.3
2.7
0.09
0.05
59.4
4 017.3
100
2 458.2
61.2
1 559.1
38.8
71.4
1.8
1 005.9
25
1 107.2
27.6
451.9
11.2
-34.1
-0.8
19.2
0.5
393
9.8
91.3
2.3
279.7
7
5.07
55.217
3 336.6
100
2 063.8
61.9
1 272.8
38.1
66
2
986
29.6
1 056.8
31.7
216
6.5
-31.6
-0.9
-14.2
-0.4
166.8
5
40.2
1.2
100
3
1.82
55
3 787.2
100
2 268.9
59.9
1 518.3
40.1
70.2
1.9
984.4
26
1 061.6
28
456.7
12.1
-25.1
-0.7
29.2
0.8
444
11.7
95.2
2.5
327.9
8.7
5.97
54.947
3 025
100
1 853.1
61.3
1 171.9
38.7
61.7
2
912.7
30.2
977.5
32.3
194.4
6.4
-26.2
-0.9
-9.8
-0.3
149.7
4.9
36
1.2
91.1
3
1.65
55.06
3 543.4
2 106.2
1 437.2
66.8
1 219
1 022.4
414.8
-22.9
-4.1
374.2
67.9
291.7
5.32
54.811
2 941.2
1 786.4
1 154.8
62.1
890
953.4
201.4
-25.7
-18.9
133.7
31.4
83.3
1.51
55.199
2 835.9
1 692.3
1 143.6
48.9
784.2
848.2
295.4
-19
-13.8
259.8
51.7
196.3
3.53
55.716
2 163.8
1 328.9
834.9
43.3
633.6
684.2
150.7
-19.7
-5.5
108.5
26
62.3
1.14
54.824
2 656.6
1 640.5
1 016.1
46.2
710.9
748.5
267.6
-20.3
-4.5
224
57.5
151.7
2.77
54.658
2 113.1
1 321.7
791.4
42.3
611.5
659
132.4
-16.5
-6.5
99.5
24.9
54.2
0.99
54.697
2 426.4
1 493.2
933.2
44.7
631.4
677.2
256
-17
-10.3
216.2
57.9
147.1
2.69
54.595
1 826.7
1 145.8
680.9
36.9
566.4
603.2
77.7
-15.9
-5.8
48.5
13.3
22.9
0.43
53.622
2 326.1
1 418.5
907.6
41
615
655.1
252.5
-13
-16.5
216.8
60.1
147.7
2.73
54.062
1 835.2
1 124.5
710.7
34.6
554.5
589.9
120.8
-19.8
-5.6
92.1
27.1
52.1
0.97
53.561
2 269.7
1 382.3
887.4
38
609
645.8
241.6
-12.4
-36.2
192.4
62.7
120.4
2.27
52.982
1 790
1 097.8
692.2
31.8
533.6
563.3
128.9
-10
-4.1
112.5
31.5
73.8
1.38
53.408
2 243.9
—
—
34.1
582.1
1 977.9
266
-16.5
-3.7
228.8
74.5
141.3
2.64
53.594
1 719.4
—
—
29.4
512.8
1 565.7
153.7
-3.1
-3.9
144.6
37.9
93.3
1.72
54.302
3 651.8
—
—
60
1 057.8
3 269.5
382.3
-12
-4.2
332.7
89.4
220.1
4.13
53.256
1 555.1
—
—
27.8
471.2
1 404
151.1
-6.4
-0.6
134.4
35.3
89.3
1.69
52.812
1 802.6
—
—
24.2
512.7
1 579.5
223.1
-8.6
-2.4
174.1
45.8
118.7
2.29
51.722
1 373.7
—
—
25.8
424.7
1 277.7
96
-14
-2.2
46.8
12.3
27.3
0.54
50.898
1 813.3
—
—
26.1
546
1 608.7
204.6
-21.7
-10.4
152.7
47.4
99.4
1.91
51.916
1 416.9
—
—
23.7
483
1 308.8
108.1
-17.5
-0.3
76.6
19.1
52.2
0.98
53.167
1 637.7
—
—
19.6
499.5
1 437.9
199.8
2.8
-18.7
169.5
53.3
116.2
2.15
54.093
1 231.9
—
—
20.8
436.7
1 170.6
61.3
0.1
-16.2
35.9
7.6
28.3
0.52
54.614
1 529.7
—
—
17.4
442.7
1 349.2
180.5
0.2
-17.3
145.7
41.4
104.2
1.93
54.004
1 122
—
—
18.4
397.3
1 068.6
53.4
-0.5
-13.9
-24.2
-7
-17.2
-0.32
53.547
1 459.6
—
—
16.5
419.9
1 286
173.6
0.6
-15.3
111
39
71.9
1.31
54.74
1 003.3
—
—
15.5
359.4
934.2
69.1
-2
-9.6
45.5
15.6
29.9
0.56
53.38
1 317.7
1 123.8
193.9
—
45.2
45.2
148.7
-7.5
—
141.2
33.9
105.8
1.95
54.196
971
904
67
—
29
29
38
-5
—
33
7
25
0.47
53.38
1 321.9
—
—
21.2
416
1 178.8
143.1
-2.8
-1.4
139.3
24.6
113.4
2.13
53.133
1 026.2
—
—
19.4
371.6
971.6
54.6
-3.6
-0.1
48.3
12.3
35
0.72
48.3
1 398.9
—
—
19.7
446.7
1 275.1
123.8
-6
0.8
78.8
0.2
78
1.608
48.5