Telia Statements
TE
Telia Income Statement
B
M
SEK (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
22 380
100
11 100
49.6
11 280
50.4
—
0
3 662
16.4
8 357
37.3
2 923
13.1
-920
-4.1
—
0
2 003
8.9
400
1.8
4 683
20.9
1.19
3 932.11
21 274
100
10 592
49.8
10 682
50.2
—
0
3 756
17.7
8 435
39.6
2 247
10.6
-1 224
-5.8
-1
-0.005
1 022
4.8
277
1.3
598
2.8
0.149
3 932.11
23 098
100
12 130
52.5
10 968
47.5
—
0
3 927
17
9 376
40.6
1 592
6.9
-873
-3.8
2
0.009
-3 299
-14.3
-138
-0.6
-2 852
-12.3
-0.72
3 932.11
21 997
100
10 606
48.2
11 391
51.8
—
0
3 169
14.4
7 912
36
3 479
15.8
-1 098
-5
1
0.005
2 382
10.8
595
2.7
1 790
8.1
0.45
3 932.11
43 690
100
22 448
51.4
21 242
48.6
—
0
7 701
17.6
17 418
39.9
3 824
8.8
-1 800
-4.1
-2
-0.005
2 022
4.6
642
1.5
1 365
3.1
0.34
3 932.11
23 069
100
12 268
53.2
10 801
46.8
—
0
4 054
17.6
8 942
38.8
1 859
8.1
-815
-3.5
—
0
1 044
4.5
307
1.3
603
2.6
0.153
3 932.11
24 261
100
17 404
71.7
6 857
28.3
—
0
5 742
23.7
24 778
102.1
-17 921
-73.9
-794
-3.3
—
0
-18 715
-77.1
102
0.4
-18 801
-77.5
-4.775
3 937.14
22 456
100
14 433
64.3
8 023
35.7
—
0
4 761
21.2
4 858
21.6
3 165
14.1
-761
-3.4
—
0
2 404
10.7
521
2.3
1 710
7.6
0.425
4 028.22
22 293
100
14 050
63
8 243
37
—
0
5 351
24
5 430
24.4
2 813
12.6
-692
-3.1
—
0
2 121
9.5
437
2
1 524
6.8
0.373
4 086.26
21 818
100
14 057
64.4
7 761
35.6
—
0
5 261
24.1
5 338
24.5
2 423
11.1
-1 016
-4.7
—
0
1 407
6.4
321
1.5
929
4.3
0.227
4 089.63
23 381
100
16 078
68.8
7 303
31.2
—
0
5 475
23.4
5 648
24.2
1 655
7.1
-562
-2.4
-1
-0.004
1 092
4.7
-23
-0.1
1 051
4.5
0.257
4 089.63
21 271
100
13 861
65.2
7 410
34.8
—
0
4 640
21.8
4 805
22.6
2 605
12.2
-648
-3.05
—
0
1 957
9.2
335
1.6
1 575
7.4
0.385
4 089.63
21 877
100
13 980
63.9
7 897
36.1
—
0
5 468
25
-1 111
-5.08
9 008
41.2
-655
-3
—
0
8 353
38.2
453
2.1
8 039
36.7
1.96
4 089.63
21 814
100
14 481
66.4
7 333
33.6
—
0
5 261
24.1
5 562
25.5
1 771
8.1
-664
-3.04
—
0
1 107
5.1
154
0.7
944
4.3
0.231
4 089.63
23 465
100
15 499
66.1
7 966
33.9
—
0
5 628
24
13 152
56
-5 186
-22.1
-18 916
-80.6
—
0
-24 102
-102.7
344
1.5
-24 569
-104.7
-5.988
4 089.63
21 530
100
13 363
62.1
8 167
37.9
—
0
4 983
23.1
4 989
23.2
3 178
14.8
-96
-0.4
-1
-0.005
3 081
14.3
509
2.4
2 519
11.7
0.616
4 089.63
21 770
100
13 818
63.5
7 952
36.5
—
0
5 484
25.2
5 720
26.3
2 232
10.3
-4 105
-18.9
—
0
-1 873
-8.6
156
0.7
-2 052
-9.4
-0.502
4 089.63
22 427
100
14 459
64.5
7 968
35.5
—
0
5 607
25
5 962
26.6
2 006
8.9
-281
-1.3
—
0
1 725
7.7
380
1.7
1 109
4.9
0.27
4 092.57
22 667
100
14 838
65.5
7 829
34.5
—
0
5 458
24.1
5 552
24.5
2 277
10
-483
-2.1
—
0
1 794
7.9
415
1.8
1 324
5.8
0.32
4 123.4
21 101
100
12 872
61
8 229
39
—
0
4 636
22
4 871
23.1
3 358
15.9
-454
-2.2
—
0
2 904
13.8
429
2
2 375
11.3
0.582
4 158.61
21 190
100
13 212
62.4
7 978
37.6
—
0
5 220
24.6
5 322
25.1
2 656
12.5
-508
-2.4
—
0
2 148
10.1
439
2.1
1 602
7.6
0.395
4 192.59
20 836
100
13 001
62.4
7 835
37.6
—
0
4 864
23.3
4 982
23.9
2 853
13.7
-332
-1.6
1
0.005
2 522
12.1
470
2.3
1 803
8.7
0.42
4 214.83
22 208
100
14 978
67.4
7 230
32.6
—
0
4 698
21.2
5 022
22.6
2 208
9.9
-471
-2.1
—
0
1 737
7.8
-130
-0.6
-1 062
-4.8
-0.25
4 242.08
20 685
100
12 233
59.1
8 452
40.9
—
0
4 790
23.2
4 880
23.6
3 572
17.3
-338
-1.6
—
0
3 234
15.6
604
2.9
2 825
13.7
0.65
4 283
20 814
100
12 766
61.3
8 048
38.7
—
0
4 808
23.1
4 679
22.5
3 369
16.2
-261
-1.3
—
0
3 108
14.9
428
2.1
2 160
10.4
0.5
4 316
19 852
100
12 186
61.4
7 666
38.6
—
0
4 266
21.5
4 413
22.2
3 253
16.4
-314
-1.6
1
0.005
2 940
14.8
594
3
-710
-3.6
-0.16
4 330
21 163
13 038
8 125
—
4 878
5 126
2 999
988
1
3 988
117
792
0.18
4 330
19 614
12 057
7 557
—
4 091
4 184
3 373
-2 301
—
1 072
201
2 310
0.53
4 330
19 785
12 457
7 328
—
4 815
3 691
3 637
-2 162
—
1 475
181
-291
-0.06
4 330
19 227
11 614
7 613
—
4 550
4 632
2 981
39
-1
3 019
563
6 894
1.59
4 330
21 129
13 024
8 105
—
4 943
507
7 598
73
—
7 671
593
7 337
1.69
4 330
21 524
12 854
8 670
—
4 481
4 530
4 140
219
—
4 359
758
-8 810
-2.03
4 330
21 130
12 666
8 464
—
5 012
5 260
3 204
494
1
3 699
849
1 439
0.33
4 330
20 394
12 147
8 247
—
4 864
4 909
3 338
182
—
3 520
615
3 766
0.86
4 330
22 638
14 157
8 481
—
4 985
6 802
1 679
355
-1
2 033
613
-3 010
-0.69
4 330
21 712
12 873
8 839
—
4 880
5 161
3 678
849
—
4 527
941
4 589
1.05
4 330
21 558
13 006
8 552
—
5 387
5 418
3 134
-438
—
2 696
582
3 258
0.75
4 330
20 589
12 674
7 915
—
4 990
5 193
2 722
-289
—
2 433
21
3 714
0.85
4 330
6 803
6 991
-188
—
2 153
1 742
-1 930
1 058
1
-871
-363
2 939
0.67
4 330
25 417
14 248
11 169
—
5 483
6 037
5 132
532
—
5 664
1 231
4 073
0.94
4 330
24 985
13 869
11 116
—
5 776
6 247
4 869
131
1
5 001
1 059
3 545
0.82
4 330
23 926
13 213
10 713
—
5 587
5 608
5 105
311
—
5 416
1 062
3 945
0.91
4 330
26 559
16 108
10 451
—
-605
7 615
2 836
1 724
-739
3 821
1 126
2 190
0.51
4 330
25 416
13 823
11 593
—
5 482
5 966
5 627
751
—
6 378
1 243
4 641
1.07
4 330
25 313
14 108
11 205
—
5 725
6 393
4 812
707
—
5 519
1 081
4 031
0.93
4 378
24 582
13 844
10 738
—
5 503
5 572
5 166
484
—
5 650
1 151
4 108
0.95
4 330