BHG Group Statements
BH
BHG Group 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
2 715.9
100
2 127.8
78.3
588.1
21.7
—
0
227.7
8.4
658
24.2
-69.9
-2.6
-44.8
-1.6
—
0
-114.7
-4.2
-21.5
-0.8
-102.3
-3.8
-0.571
179.23
2 008.8
100
1 474.1
73.4
534.7
26.6
—
0
206.5
10.3
558.4
27.8
-23.7
-1.2
-56.2
-2.8
—
0
-79.9
-4
-14.3
-0.7
-67.6
-3.4
-0.377
179.23
2 828.8
100
2 115
74.8
713.8
25.2
—
0
254.7
9
756.9
26.8
-43.1
-1.5
-65.5
-2.3
—
0
-109.1
-3.9
40.2
1.4
-159.8
-5.6
-0.892
179.1
2 861.9
100
2 194.2
76.7
667.7
23.3
—
0
247.3
8.6
1 947.5
68
-1 279.8
-44.7
-68.1
-2.4
—
0
-1 367.4
-47.8
-67.2
-2.3
-1 308.8
-45.7
-7.302
179.23
3 482.1
100
2 584
74.2
898.1
25.8
—
0
285.6
8.2
829.3
23.8
68.8
2
-39.1
-1.1
—
0
29.7
0.9
6.6
0.2
21.8
0.6
0.122
179.23
2 617.5
100
1 976.2
75.5
641.3
24.5
—
0
279.5
10.7
741.4
28.3
-100.1
-3.8
-46.4
-1.8
—
0
-146.5
-5.6
-30.5
-1.2
-117.9
-4.5
-0.658
179.23
3 307.9
100
2 515.5
76
792.4
24
—
0
306.8
9.3
836.2
25.3
-43.8
-1.3
-136.5
-4.1
—
0
-180.3
-5.5
-5.2
-0.2
-179.6
-5.4
-1.197
149.99
3 106.7
100
2 735.2
88
371.5
12
—
0
264.6
8.5
733
23.6
-361.5
-11.6
185.7
6
—
0
-175.8
-5.7
-92
-3
-87.1
-2.8
-0.621
140.21
3 908.5
100
2 932.9
75
975.6
25
—
0
292.5
7.5
852.2
21.8
123.4
3.2
85.9
2.2
—
0
209.3
5.4
15.8
0.4
191
4.9
1.435
133.12
3 110.6
100
2 268.8
72.9
841.8
27.1
—
0
278.4
9
743.9
23.9
97.9
3.1
30.5
1
—
0
128.4
4.1
17.2
0.6
109.8
3.5
0.882
124.49
3 487.2
100
2 557.1
73.3
930.1
26.7
—
0
283.8
8.1
772.6
22.2
157.5
4.5
-8.5
-0.2
—
0
149
4.3
35.1
1
110.5
3.2
0.892
123.9
3 060.5
100
2 274.4
74.3
786.1
25.7
—
0
235.7
7.7
663.1
21.7
123
4
-33.1
-1.08
-0.1
-0.003
89.8
2.9
28.1
0.9
61
2
0.492
123.96
3 550.6
100
2 605.2
73.4
945.4
26.6
—
0
265.4
7.5
683.8
19.3
261.6
7.4
-12.9
-0.4
—
0
248.7
7
48.8
1.4
196.7
5.5
1.611
122.13
2 567.8
100
1 868.5
72.8
699.3
27.2
—
0
200.4
7.8
530.7
20.7
168.6
6.6
-25.1
-1
-0.1
-0.004
143.4
5.6
28.2
1.1
112.7
4.4
0.957
117.72
2 354.6
100
1 713.3
72.8
641.3
27.2
—
0
185.9
7.9
457.9
19.4
183.4
7.8
-58.4
-2.5
—
0
125
5.3
33.1
1.4
91.2
3.9
0.848
107.49
2 290.3
100
1 696.8
74.1
593.5
25.9
—
0
166.1
7.3
410.3
17.9
183.2
8
-10
-0.4
—
0
173.2
7.6
38.3
1.7
133
5.8
1.216
109.39
2 694.9
100
2 019.4
74.9
675.5
25.1
—
0
166.3
6.2
453.5
16.8
222
8.2
-31.8
-1.2
-0.1
-0.004
190.1
7.1
42.9
1.6
144.3
5.4
1.332
108.32
1 628.4
100
1 207.9
74.2
420.5
25.8
—
0
138.9
8.5
351.3
21.6
69.2
4.2
-7.2
-0.4
—
0
62
3.8
15.8
1
46.6
2.9
0.433
107.63
1 644.7
100
1 230.3
74.8
414.4
25.2
—
0
144.2
8.8
334.9
20.4
79.5
4.8
-2.5
-0.2
—
0
77
4.7
13.1
0.8
62.4
3.8
0.58
107.49
1 639
100
1 260.8
76.9
378.2
23.1
—
0
118.3
7.2
306
18.7
72.2
4.4
-16.7
-1.02
—
0
55.5
3.4
15.8
1
39
2.4
0.363
107.37
1 708.8
100
1 311.1
76.7
397.7
23.3
—
0
123.7
7.2
305.8
17.9
91.9
5.4
-20.6
-1.2
—
0
71.3
4.2
17.4
1
53.3
3.1
0.496
107.37
1 220.1
100
919.7
75.4
300.4
24.6
—
0
107.2
8.8
262.1
21.5
38.3
3.1
-9.2
-0.8
-0.1
-0.008
29
2.4
6.9
0.6
21.3
1.7
0.198
107.37
1 279.7
100
981.5
76.7
298.2
23.3
—
0
114.9
9
254.1
19.9
44.1
3.4
18.8
1.5
—
0
62.9
4.9
9.2
0.7
52.9
4.1
0.866
61.095
1 251.1
100
1 006.3
80.4
244.8
19.6
—
0
96.5
7.7
227.4
18.2
17.4
1.4
-4.8
-0.4
-0.1
-0.008
12.5
1
-11.7
-0.9
24.2
1.9
0.23
107.4
1 417.8
100
1 126.4
79.4
291.4
20.6
—
0
102.4
7.2
236.4
16.7
55
3.9
-9.9
-0.7
-0.1
-0.007
45.1
3.2
13
0.9
32.1
2.3
0.3
107.4
1 025.1
100
812
79.2
213.1
20.8
—
0
106.6
10.4
242.3
23.6
-29.2
-2.8
-39.7
-3.9
-0.1
-0.01
-69
-6.7
-14
-1.4
-55
-5.4
-0.51
107.4
1 079.6
845.5
234.2
—
94.8
228.9
5.2
-17.4
0
-12.2
-4
-8.2
-0.08
107.4
1 126.2
891.3
234.9
—
84.7
198.6
36.3
-14
0
22.3
5
17.3
0.16
107.4
1 080
861.2
218.8
—
73.2
174.5
44.3
-14.8
-1
29.5
6.5
23.1
0.22
107.4
669.7
537.6
132.1
—
53.5
126.5
5.6
-8.5
0.1
-2.9
0.6
-3.5
-0.03
107.4