Dometic Group Statements
DO
Dometic 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
7 662
100
5 491
71.7
2 171
28.3
149
1.9
967
12.6
1 251
16.3
920
12
-267
-3.5
—
0
636
8.3
194
2.5
443
5.8
1.387
319.5
6 527
100
4 709
72.1
1 818
27.9
149
2.3
907
13.9
1 196
18.3
622
9.5
-218
-3.3
-1
-0.02
392
6
119
1.8
273
4.2
0.854
319.5
5 327
100
3 891
73
1 436
27
142
2.7
846
15.9
1 121
21
315
5.9
-49
-0.5
-110
-2.5
83
1.6
32
0.6
51
1
0.16
319.5
6 830
100
4 747
69.5
2 083
30.5
145
2.1
917
13.4
1 262
18.5
821
12
-185
-2.7
1
0.01
604
8.8
192
2.8
412
6
1.29
319.5
8 329
100
5 995
72
2 334
28
160
1.9
1 004
12.1
1 314
15.8
1 020
12.2
-260
-3.1
—
0
725
8.7
190
2.3
534
6.4
1.671
319.5
7 289
100
5 361
73.5
1 928
26.5
144
2
949
13
1 235
16.9
693
9.5
-197
-2.7
1
0.01
471
6.5
137
1.9
334
4.6
1.045
319.5
6 173
100
4 723
76.5
1 450
23.5
125
2
850
13.8
1 181
19.1
269
4.4
-75
-1.2
-91
-1.5
70
1.1
43
0.7
27
0.4
0.085
319.5
7 576
100
5 517
72.8
2 059
27.2
142
1.9
914
12.1
1 158
15.3
901
11.9
20
0.3
—
0
595
7.9
159
2.1
436
5.8
1.365
319.5
8 498
100
6 174
72.7
2 324
27.3
141
1.7
926
10.9
1 144
13.5
1 180
13.9
-77
-0.9
-1
-0.01
1 088
12.8
261
3.1
827
9.7
2.588
319.5
7 518
100
5 468
72.7
2 050
27.3
122
1.6
872
11.6
1 079
14.4
971
12.9
-127
-1.7
—
0
685
9.1
192
2.6
494
6.6
1.546
319.5
5 542
100
4 099
74
1 443
26
110
2
759
13.7
936
16.9
507
9.1
-108
-1.9
-79
-1.4
283
5.1
86
1.6
196
3.5
0.613
319.68
5 545
100
3 899
70.3
1 646
29.7
100
1.8
696
12.6
861
15.5
785
14.2
-103
-1.9
—
0
659
11.9
179
3.2
480
8.7
1.502
319.5
5 571
100
3 827
68.7
1 744
31.3
100
1.8
640
11.5
788
14.1
956
17.2
-160
-2.9
—
0
738
13.2
178
3.2
560
10.1
1.846
303.4
4 858
100
3 330
68.5
1 528
31.5
—
0
584
12
798
16.4
730
15
-48
-1
—
0
677
13.9
187
3.8
490
10.1
1.657
295.8
4 214
100
2 837
67.3
1 377
32.7
—
0
812
19.3
911
21.6
466
11.1
-65
-1.5
-84
-2
365
8.7
525
12.5
-160
-3.8
-0.541
295.93
4 466
100
2 886
64.6
1 580
35.4
—
0
791
17.7
890
19.9
690
15.5
-153
-3.4
—
0
523
11.7
242
5.4
281
6.3
0.95
295.8
3 329
100
2 297
69
1 032
31
—
0
683
20.5
671
20.2
361
10.8
-132
-4
1
0.03
169
5.1
43
1.3
125
3.8
0.423
295.8
4 199
100
2 880
68.6
1 319
31.4
—
0
849
20.2
898
21.4
421
10
-98
-2.3
—
0
291
6.9
86
2
204
4.9
0.69
295.8
3 919
100
2 715
69.3
1 204
30.7
—
0
830
21.2
907
23.1
297
7.6
-72
-1.8
-88
-2.2
77
2
30
0.8
47
1.2
0.159
295.93
4 605
100
3 081
66.9
1 524
33.1
—
0
857
18.6
904
19.6
620
13.5
-82
-1.8
-1
-0.02
500
10.9
129
2.8
372
8.1
1.258
295.8
5 329
100
3 521
66.1
1 808
33.9
—
0
858
16.1
908
17
900
16.9
-138
-2.6
-1
-0.02
761
14.3
200
3.8
562
10.5
1.9
295.8
4 650
100
3 188
68.6
1 462
31.4
—
0
784
16.9
844
18.2
618
13.3
-127
-2.7
—
0
491
10.6
147
3.2
344
7.4
1.163
295.8
4 070
100
2 794
68.6
1 276
31.4
—
0
797
19.6
856
21
420
10.3
-96
-2.4
—
0
232
5.7
96
2.4
136
3.3
0.459
296.27
4 501
100
2 962
65.8
1 539
34.2
—
0
782
17.4
837
18.6
702
15.6
-137
-3.04
—
0
565
12.6
130
2.9
435
9.7
1.47
295.9
5 260
100
3 503
66.6
1 757
33.4
—
0
817
15.5
838
15.9
919
17.5
-72
-1.4
—
0
847
16.1
218
4.1
629
12
2.13
295.8
4 442
100
3 064
69
1 378
31
—
0
718
16.2
740
16.7
638
14.4
-127
-2.9
—
0
511
11.5
136
3.1
375
8.4
1.27
295.3
3 253
2 301
952
—
606
641
311
-87
-1
104
-172
277
0.94
295.8
3 399
2 302
1 097
—
584
615
482
-56
—
592
144
448
1.51
295.8
3 949
2 637
1 312
—
628
662
650
-32
—
618
144
474
1.6
295.8
3 443
2 359
1 084
—
639
666
418
-31
—
387
91
296
1
295.8
2 786
1 967
819
—
604
609
210
-8
—
165
-138
303
1.02
295.9
3 142
2 099
1 043
—
591
617
426
-37
—
389
78
311
1.05
295.8
3 461
2 309
1 152
—
553
568
584
-39
-2
534
81
453
1.53
295.8
2 999
2 088
911
—
509
511
400
-34
—
366
71
295
1
295.8
2 524
1 842
682
—
490
482
200
-539
—
-356
-917
561
1.9
295.8
2 885
2 020
865
—
503
503
362
-206
—
161
49
112
0.38
295.8
3 202
2 216
986
—
485
502
484
-150
—
313
115
198
0.67
295.8
2 875
2 049
826
—
465
460
366
-207
—
216
55
161
0.54
295.8