AAK AB Statements
AA
AAK AB 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
11 033
100
7 897
71.6
3 136
28.4
—
0
1 835
16.6
2 018
18.3
1 118
10.1
-48
-0.4
—
0
1 070
9.7
261
2.4
808
7.3
3.113
259.56
11 118
100
7 929
71.3
3 189
28.7
—
0
1 739
15.6
1 935
17.4
1 254
11.3
-23
-0.2
—
0
1 231
11.1
297
2.7
933
8.4
3.595
259.56
10 835
100
7 695
71
3 140
29
—
0
1 861
17.2
1 999
18.4
1 141
10.5
-62
-0.6
—
0
1 079
10
209
1.9
866
8
3.336
259.56
11 619
100
8 570
73.8
3 049
26.2
—
0
1 744
15
1 906
16.4
1 143
9.8
-85
-0.7
—
0
1 058
9.1
251
2.2
805
6.9
3.101
259.56
11 229
100
8 535
76
2 694
24
—
0
1 641
14.6
1 814
16.2
880
7.8
-68
-0.6
—
0
812
7.2
197
1.8
614
5.5
2.366
259.56
12 345
100
9 496
76.9
2 849
23.1
—
0
1 730
14
1 897
15.4
952
7.7
-77
-0.6
—
0
875
7.1
213
1.7
661
5.4
2.547
259.56
13 317
100
10 638
79.9
2 679
20.1
—
0
1 732
13
1 901
14.3
778
5.8
-145
-1.09
—
0
633
4.8
116
0.9
515
3.9
2.005
256.83
13 306
100
10 645
80
2 661
20
—
0
1 725
13
1 839
13.8
822
6.2
-19
-0.1
—
0
803
6
192
1.4
610
4.6
2.35
259.56
12 563
100
10 341
82.3
2 222
17.7
—
0
1 531
12.2
1 948
15.5
274
2.2
-6
-0.05
—
0
268
2.1
108
0.9
155
1.2
0.599
258.55
11 239
100
9 037
80.4
2 202
19.6
—
0
1 371
12.2
1 538
13.7
664
5.9
-18
-0.2
—
0
646
5.7
154
1.4
490
4.4
1.895
258.55
10 441
100
8 258
79.1
2 183
20.9
—
0
1 381
13.2
1 524
14.6
659
6.3
-14
-0.1
-12
-0.1
633
6.1
153
1.5
476
4.6
1.865
255.24
9 214
100
7 211
78.3
2 003
21.7
—
0
1 221
13.3
1 361
14.8
642
7
-23
-0.2
-3
-0.03
616
6.7
152
1.6
463
5
1.791
258.5
8 188
100
6 387
78
1 801
22
—
0
1 189
14.5
1 564
19.1
237
2.9
-20
-0.2
-5
-0.06
212
2.6
109
1.3
100
1.2
0.39
256.51
7 609
100
5 841
76.8
1 768
23.2
—
0
1 082
14.2
1 217
16
551
7.2
-21
-0.3
-4
-0.05
526
6.9
126
1.7
398
5.2
1.552
256.43
7 298
100
5 402
74
1 896
26
—
0
1 160
15.9
1 289
17.7
607
8.3
-23
-0.3
-8
-0.1
576
7.9
137
1.9
431
5.9
1.706
252.59
7 064
100
5 063
71.7
2 001
28.3
—
0
1 239
17.5
1 399
19.8
602
8.5
-26
-0.4
—
0
576
8.2
140
2
429
6.1
1.686
254.39
6 117
100
4 599
75.2
1 518
24.8
—
0
1 088
17.8
1 101
18
417
6.8
-28
-0.5
-7
-0.1
382
6.2
58
0.9
323
5.3
1.273
253.73
7 455
100
5 508
73.9
1 947
26.1
—
0
1 263
16.9
1 405
18.8
542
7.3
-29
-0.4
-6
-0.08
507
6.8
124
1.7
381
5.1
1.502
253.73
7 380
100
5 349
72.5
2 031
27.5
—
0
1 339
18.1
1 470
19.9
561
7.6
8
0.1
-42
-0.6
527
7.1
126
1.7
395
5.4
1.557
253.73
7 153
100
5 852
81.8
1 301
18.2
—
0
620
8.7
738
10.3
563
7.9
-33
-0.5
-1
-0.01
529
7.4
131
1.8
388
5.4
1.529
253.73
6 946
100
5 688
81.9
1 258
18.1
—
0
603
8.7
740
10.7
518
7.5
-30
-0.4
-3
-0.04
485
7
123
1.8
361
5.2
1.423
253.73
7 031
100
5 836
83
1 195
17
—
0
564
8
695
9.9
500
7.1
-33
-0.5
3
0.04
470
6.7
118
1.7
343
4.9
1.352
253.73
6 992
100
5 836
83.5
1 156
16.5
—
0
568
8.1
640
9.2
516
7.4
-38
-0.5
3
0.04
481
6.9
127
1.8
351
5
1.383
253.73
7 034
100
5 891
83.8
1 143
16.2
—
0
506
7.2
617
8.8
526
7.5
-30
-0.4
-7
-0.1
489
7
130
1.8
354
5
1.4
253.7
6 929
100
5 858
84.5
1 071
15.5
—
0
516
7.4
617
8.9
454
6.6
-27
-0.4
-4
-0.06
423
6.1
113
1.6
303
4.4
1.19
253.7
6 637
100
5 600
84.4
1 037
15.6
—
0
483
7.3
577
8.7
460
6.9
-23
-0.3
-1
-0.02
436
6.6
119
1.8
314
4.7
1.24
253.7
6 594
5 583
1 011
—
464
540
471
-11
-15
445
96
351
1.38
253.7
6 553
5 529
1 024
—
454
549
475
-23
-8
444
129
305
1.2
253.7
6 612
5 620
992
—
485
583
409
-21
-1
387
114
264
1.04
253.7
6 677
5 692
985
—
459
554
431
-36
-5
390
115
274
1.08
253.7
6 326
5 299
1 027
—
492
577
450
-32
-14
404
117
283
1.12
253.7
5 678
4 742
936
—
415
520
416
-42
-5
369
106
253
1
253.7
5 090
4 217
873
—
405
505
368
-37
-2
329
88
232
0.91
253.7
4 963
4 080
883
—
414
502
381
-32
-6
343
94
235
0.93
253.7
5 266
4 396
870
—
426
497
373
-23
-6
344
100
238
0.95
250.9
5 058
4 224
834
—
396
458
376
-21
-7
348
92
254
1
253.6
4 954
4 161
793
—
390
454
339
-24
-6
309
80
227
0.89
254.1
4 836
4 062
774
—
378
453
321
-22
-5
294
78
214
0.85
251.9
4 856
4 201
655
—
296
296
359
-20
-2
337
38
297
1.2
247.2
4 715
3 985
730
—
345
386
344
-27
-2
315
90
223
0.89
252
4 114
3 448
666
—
333
394
272
-24
-7
241
67
172
0.68
252.3
4 129
3 448
681
—
323
394
287
-20
-6
261
72
187
0.75
250.4
4 286
3 608
678
—
323
350
328
-21
-2
305
76
226
0.9
251.1
4 206
3 560
646
—
287
343
303
-19
-7
277
76
198
0.8
248.5
4 034
3 447
587
—
288
343
244
-18
-10
216
62
153
0.62
248.8
4 011
3 442
569
—
291
327
242
-17
-6
219
62
155
0.62
248.7