Investor Statements
IN
Investor 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
18 770
100
8 457
45.1
10 313
54.9
—
0
5 522
29.4
5 521
29.4
4 792
25.5
61 021
325.1
-143
-0.8
65 630
349.7
483
2.6
65 204
347.4
21.27
3 065.54
24 291
100
7 849
32.3
16 442
67.7
—
0
5 192
21.4
5 192
21.4
11 250
46.3
55 929
230.2
-180
-0.7
66 999
275.8
43
0.2
67 034
276
21.87
3 065.11
17 678
100
8 386
47.4
9 292
52.6
—
0
6 182
35
6 180
35
3 112
17.6
56 898
321.9
-334
-1.9
59 611
337.2
-221
-1.3
59 944
339.1
19.55
3 066.48
16 175
100
7 892
48.8
8 283
51.2
—
0
5 018
31
5 016
31
3 267
20.2
-13 779
-85.2
-175
-1.08
-10 691
-66.1
443
2.7
-11 090
-68.6
-3.62
3 063.54
20 049
100
7 859
39.2
12 190
60.8
—
0
5 050
25.2
5 049
25.2
7 141
35.6
38 706
193.1
-184
-0.9
45 654
227.7
346
1.7
45 343
226.2
14.8
3 063.72
18 224
100
7 465
41
10 759
59
—
0
4 829
26.5
4 828
26.5
5 931
32.5
27 199
149.2
5
0.03
33 112
181.7
299
1.6
32 848
180.2
10.72
3 064.18
15 829
100
7 876
49.8
7 953
50.2
—
0
4 907
31
4 909
31
3 044
19.2
49 234
311
-161
-1.02
52 116
329.2
550
3.5
51 530
325.5
16.83
3 062.68
15 028
100
7 557
50.3
7 471
49.7
—
0
4 569
30.4
4 569
30.4
2 902
19.3
5 460
36.3
117
0.8
8 494
56.5
177
1.2
8 371
55.7
2.73
3 066.67
14 061
100
6 711
47.7
7 350
52.3
—
0
4 427
31.5
4 426
31.5
2 924
20.8
-67 847
-482.5
-345
-2.5
-65 323
-464.6
198
1.4
-65 490
-465.8
-21.38
3 063.14
18 321
100
6 402
34.9
11 919
65.1
—
0
4 206
23
4 207
23
7 712
42.1
-76 767
-419.01
90
0.5
-68 971
-376.5
154
0.8
-69 093
-377.1
-22.55
3 063.99
14 383
100
5 997
41.7
8 386
58.3
—
0
3 821
26.6
3 820
26.6
4 566
31.7
77 417
538.3
-676
-4.7
81 215
564.7
124
0.9
81 098
563.8
26.46
3 065.1
11 408
100
5 605
49.1
5 803
50.9
—
0
4 296
37.7
4 295
37.6
1 508
13.2
25 551
224
-26
-0.2
26 958
236.3
23
0.2
26 966
236.4
8.8
3 064.32
11 257
100
5 102
45.3
6 155
54.7
—
0
3 416
30.3
3 417
30.4
2 738
24.3
28 876
256.5
61
0.5
31 648
281.1
-90
-0.8
31 771
282.2
17.15
1 852.54
14 944
100
5 039
33.7
9 905
66.3
—
0
3 296
22.1
3 296
22.1
6 609
44.2
82 034
548.9
-142
-1
88 501
592.2
300
2
88 230
590.4
28.79
3 065.14
13 216
100
6 040
45.7
7 176
54.3
—
0
3 378
25.6
3 377
25.6
3 799
28.7
4 595
34.8
-137
-1.04
7 882
59.6
297
2.2
7 653
57.9
2.5
3 064.69
10 669
100
5 505
51.6
5 164
48.4
—
0
3 033
28.4
3 035
28.4
2 129
20
24 938
233.7
-4
-0.04
27 065
253.7
-105
-1
27 186
254.8
8.87
3 064.07
9 658
100
4 434
45.9
5 224
54.1
—
0
3 025
31.3
3 024
31.3
2 200
22.8
63 118
653.5
-879
-9.1
64 440
667.2
93
1
64 366
666.5
21.01
3 063.59
13 444
100
5 438
40.4
8 006
59.6
—
0
3 565
26.5
3 565
26.5
4 441
33
-50 645
-376.7
5
0.04
-46 263
-344.1
178
1.3
-46 416
-345.3
-15.16
3 061.74
11 317
100
5 489
48.5
5 828
51.5
—
0
3 372
29.8
3 373
29.8
2 455
21.7
32 585
287.9
-526
-4.6
34 372
303.7
659
5.8
33 724
298
11.02
3 061.34
11 743
100
6 321
53.8
5 422
46.2
—
0
3 147
26.8
3 147
26.8
2 275
19.4
18 627
158.6
-34
-0.3
20 868
177.7
225
1.9
20 615
175.6
6.73
3 063.15
14 263
100
6 474
45.4
7 789
54.6
—
0
3 272
22.9
3 272
22.9
4 517
31.7
14 688
103
-84
-0.6
18 370
128.8
292
2
18 073
126.7
5.9
3 063.22
14 774
100
6 059
41
8 715
59
—
0
3 102
21
3 102
21
5 613
38
24 144
163.4
-17
-0.1
29 040
196.6
232
1.6
28 813
195
9.41
3 061.95
13 029
100
7 836
60.1
5 193
39.9
—
0
3 191
24.5
3 190
24.5
2 003
15.4
-46 725
-358.6
-173
-1.3
-44 895
-344.6
220
1.7
-45 094
-346.1
-14.74
3 059.61
11 809
100
7 048
59.7
4 761
40.3
—
0
3 020
25.6
3 022
25.6
1 739
14.7
23 648
200.3
406
3.4
25 793
218.4
192
1.6
25 606
216.8
8.36
3 062.92
14 456
100
7 028
48.6
7 428
51.4
—
0
2 942
20.4
2 942
20.4
4 486
31
9 528
65.9
-404
-2.8
13 610
94.1
797
5.5
12 824
88.7
4.19
3 062.45
12 547
100
5 504
43.9
7 043
56.1
—
0
2 319
18.5
2 319
18.5
4 724
37.7
-179
-1.4
33
0.3
4 578
36.5
176
1.4
4 413
35.2
1.44
3 064.58
9 846
100
5 789
58.8
4 057
41.2
—
0
3 279
33.3
3 278
33.3
779
7.9
-1 941
-19.7
—
0
-1 162
-11.8
-147
-1.5
-1 007
-10.2
-0.33
3 058.5
9 137
100
5 348
58.5
3 789
41.5
—
0
2 044
22.4
2 044
22.4
1 745
19.1
3 765
41.2
1
0.01
5 511
60.3
137
1.5
5 377
58.8
1.76
3 063.82
11 396
100
5 560
48.8
5 836
51.2
—
0
2 234
19.6
2 234
19.6
3 602
31.6
6 043
53
—
0
9 645
84.6
109
1
9 540
83.7
3.12
3 062.6
12 423
100
5 363
43.2
7 060
56.8
—
0
2 197
17.7
2 197
17.7
4 863
39.1
25 686
206.8
—
0
30 549
245.9
145
1.2
30 408
244.8
9.94
3 060.7
9 574
100
5 504
57.5
4 070
42.5
—
0
2 158
22.5
2 158
22.5
1 912
20
7 336
76.6
—
0
9 248
96.6
68
0.7
9 183
95.9
3
3 061.78
9 852
100
4 970
50.4
4 882
49.6
—
0
1 875
19
1 875
19
3 007
30.5
27 891
283.1
—
0
30 898
313.6
126
1.3
30 773
312.4
10.05
3 061.23
9 747
100
4 908
50.4
4 839
49.6
—
0
1 831
18.8
1 831
18.8
3 008
30.9
613
6.3
1
0.01
3 622
37.2
222
2.3
3 396
34.8
1.11
3 052.58
10 960
100
4 719
43.1
6 241
56.9
—
0
1 760
16.1
1 760
16.1
4 481
40.9
-14 131
-128.9
—
0
-9 650
-88.05
38
0.3
-9 687
-88.4
-3.18
3 048.62
8 025
100
4 636
57.8
3 389
42.2
—
0
1 888
23.5
1 888
23.5
1 501
18.7
14 136
176.1
-716
-8.9
14 921
185.9
205
2.6
14 713
183.3
4.82
3 052.26
7 009
100
3 799
54.2
3 210
45.8
—
0
1 665
23.8
1 665
23.8
1 545
22
-24 415
-348.3
24
0.3
-22 846
-326
-22
-0.3
-22 823
-325.6
-7.49
3 047.36
8 795
100
3 900
44.3
4 895
55.7
—
0
1 522
17.3
1 522
17.3
3 373
38.4
-11 589
-131.8
-9
-0.1
-8 225
-93.5
246
2.8
-8 470
-96.3
-2.78
3 044.03
9 415
100
3 650
38.8
5 765
61.2
—
0
1 435
15.2
1 435
15.2
4 330
46
30 098
319.7
-104
-1.1
34 324
364.6
311
3.3
34 013
361.3
11.14
3 053.92
5 866
100
3 721
63.4
2 145
36.6
—
0
1 490
25.4
1 490
25.4
655
11.2
13 563
231.2
-1 147
-19.6
13 071
222.8
76
1.3
12 994
221.5
4.26
3 052.04
5 787
100
3 269
56.5
2 518
43.5
—
0
1 482
25.6
1 482
25.6
1 036
17.9
13 091
226.2
-16
-0.3
14 111
243.8
133
2.3
13 978
241.5
4.58
3 051.97