AQ Group Statements
AQ
AQ 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
2 221
100
1 129
50.8
1 092
49.2
—
0
604
27.2
899
40.5
193
8.7
-11
-0.5
—
0
182
8.2
49
2.2
134
6
7.3
18.356
2 149
100
1 122
52.2
1 027
47.8
—
0
547
25.5
826
38.4
201
9.4
-6
-0.3
—
0
195
9.1
23
1.1
171
8
9.32
18.347
2 345
100
1 232
52.5
1 113
47.5
—
0
615
26.2
910
38.8
203
8.7
-8
-0.3
—
0
195
8.3
24
1
170
7.2
9.293
18.294
2 253
100
1 204
53.4
1 049
46.6
—
0
550
24.4
855
37.9
194
8.6
-10
-0.4
—
0
184
8.2
25
1.1
159
7.1
8.666
18.347
1 975
100
1 051
53.2
924
46.8
—
0
510
25.8
776
39.3
148
7.5
-11
-0.6
-12
-0.6
136
6.9
3
0.2
133
6.7
7.27
18.294
1 711
100
923
53.9
788
46.1
—
0
426
24.9
665
38.9
123
7.2
-2
-0.1
—
0
121
7.1
21
1.2
99
5.8
5.412
18.294
1 721
100
919
53.4
802
46.6
—
0
471
27.4
695
40.4
107
6.2
2
0.1
-1
-0.06
108
6.3
21
1.2
86
5
4.701
18.294
1 646
100
868
52.7
778
47.3
—
0
443
26.9
665
40.4
113
6.9
3
0.2
—
0
116
7
23
1.4
92
5.6
5.029
18.294
1 497
100
774
51.7
723
48.3
—
0
409
27.3
610
40.7
113
7.5
-3
-0.2
—
0
110
7.3
23
1.5
87
5.8
4.775
18.219
1 306
100
678
51.9
628
48.1
—
0
344
26.3
534
40.9
94
7.2
-3
-0.2
—
0
91
7
15
1.1
75
5.7
4.12
18.204
1 361
100
686
50.4
675
49.6
—
0
374
27.5
557
40.9
118
8.7
-4
-0.3
—
0
114
8.4
18
1.3
95
7
5.193
18.294
1 307
100
666
51
641
49
—
0
359
27.5
520
39.8
121
9.3
5
0.4
—
0
126
9.6
17
1.3
109
8.3
5.95
18.29
1 256.2
100
628.46
50
627.74
50
—
0
355.26
28.3
502.56
40
125.19
10
-14.171
-1.1
—
0
111.01
8.8
18.29
1.5
92.1
7.3
5.031
18.306
1 104.42
100
562.32
50.9
542.1
49.1
—
0
296.99
26.9
444.64
40.3
97.463
8.8
-4.497
-0.4
—
0
92.966
8.4
13.714
1.2
78.696
7.1
4.3
18.301
1 116.49
100
555.4
49.7
561.09
50.3
—
0
336.68
30.2
480.44
43
80.643
7.2
-2.483
-0.2
—
0
78.16
7
8.157
0.7
69.436
6.2
3.796
18.294
1 341.89
100
712.43
53.1
629.46
46.9
—
0
363.6
27.1
531.51
39.6
97.947
7.3
-10.983
-0.8
—
0
86.964
6.5
11.065
0.8
75.189
5.6
4.11
18.294
1 299.75
100
683.88
52.6
615.88
47.4
—
0
372.23
28.6
551.13
42.4
64.748
5
-6.771
-0.5
0.001
0.00008
57.978
4.5
10.358
0.8
46.864
3.6
2.562
18.294
1 246.56
100
640.8
51.4
605.75
48.6
—
0
335.34
26.9
519.08
41.6
86.676
7
-4.669
-0.4
—
0
82.007
6.6
12.99
1
68.601
5.5
3.75
18.294
1 313.43
100
682.11
51.9
631.32
48.1
—
0
364.52
27.8
537.96
41
93.363
7.1
-4.885
-0.4
—
0
88.478
6.7
18.579
1.4
69.621
5.3
3.806
18.294
1 252.86
100
647.87
51.7
604.99
48.3
—
0
334.85
26.7
509.28
40.6
95.707
7.6
-2.758
-0.2
—
0
92.949
7.4
16.615
1.3
75.791
6
4.143
18.294
1 216.23
100
657.75
54.1
558.48
45.9
—
0
325.3
26.7
501.56
41.2
56.921
4.7
—
0
-3.646
-0.3
53.275
4.4
5.788
0.5
47.111
3.9
2.575
18.294
1 137.33
100
596.96
52.5
540.37
47.5
—
0
284.4
25
518.41
45.6
21.959
1.9
-0.719
-0.06
—
0
21.239
1.9
20.78
1.8
0.116
0.01
0.006
18.294
1 223.5
100
637
52.1
586.5
47.9
—
0
340.4
27.8
528.8
43.2
57.8
4.7
-2.4
-0.2
0
0
55.4
4.5
8.4
0.7
46.5
3.8
2.54
18.3
1 090.1
100
570.7
52.4
519.5
47.7
—
0
292.9
26.9
447.9
41.1
71.5
6.6
-3.1
-0.3
0
0
68.4
6.3
10.8
1
57.3
5.3
3.13
18.3
1 017.3
517.2
500.1
—
282.7
461.6
38.5
-6.7
—
31.8
13.8
17.8
0.97
18.3
923.1
473.1
450
—
244.2
386.5
63.6
-2.3
0
61.3
10.3
50.7
2.77
18.3
1 077.4
573.7
503.6
—
283.2
429.3
74.4
-3.9
0
70.5
11.6
58.6
3.2
18.3
1 001.9
505.6
496.3
—
264.9
409.5
86.8
5.4
0.1
92.3
15.3
76.7
4.19
18.3
904.6
451.2
453.4
—
248.6
393.7
59.7
-0.1
—
59.6
8.4
51.1
2.8
18.2
723.2
361.2
362.1
—
193.8
309.4
52.6
0.4
0.1
53.1
6.5
46.5
2.58
18
859.6
423.4
436.2
—
221.4
343.9
92.3
-1.6
0.1
90.8
15.2
75.4
4.18
18
801.8
385.2
416.7
—
209.3
339.9
76.7
-0.8
0.1
76
13.5
62.3
3.46
18
803.3
421.8
381.5
—
195.8
326.6
54.9
-0.2
0
54.7
11.3
43.3
2.4
18
654.6
336.7
317.9
—
168.4
278.7
39.2
4.5
—
43.7
8.3
35.3
1.96
18
758.8
377.7
381.1
—
208.8
324.9
56.3
0.9
0
57.2
10.1
47.1
2.61
18
715.2
375.9
339.3
—
189
287.7
51.6
4.5
-1.3
56.1
11.5
44.6
2.47
18
703.4
—
—
—
—
638.1
65.4
3
—
68.4
10.3
57.7
3.2
18
605
0.5
604.5
—
—
560.8
43.7
0.9
—
44.6
11.9
32.6
1.81
18
675.9
—
—
—
—
633.9
42.1
1.4
—
43.5
9.5
34
1.88
18
631.7
—
—
—
—
600.3
31.4
-1.2
0
30.2
4.5
25.7
1.43
18
696.5
—
—
—
—
659.3
37.3
1.5
—
38.8
6.5
32.1
1.78
18
614.5
—
—
—
—
557.4
57.1
-1.1
—
56
15
41
2.27
18
636.9
—
—
—
—
592.3
44.6
-3
—
41.6
8.2
33.4
1.85
18
579.4
—
—
—
—
558.6
20.8
-0.7
—
20.1
3.7
16.4
0.91
18
567.8
—
—
—
—
545.5
22.3
4.4
0
26.7
0.7
25.9
1.439
18