Beijer Ref Statements
BE
Beijer Ref 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
9 681
100
—
0
—
0
—
0
—
0
8 584
88.7
1 097
11.3
-139
-1.4
—
0
958
9.9
230
2.4
720
7.4
1.421
506.86
7 680
100
—
0
—
0
—
0
—
0
6 996
91.1
684
8.9
-141
-1.8
—
0
543
7.1
135
1.8
399
5.2
0.787
506.81
7 628
100
—
0
—
0
—
0
—
0
6 994
91.7
634
8.3
-118
-1.5
1
0.01
494
6.5
-274
-3.6
759
10
1.494
507.92
8 491
100
—
0
—
0
—
0
—
0
7 579
89.3
912
10.7
-158
-1.9
-1
-0.01
753
8.9
186
2.2
560
6.6
1.1
509.09
8 654
100
—
0
—
0
—
0
—
0
7 684
88.8
970
11.2
-93
-1.07
—
0
877
10.1
167
1.9
705
8.1
1.512
466.35
7 378
100
—
0
—
0
—
0
—
0
6 712
91
666
9
-69
-0.9
—
0
459
6.2
104
1.4
351
4.8
0.825
425.57
5 818
100
—
0
—
0
—
0
—
0
5 513
94.8
305
5.2
-59
-1.01
-1
-0.02
238
4.1
87
1.5
145
2.5
0.349
414.97
5 979
100
—
0
—
0
—
0
—
0
5 369
89.8
610
10.2
-40
-0.7
—
0
567
9.5
137
2.3
425
7.1
1.023
415.51
5 938
100
—
0
—
0
—
0
—
0
5 335
89.8
603
10.2
-54
-0.9
—
0
549
9.2
137
2.3
409
6.9
0.984
415.51
4 903
100
—
0
—
0
—
0
—
0
4 510
92
393
8
-25
-0.5
-1
-0.02
367
7.5
95
1.9
270
5.5
0.65
415.51
4 271.71
100
—
0
—
0
—
0
—
0
3 945.99
92.4
325.72
7.6
-21.935
-0.5
-1
-0.02
302.79
7.1
59.749
1.4
250.39
5.9
0.6
417.14
4 341
100
—
0
—
0
—
0
—
0
3 987
91.8
354
8.2
-15
-0.3
—
0
339
7.8
85
2
247
5.7
0.65
380
4 561
100
—
0
—
0
—
0
—
0
4 143
90.8
418
9.2
-17
-0.4
1
0.02
402
8.8
93
2
302
6.6
0.79
382.28
3 731
100
—
0
—
0
—
0
—
0
3 468
93
263
7
-15
-0.4
—
0
248
6.6
64
1.7
180
4.8
0.47
382.98
3 408.3
100
—
0
—
0
—
0
—
0
3 152.73
92.5
255.57
7.5
-16.537
-0.5
—
0
239.03
7
58.435
1.7
179.32
5.3
0.46
389.9
3 837
100
—
0
—
0
—
0
—
0
3 495
91.1
342
8.9
-13
-0.3
—
0
329
8.6
83
2.2
244
6.4
0.643
379.61
3 338
100
—
0
—
0
—
0
—
0
3 097
92.8
241
7.2
-14
-0.4
—
0
227
6.8
59
1.8
166
5
0.437
379.6
3 478
100
—
0
—
0
—
0
—
0
3 281
94.3
197
5.7
-15
-0.4
—
0
182
5.2
47
1.4
133
3.8
0.35
379.6
3 434.48
100
—
0
—
0
—
0
—
0
3 179.19
92.6
255.29
7.4
-13.344
-0.4
—
0
241.95
7
60.165
1.8
178.52
5.2
1.375
129.84
3 953
100
—
0
—
0
—
0
—
0
3 595
90.9
358
9.1
-14
-0.4
—
0
344
8.7
88
2.2
254
6.4
2.007
126.54
3 996
100
—
0
—
0
—
0
—
0
3 623
90.7
373
9.3
-13
-0.3
-1
-0.03
359
9
94
2.4
263
6.6
2.078
126.54