Ncc Statements
NC
Ncc 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
15 448
100
13 990
90.6
1 458
9.4
—
0
833
5.4
835
5.4
623
4
-27
-0.2
-7
-0.05
589
3.8
118
0.8
472
3.1
4.831
97.7
11 561
100
10 867
94
694
6
—
0
793
6.9
794
6.9
-100
-0.9
-11
-0.1
-6
-0.05
-117
-1.01
-24
-0.2
-93
-0.8
-0.952
97.7
15 591
100
14 311
91.8
1 280
8.2
—
0
929
6
922
5.9
358
2.3
—
0
-4
-0.03
354
2.3
-38
-0.2
392
2.5
4.029
97.3
14 022
100
12 800
91.3
1 222
8.7
—
0
679
4.8
433
3.1
789
5.6
-16
-0.1
-2
-0.01
771
5.5
149
1.1
621
4.4
6.363
97.6
14 854
100
13 565
91.3
1 289
8.7
—
0
800
5.4
786
5.3
503
3.4
-4
-0.03
-6
-0.04
493
3.3
86
0.6
407
2.7
4.17
97.6
12 464
100
11 569
92.8
895
7.2
—
0
748
6
743
6
152
1.2
33
0.3
—
0
185
1.5
32
0.3
153
1.2
1.411
108.4
16 018
100
14 868
92.8
1 150
7.2
—
0
877
5.5
606
3.8
544
3.4
-24
-0.1
—
0
520
3.2
113
0.7
408
2.5
4.13
98.8
14 068
100
13 045
92.7
1 023
7.3
—
0
557
4
513
3.6
510
3.6
-20
-0.1
—
0
490
3.5
64
0.5
425
3
4.126
103
14 001
100
12 754
91.1
1 247
8.9
—
0
795
5.7
773
5.5
474
3.4
-10
-0.07
—
0
464
3.3
81
0.6
383
2.7
3.59
106.7
10 111
100
9 534
94.3
577
5.7
—
0
752
7.4
747
7.4
-170
-1.7
-5
-0.05
—
0
-175
-1.7
-28
-0.3
-147
-1.5
-1.366
107.6
15 998
100
14 758
92.2
1 240
7.8
—
0
735
4.6
636
4
604
3.8
-27
-0.2
—
0
577
3.6
40
0.3
537
3.4
4.991
107.6
14 531
100
13 033
89.7
1 498
10.3
—
0
614
4.2
621
4.3
877
6
-13
-0.09
—
0
864
5.9
158
1.1
706
4.9
6.561
107.6
12 745
100
11 559
90.7
1 186
9.3
—
0
732
5.7
699
5.5
487
3.8
-11
-0.09
—
0
476
3.7
88
0.7
388
3
3.606
107.6
10 140
100
9 567
94.3
573
5.7
—
0
726
7.2
717
7.1
-144
-1.4
-9
-0.09
1
0.01
-152
-1.5
-29
-0.3
-124
-1.2
-1.151
107.7
14 905
100
13 617
91.4
1 288
8.6
—
0
898
6
909
6.1
379
2.5
-20
-0.1
—
0
359
2.4
-61
-0.4
420
2.8
3.896
107.8
12 820
100
11 653
90.9
1 167
9.1
—
0
603
4.7
600
4.7
567
4.4
-19
-0.1
1
0.008
549
4.3
61
0.5
488
3.8
4.531
107.7
14 431
100
13 204
91.5
1 227
8.5
—
0
740
5.1
744
5.2
483
3.3
-20
-0.1
—
0
463
3.2
28
0.2
435
3
4.035
107.8
11 766
100
11 115
94.5
651
5.5
—
0
725
6.2
720
6.1
-69
-0.6
-21
-0.2
—
0
-90
-0.8
-6
-0.05
-84
-0.7
-0.778
107.9
18 239
100
16 743
91.8
1 496
8.2
—
0
829
4.5
826
4.5
670
3.7
-31
-0.2
—
0
639
3.5
231
1.3
422
2.3
3.907
108
13 951
100
12 831
92
1 120
8
—
0
558
4
552
4
568
4.1
-32
-0.2
—
0
536
3.8
77
0.6
455
3.3
4.213
108
14 610
100
13 473
92.2
1 137
7.8
—
0
730
5
726
5
411
2.8
-32
-0.2
1
0.007
380
2.6
58
0.4
308
2.1
2.852
108