Note AB Statements
NO
Note 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
1 012
100
873
86.3
139
13.7
—
0
42
4.2
40
4
99
9.8
-13
-1.3
—
0
86
8.5
18
1.8
68
6.7
2.346
28.984
1 055
100
924
87.6
131
12.4
—
0
38
3.6
40
3.8
91
8.6
-13
-1.2
—
0
78
7.4
14
1.3
64
6.1
2.208
28.984
1 080.35
100
975.56
90.3
104.79
9.7
—
0
40.288
3.7
-12.854
-1.2
117.64
10.9
-7.793
-0.7
—
0
109.85
10.2
18.893
1.7
90.956
8.4
3.138
28.982
1 034
100
904
87.4
130
12.6
—
0
36
3.5
36
3.5
94
9.1
-14
-1.4
—
0
80
7.7
15
1.5
65
6.3
2.243
28.984
1 078
100
938
87
140
13
—
0
33
3.1
34
3.2
106
9.8
-10
-0.9
—
0
96
8.9
17
1.6
79
7.3
2.726
28.984
1 051
100
912
86.8
139
13.2
—
0
32
3
27
2.6
112
10.7
-8
-0.8
—
0
104
9.9
19
1.8
85
8.1
2.933
28.984
1 038.2
100
881.03
84.9
157.17
15.1
—
0
31.09
3
28.492
2.7
128.68
12.4
-5.91
-0.6
—
0
122.77
11.8
23.526
2.3
99.243
9.6
3.39
29.273
930
100
841
90.4
89
9.6
—
0
27
2.9
32
3.4
57
6.1
-10
-1.08
—
0
47
5.1
7
0.8
40
4.3
1.38
28.984
898
100
777
86.5
121
13.5
—
0
29
3.2
38
4.2
83
9.2
-11
-1.2
—
0
72
8
13
1.4
59
6.6
2.036
28.984
821
100
715
87.1
106
12.9
—
0
29
3.5
30
3.7
76
9.3
-7
-0.9
—
0
69
8.4
13
1.6
56
6.8
1.935
28.938
814.39
100
702.74
86.3
111.65
13.7
—
0
27.733
3.4
25.129
3.1
86.523
10.6
-4.779
-0.6
—
0
81.744
10
13.681
1.7
68.063
8.4
2.349
28.972
685
100
593
86.6
92
13.4
—
0
25
3.6
28
4.1
64
9.3
-5
-0.7
—
0
59
8.6
11
1.6
48
7
1.661
28.891
642
100
555
86.4
87
13.6
—
0
27
4.2
27
4.2
60
9.3
-2
-0.3
—
0
58
9
11
1.7
47
7.3
1.64
28.816
502
100
439
87.5
63
12.5
—
0
20
4
23
4.6
40
8
-2
-0.4
—
0
38
7.6
7
1.4
31
6.2
1.07
28.73
465.79
100
407.1
87.4
58.69
12.6
—
0
22.953
4.9
20.552
4.4
38.138
8.2
1.381
0.3
—
0
39.519
8.5
7.859
1.7
31.66
6.8
1.082
29.151
433
100
384
88.7
49
11.3
—
0
18
4.2
13
3
36
8.3
-3
-0.7
—
0
33
7.6
5
1.2
28
6.5
0.97
28.714
500
100
441
88.2
59
11.8
—
0
22
4.4
17
3.4
42
8.4
—
0
—
0
42
8.4
8
1.6
34
6.8
1.19
28.394
475
100
417
87.8
58
12.2
—
0
22
4.6
25
5.3
33
6.9
-5
-1.05
—
0
28
5.9
6
1.3
22
4.6
0.78
28.217
483.44
100
426.99
88.3
56.455
11.7
—
0
23.532
4.9
21.097
4.4
35.358
7.3
-2.367
-0.5
—
0
32.991
6.8
6.719
1.4
26.272
5.4
0.9
29.065
434
100
385
88.7
49
11.3
—
0
17
3.9
17
3.9
32
7.4
-2
-0.5
—
0
30
6.9
8
1.8
22
5.1
0.76
28.99
437
100
386
88.3
51
11.7
—
0
21
4.8
20
4.6
31
7.1
-2
-0.5
—
0
29
6.6
6
1.4
23
5.3
0.78
30.049
405
100
356
87.9
49
12.1
—
0
21
5.2
22
5.4
27
6.7
-2
-0.5
—
0
25
6.2
5
1.2
20
4.9
0.69
29.473
396.48
100
344.28
86.8
52.194
13.2
—
0
21.664
5.5
24.109
6.1
28.085
7.1
-1.028
-0.3
—
0
27.057
6.8
3.017
0.8
24.04
6.1
0.833
28.871
323.6
100
283.6
87.6
40
12.4
—
0
23.9
7.4
24.5
7.6
15.5
4.8
-0.5
-0.2
0.6
0.2
15
4.6
4.1
1.3
10.9
3.4
0.38
28.9
350.5
100
305.7
87.2
44.8
12.8
—
0
19.8
5.6
21.3
6.1
23.5
6.7
-1.8
-0.5
1.5
0.4
21.7
6.2
4.7
1.3
17
4.9
0.59
28.9
308
100
274
89
34
11
—
0
17
5.5
17
5.5
17
5.5
-2
-0.6
—
0
15
4.9
3
1
12
3.9
0.41
29
325
285
40
—
19.2
17.4
22.6
-1
—
21.6
3.7
17.8
0.6
29.7
265.2
232.7
32.5
—
15.4
12.4
20.1
-1.3
—
18.8
3
15.8
0.54
29.5
308.4
271.9
36.5
—
18.6
16.2
20.3
-1
0
19.3
7.7
11.6
0.4
28.9
277.1
245.8
31.3
—
19.9
0.9
30.4
-1.3
0
29.1
2.2
26.9
0.93
28.9
288.2
252.7
35.5
—
20.3
19
16.5
-1.4
—
15.1
2.2
12.9
0.45
28.9
248.4
220.5
27.9
—
14.1
13.8
14.1
-1.2
-0.3
12.9
1.8
11.1
0.38
28.9
282.4
246.8
35.6
—
19.9
20.2
15.4
-1.8
0.3
13.6
2.6
11
0.38
28.9
279.1
246.4
32.7
—
17.5
18.5
14.2
-1.3
1
12.9
2.7
10.2
0.35
28.9
305.2
270.1
35.1
—
23.6
24.5
10.6
-1.3
1
9.2
2.2
7
0.24
28.9
261.5
233.4
28.1
—
16.6
16.5
11.6
-1.2
-0.1
10.4
0.6
9.8
0.34
28.9
279.5
249
30.5
—
20
19.3
11.2
-2
-0.7
9.2
0.7
8.5
0.29
28.9
275.3
246.5
28.8
—
18.6
16.9
11.9
-0.9
-1.7
11
1.7
9.3
0.32
28.9
248.1
220.9
27.2
—
18
19.1
8.1
—
—
8.1
1
7.1
0.25
28.9
235.5
208.6
26.9
—
16
16.5
10.4
-0.6
0.5
9.8
1.1
8.7
0.3
28.9
247.6
221.7
25.9
—
18
18.4
7.5
-0.4
0.4
7.1
1.4
5.7
0.2
28.9
232.8
210.4
22.4
—
17
16.6
5.8
-2
-0.4
3.8
0.7
3.1
0.11
28.9
255.3
229
26.3
—
16.6
16.6
9.7
-3.3
—
6.4
-1.3
7.7
0.26
28.9
200.8
191.5
9.3
—
14.1
13.9
-4.6
-1.9
-0.2
-6.5
1.4
-7.9
-0.27
28.9
236.1
215.2
20.9
—
16.6
17.3
3.6
-1
0.7
2.6
0.6
2
0.07
28.9
214.8
198.8
16
—
16.6
15.7
0.3
-1.6
-0.9
-1.3
-0.2
-1.1
-0.04
28.9
240.4
229
11.4
—
17.1
16.9
-5.5
—
-1.4
-6.8
1
-7.8
-0.27
28.9