Arla Plast Statements
AR
Arla Plast 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
226.6
100
177.7
78.4
48.9
21.6
—
0
33.7
14.9
32.9
14.5
16
7.1
-1.8
-0.8
—
0
14.2
6.3
5.1
2.3
9.1
4
0.434
20.98
262.9
100
201.4
76.6
61.5
23.4
—
0
34.5
13.1
33.5
12.7
28
10.7
-1.3
-0.5
—
0
26.7
10.2
5.9
2.2
20.8
7.9
0.991
20.98
274.6
100
215.7
78.6
58.9
21.4
—
0
35.8
13
26.9
9.8
32
11.7
-1.5
-0.5
—
0
30.5
11.1
6.8
2.5
23.7
8.6
1.13
20.98
251
100
201
80.1
50
19.9
—
0
34.2
13.6
34.4
13.7
15.6
6.2
-1
-0.4
—
0
14.6
5.8
1.3
0.5
13.4
5.3
0.639
20.98
232.02
100
193.13
83.2
38.896
16.8
—
0
29.639
12.8
27.575
11.9
11.321
4.9
-1.266
-0.5
—
0
10.055
4.3
1.408
0.6
8.647
3.7
0.412
20.98
231.96
100
194.82
84
37.142
16
—
0
27.658
11.9
26.308
11.3
10.834
4.7
1.531
0.7
—
0
12.365
5.3
4.74
2
7.625
3.3
0.363
20.98
267.11
100
228.9
85.7
38.205
14.3
—
0
28.198
10.6
24.738
9.3
13.467
5
-2.296
-0.9
—
0
11.171
4.2
1.75
0.7
9.421
3.5
0.449
20.98
226.66
100
192.19
84.8
34.464
15.2
—
0
25.093
11.1
23.034
10.2
11.43
5
-0.62
-0.3
—
0
10.81
4.8
2.059
0.9
8.751
3.9
0.417
20.98
240.29
100
205.24
85.4
35.042
14.6
—
0
26.015
10.8
24.839
10.3
10.203
4.2
-0.183
-0.08
—
0
10.02
4.2
1.57
0.7
8.45
3.5
0.403
20.98
222.05
100
177.94
80.1
44.112
19.9
—
0
23.531
10.6
19.43
8.8
24.682
11.1
0.024
0.01
—
0
24.706
11.1
5.543
2.5
19.163
8.6
0.913
20.98
246.35
100
195.9
79.5
50.443
20.5
—
0
26.714
10.8
26.731
10.9
23.712
9.6
-0.394
-0.2
—
0
23.318
9.5
4.767
1.9
18.551
7.5
0.884
20.98
218.81
100
167.9
76.7
50.91
23.3
—
0
26.57
12.1
23.292
10.6
27.618
12.6
-0.15
-0.07
—
0
27.468
12.6
5.52
2.5
21.948
10
1.097
20
211.94
100
157.17
74.2
54.77
25.8
—
0
26.209
12.4
27.405
12.9
27.365
12.9
-3.027
-1.4
—
0
24.338
11.5
4.408
2.1
19.93
9.4
0.997
20
207.33
100
158.01
76.2
49.327
23.8
—
0
28.963
14
27.503
13.3
21.824
10.5
0.251
0.1
—
0
22.075
10.6
4.592
2.2
17.483
8.4
0.874
20
260.83
100
195.79
75.1
65.046
24.9
—
0
24.505
9.4
26.554
10.2
38.492
14.8
-1.513
-0.6
—
0
36.979
14.2
7.756
3
29.223
11.2
1.461
20
204.57
100
164.67
80.5
39.906
19.5
—
0
25.837
12.6
21.667
10.6
18.239
8.9
-0.99
-0.5
—
0
17.249
8.4
3.722
1.8
13.527
6.6
0.676
20