Billerud AB Statements
BI
Billerud 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
10 764
100
8 323
77.3
2 441
22.7
—
0
1 699
15.8
2 278
21.2
163
1.5
-77
-0.7
—
0
86
0.8
23
0.2
63
0.6
0.253
248.63
10 423
100
7 739
74.2
2 684
25.8
—
0
1 603
15.4
2 245
21.5
439
4.2
-53
-0.5
—
0
386
3.7
73
0.7
313
3
1.259
248.55
9 566
100
7 341
76.7
2 225
23.3
—
0
1 621
16.9
2 248
23.5
-23
-0.2
-330
-3.4
—
0
-355
-3.7
-25
-0.3
-330
-3.4
-1.328
248.55
10 210
100
7 702
75.4
2 508
24.6
—
0
1 415
13.9
2 051
20.1
457
4.5
-85
-0.8
—
0
372
3.6
-284
-2.8
656
6.4
2.639
248.55
9 953
100
8 142
81.8
1 811
18.2
—
0
1 721
17.3
2 318
23.3
-507
-5.09
-51
-0.5
—
0
-558
-5.6
-77
-0.8
-481
-4.8
-1.936
248.49
11 495
100
8 487
73.8
3 008
26.2
—
0
1 593
13.9
2 205
19.2
803
7
-77
-0.7
—
0
726
6.3
87
0.8
639
5.6
2.573
248.35
11 971
100
8 534
71.3
3 437
28.7
—
0
1 582
13.2
2 048
17.1
1 389
11.6
-208
-1.7
—
0
1 181
9.9
241
2
940
7.9
3.757
250.2
11 814
100
8 185
69.3
3 629
30.7
—
0
1 548
13.1
2 099
17.8
1 530
13
213
1.8
—
0
1 743
14.8
396
3.4
1 347
11.4
5.424
248.35
11 408
100
7 578
66.4
3 830
33.6
—
0
1 620
14.2
2 227
19.5
1 603
14.1
201
1.8
—
0
1 804
15.8
385
3.4
1 419
12.4
6.828
207.81
7 397
100
4 828
65.3
2 569
34.7
—
0
969
13.1
1 385
18.7
1 184
16
-39
-0.5
—
0
1 145
15.5
261
3.5
884
12
3.981
222.06
6 688
100
5 039
75.3
1 649
24.7
—
0
914
13.7
1 322
19.8
327
4.9
73
1.1
—
0
400
6
80
1.2
320
4.8
1.441
222.07
6 494
100
4 492
69.2
2 002
30.8
—
0
907
14
1 363
21
639
9.8
-31
-0.5
—
0
608
9.4
131
2
477
7.3
2.143
222.62
6 504
100
4 633
71.2
1 871
28.8
—
0
1 069
16.4
1 466
22.5
405
6.2
-23
-0.4
—
0
382
5.9
71
1.1
311
4.8
1.397
222.56
6 520
100
4 568
70.1
1 952
29.9
—
0
983
15.1
1 423
21.8
529
8.1
-43
-0.7
—
0
486
7.5
109
1.7
377
5.8
1.823
206.83
5 803
100
4 393
75.7
1 410
24.3
—
0
886
15.3
1 319
22.7
91
1.6
83
1.4
—
0
174
3
-68
-1.2
242
4.2
1.17
206.83
5 561
100
4 304
77.4
1 257
22.6
—
0
741
13.3
1 176
21.1
81
1.5
-31
-0.6
—
0
50
0.9
-2
-0.04
52
0.9
0.251
206.83
6 156
100
4 635
75.3
1 521
24.7
—
0
978
15.9
1 407
22.9
114
1.9
7
0.1
—
0
253
4.1
35
0.6
202
3.3
0.97
208.25
6 364
100
4 674
73.4
1 690
26.6
—
0
981
15.4
1 423
22.4
267
4.2
-65
-1.02
—
0
202
3.2
38
0.6
164
2.6
0.793
206.79
5 815
100
4 359
75
1 456
25
—
0
912
15.7
1 344
23.1
112
1.9
202
3.5
—
0
314
5.4
31
0.5
333
5.7
1.6
207.71
5 833
100
4 430
75.9
1 403
24.1
—
0
799
13.7
1 248
21.4
155
2.7
-54
-0.9
—
0
101
1.7
24
0.4
5 754
98.6
27.82
206.79
6 293
100
4 738
75.3
1 555
24.7
—
0
1 011
16.1
1 361
21.6
194
3.1
50
0.8
—
0
244
3.9
44
0.7
182
2.9
0.88
206.82
6 504
100
4 590
70.6
1 914
29.4
—
0
928
14.3
1 272
19.6
642
9.9
-36
-0.6
—
0
606
9.3
155
2.4
451
6.9
2.18
206.88
5 843
100
4 204
71.9
1 639
28.1
—
0
911
15.6
1 225
21
414
7.1
13
0.2
—
0
427
7.3
118
2
309
5.3
1.49
207.38
6 054
100
4 404
72.7
1 650
27.3
—
0
806
13.3
1 137
18.8
513
8.5
-16
-0.3
—
0
497
8.2
134
2.2
363
6
1.75
207.4
5 898
100
4 794
81.3
1 104
18.7
—
0
978
16.6
1 278
21.7
-174
-3
-46
-0.8
—
0
-220
-3.7
-87
-1.5
-133
-2.3
-0.64
207
5 897
100
3 994
67.7
1 903
32.3
—
0
900
15.3
1 238
21
665
11.3
-28
-0.5
—
0
637
10.8
139
2.4
498
8.4
2.4
207.5
5 565
3 822
1 743
—
891
1 219
524
-36
—
488
120
368
1.77
208.3
5 544
3 764
1 780
—
767
1 098
682
-23
—
659
146
513
2.48
207.2
5 600
3 869
1 731
—
914
1 240
491
-47
—
444
88
356
1.72
207.2
5 636
3 920
1 716
—
851
1 165
551
-39
—
512
111
401
1.93
207.8
5 468
3 805
1 663
—
1 017
1 451
212
-37
—
175
38
137
0.66
207
5 393
3 635
1 758
—
752
1 081
677
-36
—
641
141
500
2.41
207.5
5 439
3 760
1 679
—
866
1 180
499
2
—
501
101
400
1.93
207.3
5 357
3 531
1 826
—
839
1 168
658
-38
—
620
139
481
2.32
207.3
5 213
3 720
1 493
—
850
1 167
326
-63
—
263
64
200
0.97
207.1
5 478
3 850
1 628
—
718
602
1 026
-39
—
987
125
722
3.48
207.5
5 489
3 794
1 695
—
836
1 153
542
-26
—
516
113
397
1.92
206.8
5 634
3 868
1 766
—
763
1 068
698
-53
—
645
141
492
2.37
207.6
5 124
3 586
1 538
—
769
1 078
460
-49
—
411
82
322
1.55
207.6
5 191
3 703
1 488
—
726
1 038
450
-57
—
393
82
306
1.48
206.8
5 128
3 577
1 551
—
786
1 102
449
-69
—
380
88
288
1.38
208.7
5 410
3 806
1 604
—
739
1 063
541
-72
—
469
100
361
1.74
207.1
4 755
3 498
1 257
—
739
1 054
203
-76
—
127
24
100
0.48
208.3
4 748
3 428
1 320
—
678
1 011
309
-79
—
230
44
183
0.89
206.7
5 005
3 609
1 396
—
792
1 134
262
-70
—
192
23
166
0.8
207.5
5 181
3 750
1 431
—
749
1 068
363
-84
—
279
51
222
1.07
206.8