Duroc Statements
DU
Duroc 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
769.4
100
436.9
56.8
332.5
43.2
—
0
177.5
23.1
331.2
43
1.3
0.2
—
0
2.1
0.3
3.4
0.4
1.4
0.2
2
0.3
0.051
39
726.8
100
423.8
58.3
303
41.7
—
0
159.7
22
308.2
42.4
-5.2
-0.7
—
0
0.2
0.03
-5
-0.7
-2
-0.3
-3
-0.4
-0.077
39
806.7
100
486.3
60.3
320.4
39.7
—
0
169
20.9
305.5
37.9
14.9
1.8
-9.9
-1.2
-10
-1.2
4.9
0.6
32.8
4.1
-28
-3.5
-0.718
39
947.2
100
559.2
59
388
41
—
0
181.4
19.2
357.5
37.7
30.5
3.2
-13.5
-1.4
—
0
17
1.8
5.4
0.6
11.6
1.2
0.297
39
876.6
100
535.2
61.1
341.4
38.9
—
0
186.6
21.3
382.8
43.7
-41.4
-4.7
-1.9
-0.2
—
0
-222.6
-25.4
-11.9
-1.4
-210.7
-24.04
-5.403
39
862.7
100
550.9
63.9
311.8
36.1
—
0
167.6
19.4
324.2
37.6
-12.4
-1.4
-2.4
-0.3
—
0
-14.8
-1.7
-3.7
-0.4
-11.1
-1.3
-0.285
39
1 033.7
100
655.5
63.4
378.2
36.6
—
0
183.7
17.8
352.2
34.1
26
2.5
-2.4
-0.2
—
0
23.6
2.3
-6.5
-0.6
30.1
2.9
0.772
39
996.5
100
594.4
59.6
402.1
40.4
—
0
181.5
18.2
362.6
36.4
39.5
4
-2.1
-0.2
—
0
37.4
3.8
12.7
1.3
24.8
2.5
0.636
39
825.1
100
522
63.3
303.1
36.7
—
0
165.8
20.1
308.1
37.3
-5
-0.6
-1.5
-0.2
-0.1
-0.01
-6.6
-0.8
-1.8
-0.2
-4.8
-0.6
-0.123
39
865.1
100
547.1
63.2
318
36.8
—
0
155.2
17.9
295.5
34.2
22.5
2.6
-2.2
-0.3
—
0
20.3
2.3
5.5
0.6
14.8
1.7
0.379
39
942.1
100
585.4
62.1
356.7
37.9
—
0
172.4
18.3
302.3
32.1
54.4
5.8
-2.9
-0.3
—
0
51.5
5.5
13.4
1.4
38.1
4
0.977
39
873.4
100
521.5
59.7
351.9
40.3
—
0
192.4
22
350.7
40.2
1.2
0.1
-1.6
-0.2
—
0
-0.4
-0.05
-0.3
-0.03
-0.2
-0.02
-0.005
39
735.3
100
413.2
56.2
322.1
43.8
—
0
170
23.1
309.1
42
13
1.8
-2.7
-0.4
—
0
10.3
1.4
4.1
0.6
6.3
0.9
0.162
39
703.6
100
398.2
56.6
305.4
43.4
—
0
151.6
21.5
285.3
40.5
20.1
2.9
-2.9
-0.4
-0.1
-0.01
17.1
2.4
5.9
0.8
11.2
1.6
0.287
39
560.1
100
312
55.7
248.1
44.3
—
0
163.1
29.1
237.3
42.4
10.8
1.9
-4.5
-0.8
—
0
6.3
1.1
7.1
1.3
-0.7
-0.1
-0.018
39
878.9
100
501.6
57.1
377.3
42.9
—
0
176
20
336.8
38.3
40.5
4.6
-4.5
-0.5
—
0
36
4.1
11.2
1.3
24.9
2.8
0.638
39
853
100
496.2
58.2
356.8
41.8
—
0
192.9
22.6
341
40
15.8
1.9
-3.1
-0.4
—
0
12.7
1.5
3.8
0.4
8.9
1
0.228
39
866.2
100
539
62.2
327.2
37.8
—
0
157.5
18.2
232.5
26.8
94.7
10.9
-4.2
-0.5
—
0
90.5
10.4
7.1
0.8
83.4
9.6
2.138
39
775.5
100
493.4
63.6
282.1
36.4
—
0
128.7
16.6
255.6
33
26.5
3.4
—
0
—
0
26.5
3.4
-15.1
-1.9
41.7
5.4
1.069
39
777.6
100
386.1
49.7
391.5
50.3
—
0
125.4
16.1
361
46.4
30.5
3.9
-1.7
-0.2
—
0
28.8
3.7
7.7
1
21
2.7
0.538
39