Holmen Statements
HO
Holmen 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
5 894
100
3 107
52.7
2 787
47.3
—
0
920
15.6
1 972
33.5
815
13.8
-18
-0.3
—
0
965
16.4
221
3.7
744
12.6
4.578
162.51
5 720
100
3 094
54.1
2 626
45.9
—
0
840
14.7
1 858
32.5
768
13.4
-5
-0.09
1
0.02
938
16.4
194
3.4
744
13
4.673
159.22
5 400
100
2 999
55.5
2 401
44.5
—
0
839
15.5
1 867
34.6
534
9.9
-14
-0.3
-1
-0.02
702
13
164
3
538
10
3.379
159.22
5 418
100
2 828
52.2
2 590
47.8
—
0
753
13.9
1 564
28.9
1 026
18.9
-18
-0.3
—
0
1 148
21.2
250
4.6
898
16.6
5.64
159.22
5 754
100
2 674
46.5
3 080
53.5
—
0
894
15.5
2 049
35.6
1 031
17.9
-8
-0.1
—
0
1 129
19.6
239
4.2
890
15.5
5.477
162.51
6 223
100
2 740
44
3 483
56
—
0
826
13.3
1 887
30.3
1 596
25.6
-2
-0.03
—
0
1 727
27.8
356
5.7
1 371
22
8.463
162
6 245
100
3 012
48.2
3 233
51.8
—
0
776
12.4
1 673
26.8
1 560
25
-14
-0.2
2
0.03
1 609
25.8
341
5.5
1 268
20.3
7.827
162
5 784
100
2 454
42.4
3 330
57.6
—
0
677
11.7
1 566
27.1
1 764
30.5
-15
-0.3
—
0
1 905
32.9
424
7.3
1 482
25.6
9.148
162
6 173
100
2 464
39.9
3 709
60.1
—
0
780
12.6
1 696
27.5
2 013
32.6
-19
-0.3
1
0.02
2 083
33.7
441
7.1
1 642
26.6
10.136
162
5 750
100
2 785
48.4
2 965
51.6
—
0
723
12.6
1 207
21
1 758
30.6
-31
-0.5
—
0
1 844
32.1
361
6.3
1 483
25.8
9.159
161.93
4 770
100
2 653
55.6
2 117
44.4
—
0
657
13.8
1 214
25.5
903
18.9
-5
-0.1
-1
-0.02
996
20.9
129
2.7
868
18.2
5.36
161.93
4 877
100
2 448
50.2
2 429
49.8
—
0
630
12.9
1 612
33.1
817
16.8
-12
-0.2
—
0
969
19.9
206
4.2
763
15.6
4.712
161.93
5 129
100
2 486
48.5
2 643
51.5
—
0
741
14.4
1 811
35.3
832
16.2
-14
-0.3
—
0
887
17.3
189
3.7
698
13.6
4.311
161.93
4 703
100
2 522
53.6
2 181
46.4
—
0
692
14.7
1 467
31.2
714
15.2
-8
-0.2
—
0
839
17.8
164
3.5
675
14.4
4.169
161.93
4 249
100
2 262
53.2
1 987
46.8
—
0
678
16
1 556
36.6
431
10.1
-14
-0.3
—
0
584
13.7
72
1.7
512
12
3.162
161.93
3 727
100
1 917
51.4
1 810
48.6
—
0
533
14.3
1 259
33.8
551
14.8
-13
-0.3
1
0.03
705
18.9
140
3.8
565
15.2
3.489
161.93
3 853
100
2 123
55.1
1 730
44.9
—
0
604
15.7
1 310
34
420
10.9
-11
-0.3
1
0.03
531
13.8
119
3.1
411
10.7
2.538
161.93
4 499
100
2 568
57.1
1 931
42.9
—
0
597
13.3
1 427
31.7
504
11.2
-9
-0.2
-1
-0.02
618
13.7
127
2.8
491
10.9
3.032
161.93
4 194
100
2 442
58.2
1 752
41.8
—
0
597
14.2
1 444
34.4
308
7.3
-10
-0.2
1
0.02
9 348
222.9
1 981
47.2
7 367
175.7
45.496
161.93
4 144
100
2 316
55.9
1 828
44.1
—
0
529
12.8
1 435
34.6
393
9.5
-7
-0.2
—
0
533
12.9
124
3
409
9.9
2.526
161.93
4 361
100
2 457
56.3
1 904
43.7
—
0
609
14
1 471
33.7
433
9.9
-11
-0.3
—
0
565
13
114
2.6
451
10.3
2.682
168.16
4 260
100
2 403
56.4
1 857
43.6
—
0
581
13.6
1 334
31.3
523
12.3
-6
-0.1
—
0
635
14.9
132
3.1
503
11.8
2.994
167.99