Svenska Cellulosa Statements
SC
Svenska Cellulosa 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
5 291
100
1 986
37.5
3 305
62.5
—
0
—
0
2 357
44.5
948
17.9
-193
-3.6
—
0
1 217
23
257
4.9
960
18.1
1.367
702.3
4 558
100
1 953
42.8
2 605
57.2
—
0
—
0
1 968
43.2
637
14
-145
-3.2
—
0
954
20.9
165
3.6
789
17.3
1.123
702.3
4 384
100
1 834
41.8
2 550
58.2
—
0
—
0
2 249
51.3
301
6.9
-134
-3.06
—
0
978
22.3
145
3.3
854
19.5
1.216
702.3
4 302
100
1 649
38.3
2 653
61.7
—
0
—
0
2 232
51.9
421
9.8
-81
-1.9
—
0
802
18.6
139
3.2
674
15.7
0.96
702.3
4 582
100
1 968
43
2 614
57
—
0
—
0
1 870
40.8
744
16.2
-81
-1.8
—
0
1 126
24.6
210
4.6
927
20.2
1.32
702.3
4 813
100
1 825
37.9
2 988
62.1
—
0
—
0
1 848
38.4
1 140
23.7
-65
-1.4
—
0
1 537
31.9
324
6.7
1 220
25.3
1.737
702.3
4 873
100
1 856
38.1
3 017
61.9
—
0
—
0
1 880
38.6
1 137
23.3
-44
-0.9
-22
-0.5
1 568
32.2
353
7.2
1 238
25.4
1.763
702.3
5 007
100
1 590
31.8
3 417
68.2
—
0
—
0
1 745
34.9
1 672
33.4
-24
-0.5
—
0
2 097
41.9
431
8.6
1 649
32.9
2.348
702.3
5 899
100
1 904
32.3
3 995
67.7
—
0
—
0
1 730
29.3
2 265
38.4
18
0.3
—
0
2 730
46.3
550
9.3
2 139
36.3
3.046
702.3
5 015
100
1 937
38.6
3 078
61.4
—
0
—
0
1 312
26.2
1 766
35.2
-12
-0.2
—
0
2 208
44
448
8.9
1 722
34.3
2.452
702.3
4 763
100
1 734
36.4
3 029
63.6
—
0
—
0
1 366
28.7
1 663
34.9
26
0.5
-28
-0.6
2 380
50
385
8.1
1 949
40.9
2.775
702.3
5 077
100
1 848
36.4
3 229
63.6
—
0
—
0
1 332
26.2
1 897
37.4
-5
-0.1
—
0
2 274
44.8
453
8.9
1 747
34.4
2.488
702.3
4 810
100
1 839
38.2
2 971
61.8
—
0
—
0
1 443
30
1 528
31.8
-9
-0.2
—
0
1 855
38.6
372
7.7
1 448
30.1
2.062
702.3
4 172
100
2 123
50.9
2 049
49.1
—
0
—
0
1 328
31.8
721
17.3
-19
-0.5
—
0
1 018
24.4
216
5.2
802
19.2
1.142
702.3
4 592
100
2 017
43.9
2 575
56.1
—
0
—
0
1 909
41.6
666
14.5
-23
-0.5
—
0
1 050
22.9
267
5.8
783
17.1
1.115
702.3
4 338
100
3 074
70.9
1 264
29.1
—
0
—
0
2 075
47.8
-811
-18.7
-21
-0.5
—
0
-1 195
-27.5
-237
-5.5
-958
-22.08
-1.364
702.3
4 687
100
2 623
56
2 064
44
—
0
—
0
1 699
36.2
365
7.8
-34
-0.7
—
0
569
12.1
110
2.3
459
9.8
0.654
702.3
4 793
100
2 769
57.8
2 024
42.2
—
0
—
0
1 734
36.2
290
6.1
-19
-0.4
—
0
604
12.6
121
2.5
483
10.1
0.688
702.3
4 312
100
2 198
51
2 114
49
—
0
—
0
1 764
40.9
350
8.1
-41
-1
—
0
16 574
384.4
3 421
79.3
13 153
305
18.728
702.3
4 975
100
2 644
53.1
2 331
46.9
—
0
—
0
1 585
31.9
746
15
-25
-0.5
—
0
929
18.7
172
3.5
757
15.2
1.078
702.3
5 228
100
2 628
50.3
2 600
49.7
—
0
—
0
1 711
32.7
889
17
-45
-0.9
—
0
898
17.2
194
3.7
704
13.5
1.002
702.3