Hufvudstaden Statements
HU
Hufvudstaden 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
830.6
100
445.8
53.7
384.8
46.3
—
0
13.1
1.6
13.1
1.6
371.7
44.8
-319.1
-38.4
—
0
52.6
6.3
10.2
1.2
42.4
5.1
0.21
202.31
820.1
100
461.4
56.3
358.7
43.7
—
0
13.1
1.6
13.1
1.6
345.6
42.1
-842.4
-102.7
—
0
-496.8
-60.6
-100.7
-12.3
-396.1
-48.3
-1.958
202.31
842.2
100
468.3
55.6
373.9
44.4
—
0
15.1
1.8
15.1
1.8
358.8
42.6
-1 245.9
-147.9
-23.1
-2.7
-539.9
-64.1
-197.6
-23.5
-342.3
-40.6
-1.692
202.31
764.6
100
384
50.2
380.6
49.8
—
0
12.5
1.6
12.5
1.6
368.1
48.1
-638.7
-83.5
—
0
-270.6
-35.4
-58.2
-7.6
-212.4
-27.8
-1.05
202.31
774.5
100
404.1
52.2
370.4
47.8
—
0
12.6
1.6
12.6
1.6
357.8
46.2
-1 455.2
-187.9
—
0
-1 097.4
-141.7
-224.3
-29
-873.1
-112.7
-4.316
202.31
763.2
100
418.9
54.9
344.3
45.1
—
0
13
1.7
13
1.7
331.3
43.4
-958.6
-125.6
—
0
-627.3
-82.2
-127.9
-16.8
-499.4
-65.4
-2.469
202.31
795.6
100
437
54.9
358.6
45.1
—
0
16.9
2.1
16.9
2.1
341.7
42.9
-725.7
-91.2
-38.7
-4.9
-422.7
-53.1
-92.1
-11.6
-330.6
-41.6
-1.634
202.31
721.2
100
377.2
52.3
344
47.7
—
0
13.3
1.8
13.3
1.8
330.7
45.9
42.9
5.9
—
0
373.6
51.8
77.1
10.7
296.5
41.1
1.466
202.31
734.7
100
386.8
52.6
347.9
47.4
—
0
12.7
1.7
12.7
1.7
335.2
45.6
138.9
18.9
—
0
474.1
64.5
98
13.3
376.1
51.2
1.859
202.31
694.1
100
391
56.3
303.1
43.7
—
0
12.8
1.8
12.8
1.8
290.3
41.8
189
27.2
—
0
479.3
69.1
99.3
14.3
380
54.7
1.878
202.31
747.3
100
404.9
54.2
342.4
45.8
—
0
21.2
2.8
21.2
2.8
321.2
43
1 806.5
241.7
—
0
2 127.7
284.7
443.5
59.3
1 684.2
225.4
8.325
202.31
678.1
100
330.4
48.7
347.7
51.3
—
0
12.2
1.8
12.2
1.8
335.5
49.5
293.9
43.3
—
0
629.4
92.8
127.7
18.8
501.7
74
2.48
202.31
664.2
100
310.4
46.7
353.8
53.3
—
0
12.3
1.9
12.3
1.9
341.5
51.4
609.2
91.7
—
0
950.7
143.1
195
29.4
755.7
113.8
3.735
202.31
551.3
100
251.6
45.6
299.7
54.4
—
0
12.2
2.2
12.2
2.2
287.5
52.1
-269.2
-48.8
—
0
18.3
3.3
4.6
0.8
13.7
2.5
0.068
202.31
473.5
100
174.7
36.9
298.8
63.1
—
0
12.9
2.7
12.9
2.7
285.9
60.4
-892.5
-188.5
—
0
-605.4
-127.9
-146.5
-30.9
-458.9
-96.9
-2.269
202.29
445.2
100
138.9
31.2
306.3
68.8
—
0
11.1
2.5
11.1
2.5
295.2
66.3
-188.4
-42.3
—
0
106.8
24
28.1
6.3
78.7
17.7
0.383
205.71
419.5
100
141
33.6
278.5
66.4
—
0
11.9
2.8
11.9
2.8
266.6
63.6
-1 019.3
-243
—
0
-718
-171.2
-135
-32.2
-583
-139
-2.826
206.27
501.4
100
145.1
28.9
356.3
71.1
—
0
11.5
2.3
11.5
2.3
344.8
68.8
-961.4
-191.7
—
0
-616.6
-123
-118.1
-23.6
-498.5
-99.4
-2.417
206.27
512.1
100
158
30.9
354.1
69.1
—
0
15.6
3
15.6
3
338.5
66.1
997.1
194.7
—
0
1 335.6
260.8
233.9
45.7
1 101.7
215.1
5.341
206.27
489.4
100
135.8
27.7
353.6
72.3
—
0
11.4
2.3
11.4
2.3
342.2
69.9
378.9
77.4
—
0
721.1
147.3
157.6
32.2
563.5
115.1
2.732
206.27
486.9
100
140.1
28.8
346.8
71.2
—
0
11.4
2.3
11.4
2.3
335.4
68.9
930.5
191.1
—
0
1 265.9
260
284.2
58.4
981.7
201.6
4.759
206.27
492.8
100
142
28.8
350.8
71.2
—
0
10.8
2.2
10.8
2.2
340
69
305.4
62
—
0
645.4
131
145.9
29.6
499.5
101.4
2.422
206.27