Consolidated income statement IS
|
|
2019 |
|
2018 |
|
2017 |
|||||||
|
Note |
SEKm |
EURm1) |
|
SEKm |
EURm1) |
|
SEKm |
EURm1) |
||||
|
|||||||||||||
Net sales |
128,975 |
12,193 |
|
118,500 |
11,565 |
|
109,265 |
11,343 |
|||||
Cost of goods sold |
–90,876 |
–8,591 |
|
–85,058 |
–8,301 |
|
–76,899 |
–7,983 |
|||||
Items affecting comparability – cost of goods sold |
–243 |
–23 |
|
–1,437 |
–140 |
|
–509 |
–53 |
|||||
Gross profit |
|
37,856 |
3,579 |
|
32,005 |
3,124 |
|
31,857 |
3,307 |
||||
Sales, general and administration |
–22,319 |
–2,110 |
|
–20,570 |
–2,008 |
|
–19,130 |
–1,986 |
|||||
Items affecting comparability – sales, general and administration |
–470 |
–45 |
|
62 |
6 |
|
–346 |
–36 |
|||||
Share of profits of associated companies and joint ventures |
60 |
6 |
|
63 |
6 |
|
169 |
18 |
|||||
Operating profit before amortization of acquisition-related intangible assets (EBITA) |
|
15,127 |
1,430 |
|
11,560 |
1,128 |
|
12,550 |
1,303 |
||||
Amortization of acquisition-related intangible assets |
–778 |
–73 |
|
–732 |
–71 |
|
–560 |
–58 |
|||||
Items affecting comparability – acquisition-related intangible assets |
– |
– |
|
–69 |
–7 |
|
–85 |
–9 |
|||||
Operating profit |
|
14,349 |
1,357 |
|
10,759 |
1,050 |
|
11,905 |
1,236 |
||||
Financial income |
106 |
10 |
|
91 |
9 |
|
158 |
16 |
|||||
Financial expenses |
–1,415 |
–134 |
|
–1,248 |
–122 |
|
–1,340 |
–139 |
|||||
Profit before tax |
|
13,040 |
1,233 |
|
9,602 |
937 |
|
10,723 |
1,113 |
||||
Income taxes |
–2,828 |
–268 |
|
–1,050 |
–102 |
|
–1,938 |
–201 |
|||||
Profit for the period |
|
10,212 |
965 |
|
8,552 |
835 |
|
8,785 |
912 |
||||
|
|
|
|
|
|
|
|
|
|
||||
Earnings attributable to: |
|
|
|
|
|
|
|
|
|
||||
Owners of the Parent company |
|
9,216 |
871 |
|
7,886 |
770 |
|
8,116 |
843 |
||||
Non-controlling interests |
|
996 |
94 |
|
666 |
65 |
|
669 |
69 |
||||
|
|
|
|
|
|
|
|
|
|
||||
Earnings per share – owners of the Parent company |
|
|
|
|
|
|
|
|
|
||||
Earnings per share before and after dilution effects |
|
13.12 |
1.2 |
|
11.23 |
1.1 |
|
11.56 |
1.2 |
||||
Dividend per share, SEK |
|
6.252) |
|
|
5.75 |
|
|
5.75 |
|
||||
Average number of shares before and after dilution, million |
|
702.3 |
|
|
702.3 |
|
|
702.3 |
|
||||