Financial multi-year summary
SEKm |
2021 |
2020 |
2019 |
2018 |
2017 |
2016 |
2015 |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
INCOME STATEMENT |
|
|
|
|
|
|
|
||||||
Net sales |
121,867 |
121,752 |
128,975 |
118,500 |
109,265 |
101,238 |
98,519 |
||||||
Adjusted EBITA |
13,680 |
17,626 |
15,840 |
12,935 |
13,405 |
11,992 |
10,603 |
||||||
Personal Care |
7,098 |
7,161 |
6,746 |
6,354 |
5,937 |
4,283 |
3,997 |
||||||
Consumer Tissue |
4,661 |
8,045 |
5,321 |
3,331 |
4,084 |
4,450 |
3,846 |
||||||
Professional Hygiene |
2,710 |
3,317 |
4,463 |
3,841 |
4,004 |
3,836 |
3,497 |
||||||
Other operations |
–789 |
–897 |
–690 |
–591 |
–620 |
–577 |
–737 |
||||||
Items affecting comparability |
371 |
–59 |
–713 |
–1,375 |
–855 |
–2,645 |
–292 |
||||||
EBITA |
14,051 |
17,567 |
15,127 |
11,560 |
12,550 |
9,347 |
10,3111) |
||||||
Amortization of acquisition-related intangible assets |
–852 |
–809 |
–778 |
–732 |
–560 |
–159 |
–133 |
||||||
Items affecting comparability |
0 |
0 |
0 |
–69 |
–85 |
–180 |
–494 |
||||||
Operating profit |
13,199 |
16,758 |
14,349 |
10,759 |
11,905 |
9,008 |
9,684 |
||||||
Financial income |
102 |
108 |
106 |
91 |
158 |
202 |
3122) |
||||||
Financial expenses |
–764 |
–1,066 |
–1,415 |
–1,248 |
–1,340 |
–1,037 |
–1,140 |
||||||
Profit before tax |
12,537 |
15,800 |
13,040 |
9,602 |
10,723 |
8,173 |
8,856 |
||||||
Income taxes |
–2,727 |
–4,053 |
–2,828 |
–1,050 |
–1,938 |
–3,931 |
–2,278 |
||||||
Profit for the period |
9,810 |
11,747 |
10,212 |
8,552 |
8,785 |
4,242 |
6,578 |
||||||
|
|
|
|
|
|
|
|
||||||
BALANCE SHEET |
|
|
|
|
|
|
|
||||||
Non-current assets (excluding financial receivables) |
122,196 |
107,974 |
116,779 |
110,370 |
105,398 |
77,238 |
67,483 |
||||||
Receivables and inventories |
45,949 |
37,141 |
38,486 |
38,646 |
34,664 |
29,917 |
29,171 |
||||||
Non-current assets held for sale |
0 |
0 |
42 |
69 |
42 |
156 |
120 |
||||||
Financial receivables |
1,851 |
3,555 |
3,535 |
1,751 |
1,700 |
1,052 |
766 |
||||||
Current financial assets |
1,150 |
993 |
525 |
422 |
1,105 |
1,677 |
12,983 |
||||||
Cash and cash equivalents |
3,904 |
4,982 |
2,928 |
3,008 |
4,107 |
4,244 |
4,828 |
||||||
Total assets |
175,050 |
154,645 |
162,295 |
154,266 |
147,016 |
114,284 |
115,351 |
||||||
|
|
|
|
|
|
|
|
||||||
Equity |
59,874 |
54,352 |
54,125 |
47,141 |
42,289 |
33,204 |
42,986 |
||||||
Non-controlling interests |
8,633 |
8,990 |
8,676 |
7,758 |
7,281 |
6,376 |
5,289 |
||||||
Provisions |
12,855 |
12,671 |
14,017 |
15,696 |
14,659 |
11,961 |
8,450 |
||||||
Interest-bearing debt |
58,189 |
46,890 |
52,062 |
54,327 |
54,838 |
36,873 |
34,717 |
||||||
Operating and other non-interest bearing liabilities |
35,499 |
31,742 |
33,415 |
29,344 |
27,949 |
25,870 |
23,909 |
||||||
Total equity and liabilities |
175,050 |
154,645 |
162,295 |
154,266 |
147,016 |
114,284 |
115,351 |
||||||
|
|
|
|
|
|
|
|
||||||
Average capital employed |
114,163 |
112,473 |
114,663 |
107,575 |
90,167 |
73,145 |
70,115 |
||||||
Net debt, including pension liabilities |
55,433 |
42,688 |
50,940 |
54,404 |
52,467 |
35,173 |
19,058 |
||||||
|
|
|
|
|
|
|
|
||||||
OPERATING CASH FLOW STATEMENT |
|
|
|
|
|
|
|
||||||
Operating cash flow |
11,118 |
16,018 |
15,639 |
9,900 |
10,622 |
10,998 |
8,261 |
||||||
Cash flow from current operations |
6,894 |
11,175 |
13,208 |
6,363 |
6,644 |
6,530 |
5,371 |
||||||
Cash flow before transactions with shareholders |
–4,906 |
10,795 |
13,285 |
5,737 |
–19,372 |
359 |
5,328 |
||||||
Investments in non-current assets, net |
–7,304 |
–6,439 |
–5,707 |
–6,781 |
–6,012 |
–6,255 |
–5,472 |
||||||
Acquisitions of Group companies and other operations |
–11,813 |
–747 |
–143 |
–694 |
–26,045 |
–6,540 |
–92 |
||||||
Divestments of Group companies and other operations |
13 |
367 |
220 |
68 |
29 |
369 |
49 |
||||||
|
|
|
|
|
|
|
|
||||||
KEY FIGURES |
|
|
|
|
|
|
|
||||||
Equity/assets ratio, % |
34 |
35 |
33 |
31 |
29 |
29 |
37 |
||||||
Interest coverage ratio |
19.9 |
17.5 |
11.0 |
9.3 |
10.1 |
10.8 |
11.7 |
||||||
Debt payment capacity, including pension liabilities, % |
29 |
46 |
38 |
25 |
26 |
29 |
65 |
||||||
Debt/equity ratio, including pension liabilities |
0.81 |
0.67 |
0.81 |
0.99 |
1.06 |
0.89 |
0.39 |
||||||
Debt/equity ratio, excluding pension liabilities |
0.77 |
0.63 |
0.76 |
0.92 |
0.99 |
0.76 |
0.34 |
||||||
Return on capital employed, % |
12.3 |
15.6 |
13.2 |
10.8 |
13.9 |
12.8 |
13.8 |
||||||
Adjusted return on capital employed, % |
12.0 |
15.7 |
13.8 |
12.0 |
14.9 |
16.4 |
15.1 |
||||||
Return on equity, % |
15 |
18.2 |
17.4 |
16.1 |
19.8 |
9.3 |
13.9 |
||||||
EBITA margin, % |
11.5 |
14.4 |
11.7 |
9.8 |
11.5 |
9.2 |
10.5 |
||||||
Adjusted EBITA margin, % |
11.2 |
14.5 |
12.3 |
10.9 |
12.3 |
11.8 |
10.8 |
||||||
Operating margin, % |
10.8 |
13.8 |
11.1 |
9.1 |
10.9 |
8.9 |
9.8 |
||||||
Adjusted operating margin, % |
10.5 |
13.8 |
11.7 |
10.3 |
11.8 |
11.7 |
10.6 |
||||||
Net margin, % |
8.1 |
9.7 |
7.9 |
7.2 |
8.0 |
4.2 |
6.7 |
||||||
Capital turnover rate |
1.07 |
1.08 |
1.12 |
1.10 |
1.21 |
1.38 |
1.41 |
||||||
Cash flow from current operations per share, SEK |
9.82 |
15.91 |
18.81 |
9.06 |
9.46 |
9.30 |
7.65 |
||||||
Earnings per share, SEK |
12.27 |
14.56 |
13.12 |
11.23 |
11.56 |
5.41 |
8.73 |
||||||
Dividend per share, SEK |
7.003) |
6.75 |
6.25 |
5.75 |
5.75 |
|
|
||||||
|
|||||||||||||