Income statement
Changed reporting from 2009, historical figures have not been restated.
** Wer Liefert Was? classified as discontinued operations
Download financial data in Excel for 2004-2010
Download historical financial data in Excel for 2000-2004
Excel
Show quarters
According to IFRS
SEK M
|
2009
|
2008
|
2007
|
2006**
|
2005
|
2004
|
|
|
|
| Continuing operations |
|
|
|
|
|
|
|---|
| Operating revenues: |
|
|
|
|
|
|
|---|
| Gross operating revenues | 6 633 | 6 689 | 6 508 | 6 446 | 4 910 | 4 848 |
|---|
| Advertising tax | -52 | -44 | -65 | -74 | -83 | -103 |
|---|
| Operating revenues | 6 581 | 6 645 | 6 443 | 6 372 | 4 827 | 4 745 |
|---|
|
|
|
|
|
|
|
|---|
| Costs: |
|
|
|
|
|
|
|---|
| Production costs | -2 084 | -1 935 | -1 883 | -1 877 | -1 569 | -1 625 |
|---|
| Sales costs | -1 872 | -1 738 | -1 560 | -1 490 | -1 294 | -1 167 |
|---|
| Marketing costs | -1 222 | -1 842 | -614 | -648 | -404 | -314 |
|---|
| Administration costs | -606 | -607 | -547 | -483 | -427 | -371 |
|---|
| Product development costs | -232 | -178 | -177 | -121 | -118 | -95 |
|---|
| Other revenues/costs | 127 | 65 | 193 | 60 | 58 | 59 |
|---|
| Operating income before interest and taxes* | 692 | 410 | 1 855 | 1 813 | 1 073 | 1 232 |
|---|
|
|
|
|
|
|
|
|---|
| Financial items, net | -460 | -686 | -454 | -537 | -56 | -101 |
|---|
| Earnings before tax | 232 | -276 | 1 401 | 1 276 | 1 017 | 1 131 |
|---|
|
|
|
|
|
|
|
|---|
| Income tax | 376 | -42 | -278 | -291 | -181 | -368 |
|---|
| Net income from continuing operations | 608 | -318 | 1 123 | 985 | 836 | 763 |
|---|
|
|
|
|
|
|
|
|---|
| Discontinued operations |
|
|
|
|
|
|
|---|
| Net income from discontinued operations | - | - | 181 | 69 | 81 | 1 |
|---|
| Net income | 608 | -318 | 1 304 | 1 054 | 917 | 764 |
|---|
|
|
|
|
|
|
|
|---|
|
|
|
|
|
|
|
|---|
| * Depreciations are included with | 74 | 79 | 77 | 74 | 72 |
|
|---|
| * Amortizations are included with | 415 | 366 | 334 | 333 | 89 |
|
|---|
| * impairment are included with | 626 | 1 209 |
|
|
|
|
|---|
| * Depreciations, Amortizations and impairment total | 1 115 | 1 654 | 411 | 407 | 161 | 92 |
|---|
|
|
|
|
|
|
|
|---|
|
|
|
|
|
|
|
|---|
| Net income per share from continuing operations, SEK |
|
|
|
|
|
|
|---|
| - before dilution | 5,99 | -1,95 | 7,27 | 5,82 | 5,84 | 4,62 |
|---|
| - after dilution | 5,99 | -1,95 | 7,27 | 5,43 | 5,32 | 5,17 |
|---|
|
|
|
|
|
|
|
|---|
| Net income per share from discontinued operations, SEK |
|
|
|
|
|
|
|---|
| - before dilution | - | - | 1,01 | 0,38 | 0,52 | 0,00 |
|---|
| - after dilution | - | - | 1,01 | 0,38 | 0,52 | 0,00 |
|---|
|
|
|
|
|
|
|
|---|
| Net income per share, SEK |
|
|
|
|
|
|
|---|
| - before dilution | 5,99 | -1,95 | 7,27 | 5,82 | 5,84 | 4,62 |
|---|
| - after dilution | 5,99 | -1,95 | 7,26 | 5,81 | 5,83 | 5,17 |
|---|
|
|
|
|
|
|
|
|---|
| Average number of shares before dilution, 000s | 102 863 | 161 295 | 179 582 | 181 102 | 157 079 | 165 327 |
|---|
| Average number of shares after dilution, 000s | 102 880 | 161 364 | 179 752 | 181 309 | 157 231 | 165 327 |
|---|
Last updated:2010-08-25