2024-04-18  5:29:32 PM Chg. -9.20 Volume Bid5:29:32 PM Ask5:29:32 PM Market Capitalization Dividend Y. P/E Ratio
1,262.40SEK -0.72% 46,755
Turnover: 56.84 mill.
1,261.40Bid Size: 3 1,261.80Ask Size: 56 214.65 bill.SEK - -

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  1,336.2000   1,390.2000   1,437.1000   1,658.1000   1,973.1000
Intangible Assets
  77.3000   67.2000   128   212.5000   164.8000
Long-Term Investments
  -   -   -   -   518.5000
Fixed Assets
  -   -   -   -   4,345.2000
Inventories
  661.8000   675.5000   711.4000   773.4000   859.1000
Accounts Receivable
  -   -   -   -   2,157.2000
Cash and Cash Equivalents
  1,118.3000   1,529   1,333.5000   1,226.7000   959.5000
Current Assets
  3,700.4000   4,136.2000   4,038.3000   4,140.9000   4,204.7000
Total Assets
  6,983   7,442.9000   7,525.5000   8,234.4000   8,549.9000

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  1,199.9000   1,091.5000   1,169.6000   1,196.5000   1,280.8000
Long-term debt
  -   -   -   -   1,321.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,982.6000   4,000.8000   4,057.4000   4,308   4,380.5000
Share Capital
  -   -   -   -   102.8000
Total Equity
  3,981.3000   3,427.1000   3,455.6000   3,677.2000   4,169.4000
Minority Interests
  19.1000   15   12.5000   249.2000   134.3000
Total liabilities equity
  6,983   7,442.9000   7,525.5000   8,234.4000   8,549.9000

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  8,803.4000   9,240.5000   9,169.6000   10,073.6000   10,382.6000
Depreciation (total)
  20.4000   16   19.6000   43.7000   -47
Operating Result
  761.4000   722.6000   727.8000   847.7000   605.3000
Interest Income
  -29   -58.6000   -62.4000   -57.9000   -53.8000
Income Before Taxes
  734   667   675.7000   803.8000   506.5000
Income Taxes
  244.1000   198   218.2000   242.2000   -203.5000
Minority Interests Profit
  -4.1000   -1.2000   -.7000   5.5000   -124.1000
Net Income
  485.8000   467.8000   456.8000   567.1000   427.1000

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  5.0900   5.0800   5.1800   6.4300   4.8800
Dividend per Share
  2.0000   2.1200   2.2200   2.3000   2.3800

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  837.9000   712.7000   750.5000   868.4000   935.9000
Cash Flow from Investing Activities
  -377.4000   -453   -591.1000   -726   -697.3000
Cash Flow from Financing
  -318.3000   226.3000   -318.9000   -200.2000   -566.2000
Decrease / Increase in Cash
  140.6000   410.7000   -195.5000   -106.8000   -267.2000
Employees
  46,900   50,800   64,000   70,293   63,000