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

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  1,232.8000   1,336.2000   1,390.2000   1,437.1000   1,658.1000
Intangible Assets
  96.2000   77.3000   67.2000   128   212.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  611   661.8000   675.5000   711.4000   773.4000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  977.7000   1,118.3000   1,529   1,333.5000   1,226.7000
Current Assets
  3,289.2000   3,700.4000   4,136.2000   4,038.3000   4,140.9000
Total Assets
  6,570.3000   6,983   7,442.9000   7,525.5000   8,234.4000

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  1,055.9000   1,199.9000   1,091.5000   1,169.6000   1,196.5000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,794.2000   2,982.6000   4,000.8000   4,057.4000   4,308
Share Capital
  -   -   -   -   -
Total Equity
  3,758.6000   3,981.3000   3,427.1000   3,455.6000   3,677.2000
Minority Interests
  17.5000   19.1000   15   12.5000   249.2000
Total liabilities equity
  6,570.3000   6,983   7,442.9000   7,525.5000   8,234.4000

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  8,266.7000   8,803.4000   9,240.5000   9,169.6000   10,073.6000
Depreciation (total)
  20.2000   20.4000   16   19.6000   43.7000
Operating Result
  705.4000   761.4000   722.6000   727.8000   847.7000
Interest Income
  -38.3000   -29   -58.6000   -62.4000   -57.9000
Income Before Taxes
  668.6000   734   667   675.7000   803.8000
Income Taxes
  183   244.1000   198   218.2000   242.2000
Minority Interests Profit
  -2.5000   -4.1000   -1.2000   -.7000   5.5000
Net Income
  483.1000   485.8000   467.8000   456.8000   567.1000

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  5.1700   5.0900   5.0800   5.1800   6.4300
Dividend per Share
  1.8900   2.0000   2.1200   2.2200   2.3000

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  688.5000   837.9000   712.7000   750.5000   868.4000
Cash Flow from Investing Activities
  -358.2000   -377.4000   -453   -591.1000   -726
Cash Flow from Financing
  -91.3000   -318.3000   226.3000   -318.9000   -200.2000
Decrease / Increase in Cash
  238.5000   140.6000   410.7000   -195.5000   -106.8000
Employees
  41,700   46,900   50,800   64,000   70,293