Income Statements

Income statements
MSEK201520142013 5)201220112010200920082007200620052004
Sales27,18623,52723,75024,01023,49824,43424,64723,79623,02121,06319,31417,848
Cost of goods sold-20,700-17,450-17,422-16,802-16,791-18,843-18,510-19,162-16,849-15,775-15,003-13,596
Gross income6,4866,0776,3287,2086,7075,5916,1374,6346,1725,2884,3114,252
Other operating income3714302043381,351222149291785330322175
Marketing expenses-2,061-2,144-2,082-2,191-1,879-1,727-1,776-1,805-1,725-1,646-1,203-1,286
Administrative expenses-1,323-1,214-1,111-1,215-1,217-1,235-1,198-1,404-1,375-1,279-1,132-948
Research and development costs-1,565-1,487-1,762-2,096-1,928-1,820-1,813-1,532-1,253-805-552-388
Other operating expenses-48-21-257-19-77-70-82-68-49-165-159-27
share in income of associated companies and joint ventures40182525-1614-435052226575
Operating income1,9001,6591,3452,0502,9419751,3741662,6071,7451,6521,853
share in income of associated companies and joint ventures--24262-36-40-28-20-
Financial income1691036215316211650294114228243
Financial expenses-338-239-428-202-324-341-450-565-122-138-309-384
Net financial items-169-136-366-47-158-199-398-572-158-52-101-141
Income before taxes1,7311,5239792,0032,783776976-4062,4491,6931,5511,712
Taxes-329-355-237-443-566-322-277164-508-346-352-402
Net income for the year1,4021,1687421,5602,217454699-2421,9411,3471,1991,310
Attributable to:
Parent Company's shareholders1,3621,1537411,5852,225433686-2481,9211,3001,1891,275
Non-controlling interest40151-25-82113620471035
Earnings per share before dilution (SEK)13117152146-218121112
Earnings per share after dilution (SEK) ¹⁾13117152046-218121112
¹⁾ No dilution effect if net income is negative.
Financials for 2013 are restated according to the changed accounting principles for joint arrangements (IFRS 11).
Financials for 2012 are restated according to the changed accounting principles for pensions (IAS 19).
Financials for 2004 are restated according to IFRS.