Income statement
View data according to IFRS by clicking the tabs below. Show earlier data by clicking the arrow in the table header.
IFRS Quarterly
| SEK million | Q3/22 | Q2/22 | Q1/22 | Q4/21 | Q3/21 | Q2/21 | Q1/21 | Q4/20 | Q3/20* | Q2/20* | Q1/20* | Q4/19 | Q3/19 | Q2/19 | Q1/19 | Q4/18 | Q3/18 | Q2/18 | Q1/18 | Q4/17** | Q3/17** | Q2/17** | Q1/17** | Q4/16 | Q3/16 | Q2/16 | Q1/16 | Q4/15 | Q3/15 | Q2/15 | Q1/15 | Q4/14 | Q3/14 | Q2/14 | Q1/14 | Q4/13 | Q3/13 | Q2/13 | Q1/13 | Q4/12 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 5,782 | 5,561 | 4,892 | 4,751 | 4,778 | 4,505 | 4,455 | 4,136 | 4,400 | 4,133 | 4,029 | 3,933 | 3,829 | 3,719 | 3,258 | 3,301 | 3,388 | 3,336 | 2,941 | 2,951 | 2,915 | 3,053 | 2,833 | 3,957 | 4,118 | 3,920 | 3,557 | 3,719 | 3,756 | 3,644 | 3,368 | 3,536 | 3,416 | 3,339 | 3,014 | 3,178 | 3,230 | 3,220 | 2,982 | 3,148 |
| Cost of goods sold | -1,958 | -1,896 | -1,630 | -1,653 | -1,612 | -1,514 | -1,469 | -1,460 | -1,409 | -1,460 | -1,422 | -1,451 | -1,340 | -1,350 | -1,234 | -1,244 | -1,231 | -1,251 | -1,107 | -1,130 | -1,062 | -1,114 | -1,050 | -2,116 | -2,222 | -2,115 | -1,872 | -2,005 | -2,011 | -1,929 | -1,752 | -1,910 | -1,853 | -1,784 | -1,561 | -1,698 | -1,749 | -1,673 | -1,527 | -1,586 |
| Gross profit | 3,823 | 3,665 | 3,263 | 3,099 | 3,166 | 2,990 | 2,986 | 2,677 | 2,990 | 2,672 | 2,607 | 2,482 | 2,489 | 2,369 | 2,023 | 2,057 | 2,157 | 2,085 | 1,834 | 1,821 | 1,852 | 1,939 | 1,783 | 1,841 | 1,896 | 1,804 | 1,685 | 1,714 | 1,745 | 1,715 | 1,615 | 1,627 | 1,563 | 1,555 | 1,452 | 1,481 | 1,481 | 1,546 | 1,455 | 1,562 |
| Selling and administrative expenses | -1,430 | -1,442 | -1,243 | -1,194 | -1,103 | -1,037 | -933 | -1,031 | -946 | -982 | -1,009 | -1,020 | -904 | -936 | -834 | -862 | -853 | -823 | -786 | -780 | -765 | -852 | -791 | -889 | -808 | -798 | -745 | -808 | -745 | -771 | -741 | -710 | -675 | -681 | -637 | -633 | -638 | -668 | -618 | -667 |
| Share of profit/loss in associated companies and joint ventures | 7 | 4 | 4 | -5 | 12 | 3 | 2 | 4 | 4 | 2 | 3 | 4 | 1 | 0 | 1 | 1 | 1 | 1 | -1 | 2 | 1 | 4 | 5 | 2 | 56 | 55 | 66 | 2 | 66 | 119 | 140 | 75 | 101 | 67 | 43 | 84 | 81 | 87 | 35 | 91 |
| Settlement income | - | - | - | - | - | - | 300 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Impairment charge - European chewing tobacco business | - | - | - | - | - | - | - | - | - | - | - | -367 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income from defined benefit plan amendment | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 69 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Relocation of distribution facilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -42 | - | - | - | - | - | - | - | - | - | - |
| Capital gain from sale of land | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 107 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 159 | - |
| Sale of STG shares | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 66 | - | - | 131 | - | 648 | - | 560 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sale of distribution facility | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 145 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gain on fair value of STG shares | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 902 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating profit | 2,400 | 2,227 | 2,024 | 1,901 | 2,075 | 1,956 | 2,354 | 1,650 | 2,048 | 1,693 | 1,601 | 1,098 | 1,586 | 1,434 | 1,190 | 1,196 | 1,305 | 1,263 | 1,047 | 1,178 | 1,088 | 1,091 | 1,235 | 954 | 2,694 | 1,061 | 1,711 | 908 | 1,065 | 1,021 | 1,014 | 992 | 989 | 941 | 858 | 932 | 924 | 968 | 1,031 | 986 |
| Dividend from STG | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42 | - | 65 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Finance income | 32 | 13 | 9 | 12 | 6 | 7 | 11 | 13 | 7 | 10 | 30 | 25 | 23 | 28 | 24 | 21 | 16 | 17 | 14 | 10 | 9 | 12 | 18 | 23 | 15 | 10 | 9 | 9 | 6 | 4 | 4 | 5 | 7 | 8 | 8 | 9 | 9 | 8 | 8 | 10 |
| Finance costs | -98 | -96 | -95 | -95 | -94 | -92 | -100 | -92 | -112 | -94 | -108 | -83 | -83 | -87 | -93 | -83 | -89 | -90 | -87 | -96 | -101 | -101 | -98 | -109 | -165 | -100 | -116 | -137 | -111 | -119 | -118 | -137 | -134 | -133 | -134 | -137 | -151 | -146 | -144 | -146 |
| Profit before income tax | 2,334 | 2,145 | 1,937 | 1,818 | 1,987 | 1,871 | 2,265 | 1,570 | 1,943 | 1,609 | 1,523 | 1,039 | 1,526 | 1,374 | 1,121 | 1,134 | 1,232 | 1,190 | 974 | 1,134 | 997 | 1,066 | 1,156 | 868 | 2,545 | 971 | 1,604 | 780 | 960 | 906 | 900 | 861 | 862 | 816 | 732 | 804 | 782 | 830 | 895 | 850 |
| Income tax expense | -556 | -521 | -444 | -360 | -447 | -430 | -485 | -326 | -721 | -355 | -354 | -283 | -346 | -294 | -242 | -209 | -273 | -263 | -208 | -231 | -244 | -254 | -224 | -206 | -239 | -220 | -200 | -145 | -219 | -200 | -179 | -161 | -167 | -165 | -152 | -128 | -154 | -163 | -154 | -63 |
| Profit for the period | 1,778 | 1,624 | 1,493 | 1,457 | 1,540 | 1,441 | 1,780 | 1,244 | 1,222 | 1,254 | 1,168 | 756 | 1,180 | 1,080 | 880 | 925 | 959 | 928 | 766 | 904 | 753 | 812 | 932 | 662 | 2,306 | 752 | 1,404 | 636 | 741 | 705 | 721 | 700 | 695 | 651 | 580 | 675 | 628 | 667 | 741 | 787 |
| Attributable to: | ||||||||||||||||||||||||||||||||||||||||
| Equity holders of the Parent | 1,778 | 1,624 | 1,492 | 1,457 | 1,539 | 1,441 | 1,779 | 1,244 | 1,222 | 1,253 | 1,168 | 756 | 1,180 | 1,080 | 880 | 925 | 959 | 928 | 766 | 904 | 753 | 812 | 932 | 662 | 2,306 | 751 | 1,404 | 636 | 741 | 705 | 721 | 700 | 695 | 651 | 580 | 675 | 629 | 667 | 740 | 787 |
| Non-controlling interests | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
| Profit for the period | 1,778 | 1,624 | 1,493 | 1,457 | 1,540 | 1,441 | 1,780 | 1,244 | 1,222 | 1,254 | 1,168 | 756 | 1,180 | 1,080 | 880 | 925 | 959 | 928 | 766 | 904 | 753 | 812 | 932 | 662 | 2,306 | 752 | 1,404 | 636 | 741 | 705 | 721 | 700 | 695 | 651 | 580 | 675 | 628 | 667 | 741 | 787 |
* The operating profit for the Group and for the product segment Cigars have been restated for the three first quarters in 2020. For further information, se note 1 in Q4 interim report 2020.
** Financial statements for 2017 has been restated in accordance with IFRS 15.
IFRS Annually
| SEK million | 2021 | 2020 | 2019 | 2018 | 2017* | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 18,489 | 16,698 | 14,739 | 12,966 | 11,751 | 15,551 | 14,486 | 13,305 | 12,610 | 12,486 |
| Cost of goods sold | -6,249 | -5,751 | -5,376 | -4,832 | -4,356 | -8,325 | -7,697 | -7,109 | -6,647 | -6,138 |
| Gross profit | 12,240 | 10,947 | 9,363 | 8,133 | 7,396 | 7,226 | 6,789 | 6,197 | 5,963 | 6,349 |
| Selling and administrative expenses | -4,267 | -3,968 | -3,694 | -3,324 | -3,187 | -3,240 | -3,065 | -2,703 | -2,556 | -2,653 |
| Share of net profit/loss in associated companies and joint venture | 13 | 13 | 5 | 3 | 10 | 180 | 327 | 285 | 287 | 337 |
| Settlement income | 300 | - | - | - | - | - | - | - | - | - |
| Impairment charge - European chewing tobacco business | - | - | -367 | - | - | - | - | - | - | - |
| Income from defined benefit plan amendment | - | - | - | - | 69 | - | - | - | - | - |
| Capital gain from transfer of businesses to STG | - | - | - | - | - | - | - | - | - | 30 |
| Gain on sale of real estate | - | - | - | - | 107 | - | - | - | - | - |
| Capital gain from sale of land | - | - | - | - | - | - | - | - | 161 | - |
| Relocation of distribution facilities | - | - | - | - | - | - | -42 | - | - | - |
| Sale of STG shares | - | - | - | - | 197 | 1,208 | - | - | - | - |
| Sale of distribution facility | - | - | - | - | - | 145 | - | - | - | - |
| Gain on fair value of STG shares | - | - | - | - | - | 902 | - | - | - | - |
| Operating profit | 8,286 | 6,991 | 5,307 | 4,812 | 4,592 | 6,420 | 4,008 | 3,780 | 3,855 | 4,062 |
| Dividend from STG | - | - | - | - | 107 | - | - | - | - | - |
| Finance income | 36 | 49 | 95 | 65 | 49 | 53 | 22 | 27 | 34 | 38 |
| Finance costs | -381 | -396 | -343 | -346 | -396 | -484 | -486 | -537 | -578 | -589 |
| Net finance cost | -345 | -347 | -247 | -281 | -240 | -431 | -463 | -510 | -544 | -551 |
| Profit before income tax | 7,941 | 6,644 | 5,060 | 4,531 | 4,353 | 5,988 | 3,545 | 3,270 | 3,310 | 3,511 |
| Income tax expense | -1,723 | -1,756 | -1,165 | -953 | -952 | -865 | -742 | -644 | -600 | -604 |
| Profit for the year | 6,218 | 4,888 | 3,896 | 3,578 | 3,400 | 5,123 | 2,803 | 2,626 | 2,711 | 2,907 |
| Attributable to: | ||||||||||
| Equity holders of the Parent | 6,217 | 4,888 | 3,895 | 3,578 | 3,400 | 5,123 | 2,803 | 2,625 | 2,712 | 2,906 |
| Non-controlling interests | 1 | 1 | 0 | 0 | 0 | 0 | - | - | -1 | - |
| Profit for the year | 6,218 | 4,888 | 3,896 | 3,578 | 3,400 | 5,123 | 2,803 | 2,626 | 2,711 | 2,907 |
| Earnings per share. basic. SEK** | 3.97 | 3.04 | 2.32 | 2.06 | 1.89 | 2.74 | 1.45 | 1.32 | 1.36 | 1.43 |
| Earnings per share. diluted. SEK** | 3.97 | 3.04 | 2.32 | 2.06 | 1.89 | 2.74 | 1.45 | 1.32 | 1.36 | 1.43 |
* Financial statements for 2017 has been restated in accordance with IFRS 15.
** In May 2021 a share split (10:1) was made, historical data has been restated in accordance with IAS 33.
