January–December | |||
MSEK | Note | 2022 | 2021 |
Net sales | 2 | ||
Cost of goods sold | 6 | – | – |
Gross profit | |||
Research and development expenses | 5 | – | – |
Selling expenses | 6 | – | – |
Administrative expenses | 6 | – | – |
Other operating income | 7 | ||
Other operating expenses | 7 | – | – |
Income from associated companies | 7 | ||
Operating profit | |||
Financial income | 8 | ||
Financial expenses | 8 | – | – |
Profit before taxes | |||
Income tax | 9 | – | – |
Net profit | |||
Net profit attributable to: | |||
Shareholders of AB SKF | |||
Non-controlling interests | |||
Basic earnings per share (SEK) | 17 |
January–December | |||
MSEK | Note | 2022 | 2021 |
Net profit | |||
Items that will not be reclassified to the income statement | - | ||
Remeasurements of post-employment benefits | 18 | ||
Income tax | 9 | – | – |
Items that may be reclassified to the income statement | - | ||
Currency translation adjustments | |||
Assets at fair value through other comprehensive income | 14 | – | |
Income tax | 9 | ||
Other comprehensive income, net of tax | |||
Total comprehensive income | |||
Total comprehensive income attributable to Shareholders of AB SKF | |||
Non-controlling interests |
Consolidated balance sheets | |||
As of 31 December | |||
MSEK | Note | 2022 | 2021 |
ASSETS | |||
Non-current assets | - | ||
Goodwill | 10 | ||
Other intangible assets | 10 | ||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
Long-term financial assets | 14 | ||
Deferred tax assets | 9 | ||
Other long-term assets | |||
Current assets | - | ||
Inventories | 13 | ||
Trade receivables | 14 | ||
Other short-term assets | 15 | ||
Other short-term financial assets | 14 | ||
Cash and cash equivalents | 14 | ||
Total assets | |||
EQUITY AND LIABILITIES | - | ||
Equity attributable to shareholders of AB SKF | |||
Equity attributable to non-controlling interests | 27 | ||
Non-current liabilities | - | ||
Long-term financial liabilities | 20 | ||
Long-term lease liabilities | 12, 20 | ||
Provisions for post-employment benefits | 18 | ||
Deferred tax provisions | 9 | ||
Other long-term provisions | 19 | ||
Other long-term liabilities | |||
Current liabilities | - | ||
Trade payables | 20 | ||
Short-term provisions | 19 | ||
Short-term lease liabilities | 12, 20 | ||
Other short-term financial liabilities | 20 | ||
Other short-term liabilities | 21 | ||
Total equity and liabilities |
January–December | |||
MSEK | Note | 2022 | 2021 |
Operating activities | |||
Operating profit | |||
Adjustments for Depreciation, amortization and impairment | 6 | ||
Net gain on sales of businesses and property, plant and equipment | – | ||
Other non-cash items | – | ||
Income taxes paid | – | – | |
Contributions to and payments under post-employment | |||
defined benefit plans | 18 | – | – |
Associated companies | – | ||
Changes in working capital | |||
Inventories | – | – | |
Trade receivables | – | – | |
Trade payables | |||
Other operating assets and liabilities, net | |||
Interest and other financial items | – | – | |
Net cash flow from operating activities | |||
Investing activities | |||
Additions to intangible assets | 10 | – | – |
Additions to property, plant and equipment | 11 | – | – |
Sales of property, plant, equipment, and intangible assets | 10, 11 | ||
Acquisitions of businesses, net of cash and cash equivalents | 3 | – | – |
Divestments of businesses, net of cash and cash equivalents | 4 | – | |
Investment in/sale of equity securities | – | – | |
Net cash flow used in investing activities | – | – | |
Net cash flow after investments before financing |
January–December | |||
MSEK | Note | 2022 | 2021 |
Financing activities | |||
Proceeds from medium- and long-term loans | |||
Repayments of medium- and long-term loans | – | – | |
Payments of leases | – | – | |
Cash dividends to shareholders of AB SKF and non-controlling interests | – | – | |
Funding of post-employment benefits | – | – | |
Investments in financial assets | – | – | |
Sales of financial assets | |||
Net cash flow used in/from financing activities | – | – | |
Net cash flow | – | – | |
Cash and cash equivalents at 1 January | |||
Cash effect excluding acquired/sold businesses | – | – | |
Cash effect from acquired/sold businesses | – | – | |
Translation effect | |||
Cash and cash equivalents on 31 December |
Equity attributable to owners of AB SKF | ||||||||
Share | Share | FV OCI | Translation | Retained | Non- controlling | |||
MSEK | capital | premium | reserve | reserve | earnings | Subtotal | interests | Total |
Opening balance 1 January 2021 | – | |||||||
Net profit | — | — | — | — | ||||
Hyperinflation adjustment | — | — | — | — | — | |||
Components of other comprehensive income | ||||||||
Currency translation adjustments | — | — | — | — | ||||
Change in FV OCI assets and cash flow hedges | — | — | — | — | — | |||
Remeasurements | — | — | — | — | — | |||
Income taxes | — | — | — | – | – | — | – | |
Transactions with shareholders | ||||||||
Non-controlling interest | — | — | — | — | — | — | — | — |
Cost for Performance Share Programmes, net | — | — | — | — | — | |||
Dividends | — | — | — | — | – | – | – | – |
Closing balance 31 December 2021 |
Net profit | — | — | — | — | ||||
Hyperinflation adjustment | — | — | — | — | — | |||
Components of other comprehensive income | ||||||||
Currency translation adjustments | — | — | — | — | ||||
Change in FV OCI assets and cash flow hedges | — | — | – | — | — | – | — | – |
Remeasurements | — | — | — | — | — | |||
Income taxes | — | — | — | – | – | — | – | |
Transactions with shareholders | ||||||||
Non-controlling interests | — | — | — | — | — | — | – | – |
Cost for Performance Share Programmes, net | — | — | — | — | — | |||
Dividends | — | — | — | — | – | – | – | – |
Other | — | — | — | — | — | — | – | – |
Closing balance 31 December 2022 |
SEK per share unless otherwise stated | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
Earnings per share | 9.81 | 16.10 | 9.44 | 12.20 | 16.0 | 12.02 | 8.75 |
Dividend per A and B share | |||||||
Total dividends, MSEK | |||||||
Purchase price of B shares | |||||||
at year-end on NASDAQ Stockholm | 159.15 | 214.5 | 213.4 | 189.4 | 134.5 | 182.2 | 167.6 |
Equity per share | 114 | 96 | 75 | 78 | 74 | 62 | 57 |
Yield (B), % | 4.4 | 3.3 | 3.0 | 1.6 | 4.5 | 3.0 | 3.3 |
P/E ratio, B | |||||||
(share price/earnings per share) | 16.2 | 13.3 | 22.6 | 15.5 | 8.4 | 15.2 | 19.2 |
Cash flow from operations, per share | 12.4 | 11.5 | 18.2 | 20.7 | 18.3 | 14.1 | 15.7 |
Cash flow, after investments | |||||||
and before financing, per share | 0.7 | 4.6 | 11.6 | 10.9 | 18.3 | 10.4 | 17.0 |