For the year ended December 31 | |||
Amounts in MSEK | Note | 2024 | 2023 |
Revenues | 3 | ||
Cost of sales | – | – | |
Gross profit | |||
Marketing expenses | – | – | |
Administrative expenses | – | – | |
Research and development expenses | – | – | |
Other operating income | 6 | ||
Other operating expenses | 6 | – | – |
Share of profit in associated companies and joint ventures | 13 | ||
Operating profit | 3, 4, 5, 15 | ||
Financial income | 7 | ||
Financial expenses | 7 | – | – |
Net financial items | – | – | |
Profit before tax | |||
Income tax expense | 8 | – | – |
Profit for the year | |||
Profit attributable to: | |||
– owners of the parent | |||
– non-controlling interests | |||
Basic earnings per share, SEK | 10 | ||
Diluted earnings per share, SEK | 10 |
For the year ended December 31 | |||
Amounts in MSEK | Note | 2024 | 2023 |
Profit for the year | |||
Other comprehensive income | |||
Items that will not be reclassified to profit or loss | |||
Remeasurements of defined benefit plans | – | ||
Income tax relating to items that will not be reclassified | – | ||
– | |||
Items that may be reclassified subsequently to profit or loss | |||
Translation differences: | |||
– on foreign operations | – | ||
Hedge of net investments in foreign operations | – | ||
Cash flow hedges | |||
Income tax relating to items that may be reclassified | – | ||
– | |||
Other comprehensive income for the year, net of tax | 9 | – | |
Total comprehensive income for the year | |||
Total comprehensive income attributable to: | |||
– owners of the parent | |||
– non-controlling interests |
Amounts in MSEK | Note | Dec. 31, 2024 | Dec. 31, 2023 |
ASSETS | |||
Non-current assets | |||
Intangible assets | 11 | ||
Rental equipment | 12 | ||
Other property, plant and equipment | 12 | ||
Right-of-use assets | 21 | ||
Investments in associated companies and joint ventures | 13 | ||
Other financial assets | 14 | ||
Other receivables | |||
Deferred tax assets | 8 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 15 | ||
Trade receivables | 16 | ||
Income tax receivables | |||
Other receivables | 17 | ||
Other financial assets | 14 | ||
Cash and cash equivalents | 18 | ||
Total current assets | |||
TOTAL ASSETS |
Amounts in MSEK | Note | Dec. 31, 2024 | Dec. 31, 2023 |
EQUITY | Page 103 | ||
Share capital | |||
Other paid-in capital | |||
Reserves | |||
Retained earnings | |||
Total equity attributable to owners of the parent | |||
Non-controlling interests | |||
TOTAL EQUITY | |||
LIABILITIES | |||
Non-current liabilities | |||
Borrowings | 20 | ||
Post-employment benefits | 22 | ||
Other liabilities | |||
Provisions | 24 | ||
Deferred tax liabilities | 8 | ||
Total non-current liabilities | |||
Current liabilities | |||
Borrowings | 20 | ||
Trade payables | 20 | ||
Income tax liabilities | |||
Other liabilities | 23 | ||
Provisions | 24 | ||
Total current liabilities | |||
TOTAL EQUITY AND LIABILITIES |
2024 | Equity attributable to owners of the parent | |||||||
Amounts in MSEK | Share capital | Other paid-in capital | Hedging reserve | Trans lation reserve | Retained earnings | Total | Non-controlling interests | Total equity |
Opening balance, Jan. 1 | ||||||||
Profit for the year | ||||||||
Other comprehensive income for the year | ||||||||
Total comprehensive income for the year | ||||||||
Dividend | – | – | – | – | ||||
Acquisition of series A shares | – | – | – | |||||
Divestment of series A shares | ||||||||
Change of non-controlling interests | – | – | – | |||||
Share-based payment, equity settled: | ||||||||
– expense during the year | ||||||||
– exercise option | – | – | – | |||||
– related tax | – | – | – | |||||
Closing balance, Dec. 31 | ||||||||
2023 | Equity attributable to owners of the parent | |||||||
Amounts in MSEK | Share capital | Other paid-in capital | Hedging reserve | Trans lation reserve | Retained earnings | Total | Non-controlling interests | Total equity |
Opening balance, Jan. 1 | – | |||||||
Profit for the year | ||||||||
Other comprehensive income for the year | – | – | – | – | – | |||
Total comprehensive income for the year | – | |||||||
Dividend | – | – | – | – | ||||
Acquisition of series A shares | – | – | – | |||||
Divestment of series A shares | ||||||||
Change of non-controlling interests | – | – | – | |||||
Share-based payment, equity settled: | ||||||||
– expense during the year | ||||||||
– exercise option | – | – | – | |||||
– related tax | ||||||||
Closing balance, Dec. 31 | ||||||||
Additional information concerning equity is disclosed in note 19. |
For the year ended December 31 | |||
Amounts in MSEK | Note | 2024 | 2023 |
Cash flows from operating activities | |||
Operating profit | |||
Adjustments for: | |||
Depreciation, amortization and impairment | 11, 12, 21 | ||
Capital gain/loss and other non-cash items | |||
Operating cash surplus | |||
Net financial items received/paid | – | ||
Taxes paid | – | – | |
Pension funding and payment of pension to employees | – | – | |
Cash flow before change in working capital | |||
Change in: | |||
Inventories | – | ||
Operating receivables | – | ||
Operating liabilities | – | ||
Change in working capital | – | ||
Increase in rental equipment | – | – | |
Sale of rental equipment | |||
Net cash from operating activities |
For the year ended December 31 | |||
Amounts in MSEK | Note | 2024 | 2023 |
Cash flows from investing activities | |||
Investments in other property, plant and equipment | 12 | – | – |
Sale of other property, plant and equipment | |||
Investments in intangible assets | 11 | – | – |
Acquisition of subsidiaries | 2 | – | – |
Investment in other financial assets, net | |||
Net cash from investing activities | – | – | |
Cash flows from financing activities | |||
Ordinary dividend | – | – | |
Dividend paid to non-controlling interest | – | – | |
Acquisition of non-controlling interest | – | ||
Repurchase of own shares | – | – | |
Divestment of own shares | |||
Borrowings | |||
Repayment of borrowings | – | – | |
Settlement of CSA ¹ | – | ||
Payment of lease liabilities | 21 | – | – |
Net cash from financing activities | – | – | |
Net cash flow for the year | |||
Cash and cash equivalents, Jan. 1 | |||
Net cash flow for the year | |||
Exchange-rate difference in cash and cash equivalents | – | ||
Cash and cash equivalents, Dec. 31 | 18 |
The following summarizes the acquisitions during 2024 and 2023: | ||||||
Number of | ||||||
Acquisition date | Country | Business area | Revenues ¹ | employees ¹ | ||
2024 | Dec. 3 | Metalplan Equipamentos LTDA, (“Metalplan“) | Brazil | Compressor Technique | 120 | 90 |
2024 | Nov. 18 | VisionTools Bildanalyse Systeme GmbH (“VisionTools“) | Germany | Industrial Technique | 160 | 80 |
2024 | Nov. 8 | ESA Service S.r.l, (“ESA Service“) | Italy | Vacuum Technique | 118 | 40 |
2024 | Nov. 6 | SCS Makina A.Ş. (“SCS“) | Türkiye | Compressor Technique | 40 | 11 |
2024 | Nov. 5 | Pennine Pneumatic Services Limited (“PPS“) | United Kingdom | Compressor Technique | ² | 84 |
2024 | Nov. 4 | Air Way Automation Ltd (“Air Way“) | U.S.A. | Industrial Technique | 370 | 98 |
2024 | Oct. 3 | Perslucht Wilda B.V. (“Perslucht Wilda“) | Netherlands | Power Technique | ² | 9 |
2024 | Oct. 2 | Kinder-Janes Engineers Ltd (“Kinder-Janes“) | United Kingdom | Power Technique | 164 | 20 |
2024 | Oct. 2 | Pomac BV (“Pomac“) | Netherlands | Power Technique | 95 | 23 |
2024 | Oct. 2 | Arlógica Máquinas e Equipamentos, Lda (“Arlógica“) | Portugal | Compressor Technique | ² | 9 |
2024 | Oct. 2 | Easy Filtration SRL (“Easy Filtration“) | Italy | Compressor Technique | ² | 9 |
2024 | Sep. 3 | Integrated Pump Rental (“IPR“) | South Africa | Power Technique | 57 | 18 |
2024 | Sep. 3 | Anhui Nuoyi Technologies Co. Ltd., (“NOY“) | China | Vacuum Technique | 178 | 78 |
2024 | Sep. 3 | Generator Rental Services Limited (“GRS“) | New Zealand | Power Technique | 263 | 58 |
2024 | Aug. 2 | AVT Services Pty Limited, (“AVT Services“) | Australia | Vacuum Technique | ² | 15 |
2024 | Aug. 2 | Danmil A/S (“Danmil“) | Denmark | Compressor Technique | 126 | 26 |
2024 | Jul. 29 | Compressed Air Technologies, Inc. | U.S.A. | Compressor Technique | ² | 53 |
2024 | Jul. 23 | Kingsdown Compressed Air Systems Limited (“Kingsdown“) | United Kingdom | Compressor Technique | 31 | 13 |
2024 | Jul. 4 | Mont-Tech Ltd. (“Mont-Tech”) | Czech republic | Industrial Technique | 40 | 27 |
2024 | Jul. 2 | Swed-Weld AB (”Swed-Weld”) | Sweden | Industrial Technique | 30 | 10 |
2024 | Jul .2 | Empresa Comercial Vele Leiva EMCOVELE, S.A. (”Emcovele S.A.”) | Ecuador | Compressor Technique | ² | 49 |
2024 | Jun. 14 | AE Industrial Ltd. (”AE Industrial”) | United Kingdom | Compressor Technique | ² | 40 |
2024 | Jun. 5 | Baraghini Compressori Srl (”Baraghini”) | Italy | Compressor Technique | 31 | 14 |
2024 | May 7 | Montajes Electromecánicos e Ingeniería, S.A. de C.V. (”MEISA”) | Mexico | Vacuum Technique | ² | 52 |
2024 | May 3 | Tecturbo | Brazil | Compressor Technique | 60 | 51 |
2024 | Apr. 4 | Delta Temp | Belgium etc. | Power Technique | 100 | 20 |
2024 | Apr. 2 | Presys Co., Ltd. | South Korea | Vacuum Technique | 275 | 134 |
2024 | Mar. 5 | Zahroof Valves Inc. | U.S.A. | Compressor Technique | 130 | 44 |
2024 | Mar. 4 | Pacific Sales & Service, Inc. (Pacific Air Compressors) | U.S.A. | Compressor Technique | ² | 15 |
2024 | Mar. 4 | Druckluft-Technik-Nord GmbH | Germany | Compressor Technique | ² | 18 |
2024 | Feb. 7 | Ace Air (NI) Ltd. | United Kingdom | Compressor Technique | ² | 8 |
2024 | Jan. 9 | Hycomp Inc. | U.S.A. | Compressor Technique | 85 | 37 |
2024 | Jan. 3 | KRACHT GmbH (Kracht) | Germany | Power Technique | 766 | 440 |
2023 | Dec. 5 | Sykes Group Pty Ltd (Sykes) | Australia | Power Technique | 455 | 123 |
2023 | Nov. 14 | Hamamcıoğlu Makina (HAMAK) | Türkiye | Compressor Technique | 75 | 23 |
2023 | Oct. 16 | ACJ, s.r.o. | Slovakia | Compressor Technique | ² | 14 |
The following summarizes the acquisitions during 2024 and 2023, continued | ||||||
Number of | ||||||
Acquisition date | Country | Business area | Revenues ¹ | employees ¹ | ||
William G Frank Medical Gas Testing and Consulting, | ||||||
2023 | Oct. 11 | LLC & Medical Gas Credentialing LLC | U.S.A. | Compressor Technique | 20 | 8 |
2023 | Aug. 3 | Climorent | Spain | Power Technique | 21 | 15 |
2023 | Jul. 17 | ZEUS Co.,Ltd | South Korea | Vacuum Technique | ² | 59 |
2023 | Jul. 4 | Extend3D GmbH | Germany | Industrial Technique | 32 | 16 |
2023 | Jun. 1 | National Pump & Energy | Australia | Power Technique | 1 400 | 420 |
2023 | May 23 | Maziak Compressor Services Ltd. | United Kingdom | Compressor Technique | 87 | 40 |
2023 | May 4 | C.P. Service SRL | Italy | Compressor Technique | 60 | 13 |
2023 | May 2 | James E. Watson & Co. | U.S.A. | Vacuum Technique | ² | 7 |
2023 | Apr. 5 | Shandong Bozhong Vacuum Technology Co.,Ltd | China | Vacuum Technique | 120 | 116 |
2023 | Apr. 4 | Asven S.R.L. | Argentina | Compressor Technique | ² | 10 |
2023 | Apr. 4 | Trillium US Inc. | U.S.A. | Vacuum Technique | 270 | 140 |
2023 | Mar. 7 | FS Medical Technology Business | U.S.A. | Compressor Technique | 71 | 32 |
2023 | Feb. 2 | CVS Engineering GmbH | Germany | Vacuum Technique | 200 | 76 |
2023 | Jan. 17 | MedCore Services Inc. | Canada | Compressor Technique | 10 | 7 |
Compressor Technique | Recognized values | |
2024 | 2023 | |
Intangible assets | 739 | 322 |
Property, plant and equipment ¹ | 119 | 19 |
Other assets | 436 | 91 |
Cash and cash equivalents | 90 | 44 |
Interest-bearing liabilities and borrowings | –110 | –14 |
Other liabilities and provisions | –410 | –169 |
Net identifiable assets | 864 | 293 |
Goodwill | 664 | 159 |
Total consideration | 1 528 | 452 |
Deferred consideration | 10 | 50 |
Cash and cash equivalents acquired | –90 | –44 |
Net cash outflow | 1 448 | 458 |
Vacuum Technique | Recognized values | |
2024 | 2023 | |
Intangible assets | 511 | 420 |
Property, plant and equipment ¹ | 212 | 175 |
Other assets | 328 | 263 |
Cash and cash equivalents | 386 | – |
Interest-bearing liabilities and borrowings | –207 | –195 |
Other liabilities and provisions | –226 | –171 |
Net identifiable assets | 1 004 | 492 |
Non-controlling interests | –11 | – |
Goodwill | 605 | 466 |
Total consideration | 1 598 | 958 |
Deferred consideration | –206 | –17 |
Cash and cash equivalents acquired | –386 | – |
Net cash outflow | 1 006 | 941 |
Industrial Technique | Recognized values | |
2024 | 2023 | |
Intangible assets | 459 | 34 |
Property, plant and equipment ¹ | 163 | 1 |
Other assets | 386 | 15 |
Cash and cash equivalents | 160 | 2 |
Interest-bearing liabilities and borrowings | –108 | –21 |
Other liabilities and provisions | –212 | –22 |
Net identifiable assets | 848 | 9 |
Goodwill | 518 | 71 |
Total consideration | 1 366 | 80 |
Deferred consideration | –184 | 23 |
Cash and cash equivalents acquired | –160 | –2 |
Net cash outflow | 1 022 | 101 |
Power Technique | Recognized values | |
2024 | 2023 | |
Intangible assets | 2 014 | 975 |
Property, plant and equipment ¹ | 829 | 1 139 |
Other assets | 574 | 553 |
Cash and cash equivalents | 185 | 155 |
Interest-bearing liabilities and borrowings | –475 | –818 |
Other liabilities and provisions | –864 | –575 |
Net identifiable assets | 2 263 | 1 429 |
Goodwill | 1 875 | 1 553 |
Total consideration | 4 138 | 2 982 |
Deferred consideration | –5 | –13 |
Cash and cash equivalents acquired | –185 | –155 |
Net cash outflow | 3 948 | 2 814 |
Total fair value of | Group recognized values | |
acquired assets and liabilities | ||
2024 | 2023 | |
Intangible assets | 3 723 | 1 751 |
Property, plant and equipment ¹ | 1 323 | 1 334 |
Other non-current assets | 4 | 4 |
Inventories | 751 | 424 |
Trade receivables ² | 760 | 467 |
Other current assets | 209 | 27 |
Cash and cash equivalents | 821 | 201 |
Interest-bearing liabilities and borrowings | –900 | –1 048 |
Other liabilities and provisions | –805 | –581 |
Deferred tax assets/liabilities, net | –907 | –356 |
Net identifiable assets | 4 979 | 2 223 |
Non-controlling interests | –11 | – |
Goodwill | 3 662 | 2 249 |
Total consideration | 8 630 | 4 472 |
Deferred consideration | –385 | 43 |
Cash and cash equivalents acquired | –821 | –201 |
Net cash outflow | 7 424 | 4 314 |
Contribution from businesses | Compressor Technique | Vacuum Technique | Industrial Technique | Power Technique | Group | |||||
acquired in 2024 and 2023 by | ||||||||||
business area | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Contribution from date of control | ||||||||||
Revenues | 552 | 206 | 323 | 695 | 52 | 15 | 998 | 971 | 1 925 | 1 887 |
Operating profit | –37 | –4 | 14 | 9 | –38 | –4 | 22 | 176 | –39 | 177 |
Profit for the year | –40 | 95 | ||||||||
Contribution if the acquisition | ||||||||||
had occurred on Jan. 1 | ||||||||||
Revenues | 1 193 | 379 | 610 | 899 | 523 | 30 | 1 558 | 2 036 | 3 884 | 3 344 |
Operating profit | –20 | –7 | 56 | 12 | 87 | –9 | 194 | 311 | 317 | 307 |
Profit for the year | 219 | 213 |
2024 | Compressor Technique | Vacuum Technique | Industrial Technique | Power Technique | Common Group functions | Eliminations | Group |
Revenues from external customers | 77 433 | 40 419 | 29 456 | 29 463 | – | – | 176 771 |
Inter-segment revenues | 826 | 22 | 66 | 159 | – | –1 073 | – |
Total revenues | 78 259 | 40 441 | 29 522 | 29 622 | – | –1 073 | 176 771 |
– of which equipment | 57% | 74% | 73% | 56% | – | – | 63% |
– of which service ¹ | 43% | 26% | 27% | 44% | – | – | 37% |
Operating profit | 19 716 | 8 541 | 6 066 | 5 488 | –1 596 | –49 | 38 166 |
– of which share of profit in associated companies and joint ventures | – | 49 | –4 | – | – | – | 45 |
Net financial items | –366 | ||||||
Income tax expense | –8 006 | ||||||
Profit for the year | 29 794 | ||||||
Non-cash expenses | |||||||
Depreciation/amortization | 2 352 | 2 210 | 1 583 | 2 272 | 308 | –35 | 8 690 |
Impairment | 3 | 77 | 31 | 4 | 8 | – | 123 |
Other non-cash expenses | –70 | 57 | 160 | 215 | –326 | – | 36 |
Segment assets | 51 461 | 52 614 | 37 109 | 39 866 | 3 545 | –1 410 | 183 185 |
– of which goodwill | 8 149 | 16 380 | 15 990 | 11 287 | – | – | 51 806 |
Investments in associated companies and joint ventures | – | 706 | 134 | – | – | – | 840 |
Unallocated assets | 24 513 | ||||||
Total assets | 51 461 | 53 320 | 37 243 | 39 866 | 3 545 | –1 410 | 208 538 |
Segment liabilities | 27 317 | 9 067 | 7 063 | 6 200 | 3 687 | –1 197 | 52 137 |
Unallocated liabilities | 42 641 | ||||||
Total liabilities | 27 317 | 9 067 | 7 063 | 6 200 | 3 687 | –1 197 | 94 778 |
Capital expenditures | |||||||
Property, plant and equipment | 2 865 | 1 673 | 1 210 | 3 467 | 496 | –95 | 9 616 |
– of which right-of-use assets | 1 105 | 315 | 606 | 527 | 299 | – | 2 852 |
Intangible assets | 214 | 587 | 522 | 309 | 156 | – | 1 788 |
Total capital expenditures | 3 079 | 2 260 | 1 732 | 3 776 | 652 | –95 | 11 404 |
Goodwill acquired | 664 | 605 | 518 | 1 875 | – | – | 3 662 |
2024 | Compressor Technique | Vacuum Technique | Industrial Technique | Power Technique | Common Group functions | Eliminations | Group |
Items affecting comparability in Operating profit | – | –4 ¹ | –174 ² | – | –397 ³ | – | –575 |
2023 | Compressor Technique | Vacuum Technique | Industrial Technique | Power Technique | Common Group functions | Eliminations | Group |
Revenues from external customers | 74 787 | 42 781 | 28 375 | 26 721 | – | – | 172 664 |
Inter-segment revenues | 765 | 31 | 78 | 178 | – | –1 052 | – |
Total revenues | 75 552 | 42 812 | 28 453 | 26 899 | – | –1 052 | 172 664 |
– of which equipment | 59% | 77% | 73% | 57% | – | – | 65% |
– of which service ¹ | 41% | 23% | 27% | 43% | – | – | 35% |
Operating profit | 18 488 | 9 607 | 6 183 | 5 191 | –2 362 | –16 | 37 091 |
– of which share of profit in associated companies and joint ventures | – | 29 | 12 | – | – | – | 41 |
Net financial items | –649 | ||||||
Income tax expense | –8 390 | ||||||
Profit for the year | 28 052 | ||||||
Non-cash expenses | |||||||
Depreciation/amortization | 2 172 | 2 051 | 1 507 | 1 722 | 273 | –34 | 7 691 |
Impairment | 18 | 30 | 12 | 28 | – | – | 88 |
Other non-cash expenses | 35 | 20 | 117 | –69 | 821 | – | 924 |
Segment assets | 47 984 | 48 726 | 34 768 | 31 414 | 3 269 | –1 089 | 165 072 |
– of which goodwill | 7 078 | 14 542 | 14 713 | 9 028 | – | – | 45 361 |
Investments in associated companies and joint ventures | – | 719 | 135 | – | – | – | 854 |
Unallocated assets | 16 758 | ||||||
Total assets | 47 984 | 49 445 | 34 903 | 31 414 | 3 269 | –1 089 | 182 684 |
Segment liabilities | 25 937 | 8 241 | 6 781 | 6 012 | 3 589 | –952 | 49 608 |
Unallocated liabilities | 41 576 | ||||||
Total liabilities | 25 937 | 8 241 | 6 781 | 6 012 | 3 589 | –952 | 91 184 |
Capital expenditures | |||||||
Property, plant and equipment | 2 424 | 2 380 | 970 | 2 436 | 399 | –57 | 8 552 |
– of which right-of-use assets | 1 333 | 638 | 232 | 347 | 199 | – | 2 749 |
Intangible assets | 183 | 457 | 527 | 178 | 119 | – | 1 464 |
Total capital expenditures | 2 607 | 2 837 | 1 497 | 2 614 | 518 | –57 | 10 016 |
Goodwill acquired | 159 | 466 | 71 | 1 553 | – | – | 2 249 |
2023 | Compressor Technique | Vacuum Technique | Industrial Technique | Power Technique | Common Group functions | Eliminations | Group |
Items affecting comparability in Operating profit | – | – | – | – | –1 126 ¹ | – | –1 126 ¹ |
By geographic area/country | Revenues | Non-current assets | |||
2024 | 2023 | 2024 | 2023 | ||
North America | U.S.A. | 41 036 | 39 562 | 19 673 | 16 255 |
Other countries | 6 924 | 6 458 | 2 476 | 2 376 | |
47 960 | 46 020 | 22 149 | 18 631 | ||
South America | Brazil | 4 944 | 4 570 | 1 143 | 899 |
Other countries | 2 656 | 2 437 | 331 | 256 | |
7 600 | 7 007 | 1 474 | 1 155 | ||
Europe | Belgium | 1 636 | 1 636 | 5 119 | 3 539 |
France | 5 373 | 5 208 | 756 | 701 | |
Germany | 9 957 | 10 702 | 34 933 | 31 319 | |
Italy | 4 247 | 4 445 | 2 602 | 2 360 | |
Sweden | 2 356 | 2 288 | 1 855 | 1 771 | |
United Kingdom | 4 675 | 4 334 | 16 309 | 14 837 | |
Other countries | 20 726 | 19 993 | 5 962 | 4 481 | |
48 970 | 48 606 | 67 536 | 59 008 | ||
Africa/Middle East | South Africa | 908 | 946 | 375 | 204 |
Other countries | 7 838 | 7 087 | 660 | 466 | |
8 746 | 8 033 | 1 035 | 670 | ||
Asia/Oceania | Australia | 3 676 | 2 859 | 3 768 | 3 655 |
Greater China | 33 430 | 35 810 | 5 412 | 3 905 | |
India | 6 874 | 5 976 | 697 | 525 | |
Japan | 3 173 | 3 321 | 701 | 634 | |
South Korea | 8 268 | 7 937 | 3 591 | 3 164 | |
Other countries | 8 074 | 7 095 | 1 569 | 620 | |
63 495 | 62 998 | 15 738 | 12 503 | ||
Total | 176 771 | 172 664 | 107 932 | 91 967 |
Geographic distribution | Compressor Technique, % | Vacuum Technique, % | Industrial Technique, % | Power Technique, % | Group, % | |||||
2024 | Orders received | Revenues | Orders received | Revenues | Orders received | Revenues | Orders received | Revenues | Orders received | Revenues |
North America | 25 | 26 | 23 | 26 | 34 | 34 | 25 | 27 | 26 | 27 |
South America | 6 | 6 | – | – | 3 | 3 | 7 | 7 | 4 | 4 |
Europe | 28 | 30 | 15 | 15 | 34 | 35 | 32 | 31 | 27 | 28 |
Africa/Middle East | 10 | 7 | 1 | 1 | 2 | 1 | 10 | 8 | 7 | 5 |
Asia/Oceania | 31 | 31 | 61 | 58 | 27 | 27 | 26 | 27 | 36 | 36 |
2023 | ||||||||||
North America | 26 | 25 | 26 | 25 | 32 | 32 | 29 | 28 | 27 | 27 |
South America | 6 | 6 | – | – | 3 | 3 | 7 | 7 | 4 | 4 |
Europe | 29 | 31 | 15 | 16 | 34 | 34 | 30 | 34 | 27 | 28 |
Africa/Middle East | 6 | 7 | 1 | 1 | 1 | 1 | 8 | 9 | 5 | 5 |
Asia/Oceania | 33 | 31 | 58 | 58 | 30 | 30 | 26 | 22 | 37 | 36 |
Revenues | 2024 | 2023 | ||||||
1 | 2 | 3 | 4 | 1 | 2 | 3 | 4 | |
Compressor Technique | 18 710 | 20 136 | 19 031 | 20 382 | 17 632 | 18 600 | 19 493 | 19 827 |
– of which external | 18 507 | 19 905 | 18 819 | 20 202 | 17 466 | 18 407 | 19 300 | 19 614 |
– of which internal | 203 | 231 | 212 | 180 | 166 | 193 | 193 | 213 |
Vacuum Technique | 9 719 | 10 089 | 10 444 | 10 189 | 9 989 | 10 911 | 10 802 | 11 110 |
– of which external | 9 711 | 10 089 | 10 439 | 10 180 | 9 979 | 10 906 | 10 795 | 11 101 |
– of which internal | 8 | – | 5 | 9 | 10 | 5 | 7 | 9 |
Industrial Technique | 7 514 | 7 471 | 6 832 | 7 705 | 6 492 | 7 280 | 7 306 | 7 375 |
– of which external | 7 492 | 7 460 | 6 821 | 7 683 | 6 469 | 7 260 | 7 290 | 7 356 |
– of which internal | 22 | 11 | 11 | 22 | 23 | 20 | 16 | 19 |
Power Technique | 7 202 | 7 391 | 7 072 | 7 957 | 5 996 | 6 828 | 7 142 | 6 933 |
– of which external | 7 165 | 7 349 | 7 026 | 7 923 | 5 947 | 6 791 | 7 100 | 6 883 |
– of which internal | 37 | 42 | 46 | 34 | 49 | 37 | 42 | 50 |
Common Group | ||||||||
functions/eliminations | –270 | –284 | –274 | –245 | –248 | –255 | –258 | –291 |
Total | 42 875 | 44 803 | 43 105 | 45 988 | 39 861 | 43 364 | 44 485 | 44 954 |
Operating profit | 2024 | 2023 | ||||||
1 | 2 | 3 | 4 | 1 | 2 | 3 | 4 | |
Compressor Technique | 4 642 | 4 990 | 4 974 | 5 110 | 4 245 | 4 472 | 4 856 | 4 915 |
in % of revenues | 24.8% | 24.8% | 26.1% | 25.1% | 24.1% | 24.0% | 24.9% | 24.8% |
Vacuum Technique | 2 119 | 2 027 | 2 014 | 2 381 | 2 268 | 2 504 | 2 465 | 2 370 |
in % of revenues | 21.8% | 20.1% | 19.3% | 23.4% | 22.7% | 22.9% | 22.8% | 21.3% |
Industrial Technique | 1 649 | 1 557 | 1 364 | 1 496 | 1 371 | 1 585 | 1 647 | 1 580 |
in % of revenues | 21.9% | 20.8% | 20.0% | 19.4% | 21.1% | 21.8% | 22.5% | 21.4% |
Power Technique | 1 393 | 1 406 | 1 274 | 1 415 | 1 145 | 1 294 | 1 429 | 1 323 |
in % of revenues | 19.3% | 19.0% | 18.0% | 17.8% | 19.1% | 19.0% | 20.0% | 19.1% |
Common Group | ||||||||
functions/eliminations | –458 | –514 | –289 | –384 | –330 | –666 | –280 | –1 102 |
Operating profit | 9 345 | 9 466 | 9 337 | 10 018 | 8 699 | 9 189 | 10 117 | 9 086 |
in % of revenues | 21.8% | 21.1% | 21.7% | 21.8% | 21.8% | 21.2% | 22.7% | 20.2% |
Net financial items | 16 | –192 | –153 | –37 | –44 | –163 | –189 | –253 |
Profit before tax | 9 361 | 9 274 | 9 184 | 9 981 | 8 655 | 9 026 | 9 928 | 8 833 |
in % of revenues | 21.8% | 20.7% | 21.3% | 21.7% | 21.7% | 20.8% | 22.3% | 19.6% |
Average number of employees | 2024 | 2023 | ||||
Women | Men | Total | Women | Men | Total | |
Parent Company | ||||||
Sweden | 85 | 41 | 126 | 78 | 41 | 119 |
Subsidiaries | ||||||
North America | 1 871 | 6 696 | 8 567 | 1 769 | 6 413 | 8 182 |
South America | 610 | 1 813 | 2 423 | 560 | 1 684 | 2 244 |
Europe | 5 371 | 18 386 | 23 757 | 4 997 | 17 612 | 22 609 |
– of which Sweden | 386 | 1 168 | 1 554 | 347 | 1 110 | 1 457 |
Africa/Middle East | 291 | 1 163 | 1 454 | 255 | 1 101 | 1 356 |
Asia/Oceania | 3 841 | 14 038 | 17 879 | 3 499 | 13 101 | 16 600 |
Total in subsidiaries | 11 984 | 42 096 | 54 080 | 11 080 | 39 911 | 50 991 |
Total | 12 069 | 42 137 | 54 206 | 11 158 | 39 952 | 51 110 |
Females in the Board of Directors and Group Management, % | Dec. 31, 2024 | Dec. 31, 2023 |
Parent Company | ||
Board of Directors ¹ | 50 | 33 |
Group Management | 30 | 33 |
Remuneration and other benefits | Group | |
2024 | 2023 | |
Salaries and other remuneration | 37 626 | 33 708 |
Contractual pension benefits | 1 939 | 1 798 |
Other social costs | 6 696 | 5 970 |
Total | 46 261 | 41 476 |
Pension obligations to Board members and Group Management ¹ | 4 | 4 |
2024 | Value of synthetic | Number of synthetic | Total fees incl. value of | Effect of vesting and | Total expense | ||
Remuneration and other benefits to the Board, KSEK | Fee | shares at grant date | shares at grant date | Other fees ¹ | synthetic shares at grant date | change in stock price ² | recognized ³ |
Chair: | |||||||
Hans Stråberg | 1 675 | 1 700 | 8 666 | 655 | 4 030 | –243 | 3 787 |
Other members of the Board: | |||||||
Jumana Al-Sibai | 542 | 550 | 2 804 | – | 1 092 | –195 | 897 |
Johan Forssell | 954 | – | – | 366 | 1 320 | 117 | 1 437 |
Heléne Mellquist | 542 | 550 | 2 804 | 210 | 1 302 | –61 | 1 241 |
Anna Ohlsson-Leijon | 542 | 550 | 2 804 | 550 | 1 642 | –68 | 1 574 |
Gordon Riske | 542 | 550 | 2 804 | 224 | 1 316 | –78 | 1 238 |
Karin Rådström ⁴ | 413 | 550 | 2 804 | – | 963 | –195 | 768 |
Peter Wallenberg Jr | 542 | 550 | 2 804 | 224 | 1 316 | –78 | 1 238 |
Other members of the Board previous year | – | – | – | – | – | 134 | 134 |
Employee representatives (4) ⁵ | 116 | – | – | – | 116 | – | 116 |
Total | 5 868 | 5 000 | 25 490 | 2 229 | 13 097 | –667 | 12 430 |
2023 | Value of synthetic | Number of synthetic | Total fees incl. value of | Effect of vesting and | Total expense | ||
Remuneration and other benefits to the Board, KSEK | Fee | shares at grant date | shares at grant date | Other fees ¹ | synthetic shares at grant date | change in stock price ² | recognized ³ |
Chair: | |||||||
Hans Stråberg | 1 588 | 1 600 | 10 817 | 463 | 3 651 | 3 199 | 6 850 |
Other members of the Board: | |||||||
Jumana Al-Sibai ⁴ | 388 | 518 | 3 499 | – | 906 | –62 | 844 |
Staffan Bohman ⁵ | 125 | – | – | 50 | 175 | 672 | 847 |
Johan Forssell | 513 | 518 | 3 499 | 224 | 1 255 | 1 022 | 2 277 |
Heléne Mellquist | 513 | 518 | 3 499 | – | 1 031 | 321 | 1 352 |
Anna Ohlsson-Leijon | 513 | 518 | 3 499 | 433 | 1 464 | 493 | 1 957 |
Gordon Riske | 513 | 518 | 3 499 | 79 | 1 110 | 733 | 1 843 |
Peter Wallenberg Jr | 513 | 518 | 3 499 | 104 | 1 135 | 1 022 | 2 157 |
Other members of the Board previous year | – | – | – | – | – | 578 | 578 |
Employee representatives (4) ⁶ | 113 | – | – | – | 113 | – | 113 |
Total | 4 779 | 4 708 | 31 811 | 1 353 | 10 840 | 7 978 | 18 818 |
2024 | Total, excl. recognized costs | Recognized costs for | Total expense | ||||
Remuneration and other benefits to Group Management, KSEK | Base salary 2 | Variable compensation ³ | Other benefits ⁴ | Pension fees | for share based payments | share based payments ⁵ | recognized |
President and CEO | |||||||
Vagner Rego , from May 1, 2024 ¹ | 10 667 | 7 680 | 169 | 3 733 | 22 249 | 4 362 | 26 611 |
Mats Rahmström, until April 30, 2024 ¹ | 11 538 | 5 040 | 44 | 2 450 | 19 072 | 22 899 | 41 971 |
Other members of Group Management (9 positions) | 42 115 | 16 198 | 6 975 | 10 611 | 75 899 | 17 275 | 93 174 |
Total | 64 320 | 28 918 | 7 188 | 16 794 | 117 220 | 44 536 | 161 756 |
Total remuneration and other benefits to the Board and Group Management | 174 186 |
2023 ¹ | Total, excl. recognized costs | Recognized costs for | Total expense | ||||
Remuneration and other benefits to Group Management, KSEK | Base salary | Variable compensation ³ | Other benefits ⁴ | Pension fees | for share based payments | share based payments ⁵ | recognized |
President and CEO | |||||||
Mats Rahmström ² | 20 683 | 14 221 | 130 | 7 070 | 42 104 | 10 328 | 52 432 |
Other members of Group Management (8 positions) | 33 018 | 18 459 | 6 241 | 9 126 | 66 844 | 11 933 | 78 777 |
Total | 53 701 | 32 680 | 6 371 | 16 196 | 108 948 | 22 261 | 131 209 |
Total remuneration and other benefits to the Board and Group Management | 150 027 |
Stock options/matchning options as at Dec. 31, 2024 ¹ | ||
Other members of | ||
Grant Year | President and CEO | Group Management |
2018 | – | 61 936 |
2019 | 142 242 | 556 750 |
2020 | – | 19 845 |
2021 | 91 877 | 487 203 |
2022 | 82 872 | 487 124 |
2023 | 95 105 | 548 543 |
2024 ² | 278 904 | 481 295 |
Total | 691 000 | 2 642 696 |
Introduction |
This is Atlas Copco Group |
The year in review |
Financials |
Atlas Copco Group |
Consolidated income |
statement |
Consolidated statement of comprehensive income |
Consolidated balance sheet |
Audit fees and other services | 2024 | 2023 |
Ernst & Young | ||
Audit fee | 119 | 108 |
Audit activities other than the audit assignment | – | 1 |
Other services, tax | 4 | 5 |
Other services, other Other audit firms | 4 | 2 |
Audit fee | 13 | 19 |
Total | 140 | 135 |
Other operating income | 2024 | 2023 |
Commissions received | 27 | 28 |
Income from insurance operations | 128 | 146 |
Capital gain on sale of property, plant and equipment | 59 | 75 |
Exchange-rate differences, net | 47 | – |
Other operating income | 817 ¹ | 295 |
Total | 1 078 | 544 |
Other operating expenses | 2024 | 2023 |
Capital loss on sale of property, plant and | ||
equipment | –64 | –33 |
Exchange-rate differences, net | – | –1 016 |
Other operating expenses | –470 ¹ | –833 ¹ |
Total | –534 | –1 882 |
Financial income and expenses | 2024 | 2023 |
Interest income: | ||
– cash and cash equivalents | 660 | 393 |
Capital gain: | ||
– other assets | 3 | 9 |
Change in fair value – other assets | 44 | 38 |
Financial income | 707 | 440 |
Interest expenses: | ||
– borrowings | –838 | –850 |
– derivatives | –8 | –23 |
– pension provisions, net | –63 | –27 |
– deferred considerations | –9 | –14 |
Change in fair value – other liabilities and borrowings | –3 | – |
Foreign exchange loss, net | –151 | –175 |
Impairment loss | –1 | – |
Financial expenses | –1 073 | –1 089 |
Financial expenses, net | –366 | –649 |
Income tax expense | 2024 | 2023 |
Current taxes | –8 880 | –9 334 |
Deferred taxes | 874 | 944 |
Total | –8 006 | –8 390 |
2024 | 2023 | |
Profit before tax | 37 800 | 36 442 |
Weighted average tax based on national rates | –8 071 | –8 557 |
in % | 21,4 | 23.5 |
Tax effect of: | ||
– non-deductible expenses | –346 | –401 |
– withholding and other taxes on dividends | –610 | –498 |
– tax-exempt income | 1 179 | 1 064 |
Adjustments from prior years: | ||
– current taxes | 56 | –103 |
– deferred taxes | –7 | 77 |
Effects of tax losses/credits utilized | 6 | 29 |
Change in tax rate, deferred tax | –53 | 19 |
Tax losses not recognized | –31 | –48 |
Other items | –129 | 28 |
Income tax expense | –8 006 | –8 390 |
Effective tax in % | 21.2 | 23.0 |
Change in deferred taxes | 2024 | 2023 |
Opening balance net, Jan. 1 | –33 | –552 |
Business acquisitions | –907 | –356 |
Charges to profit for the year | 874 | 944 |
Tax on amounts recorded to other comprehensive income | 142 | –75 |
Tax related to equity settled share-based | ||
payment | –21 | 69 |
Translation differences | –96 | –63 |
Closing balance net, Dec. 31 | –41 | –33 |
Deferred tax assets and liabilities | 2024 | 2023 | ||||
Assets | Liabilities | Net balance | Assets | Liabilities | Net balance | |
Intangible assets | 973 | 6 044 | –5 071 | 779 | 5 248 | –4 469 |
Property, plant and equipment 1 | 380 | 1 683 | –1 303 | 304 | 1 368 | –1 064 |
Other financial assets | 19 | 189 | –170 | 22 | 145 | –123 |
Inventories | 3 072 | 55 | 3 017 | 2 762 | 40 | 2 722 |
Current receivables | 295 | 320 | –25 | 305 | 310 | –5 |
Operating liabilities | 1 113 | 70 | 1 043 | 984 | 24 | 960 |
Provisions | 531 | 12 | 519 | 534 | 17 | 517 |
Post-employment benefits | 542 | 37 | 505 | 557 | 23 | 534 |
Borrowings ¹ | 1 355 | 16 | 1 339 | 988 | 14 | 974 |
Loss/credit carry-forwards | 673 | – | 673 | 516 | – | 516 |
Other items ² | 3 | 571 | –568 | 4 | 599 | –595 |
Deferred tax assets/liabilities | 8 956 | 8 997 | –41 | 7 755 | 7 788 | –33 |
Netting of assets/liabilities | –6 381 | –6 381 | – | –5 521 | –5 521 | – |
Net deferred tax balances | 2 575 | 2 616 | –41 | 2 234 | 2 267 | –33 |
2024 | 2023 | |
Expires after 1–2 years | 2 | 6 |
Expires after 3–4 years | 1 | 1 |
Expires after 5–6 years | 22 | 4 |
No expiry date | 1 716 | 1 635 |
Total | 1 741 | 1 646 |
2024 | 2023 | |
Intangible assets | 533 | 453 |
Property, plant and equipment | –94 | –177 |
Other financial assets | 1 | 19 |
Inventories | 78 | 327 |
Current receivables | 23 | –28 |
Operating liabilities | 89 | 27 |
Provisions | –31 | 149 |
Post-employment benefits | –44 | –89 |
Borrowings | 133 | 91 |
Other items | 40 | –173 |
Changes due to temporary differences | 728 | 599 |
Loss/credit carry-forwards | 146 | 345 |
Charges to profit for the year | 874 | 944 |
Other comprehensive income for the year 2024 | 2023 | |||||
Before tax | Tax | After tax | Before tax | Tax | After tax | |
Attributable to owners of the parent | ||||||
Items that will not be reclassified to profit or loss | ||||||
Remeasurements of defined benefit plans | 218 | –57 | 161 | –753 | 192 | –561 |
Items that may be reclassified subsequently to profit or loss | ||||||
Translation differences: | ||||||
– on foreign operations | 6 555 | 79 | 6 634 | –4 713 | –13 | –4 726 |
Hedge of net investments in foreign operations | –603 | 124 | –479 | 148 | –31 | 117 |
Cash flow hedges | – | – | – | 28 | –6 | 22 |
Total other comprehensive income | 6 170 | 146 | 6 316 | –5 290 | 142 | –5 148 |
Attributable to non-controlling interests | ||||||
Translation differences on foreign operations | 3 | – | 3 | –4 | – | –4 |
Total other comprehensive income | 6 173 | 146 | 6 319 | –5 294 | 142 | –5 152 |
Amounts in SEK | Basic earnings per share | Diluted earnings per share | ||
2024 | 2023 | 2024 | 2023 | |
Earnings per share | 6.11 | 5.76 | 6.10 | 5.75 |
Profit for the year attributable to owners of the parent | 2024 | 2023 |
Profit for the year | 29 782 | 28 040 |
Average number of shares outstanding | 2024 | 2023 |
Basic weighted average number of shares outstanding | 4 873 635 218 | 4 871 364 070 |
Effect of employee stock options | 8 018 677 | 7 486 197 |
Diluted weighted average number of shares outstanding | 4 881 653 895 | 4 878 850 267 |
2024 | 2023 | |||
Trademarks | Goodwill | Trademarks | Goodwill | |
Compressor Technique | – | 8 149 | – | 7 078 |
Vacuum Technique | 3 146 | 16 380 | 2 897 | 14 542 |
Industrial Technique | – | 15 990 | – | 14 713 |
Power Technique | – | 11 287 | – | 9 028 |
Total | 3 146 | 51 806 | 2 897 | 45 361 |
2024 | 2023 | |||||
Internally generated | Acquired | Total | Internally generated | Acquired | Total | |
Cost of sales | 20 | 24 | 44 | 23 | 25 | 48 |
Marketing expenses | 26 | 1 596 | 1 622 | 23 | 1 446 | 1 469 |
Administrative expenses | 108 | 72 | 180 | 108 | 58 | 166 |
Research and development expenses | 994 | 776 | 1 770 | 868 | 748 | 1 616 |
Total | 1 148 | 2 468 | 3 616 | 1 022 | 2 277 | 3 299 |
Internally generated intangible assets | Acquired intangible assets | |||||||
Product | Other technology | Product | Marketing and | Other technology | ||||
2024 | development | and contract based | development | Trademarks | customer related | and contract based | Goodwill | Total |
Cost | ||||||||
Opening balance, Jan. 1 | 8 852 | 2 003 | 672 | 6 156 | 15 292 | 10 872 | 45 400 | 89 247 |
Investments | 1 264 | 370 | – | – | – | 154 | – | 1 788 |
Business acquisitions | – | – | 6 | 251 | 2 765 | 701 | 3 662 | 7 385 |
Disposals | –241 | –40 | – | – | –10 | –42 | – | –335 |
Reclassifications | 210 | 15 | –655 | – | – | 463 | – | 33 |
Translation differences | 290 | 81 | 36 | 403 | 990 | 747 | 2 787 | 5 336 |
Closing balance, Dec. 31 | 10 375 | 2 429 | 59 | 6 810 | 19 037 | 12 895 | 51 849 | 103 454 |
Amortization and impairment losses | ||||||||
Opening balance, Jan. 1 | 5 031 | 1 186 | 115 | 1 870 | 7 893 | 5 612 | 39 | 21 746 |
Amortization for the period | 889 | 145 | 1 | 227 | 1 357 | 879 | – | 3 498 |
Impairment charge for the period | 105 | 9 | 4 | – | – | – | – | 118 |
Disposals | –241 | –40 | – | – | –10 | –42 | – | –333 |
Reclassifications | 86 | – | –83 | – | – | 6 | – | 9 |
Translation differences | 165 | 52 | 7 | 102 | 581 | 398 | 4 | 1 309 |
Closing balance, Dec. 31 | 6 035 | 1 352 | 44 | 2 199 | 9 821 | 6 853 | 43 | 26 347 |
Carrying amounts at Jan. 1 | 3 821 | 817 | 557 | 4 286 | 7 399 | 5 260 | 45 361 | 67 501 |
Carrying amounts at Dec. 31 | 4 340 | 1 077 | 15 | 4 611 | 9 216 | 6 042 | 51 806 | 77 107 |
Internally generated intangible assets | Acquired intangible assets | |||||||
Product | Other technology | Product | Marketing and | Other technology | ||||
2023 | development | and contract based | development | Trademarks | customer related | and contract based | Goodwill | Total |
Cost | ||||||||
Opening balance, Jan. 1 | 7 997 | 1 875 | 696 | 5 889 | 14 504 | 10 943 | 44 338 | 86 242 |
Investments | 1 091 | 229 | 1 | – | – | 143 | – | 1 464 |
Business acquisitions | – | – | –2 | 433 | 1 160 | 160 | 2 249 | 4 000 |
Disposals | –108 | –59 | – | – | –6 | –70 | – | –243 |
Reclassifications | 11 | –16 | – | – | 26 | –10 | – | 11 |
Translation differences | –139 | –26 | –23 | –166 | –392 | –294 | –1 187 | –2 227 |
Closing balance, Dec. 31 | 8 852 | 2 003 | 672 | 6 156 | 15 292 | 10 872 | 45 400 | 89 247 |
Amortization and impairment losses | ||||||||
Opening balance, Jan. 1 | 4 330 | 1 107 | 115 | 1 688 | 6 877 | 5 019 | 39 | 19 175 |
Amortization for the period | 786 | 154 | 5 | 205 | 1 230 | 837 | – | 3 217 |
Impairment charge for the period | 82 | – | – | – | – | – | – | 82 |
Disposals | –105 | –59 | – | – | –6 | –69 | – | –239 |
Reclassifications | 1 | –1 | – | 3 | 22 | –10 | – | 15 |
Translation differences | –63 | –15 | –5 | –26 | –230 | –165 | – | –504 |
Closing balance, Dec. 31 | 5 031 | 1 186 | 115 | 1 870 | 7 893 | 5 612 | 39 | 21 746 |
Carrying amounts at Jan. 1 | 3 667 | 768 | 581 | 4 201 | 7 627 | 5 924 | 44 299 | 67 067 |
Carrying amounts at Dec. 31 | 3 821 | 817 | 557 | 4 286 | 7 399 | 5 260 | 45 361 | 67 501 |
2024 | Buildings and land | Machinery and equipment | Construction in progress and advances | Total | Rental equipment |
Cost | |||||
Opening balance, Jan. 1 | 8 964 | 17 864 | 2 796 | 29 624 | 9 229 |
Investments | 94 | 1 074 | 3 071 | 4 239 | 2 525 |
Business acquisitions | 355 | 554 | 37 | 946 | 106 |
Disposals | –145 | –728 | –2 | –875 | –833 |
Reclassifications | 1 568 | 1 248 | –2 796 | 20 | –91 |
Translation differences | 401 | 715 | 123 | 1 239 | 352 |
Closing balance, Dec. 31 | 11 237 | 20 727 | 3 229 | 35 193 | 11 288 |
Depreciation and impairment losses | |||||
Opening balance, Jan. 1 | 3 529 | 11 732 | 5 | 15 266 | 4 884 |
Depreciation for the period | 399 | 1 840 | – | 2 239 | 1 098 |
Impairment charge for the period | 2 | 8 | –5 | 5 | – |
Disposals | –91 | –673 | – | –764 | –765 |
Reclassifications | 4 | 32 | – | 36 | –79 |
Translation differences | 178 | 488 | – | 666 | 203 |
Closing balance, Dec. 31 | 4 021 | 13 427 | – | 17 448 | 5 341 |
Carrying amounts at Jan. 1 | 5 435 | 6 132 | 2 791 | 14 358 | 4 345 |
Carrying amounts at Dec. 31 | 7 216 | 7 300 | 3 229 | 17 745 | 5 947 |
2023 | Buildings and land | Machinery and equipment | Construction in progress and advances | Total | Rental equipment |
Cost | |||||
Opening balance, Jan. 1 | 8 350 | 16 300 | 2 418 | 27 068 | 7 287 |
Investments | 215 | 1 129 | 2 645 | 3 989 | 1 814 |
Business acquisitions | 50 | 103 | – | 153 | 907 |
Disposals | –96 | –558 | – | –654 | –449 |
Reclassifications | 727 | 1 476 | –2 167 | 36 | –27 |
Translation differences | –282 | –586 | –100 | –968 | –303 |
Closing balance, Dec. 31 | 8 964 | 17 864 | 2 796 | 29 624 | 9 229 |
Depreciation and impairment losses | |||||
Opening balance, Jan. 1 | 3 375 | 10 968 | 5 | 14 348 | 4 598 |
Depreciation for the period | 335 | 1 600 | – | 1 935 | 897 |
Impairment charge for the period | 3 | 6 | – | 9 | – |
Disposals | –79 | –517 | – | –596 | –409 |
Reclassifications | –3 | 37 | – | 34 | –32 |
Translation differences | –102 | –362 | – | –464 | –170 |
Closing balance, Dec. 31 | 3 529 | 11 732 | 5 | 15 266 | 4 884 |
Carrying amounts at Jan. 1 | 4 975 | 5 332 | 2 413 | 12 720 | 2 689 |
Carrying amounts at Dec. 31 | 5 435 | 6 132 | 2 791 | 14 358 | 4 345 |
Accumulated capital participation | 2024 | 2023 |
Opening balance, Jan. 1 | 854 | 939 |
Dividends | –44 | –34 |
Profit for the year after income tax | 45 | 41 |
Translation differences | –15 | –92 |
Closing balance, Dec. 31 | 840 | 854 |
2024 | ||||||||
Summary of financial information for associated | Profit for | Group’s | Carrying | |||||
companies and joint ventures | Country | Assets ¹ | Liabilities ¹ | Equity ¹ | Revenues ¹ | the year ¹ | share, % ² | value Dec. 31 |
Associated companies | ||||||||
Qingdao Qianshao Pneumatic Tool Manufacturing Tech Ltd. | China | 81 | 35 | 46 | 60 | 2 | 25 | 12 |
Reintube S.L. | Spain | 10 | 5 | 5 | 14 | 0 | 47 | 0 |
Joint ventures | ||||||||
Toku-Hanbai Group | Japan | 392 | 149 | 243 | 723 | –9 | 50 | 122 |
Ulvac Cryogenics Inc. | Japan | 1 097 | 368 | 729 | 792 | 98 | 50 | 706 |
Total | 840 |
2023 | ||||||||
Summary of financial information for associated | Profit for | Group’s | Carrying | |||||
companies and joint ventures | Country | Assets ¹ | Liabilities ¹ | Equity ¹ | Revenues ¹ | the year ¹ | share, % ² | value Dec. 31 |
Associated companies | ||||||||
Qingdao Qianshao Pneumatic Tool Manufacturing Tech Ltd. | China | 75 | 34 | 41 | 41 | 0 | 25 | 10 |
Reintube S.L. | Spain | 8 | 4 | 4 | 12 | 0 | 47 | 0 |
Joint ventures | ||||||||
Toku-Hanbai Group | Japan | 449 | 199 | 250 | 1 019 | 25 | 50 | 125 |
Ulvac Cryogenics Inc. | Japan | 1 101 | 357 | 744 | 745 | 57 | 50 | 719 |
Total | 854 |
2024 | 2023 | |
Non-current | ||
Pension and other similar benefit assets (note 22) | 1 432 | 1 132 |
Derivatives at fair value through profit or loss | 2 | – |
Financial assets at fair value through OCI | 1 | 1 |
Financial assets at fair value through profit or loss | 66 | 96 |
Financial assets measured at amortized cost: | ||
– lease receivables | 56 | 72 |
– other financial receivables | 106 | 93 |
Closing balance, Dec. 31 | 1 663 | 1 394 |
Current | ||
Financial assets at fair value through profit or loss | 360 | 329 |
Financial assets measured at amortized cost: | ||
– lease receivables | 17 | 38 |
– other financial receivables | 57 | 598 |
Closing balance, Dec. 31 | 434 | 965 |
2024 | 2023 | |
Raw materials | 4 896 | 5 020 |
Work in progress | 7 464 | 6 597 |
Semi-finished goods | 7 342 | 7 511 |
Finished goods | 9 310 | 10 155 |
Closing balance, Dec. 31 | 29 012 | 29 283 |
Expected credit losses | 2024 | 2023 |
Opening balance, Jan. 1 | 1 078 | 976 |
Business acquisitions and divestments | 26 | 10 |
Provisions recognized for potential losses | 547 | 467 |
Amounts used for established losses | –174 | –141 |
Release of unnecessary provisions | –240 | –193 |
Translation differences | 59 | –41 |
Closing balance, Dec. 31 | 1 296 | 1 078 |
2024 | 2023 | |
Derivatives: | ||
– at fair value through profit or loss | 76 | 108 |
Financial assets measured at amortized cost: | ||
– other receivables | 4 514 | 3 940 |
– contract assets | 6 218 | 5 699 |
Prepaid expenses | 1 514 | 1 294 |
Closing balance, Dec. 31 | 12 322 | 11 041 |
2024 | 2023 | |
Cash | 7 100 | 9 490 |
Cash equivalents | 11 868 | 1 397 |
Closing balance, Dec. 31 | 18 968 | 10 887 |
2024 | 2023 | |||||
Shares outstanding | A shares | B shares | Total | A shares | B shares | Total |
Opening balance, Jan. 1 | 3 357 576 384 | 1 560 876 032 | 4 918 452 416 | 3 357 576 384 | 1 560 876 032 | 4 918 452 416 |
Total number of shares, Dec. 31 | 3 357 576 384 | 1 560 876 032 | 4 918 452 416 | 3 357 576 384 | 1 560 876 032 | 4 918 452 416 |
– of which held by Atlas Copco | –47 838 434 | – | –47 838 434 | –47 893 133 | – | –47 893 133 |
Total shares outstanding, Dec. 31 | 3 309 737 950 | 1 560 876 032 | 4 870 613 982 | 3 309 683 251 | 1 560 876 032 | 4 870 559 283 |
Number of shares held by Atlas Copco | Cost value affecting equity | |||||||
Repurchases/Divestment of shares | 2024 | AGM mandate 2024, Apr.–Dec. | AGM mandate 2023, Jan.–Mar. | 2023 | AGM mandate 2023, Apr.–Dec. | AGM mandate 2022, Jan.–Mar. | 2024 | 2023 |
Opening balance, Jan. 1 | 47 893 133 | 50 095 451 | 4 427 | 4 007 | ||||
Repurchase of A shares | 5 030 000 | 5 030 000 | – | 7 785 000 | 6 040 000 | 1 745 000 | 898 | 1 243 |
Divestment of A shares | –5 084 699 | –2 774 958 | –2 309 741 | –9 987 318 | –8 214 129 | –1 773 189 | –470 | –823 |
Closing balance, Dec. 31 | 47 838 434 | 47 893 133 | 4 855 | 4 427 | ||||
Percentage of shares outstanding | 1.0% | 1.0% |
Retained earnings including reserve for fair value | 142 615 979 719 |
Profit for the year | 20 190 711 361 |
162 806 691 080 | |
The Board of Directors proposes that these earnings | |
be appropriated as follows: | |
To the shareholders, a dividend of SEK 3.00 per share | 14 611 841 946 |
To be retained in the business | 148 194 849 134 |
Total | 162 806 691 080 |
2024 | 2023 | |||||
Repurchased | Carrying | Fair | Carrying | Fair | ||
Maturity | nominal amount | amount | value | amount | value | |
Non-current | ||||||
Medium Term Note Program MEUR 500 | 2026 | 5 731 | 5 550 | 5 523 | 5 215 | |
Medium Term Note Program MEUR 300 | 2029 | 3 425 | 3 052 | 3 299 | 2 848 | |
Medium Term Note Program MEUR 500 | 2032 | 5 685 | 4 917 | 5 473 | 4 571 | |
Bilateral borrowings EIB MEUR 200 | 2027 | 2 293 | 2 185 | 2 210 | 2 099 | |
Bilateral borrowings EIB MEUR 100 | 2028 | 1 146 | 1 076 | 1 105 | 1 009 | |
Bilateral borrowings EIB MEUR 415 | 2030 | 4 758 | 4 869 | 4 586 | 4 717 | |
Bilateral borrowings EIB MEUR 60 | 2030 | 688 | 704 | 663 | 684 | |
Bilateral borrowings NIB MEUR 183 | 2031 | 2 098 | 2 117 | 2 022 | 2 053 | |
Other bank loans | 696 | 703 | 881 | 850 | ||
Less current portion of long-term | ||||||
borrowings | –280 | –280 | –164 | –164 | ||
Total non-current bonds and loans | 26 240 | 24 893 | 25 598 | 23 882 | ||
Lease liabilities | 5 392 | 5 392 | 4 251 | 4 251 | ||
Other financial liabilities | 56 | 56 | 118 | 118 | ||
Total non-current borrowings | 31 688 | 30 341 | 29 967 | 28 251 | ||
Current | ||||||
Current portion of long-term borrowings | 280 | 280 | 164 | 164 | ||
Short-term loans | 1 034 | 1 034 | 1 087 | 1 087 | ||
Lease liabilities | 1 762 | 1 762 | 1 491 | 1 491 | ||
Total current borrowings | 3 076 | 3 076 | 2 742 | 2 742 | ||
Closing balance, Dec. 31 | 34 764 | 33 417 | 32 709 | 30 993 |
Credit facilities | Nominal amount | Maturity | Utilized | |
Commercial papers ¹ | ² | MSEK 10 000 | – | – |
Credit-line | MEUR 640 | 2026 | – | |
Credit-line | MEUR 1000 | 2026 | – | |
Equivalent in MSEK | 28 802 | – |
2024 | 2023 | |||||
Currency | Local currency (millions) | MSEK | % | Local currency (millions) | MSEK | % |
EUR | 2 498 | 28 643 | 82 | 2 483 | 27 435 | 84 |
SEK | 607 | 607 | 2 | 641 | 641 | 2 |
USD | 202 | 2 222 | 6 | 151 | 1 508 | 5 |
Others | – | 3 292 | 10 | – | 3 125 | 9 |
Total | 34 764 | 100 | 32 709 | 100 |
Maturity | Fixed | Floating ¹ | Carrying amount | Fair value |
2025 | 2 878 | 198 | 3 076 | 3 076 |
2026 | 7 240 | – | 7 240 | 7 060 |
2027 | 3 431 | – | 3 431 | 3 323 |
2028 | 1 933 | – | 1 933 | 1 862 |
2029 | 3 983 | – | 3 983 | 3 595 |
2030 | 418 | 5 446 | 5 864 | 5 991 |
2031 | 358 | 2 098 | 2 456 | 2 473 |
2032 | 5 946 | 20 | 5 966 | 5 215 |
2033 and after | 642 | 173 | 815 | 822 |
Total | 26 829 | 7 935 | 34 764 | 33 417 |
2024 | Cash changes | Non cash changes | ||||||||
Reconciliation of liabilities from | Opening | Financing | Lease | Lease | Business acquisitions | Change in fair value | Change in fair value | Closing balance, | ||
financing activities | balance, Jan. 1 | cash flows | additions | deductions | and divestments | through P/L | through equity | FX change | Reclassi fica tion | Dec. 31 |
Non-current | ||||||||||
Non-current bonds and loans | 25 598 | –242 | – | – | 175 | 11 | 603 | 353 | –258 | 26 240 |
Lease liabilities | 4 251 | – | 1 801 | –98 | 219 | 69 | – | 219 | –1 069 | 5 392 |
Other financial liabilities | 118 | –21 | – | – | 2 | 2 | – | 3 | –48 | 56 |
Total non-current liabilities | 29 967 | –263 | 1 801 | –98 | 396 | 82 | 603 | 575 | –1 375 | 31 688 |
Current | ||||||||||
Current portion of long-term borrowings | 164 | –404 | – | – | 253 | – | – | 9 | 258 | 280 |
Short-term loans | 1 055 | –253 | – | – | 119 | 5 | – | 51 | 48 | 1 025 |
Lease liabilities | 1 491 | –2 030 ¹ | 1 040 | –93 | 52 | 162 | – | 71 | 1 069 | 1 762 |
Total current liabilities | 2 710 | –2 687 | 1 040 | –93 | 424 | 167 | – | 131 | 1 375 | 3 067 |
Total | 32 677 | –2 950 | 2 841 | –191 | 820 | 249 | 603 | 706 | – | 34 755 |
2023 | Cash changes | Non cash changes | ||||||||
Reconciliation of liabilities from | Opening | Financing | Lease | Lease | Business acquisitions | Change in fair value | Change in fair value | Closing balance, | ||
financing activities | balance, Jan. 1 | cash flows | additions | deductions | and divestments | through P/L | through equity | FX change | Reclassi fica tion | Dec. 31 |
Non-current | ||||||||||
Non-current bonds and loans | 20 233 | 5 141 | – | – | 482 | 10 | –115 | –93 | –60 | 25 598 |
Lease liabilities | 3 505 | – | 1 539 | –99 | 239 | 57 | – | –150 | –840 | 4 251 |
Other financial liabilities | 32 | –2 | – | – | 108 | – | – | –5 | –15 | 118 |
Total non-current liabilities | 23 770 | 5 139 | 1 539 | –99 | 829 | 67 | –115 | –248 | –915 | 29 967 |
Current | ||||||||||
Current portion of long-term borrowings | 3 524 | –3 503 | – | – | 150 | –22 | –33 | –6 | 54 | 164 |
Short-term loans | 7 725 | –6 864 | – | – | 53 | 4 | – | 116 | 21 | 1 055 |
Lease liabilities | 1 314 | –1 916 ¹ | 1 206 | –65 | 46 | 114 | – | –48 | 840 | 1 491 |
Total current liabilities | 12 563 | –12 283 | 1 206 | –65 | 249 | 96 | –33 | 62 | 915 | 2 710 |
Total | 36 333 | –7 144 | 2 745 | –164 | 1 078 | 163 | –148 | –186 | – | 32 677 |
Total outstanding supply chain | ||
financing at the end of the year 2024 | 2023 | |
Presented within short-term | ||
borrowings | 445 | 648 |
– of which suppliers have received | ||
payment | 416 | 626 |
Presented within trade payables | 3 235 | 4 277 |
– of which suppliers have received | ||
payment | 2 840 | 3 969 |
Average range of payment due dates | 2024 | 2023 |
Short-term borrowings that are part of the | ||
arrangement | 240–300 | 180–240 |
Comparable short-term borrowings that are not part of an arrangement | 1–60 | 1–60 |
Trade payables that are part of the arrangement | 60–120 | 120–180 |
Comparable trade payables that are not part | ||
of an arrangement | 1–60 | 1–60 |
Changes in supply chain financing | |
during the year 2024 | |
Opening balance, Jan. 1 | 4 925 |
Cash changes during the year | –2 517 |
Non cash changes during the year ¹ | 1 112 |
Translation differences | 160 |
Closing balance, Dec. 31 | 3 680 |
Right-of-use assets, 2024 | Buildings and land | Machinery and equipment | Rental equipment | Total |
Cost | ||||
Opening balance, Jan. 1 | 7 563 | 2 496 | 10 | 10 069 |
Additions | 1 644 | 1 208 | – | 2 852 |
Business acquisitions | 249 | 22 | – | 271 |
Deductions | –447 | –543 | –11 | –1 001 |
Reclassifications | –34 | –6 | 5 | –35 |
Translation differences | 378 | 125 | – | 503 |
Closing balance, Dec. 31 | 9 353 | 3 302 | 4 | 12 659 |
Depreciation and impairment losses | ||||
Opening balance, Jan. 1 | 3 102 | 1 197 | 7 | 4 306 |
Depreciation and impairment for the period | 1 133 | 720 | 2 | 1 855 |
Deductions | –315 | –486 | –11 | –812 |
Reclassifications | –31 | –6 | 5 | –32 |
Translation differences | 150 | 59 | – | 209 |
Closing balance, Dec. 31 | 4 039 | 1 484 | 3 | 5 526 |
Carrying amounts, Jan. 1 | 4 461 | 1 299 | 3 | 5 763 |
Carrying amounts, Dec. 31 | 5 314 | 1 818 | 1 | 7 133 |
Right-of-use assets, 2023 | Buildings and land | Machinery and equipment | Rental equipment | Total |
Cost | ||||
Opening balance, Jan. 1 | 6 109 | 2 086 | 13 | 8 208 |
Additions | 1 773 | 975 | 1 | 2 749 |
Business acquisitions | 262 | 12 | – | 274 |
Deductions | –295 | –484 | –5 | –784 |
Reclassifications | –15 | –16 | – | –31 |
Translation differences | –271 | –77 | 1 | –347 |
Closing balance, Dec. 31 | 7 563 | 2 496 | 10 | 10 069 |
Depreciation and impairment losses | ||||
Opening balance, Jan. 1 | 2 398 | 1 050 | 8 | 3 456 |
Depreciation and impairment for the period | 1 036 | 600 | 3 | 1 639 |
Deductions | –201 | –407 | –5 | –613 |
Reclassifications | –17 | –11 | – | –28 |
Translation differences | –114 | –35 | 1 | –148 |
Closing balance, Dec. 31 | 3 102 | 1 197 | 7 | 4 306 |
Carrying amounts, Jan. 1 | 3 711 | 1 036 | 5 | 4 752 |
Carrying amounts, Dec. 31 | 4 461 | 1 299 | 3 | 5 763 |
Leasing in income statement | 2024 | 2023 |
Depreciation and impairment expense on | ||
right-of-use assets | –1 855 | –1 639 |
Interest expense on lease liabilities | –233 | –171 |
Expense relating to leases of low value assets | –92 | –83 |
Expense relating to short-term leases | –164 | –191 |
Expense relating to variable lease payments | –18 | –19 |
Income from subleasing right-of-use assets | 2 | 8 |
Gains or losses from sale and leaseback | ||
transactions | – | –1 |
Total amount recognized in profit or loss | –2 360 | –2 096 |
2024 | 2023 | |||
Present value of | Present value of | |||
Gross investment | minimum lease payments | Gross investment | minimum lease payments | |
Less than one year | 20 | 17 | 42 | 38 |
Between one and five years | 50 | 41 | 65 | 56 |
More than five years | 10 | 8 | 8 | 7 |
Total | 80 | 66 | 115 | 101 |
Unearned finance income | – | 7 | – | 5 |
Unguaranteed residual value | – | 7 | – | 9 |
Total | 80 | 80 | 115 | 115 |
2024 | 2023 | |
Less than one year | 115 | 160 |
Between one and five years | 177 | 349 |
More than five years | 18 | 67 |
Total | 310 | 576 |
2024 | 2023 | |
Financial assets (note 14) | –1 432 | –1 132 |
Post-employment benefits | 2 740 | 2 584 |
Other provisions (note 24) | 151 | 122 |
Closing balance, net | 1 459 | 1 574 |
Post-employment benefits | |||||
2024 | Funded pension plans | Unfunded pension plans | Other funded plans | Other unfunded plans | Total |
Present value of defined benefit obligations | 8 996 | 1 463 | 93 | 331 | 10 883 |
Fair value of plan assets | –9 507 | – | –119 | – | –9 626 |
Present value of net obligations | –511 | 1 463 | –26 | 331 | 1 257 |
Effect of asset ceiling | 164 | – | – | – | 164 |
Other long-term service obligations | – | – | 38 | – | 38 |
Net amount recognized in the balance sheet | –347 | 1 463 | 12 | 331 | 1 459 |
Post-employment benefits | |||||
2023 | Funded pension plans | Unfunded pension plans | Other funded plans | Other unfunded plans | Total |
Present value of defined benefit obligations | 8 494 | 1 380 | 80 | 165 | 10 119 |
Fair value of plan assets | –8 583 | – | –92 | – | –8 675 |
Present value of net obligations | –89 | 1 380 | –12 | 165 | 1 444 |
Effect of asset ceiling | 101 | – | – | – | 101 |
Other long-term service obligations | – | – | 29 | – | 29 |
Net amount recognized in the balance sheet | 12 | 1 380 | 17 | 165 | 1 574 |
Plan assets consist of | 2024 | |||
the following: | ||||
Quoted market price | Unquoted market price | Total | 2023 | |
Debt instruments | 1 268 | 366 | 1 634 | 1 216 |
Equity instruments | 880 | 344 | 1 224 | 1 323 |
Property | 1 386 | 340 | 1 726 | 1 501 |
Assets held by insurance companies | 130 | 1 777 | 1 907 | 1 721 |
Cash | 696 | – | 696 | 485 |
Investment funds | 830 | 663 | 1 493 | 1 361 |
Derivatives | 500 | 13 | 513 | 506 |
Others | 36 | 397 | 433 | 562 |
Closing balance, Dec. 31 | 5 726 | 3 900 | 9 626 | 8 675 |
Movements in plan assets | 2024 | 2023 |
Fair value of plan assets at Jan. 1 | 8 675 | 8 837 |
Business acquisitions | 4 | 10 |
Interest income | 327 | 352 |
Remeasurement – return on plan assets | 398 | –372 |
Settlements | –9 | –33 |
Employer contributions | 213 | 222 |
Plan members contributions | 21 | 20 |
Administrative expenses | –18 | –17 |
Benefit paid by the plan | –366 | –336 |
Translation differences | 381 | –8 |
Fair value of plan assets, Dec. 31 | 9 626 | 8 675 |
The plan assets are allocated among the | ||
following geographic areas: | 2024 | 2023 |
Europe | 8 356 | 7 540 |
North America | 668 | 559 |
Asia | 602 | 576 |
Total | 9 626 | 8 675 |
Asset ceiling | 2024 | 2023 |
Asset ceiling at Jan. 1 | 101 | 175 |
Interests | 2 | 4 |
Remeasurements – asset ceiling | 58 | –85 |
Translation differences | 3 | 7 |
Asset ceiling, Dec. 31 | 164 | 101 |
Movements in present value of the obligations | ||
for defined benefits | 2024 | 2023 |
Defined benefit obligations at Jan. 1 | 10 119 | 9 667 |
Current service cost | 359 | 308 |
Past service cost | 25 | 1 |
Interest expense (+) | 388 | 375 |
Actuarial gains (–)/ losses (+) arising from experience adjustments | 274 | 333 |
Actuarial gains (–)/ losses (+) arising from financial assumptions | –116 | 239 |
Actuarial gains (–)/ losses (+) arising from demographic assumptions | –21 | –85 |
Business acquisitions | 102 | 41 |
Settlements | –9 | –37 |
Benefits paid from plan or company assets | –690 | –655 |
Translation differences | 452 | –68 |
Defined benefit obligations, Dec. 31 | 10 883 | 10 119 |
Expenses recognized in the income statement | 2024 | 2023 |
Current service cost | 359 | 308 |
Past service cost | 25 | 1 |
Net interest cost | 61 | 23 |
Employee contribution/ participant contribution | –21 | –20 |
Remeasurement of other long-term benefits | 14 | 21 |
Administrative expenses | 18 | 17 |
Total | 456 | 350 |
Principal actuarial assumptions at the balance sheet | ||
date (expressed as weighted averages in %) | 2024 | 2023 |
Discount rate | ||
Europe | 3.52 | 3.51 |
North America | 5.41 | 5.14 |
Asia | 4.60 | 4.78 |
Future salary increases | ||
Europe | 2.66 | 2.56 |
North America | 5.00 | 5.00 |
Asia | 5.91 | 5.57 |
Medical cost trend rate | ||
North America | 4.50 | 4.50 |
Sensitivity analysis | Europe | North America | Asia |
Change in discount rate +0.5% | –546 | –23 | –42 |
Change in discount rate –0.5% | 585 | 25 | 44 |
Increase in life expectancy, +1 year | 260 | 16 | – |
2024 | Program | 2023 | Program | |
Key assumptions | (Dec. 31, 2024) | (at date of allotment) | ||
Expected exercise price | SEK 186/127 ¹ | SEK 184/126 ¹ ² | ||
Expected volatility | 30% | 30% | ||
Expected options life (years) | 4.3 | 4.1 | ||
Expected share price | SEK 168.85 | SEK 171.17 | ||
Expected dividend (growth) | SEK 2.96 | (6%) | SEK 2.8 | (6%) |
Risk free interest rate | 2.1% | 2.5% | ||
Expected average grant value | SEK 33.17/54.81 | SEK 41.69/65.95 | ||
Maximum number of options | 7 909 235 | 10 302 190 | ||
– of which forfeited ³ | –117 435 | –165 828 | ||
Number of matching options | 79 888 | 96 829 |
Program | Vesting period | Exercise period | ||
Stock options | From | To | From | To |
2018 | May 2018 | April 2021 | May 2021 | April 2025 |
2019 | May 2019 | April 2022 | May 2022 | April 2026 |
2020 ¹ | N/A | N/A | N/A | N/A |
2021 | May 2021 | April 2024 | May 2024 | April 2028 |
2022 | May 2022 | April 2025 | May 2025 | April 2029 |
2023 | May 2023 | April 2026 | May 2026 | April 2030 |
2024 | May 2024 | April 2027 | May 2027 | April 2031 |
Summary of share value based incentive programs | |||||||
Fair value | |||||||
Initial number | Initial number | Expiration | Exercise | Type of | at date of | Intrinsic value | |
Program | of employees | of options | date | price, SEK | share | allotment | for vested SARs |
Stock options | |||||||
2017 | 262 | 12 416 688 | Apr. 30, 24 | 70.37 | A | 11.85 | – |
2018 | 269 | 9 786 066 | Apr. 30, 25 | 64.77 | A | 14.40 | – |
2019 | 267 | 13 628 104 | Apr. 30, 26 | 96.42 | A | 13.86 | – |
2021 | 289 | 6 904 551 | Apr. 30, 28 | 144.76 | A | 15.80 | – |
2022 | 414 | 7 965 604 | Apr. 30, 29 | 139.00 | A | 25.29 | – |
2023 | 408 | 8 586 457 | Apr. 30, 30 | 184.00 | A | 41.69 | – |
Matching options | |||||||
2017 | 34 | 149 737 | Apr. 30, 24 | 48.00 | A | 20.01 | – |
2018 | 29 | 169 599 | Apr. 30, 25 | 44.16 | A | 22.77 | – |
2019 | 30 | 112 564 | Apr. 30, 26 | 65.76 | A | 24.09 | – |
2020 | 31 | 117 829 | Apr. 30, 27 | 87.59 | A | 43.29 | – |
2021 | 32 | 94 951 | Apr. 30, 28 | 98.63 | A | 29.93 | – |
2022 | 32 | 86 840 | Apr. 30, 29 | 95.00 | A | 42.09 | – |
2023 | 31 | 96 829 | Apr. 30, 30 | 126.00 | A | 65.95 | – |
Share appreciation rights | |||||||
2017 | 61 | 2 473 914 | Apr. 30, 24 | 70.37 | A | – | 98.48 |
2018 | 57 | 1 769 052 | Apr. 30, 25 | 64.77 | A | – | 104.08 |
2019 | 62 | 2 659 552 | Apr. 30, 26 | 96.42 | A | – | 72.43 |
2021 | 44 | 855 181 | Apr. 30, 28 | 144.76 | A | – | 24.09 |
2022 | 77 | 1 285 040 | Apr. 30, 29 | 139.00 | A | – | – |
2023 | 87 | 1 549 905 | Apr. 30, 30 | 184.00 | A | – | – |
Number of options/rights 2024 ¹ | Average stock | |||||||
Conversion | Time to | price for | ||||||
Outstanding | options/ | Expired/ | Outstanding | –of which | expiration, | exercised | ||
Program | Jan. 1 | rights ² | Exercised | forfeited | Dec. 31 | exercisable | in months | options, SEK |
Stock options | ||||||||
2017 | 700 235 | –39 904 | 660 331 | – | – | – | – | 170 |
2018 | 3 377 604 | –78 105 | 1 589 713 | – | 1 709 786 | 1 709 786 | 4 | 186 |
2019 | 8 458 016 | –171 584 | 2 009 979 | – | 6 276 453 | 6 276 453 | 16 | 186 |
2021 | 6 581 245 | –112 464 | 787 985 | 37 488 | 5 643 308 | 5 643 308 | 40 | 194 |
2022 | 7 859 084 | –144 000 | – | 160 000 | 7 555 084 | – | 52 | – |
2023 | 8 586 457 | – | – | 34 950 | 8 551 507 | – | 64 | – |
Matching options | ||||||||
2017 | 7 001 | – | 7 001 | – | – | – | – | 175 |
2018 | 54 167 | – | 14 980 | – | 39 187 | 39 187 | 4 | 186 |
2019 | 60 107 | – | 10 672 | – | 49 435 | 49 435 | 16 | 193 |
2020 | 86 652 | – | 3 582 | – | 83 070 | 83 070 | 28 | 195 |
2021 | 90 461 | – | 5 817 | – | 84 644 | 84 644 | 40 | 195 |
2022 | 84 644 | – | – | – | 84 644 | – | 52 | – |
2023 | 96 829 | – | – | – | 96 829 | – | 64 | – |
Share appreciation rights | ||||||||
2017 | 369 755 | 39 904 | 409 659 | – | – | – | – | 176 |
2018 | 484 143 | 78 105 | 305 915 | – | 256 333 | 256 333 | 4 | 181 |
2019 | 1 010 518 | 171 584 | 302 953 | – | 879 149 | 879 149 | 16 | 183 |
2021 | 836 437 | 112 464 | 179 196 | 37 488 | 732 217 | 732 217 | 40 | 194 |
2022 | 1 269 040 | 144 000 | – | 80 000 | 1 333 040 | – | 52 | – |
2023 | 1 549 905 | – | – | 69 900 | 1 480 005 | – | 64 | – |
Number of options/rights 2023 ¹ | ||||||||
Time to | Average stock | |||||||
Outstanding | Expired/ | Outstanding | –of which | expiration, | price for exercised | |||
Program | Jan. 1 | Allotted | Exercised | forfeited | Dec. 31 | exercisable | in months | options, SEK |
Stock options | ||||||||
2016 | 1 473 840 | – | 1 473 840 | – | – | – | – | 123 |
2017 | 2 645 566 | – | 1 945 331 | – | 700 235 | 700 235 | 4 | 154 |
2018 | 5 560 398 | – | 2 182 794 | – | 3 377 604 | 3 377 604 | 16 | 155 |
2019 | 12 659 531 | – | 4 201 515 | – | 8 458 016 | 8 458 016 | 28 | 156 |
2021 | 6 735 855 | – | – | 154 610 | 6 581 245 | – | 52 | – |
2022 | 7 965 604 | – | – | 106 520 | 7 859 084 | – | 64 | – |
2023 | – | 8 586 457 | – | – | 8 586 457 | – | 76 | – |
Matching options | ||||||||
2016 | 27 310 | – | 27 310 | – | – | – | – | 129 |
2017 | 42 097 | – | 35 096 | – | 7 001 | 7 001 | 4 | 152 |
2018 | 120 788 | – | 66 621 | – | 54 167 | 54 167 | 16 | 154 |
2019 | 101 626 | – | 41 519 | – | 60 107 | 60 107 | 28 | 161 |
2020 | 111 382 | – | 24 730 | – | 86 652 | 86 652 | 40 | 161 |
2021 | 94 951 | – | – | 4 490 | 90 461 | – | 52 | – |
2022 | 86 840 | – | – | 2 196 | 84 644 | – | 64 | – |
2023 | – | 96 829 | – | – | 96 829 | – | 76 | – |
Share appreciation rights | ||||||||
2016 | 887 788 | – | 887 788 | – | – | – | – | 125 |
2017 | 1 053 155 | – | 683 400 | – | 369 755 | 369 755 | 4 | 153 |
2018 | 635 102 | – | 150 959 | – | 484 143 | 484 143 | 16 | 156 |
2019 | 1 564 152 | – | 553 634 | – | 1 010 518 | 1 010 518 | 28 | 152 |
2021 | 855 181 | – | – | 18 744 | 836 437 | – | 52 | – |
2022 | 1 285 040 | – | – | 16 000 | 1 269 040 | – | 64 | – |
2023 | – | 1 549 905 | – | – | 1 549 905 | – | 76 | – |
Other current liabilities | 2024 | 2023 |
Derivatives: | ||
– at fair value through profit and loss | 94 | 721 |
Other financial liabilities: | ||
– other liabilities | 3 399 | 3 062 |
– accrued expenses | 12 632 | 11 052 |
Prepaid income other Contract liabilities: | 309 | 59 |
– advances from customers | 9 780 | 9 241 |
– deferred revenues construction contracts | 1 135 | 901 |
– deferred revenues service contracts | 2 990 | 2 730 |
Closing balance, Dec. 31 | 30 339 | 27 766 |
Product | ||||
2024 | warranty | Restruc turing | Other | Total |
Opening balance, Jan. 1 | 1 700 | 139 | 2 452 | 4 291 |
During the year: | ||||
– provisions made | 1 586 | 323 | 346 | 2 255 |
– provisions used | –1 182 | –124 | –508 | –1 814 |
– provisions reversed | –275 | –8 | –249 | –532 |
Business acquisitions | 22 | – | 27 | 49 |
Translation differences | 88 | 6 | 49 | 143 |
Closing balance, Dec. 31 | 1 939 | 336 | 2 117 | 4 392 |
Non-current | 297 | 32 | 1 314 | 1 643 |
Current | 1 642 | 304 | 803 | 2 749 |
Total | 1 939 | 336 | 2 117 | 4 392 |
Product | ||||
2023 | warranty | Restruc turing | Other | Total |
Opening balance, Jan. 1 | 1 472 | 137 | 1 621 | 3 230 |
During the year: | ||||
– provisions made | 1 630 | 104 | 1 388 | 3 122 |
– provisions used | –1 160 | –80 | –365 | –1 605 |
– provisions reversed | –206 | –11 | –166 | –383 |
Business acquisitions | 26 | – | 17 | 43 |
Translation differences | –62 | –11 | –43 | –116 |
Closing balance, Dec. 31 | 1 700 | 139 | 2 452 | 4 291 |
Non-current | 273 | 32 | 1 387 | 1 692 |
Current | 1 427 | 107 | 1 065 | 2 599 |
Total | 1 700 | 139 | 2 452 | 4 291 |
Maturity | Product | |||
2024 | warranty | Restruc turing | Other | Total |
Less than one year | 1 642 | 304 | 803 | 2 749 |
Between one and five years | 287 | 24 | 903 | 1 214 |
More than five years | 10 | 8 | 411 | 429 |
Total | 1 939 | 336 | 2 117 | 4 392 |
Assets pledged for debts to credit | ||
institutions and other commitments | 2024 | 2023 |
Inventory and property, plant and equipment | 62 | 20 |
Endowment insurances | 209 | 205 |
Total | 271 | 225 |
Contingent liabilities | 2024 | 2023 |
Notes discounted | 18 | 13 |
Sureties and other contingent liabilities | 221 | 287 |
Total | 239 | 300 |
Funding and liquidity risk | 2024 | 2023 |
Committed credit facilities | 18 802 | 18 124 |
Cash and cash equivalents | 18 968 | 10 887 |
Average tenor, years | 4.7 | 5.7 |
Current external debt | 280 | 164 |
Financial instruments | Up to 1 year | 1–3 years | 4–5 years | Over 5 years |
Bonds and loans | – | 8 840 | 5 298 | 13 832 |
Lease liabilities | – | 2 604 | 1 310 | 1 669 |
Other financial liabilities | – | 30 | 22 | 4 |
Other liabilities | – | 227 | 21 | 10 |
Non-current financial liabilities | – | 11 701 | 6 651 | 15 515 |
Bonds and loans | 1 431 | – | – | – |
Lease liabilities | 1 810 | – | – | – |
Current portion of interest-bearing liabilities | 280 | – | – | – |
Derivatives | 94 | – | – | – |
Other accrued expenses | 12 632 | – | – | – |
Trade payables | 16 788 | – | – | – |
Other liabilities | 3 399 | – | – | – |
Current financial liabilities | 36 434 | – | – | – |
Financial liabilities | 36 434 | 11 701 | 6 651 | 15 515 |
Interest risk | 2024 | 2023 |
Effective interest rate on bonds and loans | 1.4% | 1.6% |
Effective interest rate on lease liabilities | 3.3% | 3.0% |
Duration (months) | 37 | 45 |
Transaction exposure sensitivity | 2024 | 2023 |
SEK exchange rate + 5% | –314 | –323 |
USD exchange rate + 5% | 1 269 | 1 157 |
EUR exchange rate + 5% | –993 | –1 075 |
Outstanding | 2024 | 2023 | ||
financial | ||||
instru ments | ||||
related | ||||
to trans lation | Nominal | Nominal | ||
exposure | Effect in OCI | amount | Effect in OCI | amount |
Loans in EUR ¹ | MSEK –1 013 | MEUR 1 458 | MSEK –534 | MEUR 1 458 |
Credit risk | 2024 | 2023 |
Receivables at amortized cost: | ||
– trade receivables | 33 834 | 32 708 |
– lease receivables | 73 | 110 |
– other financial receivables | 163 | 691 |
– other receivables | 3 508 | 3 029 |
– contract assets | 6 218 | 5 699 |
– cash and cash equivalents | 18 968 | 10 887 |
Financial assets at fair value through OCI | 1 | 1 |
Financial assets at fair value through profit or loss | 426 | 425 |
Derivatives | 78 | 108 |
Total | 63 269 | 53 658 |
2024 | 2023 | |||
Trade receivables | Gross | Impairment | Gross | Impairment |
Not past due | 26 264 | 4 | 25 591 | 1 |
Past due but not individually impaired | ||||
0–30 days | 3 774 | – | 3 424 | – |
31–60 days | 1 507 | – | 1 463 | – |
61–90 days | 740 | – | 730 | – |
More than 90 days | 2 320 | – | 2 220 | – |
Past due and individually impaired | ||||
0–30 days | 13 | 5 | 2 | 1 |
31–60 days | 3 | 3 | 3 | 2 |
61–90 days | 63 | 7 | 14 | 7 |
More than 90 days | 446 | 398 | 339 | 315 |
Collective impairment | – | 879 | – | 752 |
Total | 35 130 | 1 296 | 33 786 | 1 078 |
Outstanding derivative instruments | ||
2024 | 2023 | |
Assets | 78 | 108 |
Liabilities | 94 | 721 |
Outstanding net position for derivative instruments | ||||||
Offset in | Net in | Master | ||||
balance | balance | netting | Cash | Net | ||
Gross | sheet | sheet | agreement | collateral | position | |
Assets | ||||||
Derivatives | 78 | – | 78 | –94 | 33 | 17 |
Liabilities | ||||||
Derivatives | 94 | – | 94 | –94 | – | – |
Financial instruments by | 2024 | 2023 | ||||||
fair value hierarchy | Fair value | Level 1 | Level 2 | Level 3 | Fair value | Level 1 | Level 2 | Level 3 |
Financial assets | 229 | 66 | 163 | – | 262 | 96 | 166 | – |
Other receivables | 17 | – | 17 | – | 28 | – | 28 | – |
Derivatives | 2 | – | 2 | – | – | – | – | – |
Non-current financial assets | 248 | 66 | 182 | – | 290 | 96 | 194 | – |
Trade receivables | 33 817 | – | 33 817 | – | 32 680 | – | 32 680 | – |
Financial assets | 434 | 361 | 73 | – | 965 | – | 965 | – |
Other receivables | 3 508 | – | 3 508 | – | 3 029 | – | 3 029 | – |
Derivatives | 76 | – | 76 | – | 108 | – | 108 | – |
Contract assets | 6 218 | – | 6 218 | – | 5 699 | – | 5 699 | – |
Current financial assets | 44 053 | 361 | 43 692 | – | 42 481 | – | 42 481 | – |
Financial assets | 44 301 | 427 | 43 874 | – | 42 771 | 96 | 42 675 | – |
Bonds and loans | 24 893 | 13 519 | 11 374 | – | 23 913 | 12 634 | 11 279 | – |
Other financial liabilities | 56 | – | 56 | – | 118 | – | 118 | – |
Other liabilities | 258 | – | 168 | 90 | 225 | – | 148 | 77 |
Non-current financial liabilities | 25 207 | 13 519 | 11 598 | 90 | 24 256 | 12 634 | 11 545 | 77 |
Current portion of long-term loans | 280 | – | 280 | – | 164 | – | 164 | – |
Short-term loans | 1 034 | – | 1 034 | – | 1 087 | – | 1 087 | – |
Derivatives | 94 | – | 94 | – | 721 | – | 721 | – |
Other accrued expenses | 12 632 | – | 12 632 | – | 11 052 | – | 11 052 | – |
Trade payables | 16 788 | – | 16 788 | – | 17 792 | – | 17 792 | – |
Other liabilities | 3 399 | – | 3 235 | 164 | 3 062 | – | 3 008 | 54 |
Current financial liabilities | 34 227 | – | 34 063 | 164 | 33 878 | – | 33 824 | 54 |
Financial liabilities | 59 434 | 13 519 | 45 661 | 254 | 58 134 | 12 634 | 45 369 | 131 |
Reconciliation of financial liabilities | Opening | Business | Translation | Closing | ||||
in Level 3 | balance | acquisitions | Settlement | Discounting effect | Remeasurement | differences | balance | Result related to liabilities, net |
Contingent considerations 2024 | 131 | 132 | –27 | 9 | –1 | 10 | 254 | –8 |
Year-end rate | Average rate | |||||
Currency rates used in the financial statements | Value | Code | 2024 | 2023 | 2024 | 2023 |
Canada | 1 | CAD | 7.64 | 7.54 | 7.70 | 7.83 |
China | 1 | CNY | 1.51 | 1.41 | 1.47 | 1.49 |
EU | 1 | EUR | 11.46 | 11.05 | 11.41 | 11.44 |
India | 1 | INR | 0.13 | 0.12 | 0.13 | 0.13 |
South Korea | 1 000 | KRW | 7.46 | 7.75 | 7.75 | 8.10 |
United Kingdom | 1 | GBP | 13.83 | 12.73 | 13.49 | 13.15 |
U.S.A. | 1 | USD | 10.99 | 9.98 | 10.55 | 10.57 |
2024 | 2023 | |
Revenues | 36 | 29 |
Goods purchased | 21 | 22 |
Service purchased | 151 | 141 |
At Dec. 31: | ||
Trade receivables | 20 | 20 |
Trade payables | 17 | 23 |
Lease liabilities | 534 | 536 |