|
|
December 31,
|
|
|
|
|
|
|
||
|---|---|---|---|---|---|---|---|---|---|
| SEK in millions | Note | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 |
| Assets |
|
|
|
|
|
|
|
|
|
| Goodwill | 15 | 84,431 | 71,172 | 62,638 |
|
|
|
|
|
| Mobility Services |
|
58,256 | 54,883 | 50,639 |
|
|
|
|
|
| Broadband Services |
|
13,548 | 12,030 | 10,981 |
|
|
|
|
|
| Eurasia |
|
12,028 | 3,777 | 873 |
|
|
|
|
|
| Other operations |
|
599 | 482 | 87 |
|
|
|
|
|
| Total goodwill |
|
84,431 | 71,172 | 62,638 |
|
|
|
|
|
| Other intangible assets | 15 | 16,537 | 12,737 | 11,534 |
|
|
|
|
|
| Trade names |
|
365 | 398 | 594 |
|
|
|
|
|
| Licenses |
|
5,091 | 3,903 | 2,729 |
|
|
|
|
|
| Customer relationships, interconnect and roaming agreements |
|
6,231 | 4,694 | 3,306 |
|
|
|
|
|
| Capitalized development expenses |
|
2,052 | 1,584 | 1,572 |
|
|
|
|
|
| Patents, etc. |
|
1,378 | 1,324 | 2,465 |
|
|
|
|
|
| Leaseholds, etc. |
|
38 | 117 | 322 |
|
|
|
|
|
| Work in progress, advances |
|
1,382 | 717 | 546 |
|
|
|
|
|
| Total other intangible assets |
|
16,537 | 12,737 | 11,534 |
|
|
|
|
|
| Property, plant and equipment | 16 | 61,946 | 52,602 | 48,195 |
|
|
|
|
|
| Property |
|
4,708 | 4,062 | 4,095 |
|
|
|
|
|
| Plant and machinery, Mobile networks |
|
24,804 | 19,334 | 16,043 |
|
|
|
|
|
| Plant and machinery, Fixed networks |
|
30,125 | 27,531 | 26,652 |
|
|
|
|
|
| Equipment, tools and installations |
|
2,309 | 1,675 | 1,405 |
|
|
|
|
|
| Total property, plant and equipment |
|
61,946 | 52,602 | 48,195 |
|
|
|
|
|
| Investments in associated companies and joint ventures | 6, 12 | 39,543 | 33,065 | 25,536 |
|
|
|
|
|
| Mobility Services |
|
96 | 274 | 425 |
|
|
|
|
|
| Broadband Services |
|
974 | 885 | 755 |
|
|
|
|
|
| Eurasia |
|
38,100 | 31,572 | 23,202 |
|
|
|
|
|
| Other operations |
|
373 | 334 | 1,154 |
|
|
|
|
|
| Eliminations |
|
- | - | - |
|
|
|
|
|
| Total investments in associated companies and joint ventures |
|
39,543 | 33,065 | 25,536 |
|
|
|
|
|
| Deferred tax assets | 14 | 13,206 | 12,017 | 12,054 |
|
|
|
|
|
| Unrealized gain, associated companies |
|
48 | 48 | 48 |
|
|
|
|
|
| Delayed depreciation, impairment losses and fair value adjustments, other non-current assets |
|
6,654 | 5,782 | 5,403 |
|
|
|
|
|
| Delayed expenses for provisions |
|
655 | 255 | 549 |
|
|
|
|
|
| Doubtful current receivables |
|
135 | 191 | 31 |
|
|
|
|
|
| Tax loss carry-forwards |
|
10,151 | 9,481 | 12,717 |
|
|
|
|
|
| Delayed depreciation, other non-current assets |
|
-40 | -132 | -129 |
|
|
|
|
|
| Tax loss carry-forwards |
|
-3,927 | -2,918 | -2,973 |
|
|
|
|
|
| Off-set deferred tax liabilities/assets |
|
-470 | -690 | -3592 |
|
|
|
|
|
| Total deferred tax assets |
|
13,206 | 12,017 | 12,054 |
|
|
|
|
|
| Pension obligation assets | 23 | 330 | 187 | 121 |
|
|
|
|
|
| Other non-current assets | 17 | 9,186 | 3,364 | 4,115 |
|
|
|
|
|
| Equity instruments available-for-sale |
|
325 | 385 | 292 |
|
|
|
|
|
| Equity instruments held-for-trading |
|
76 | 51 |
|
|
|
|
|
|
| Government bonds and treasury bills held-to-maturity |
|
99 | 132 | 211 |
|
|
|
|
|
| Loans and receivables at amortized cost |
|
3,171 | 1,144 | 2,571 |
|
|
|
|
|
| Interest rate swaps designated as fair value hedges |
|
- | - |
|
|
|
|
|
|
| Interest rate swaps designated as cash flow hedges |
|
691 | 9 |
|
|
|
|
|
|
| Cross currency interest rate swaps designated as cash flow hedges |
|
462 | 35 |
|
|
|
|
|
|
| Interest rate swaps and cross currency interest rate swaps held-for-trading |
|
3,173 | 480 | 66 |
|
|
|
|
|
| Finance lease receivables |
|
938 | 677 | 499 |
|
|
|
|
|
| Equity instruments at cost |
|
61 | 59 |
|
|
|
|
|
|
| Deferred expenses |
|
190 | 353 | 476 |
|
|
|
|
|
| Total other non-current assets |
|
9,186 | 3,364 | 4,115 |
|
|
|
|
|
| Total non-current assets |
|
225,179 | 185,144 | 164,193 |
|
|
|
|
|
| Inventories | 18 | 1,673 | 1,168 | 997 |
|
|
|
|
|
| Goods for resale |
|
1,171 | 952 | 776 |
|
|
|
|
|
| Other inventories and expense incurred on construction contracts |
|
502 | 216 | 221 |
|
|
|
|
|
| Total inventories |
|
1,673 | 1,168 | 997 |
|
|
|
|
|
| Trade and other receivables | 19 | 23,243 | 20,787 | 20,427 |
|
|
|
|
|
| Invoiced receivables |
|
14,094 | 13,771 | 12,664 |
|
|
|
|
|
| Allowance for doubtful receivables |
|
-968 | -729 | -791 |
|
|
|
|
|
| Currency swaps, forward exchange contracts and currency options held-for-trading |
|
1,072 | 141 | 48 |
|
|
|
|
|
| Loans and receivables at amortized cost |
|
6,089 | 5,162 | 6,540 |
|
|
|
|
|
| Other current receivables |
|
1,763 | 1,283 | 775 |
|
|
|
|
|
| Deferred expenses |
|
1,193 | 1,159 | 1,191 |
|
|
|
|
|
| Total trade and other receivables |
|
23,243 | 20,787 | 20,427 |
|
|
|
|
|
| Current tax receivables |
|
191 | 94 | 204 |
|
|
|
|
|
| Interest-bearing receivables | 20 | 2,147 | 1,701 | 1,958 |
|
|
|
|
|
| Loans and receivables at amortized cost |
|
921 | 385 | 568 |
|
|
|
|
|
| Short-term investments with maturities over three months |
|
1,031 | 1,059 | 221 |
|
|
|
|
|
| Finance lease receivables |
|
195 | 257 | 1,169 |
|
|
|
|
|
| Total interest-bearing receivables |
|
2,147 | 1,701 | 1,958 |
|
|
|
|
|
| Cash and cash equivalents | 20 | 11,826 | 7,802 | 11,603 |
|
|
|
|
|
| Short-term investments with maturities up to and including three months |
|
5,277 | 2,261 | 6,617 |
|
|
|
|
|
| Cash and bank |
|
6,549 | 5,541 | 4,986 |
|
|
|
|
|
| Total cash and cash equivalents |
|
11,826 | 7,802 | 11,603 |
|
|
|
|
|
| Total current assets |
|
39,080 | 31,552 | 35,189 |
|
|
|
|
|
| Non-current assets held-for-sale |
|
27 | 6 | 10 |
|
|
|
|
|
| Total assets |
|
264,286 | 216,702 | 199,392 |
|
|
|
|
|
|
Equity and liabilities |
|
|
|
|
|
|
|
|
|
| Shareholders' equity |
|
130,387 | 117,274 | 119,217 |
|
|
|
|
|
| Minority interests in equity |
|
11,061 | 9,783 | 8,500 |
|
|
|
|
|
| Total equity |
|
141,448 | 127,057 | 127,717 |
|
|
|
|
|
| Long-term borrowings | 22 | 54,178 | 41,030 | 24,311 |
|
|
|
|
|
| Open-market financing program borrowings |
|
49,834 | 39,993 | 22,315 |
|
|
|
|
|
| Other borrowings at amortized cost |
|
3,894 | 699 | 990 |
|
|
|
|
|
| Interest rate swaps at fair value |
|
375 | 188 | 470 |
|
|
|
|
|
| Cross currency interest rate swaps at fair value |
|
20 | 77 | 438 |
|
|
|
|
|
| Finance lease agreements |
|
55 | 73 | 98 |
|
|
|
|
|
| Total long-term borrowings |
|
54,178 | 41,030 | 24,311 |
|
|
|
|
|
| Deferred tax liabilities | 14 | 11,260 | 9,577 | 10,121 |
|
|
|
|
|
| Withholding taxes and impairment losses, subsidiaries and associated companies |
|
2,082 | 1,322 | 3,399 |
|
|
|
|
|
| Accelerated depreciation and fair value adjustments, other non-current assets |
|
6,535 | 6,094 | 7,607 |
|
|
|
|
|
| Fair value adjustments, provisions |
|
1,521 | 653 | 1,228 |
|
|
|
|
|
| Delayed revenue recognition, current receivables |
|
34 | 52 | 159 |
|
|
|
|
|
| Profit equalization reserves |
|
1,558 | 2,146 | 1,320 |
|
|
|
|
|
| Off-set deferred tax assets/liabilities |
|
-470 | -690 | -3,592 |
|
|
|
|
|
| Total deferred tax liabilities |
|
11,260 | 9,577 | 10,121 |
|
|
|
|
|
| Provisions for pensions and employment contracts | 23 | 22 | 416 | 39 |
|
|
|
|
|
| Other long-term provisions | 24 | 13,312 | 6,755 | 4,475 |
|
|
|
|
|
| Other long-term liabilities | 25 | 2,565 | 2,366 | 2,382 |
|
|
|
|
|
| Long-term trade payables at amortized cost |
|
175 | 223 | 203 |
|
|
|
|
|
| Danish 3G license fee liability at amortized cost |
|
193 | 244 | 303 |
|
|
|
|
|
| Azercell share purchase consideration at amortized cost |
|
541 | - | 907 |
|
|
|
|
|
| Other liabilities at amortized cost |
|
261 | - |
|
|
|
|
|
|
| Prepaid operating lease agreements |
|
449 | 800 |
|
|
|
|
|
|
| Other liabilities |
|
946 | 1,099 | 969 |
|
|
|
|
|
| Total other long-term liabilities |
|
2,565 | 2,366 | 2,382 |
|
|
|
|
|
| Total non-current liabilities |
|
81,337 | 60,144 | 41,328 |
|
|
|
|
|
| Short-term borrowings | 22 | 11,621 | 2,549 | 3,418 |
|
|
|
|
|
| Utilized bank overdraft facilities at amortized cost |
|
7 | 5 | 33 |
|
|
|
|
|
| Open-market financing program borrowings |
|
9,550 | 1,444 | 800 |
|
|
|
|
|
| Other borrowings at amortized cost |
|
2,030 | 1,045 | 2,487 |
|
|
|
|
|
| Finance lease agreements |
|
34 | 55 | 90 |
|
|
|
|
|
| Total short-term borrowings |
|
11,621 | 2,549 | 3,418 |
|
|
|
|
|
| Short-term provisions | 24 | 849 | 137 | 836 |
|
|
|
|
|
| Current tax payables |
|
1,254 | 2,212 | 1,741 |
|
|
|
|
|
| Trade payables and other current liabilities | 26 | 27,777 | 24,603 | 24,352 |
|
|
|
|
|
| Accounts payable at amortized cost |
|
9,401 | 9,600 | 9,077 |
|
|
|
|
|
| Currency swaps, forward exchange contracts and currency options held-for-trading |
|
338 | 1 | - |
|
|
|
|
|
| Current liabilities at amortized cost |
|
5,603 | 4,855 | 4,514 |
|
|
|
|
|
| Other current liabilities |
|
7,629 | 5,895 | 6,993 |
|
|
|
|
|
| Deferred income |
|
4,806 | 4,252 | 3,751 |
|
|
|
|
|
| Total trade payables and other current liabilities |
|
27,777 | 24,603 | 24,352 |
|
|
|
|
|
| Total current liabilities |
|
41,501 | 29,501 | 30,347 |
|
|
|
|
|
| Total equity and liabilities |
|
264,286 | 216,702 | 199,392 |
|
|
|
|
|
| Contingent assets | 30 | – | – | – |
|
|
|
|
|
| Guarantees | 30 | 2,303 | 2,146 | 2,146 |
|
|
|
|
|
| Collateral pledged | 30 | 1,854 | 1,484 | 1,484 |
|
|
|
|
|