6/20/2024  5:24:51 PM Chg. +2.15 Volume Bid5:25:00 PM Ask5:25:00 PM Market Capitalization Dividend Y. P/E Ratio
118.00SEK +1.86% 1.22 mill.
Turnover: 47.78 mill.
-Bid Size: - -Ask Size: - 304.78 bill.SEK - -

Assets

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Property and Equipment
  485.3000   480.1000   536.7000   592.9000   600.2000
Intangible Assets
  7,631.3000   7,941.8000   10,909.4000   12,805.6000   12,993.7000
Long-Term Investments
  0.0000   0.0000   -   -   -
Fixed Assets
  -   -   -   13,833.3000   14,131.7000
Inventories
  409.3000   371.1000   443.5000   577.2000   584.7000
Accounts Receivable
  999.2000   884.7000   1,090.8000   1,285.8000   1,303.1000
Cash and Cash Equivalents
  301.1000   331.7000   429.3000   390.9000   547.1000
Current Assets
  2,118.4000   1,894.1000   2,271.7000   2,643.7000   2,752.1000
Total Assets
  10,600.6000   10,703.6000   14,095   16,477   16,883.8000

 

Liabilities

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Accounts Payable
  226.2000   207.4000   263.2000   309.8000   288.5000
Long-term debt
  1,831.3000   1,995.4000   2,143   3,032.4000   2,831.7000
Liabilities to Banks
  2,257.2000   2,432.8000   -   -   -
Provisions
  504   584.2000   143.7000   704.4000   747.5000
Liabilities
  4,523.7000   4,754.4000   5,330.3000   6,612.4000   6,837.7000
Share Capital
  -   81.6000   -   -   -
Total Equity
  6,076.9000   5,949.2000   8,764.7000   9,830.2000   10,013.9000
Minority Interests
  13.1000   14.4000   32.6000   34.4000   32.2000
Total liabilities equity
  10,600.6000   10,703.6000   -   16,477   16,883.8000

 

Income Statement

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Revenues
  3,907.7000   3,764.4000   4,341.1000   5,160.5000   5,435.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  892.2000   787   1,009.8000   1,286.7000   1,216
Interest Income
  -26.9000   -27.4000   -26.2000   -38.7000   -155.3000
Income Before Taxes
  865.3000   759.6000   -   -   -
Income Taxes
  156.7000   134.9000   173.6000   228.9000   188.9000
Minority Interests Profit
  -6.2000   -6.6000   8.4000   11.5000   12.9000
Net Income
  702.4000   618.1000   801.6000   1,007.6000   858.9000

 

Per Share

2019
IFRS
in EUR
2020
IFRS
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
2023
IFRS
in EUR
Earnings per Share
  0.2743   0.2400   0.3080   0.3740   0.3200
Dividend per Share
  0.0886   0.0929   0.1100   0.1200   0.1300

 

Cash Flow

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Cash Flow from Operating Activities
  663.2000   920.7000   1,323   1,330.8000   -
Cash Flow from Investing Activities
  -355.2000   -795   -746   -1,244.9000   -
Cash Flow from Financing
  -238.1000   -188.7000   -86.5000   493.3000   -
Decrease / Increase in Cash
  69.9000   -63   -   -   -
Employees
  20,532   20,596   -   -   -