4/23/2025  5:24:59 PM Chg. +3.12 Volume Bid5:25:00 PM Ask5:25:00 PM Market Capitalization Dividend Y. P/E Ratio
90.82SEK +3.56% 4.02 mill.
Turnover: 163.28 mill.
-Bid Size: - -Ask Size: - 233.88 bill.SEK - -

Assets

2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
2024
IFRS
in mill. EUR
Property and Equipment
  480.1000   536.7000   592.9000   600.2000   611.3000
Intangible Assets
  7,941.8000   10,909.4000   12,805.6000   12,993.7000   13,767.1000
Long-Term Investments
  0.0000   -   -   -   -
Fixed Assets
  -   -   13,833.3000   14,131.7000   14,899.1000
Inventories
  371.1000   443.5000   577.2000   584.7000   566.4000
Accounts Receivable
  884.7000   1,090.8000   1,285.8000   1,303.1000   1,331.9000
Cash and Cash Equivalents
  331.7000   429.3000   390.9000   547.1000   663.8000
Current Assets
  1,894.1000   2,271.7000   2,643.7000   2,752.1000   2,951.4000
Total Assets
  10,703.6000   14,095   16,477   16,883.8000   17,850.5000

 

Liabilities

2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
2024
IFRS
in mill. EUR
Accounts Payable
  207.4000   263.2000   309.8000   288.5000   328.3000
Long-term debt
  1,995.4000   2,143   3,032.4000   2,831.7000   2,959.6000
Liabilities to Banks
  2,432.8000   -   -   -   -
Provisions
  584.2000   143.7000   704.4000   747.5000   660.6000
Liabilities
  4,754.4000   5,330.3000   6,612.4000   6,837.7000   6,654.4000
Share Capital
  81.6000   -   -   -   -
Total Equity
  5,949.2000   8,764.7000   9,830.2000   10,013.9000   11,160.9000
Minority Interests
  14.4000   32.6000   34.4000   32.2000   35.2000
Total liabilities equity
  10,703.6000   -   16,477   16,883.8000   17,850.5000

 

Income Statement

2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
2024
IFRS
in mill. EUR
Revenues
  3,764.4000   4,341.1000   5,160.5000   5,435.2000   5,401.1000
Depreciation (total)
  -   -   -   -   -
Operating Result
  787   1,009.8000   1,286.7000   1,216   1,432.2000
Interest Income
  -27.4000   -26.2000   -38.7000   -155.3000   -170.1000
Income Before Taxes
  759.6000   -   -   -   -
Income Taxes
  134.9000   173.6000   228.9000   188.9000   227.1000
Minority Interests Profit
  -6.6000   8.4000   11.5000   12.9000   11.6000
Net Income
  618.1000   801.6000   1,007.6000   858.9000   1,023.4000

 

Per Share

2020
IFRS
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
2023
IFRS
in EUR
2024
IFRS
in EUR
Earnings per Share
  0.2400   0.3080   0.3740   0.3200   0.3810
Dividend per Share
  0.0929   0.1100   0.1200   0.1300   0.1400

 

Cash Flow

2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
2024
IFRS
in mill. EUR
Cash Flow from Operating Activities
  920.7000   1,323   1,330.8000   -   403
Cash Flow from Investing Activities
  -795   -746   -1,244.9000   -   -43.2000
Cash Flow from Financing
  -188.7000   -86.5000   493.3000   -   -292.9000
Decrease / Increase in Cash
  -63   -   -   -   -
Employees
  20,596   -   -   -   24,802