Telia Company AB (publ)
SSE:TELIA.ST
24.58 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) SEK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 11,243 | 6,871 | 14,358 | 8,133 | 6,116 | 18,765 | 15,616 | 14,510 | 14,647 | 28,735 | 31,721 | 29,805 | 12,600 | 15,344 | 22,488 | 11,826 | 7,802 | 11,603 | 16,834 | 5,543 | 12,069 | 2,831 |
Kortetermijnbeleggingen
| 7,505 | 2,309 | 6,097 | 2,832 | 8,426 | 513 | 13,563 | 5,660 | 5,635 | 3,145 | 351 | 163 | -1,031 | -6,684 | -6,653 | 0 | -3,370 | -4,125 | 0 | 12,070 | 0 | 3,826 |
Liquide middelen en kortetermijnbeleggingen
| 18,748 | 9,180 | 20,455 | 10,965 | 14,542 | 19,278 | 29,179 | 20,170 | 20,282 | 31,880 | 32,072 | 29,968 | 12,600 | 15,344 | 22,488 | 11,826 | 7,802 | 11,603 | 16,834 | 17,613 | 12,069 | 6,657 |
Nettovorderingen
| 19,312 | 22,583 | 16,645 | 21,424 | 21,486 | 26,439 | 38,642 | 51,991 | 58,015 | 27,988 | 12,113 | 13,837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,368 | 0 | 19,334 |
Voorraad
| 5,158 | 2,918 | 2,040 | 1,918 | 1,966 | 1,854 | 1,521 | 1,792 | 1,871 | 1,779 | 1,582 | 1,623 | 1,475 | 1,395 | 1,551 | 1,673 | 1,168 | 997 | 765 | 655 | 501 | 580 |
Overige vlottende activa
| 8,749 | 3,022 | 3,006 | 2,707 | 1,990 | -1 | -1 | 2 | -1 | -3 | 25,308 | 25,782 | 22,568 | 22,470 | 23,321 | 25,581 | 22,582 | 22,589 | 22,896 | 5,237 | 24,448 | 7,273 |
Totaal vlottende activa
| 51,967 | 37,703 | 42,146 | 37,014 | 39,984 | 47,570 | 69,341 | 73,955 | 80,167 | 61,644 | 58,962 | 57,373 | 36,643 | 39,209 | 47,360 | 39,080 | 31,552 | 35,189 | 40,495 | 39,873 | 37,018 | 33,844 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 87,004 | 91,372 | 88,226 | 85,707 | 93,802 | 78,220 | 60,024 | 58,108 | 55,092 | 69,670 | 64,792 | 62,657 | 59,580 | 58,353 | 121,526 | 61,946 | 52,602 | 48,195 | 48,201 | 47,542 | 49,161 | 56,172 |
Goodwill
| 43,777 | 50,582 | 66,302 | 63,313 | 75,696 | 71,513 | 60,984 | 57,923 | 54,938 | 70,895 | 67,313 | 69,162 | 76,850 | 77,207 | 85,737 | 0 | 71,172 | 62,638 | 0 | 0 | 0 | 0 |
Immateriële activa
| 25,173 | 26,264 | 25,057 | 24,520 | 27,305 | 21,504 | 15,668 | 13,024 | 12,995 | 15,266 | 14,209 | 14,116 | 15,065 | 13,324 | 14,502 | 100,968 | 12,737 | 11,534 | 74,367 | 70,493 | 61,820 | 68,106 |
Goodwill en immateriële activa
| 68,950 | 76,846 | 91,359 | 87,833 | 103,001 | 93,017 | 76,652 | 70,947 | 67,933 | 86,161 | 81,522 | 83,278 | 91,915 | 90,531 | 100,239 | 100,968 | 83,909 | 74,172 | 74,367 | 70,493 | 61,820 | 68,106 |
Langetermijnbeleggingen
| 10,188 | -1,256 | -5,126 | -1,882 | 1,739 | 16,545 | 10,528 | 17,038 | 17,706 | 29,648 | 28,999 | 29,187 | 48,723 | 53,142 | 49,171 | 0 | 36,435 | 29,661 | 0 | 35,110 | 0 | 48,534 |
Belastingvorderingen
| 6,711 | 1,071 | 1,302 | 1,449 | 1,849 | 2,670 | 3,003 | 4,366 | 5,054 | 5,955 | 5,493 | 6,722 | 8,073 | 9,048 | 11,177 | 0 | 12,017 | 12,054 | 12,305 | 0 | 14,960 | 0 |
Overige niet-vlottende activa
| 7,176 | 17,057 | 19,118 | 16,561 | 23,697 | 10,569 | 24,297 | 29,016 | 28,065 | 18,988 | 13,060 | 15,124 | 8,947 | 268 | -59,803 | 62,292 | 187 | 121 | 28,407 | 0 | 27,101 | 0 |
Totaal niet-vlottende activa
| 180,029 | 185,090 | 194,879 | 189,668 | 224,088 | 201,021 | 174,504 | 179,475 | 173,850 | 210,422 | 193,866 | 196,968 | 217,238 | 211,342 | 222,310 | 225,206 | 185,150 | 164,203 | 163,280 | 153,145 | 153,042 | 172,812 |
Totaal activa
| 231,996 | 222,793 | 237,025 | 226,683 | 264,072 | 248,592 | 243,845 | 253,430 | 254,017 | 272,066 | 252,828 | 254,341 | 253,881 | 250,551 | 269,670 | 264,286 | 216,702 | 199,392 | 203,775 | 193,018 | 190,060 | 206,656 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 17,681 | 20,286 | 17,346 | 14,312 | 12,697 | 11,146 | 7,982 | 6,610 | 8,685 | 10,644 | 11,691 | 10,433 | 23,391 | 24,886 | 25,439 | 0 | 24,603 | 24,352 | 22,733 | 0 | 23,548 | 0 |
Kortlopende schulden
| 14,069 | 5,068 | 3,701 | 3,063 | 12,973 | 6,240 | 1,866 | 3,628 | 9,309 | 3,578 | 7,882 | 8,617 | 11,734 | 4,873 | 8,169 | 11,621 | 2,549 | 3,418 | 6,215 | 11,733 | 4,687 | 12,608 |
Belastingschulden
| 913 | 755 | 761 | 886 | 959 | 281 | 361 | 19 | 85 | 571 | 355 | 247 | 318 | 1,891 | 1,439 | 0 | 2,212 | 1,741 | 706 | 0 | 2,338 | 0 |
Uitgestelde opbrengsten
| 3,344 | 3,327 | 10,628 | 13,655 | 13,798 | 281 | 14,991 | 39,604 | 16,410 | 13,675 | 8,140 | 7,204 | 318 | 1,891 | 1,439 | 0 | 2,212 | 1,741 | 706 | 0 | 2,338 | 0 |
Overige kortlopende verplichtingen
| 19,064 | 14,060 | 11,071 | 9,071 | 10,819 | 21,276 | 7,036 | 6,984 | 8,237 | 9,642 | 8,955 | 9,305 | 725 | 850 | 1,246 | 29,880 | 137 | 836 | 616 | 23,378 | 674 | 27,219 |
Totaal kortlopende verplichtingen
| 54,158 | 42,741 | 42,746 | 40,101 | 50,287 | 38,943 | 31,875 | 56,826 | 42,641 | 37,539 | 36,668 | 35,559 | 36,168 | 32,500 | 36,293 | 41,501 | 29,501 | 30,347 | 30,270 | 35,111 | 31,247 | 39,827 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 83,986 | 48,655 | 36,880 | 44,570 | 46,473 | 35,436 | 40,987 | 43,585 | 51,985 | 61,801 | 59,288 | 62,685 | 68,108 | 60,563 | 63,664 | 54,178 | 41,030 | 24,311 | 20,520 | 12,942 | 25,867 | 32,124 |
Uitgestelde opbrengsten niet-vlottend
| 15,264 | 0 | 62,023 | 67,456 | 62,276 | 58,632 | 55,394 | 47,156 | 46,192 | 44,084 | 32,891 | 31,150 | 10,726 | 0 | 0 | -8,496 | -246 | -1,604 | -932 | 5,496 | 5,134 | 7,733 |
Uitgestelde belastingverplichtingen niet-vlottend
| 14,541 | 10,514 | 10,185 | 9,845 | 11,647 | 11,382 | 8,766 | 10,567 | 10,627 | 10,840 | 10,063 | 10,758 | 13,437 | 12,526 | 13,210 | 24,594 | 9,577 | 10,121 | 9,578 | 7,906 | 8,537 | 10,673 |
Overige niet-vlottende verplichtingen
| 7,054 | 53,210 | 1,648 | 757 | 933 | 1,805 | 1,593 | 427 | 370 | 1,438 | 984 | 793 | 1,409 | 12,297 | 14,004 | 11,061 | 9,783 | 8,500 | 8,645 | 2,450 | 3,441 | 2,350 |
Totaal niet-vlottende verplichtingen
| 120,845 | 112,379 | 110,736 | 122,628 | 121,329 | 107,255 | 106,740 | 101,735 | 109,174 | 118,163 | 103,226 | 105,386 | 93,680 | 85,386 | 90,878 | 81,337 | 60,144 | 41,328 | 37,811 | 28,794 | 42,979 | 52,880 |
Totaal passiva
| 175,003 | 155,120 | 153,482 | 162,729 | 171,616 | 146,198 | 138,615 | 158,561 | 151,815 | 155,702 | 139,894 | 140,945 | 129,848 | 117,886 | 127,171 | 122,838 | 89,645 | 71,675 | 68,081 | 63,905 | 74,226 | 92,707 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 13,856 | 20,850 | 26,328 | 26,336 | 26,881 | 31,422 | 35,549 | 35,520 | 35,496 | 35,486 | 35,474 | 35,444 | 13,856 | 45,416 | 0 | 0 | 0 | 0 | 14,961 | 14,961 | 14,961 | 14,738 |
Ingehouden winsten
| 19,922 | 29,809 | 43,650 | 28,636 | 64,802 | 67,911 | 75,957 | 73,231 | 86,370 | 87,711 | 89,278 | 83,185 | 88,650 | 0 | 0 | 0 | 0 | 0 | 39,435 | 12,964 | 24,939 | -8,067 |
Overige gereserveerde algehele resultaten
| 12,138 | 13,580 | 10,753 | 7,406 | -3,736 | -5,060 | -10,280 | -23,827 | -23,982 | -11,814 | -16,428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93,731 | 0 | 102,158 |
Overige totale aandeelhoudersvermogen
| 7,551 | 0 | 0 | 458 | 3,100 | 3,071 | -1,256 | 4,909 | 0 | 0 | 0 | -9,189 | 14,174 | 80,491 | 135,372 | 119,326 | 107,491 | 110,717 | 72,653 | 0 | 72,493 | 0 |
Totaal eigen vermogen van aandeelhouders
| 53,467 | 64,239 | 80,731 | 62,836 | 91,047 | 97,344 | 99,970 | 89,833 | 97,884 | 111,383 | 108,324 | 109,440 | 116,680 | 125,907 | 135,372 | 119,326 | 107,491 | 110,717 | 127,049 | 121,656 | 112,393 | 108,829 |
Totaal eigen vermogen
| 56,993 | 67,673 | 83,543 | 63,954 | 92,456 | 102,394 | 105,230 | 94,869 | 102,202 | 116,364 | 112,934 | 113,396 | 124,033 | 132,665 | 142,499 | 130,387 | 117,274 | 119,217 | 135,694 | 129,113 | 115,834 | 113,949 |
Totaal passiva en aandeelhoudersvermogen
| 231,996 | 222,793 | 237,025 | 226,683 | 264,072 | 248,592 | 243,845 | 253,430 | 254,017 | 272,066 | 252,828 | 254,341 | 253,881 | 250,551 | 269,670 | 264,286 | 216,702 | 199,392 | 203,775 | 193,018 | 190,060 | 206,656 |