Elisa Oyj
HEL:ELISA.HE
41.92 (EUR) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||
| Cash & Cash Equivalents
| 63.4 | 85.4 | 114.1 | 220.1 | 52 | 80.9 | 44.3 | 44.5 | 29.1 | 41.3 | 137.8 | 39.8 | 59 | 31.8 | 31 | 33 | 14.2 | 22.2 | 212.7 | 162.8 | 60.815 | 71.027 |
| Short Term Investments
| -107.9 | -116.8 | -103.2 | -94.9 | -91.9 | -93.8 | -83.6 | -65.3 | 0 | -72.3 | -70.6 | -47.7 | -61.1 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 63.4 | 85.4 | 114.1 | 220.1 | 52 | 80.9 | 44.3 | 44.5 | 29.1 | 41.3 | 137.8 | 39.8 | 59 | 31.8 | 31 | 33 | 16.9 | 22.2 | 212.7 | 162.8 | 60.815 | 71.027 |
| Net Receivables
| 557.5 | 538.8 | 507 | 458.3 | 456.8 | 420.9 | 408.9 | 511.3 | 305.2 | 295.2 | 292.5 | 282.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 263.5 | 349.341 | 326.79 |
| Inventory
| 77.1 | 95.5 | 82.8 | 67.9 | 67.7 | 65.4 | 68.3 | 55 | 54.8 | 53.2 | 55.5 | 59.4 | 40.2 | 38.7 | 31.2 | 21.7 | 28.5 | 38.4 | 20.3 | 15.1 | 15.91 | 20.669 |
| Other Current Assets
| 88.4 | 0.2 | 0.1 | 80.6 | 64.3 | 421 | 408.8 | 539.3 | 333.6 | 333.2 | 332.6 | 311.3 | 303 | 287.2 | 278.4 | 319.4 | 454.8 | 334.8 | 261.8 | 45 | 91.416 | 24.362 |
| Total Current Assets
| 698 | 719.9 | 703.8 | 746.4 | 576.5 | 567.3 | 521.4 | 638.8 | 417.5 | 427.7 | 525.9 | 410.5 | 402.2 | 357.7 | 340.6 | 374.1 | 500.2 | 395.4 | 494.8 | 486.4 | 517.482 | 442.848 |
| Non-Current Assets: | ||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 902.9 | 857 | 843.7 | 829.7 | 826.9 | 751.6 | 758 | 713.9 | 677.4 | 691.8 | 713.5 | 615.8 | 617.7 | 611.3 | 617.9 | 630.5 | 637.3 | 645.5 | 660.6 | 724.2 | 856.408 | 962.091 |
| Goodwill
| 1,157.1 | 1,157.3 | 1,139.4 | 1,131.3 | 1,086.2 | 1,020.7 | 1,013.5 | 879.8 | 830.1 | 831.5 | 832.4 | 797.1 | 797.1 | 798 | 782 | 778.6 | 773.6 | 772.3 | 770.6 | 780 | 0 | 0 |
| Intangible Assets
| 210.3 | 210.6 | 198 | 210 | 202.5 | 206.6 | 176.9 | 160 | 134.8 | 137 | 143.3 | 101.3 | 109.2 | 129.3 | 148.2 | 177.5 | 194.5 | 190.4 | 178.7 | -239.6 | 64.24 | 76.721 |
| Goodwill and Intangible Assets
| 1,367.4 | 1,367.9 | 1,337.4 | 1,341.3 | 1,288.7 | 1,227.3 | 1,190.4 | 1,039.8 | 964.9 | 968.5 | 975.7 | 898.4 | 906.3 | 927.3 | 930.2 | 956.1 | 968.1 | 962.7 | 949.3 | 540.4 | 64.24 | 76.721 |
| Long Term Investments
| 144.7 | 142.9 | 130.2 | 111.9 | 108 | 106.1 | 93.3 | 106.4 | 89.8 | 141.5 | 95.5 | 74.1 | 61.2 | 0 | 0 | 29.1 | 28.3 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 11.5 | 13.1 | 13.1 | 11.9 | 14.4 | 16.5 | 16.9 | 24.6 | 23.3 | 13.5 | 13.5 | 10.7 | 11.9 | 19.6 | 25.7 | 28.3 | 31.7 | 33.7 | 42.5 | 42.5 | 0 | 0 |
| Other Non-Current Assets
| 0.1 | 0 | 0.1 | 0.3 | -0.3 | 0.1 | 0.3 | 9.6 | 73.7 | 0.2 | 0.1 | 0.4 | 0.1 | 55.8 | 50.2 | 12.4 | 10 | 53.6 | 55.2 | 70.2 | 491.574 | 616.586 |
| Total Non-Current Assets
| 2,426.6 | 2,380.9 | 2,324.5 | 2,295.1 | 2,237.7 | 2,101.6 | 2,058.9 | 1,894.3 | 1,829.1 | 1,815.5 | 1,798.3 | 1,599.4 | 1,597.2 | 1,614 | 1,624 | 1,656.4 | 1,675.4 | 1,695.5 | 1,707.6 | 1,377.3 | 1,412.222 | 1,655.398 |
| Total Assets
| 3,124.6 | 3,100.8 | 3,028.4 | 3,041.4 | 2,814.2 | 2,668.8 | 2,580.4 | 2,533 | 2,246.6 | 2,243.4 | 2,324.3 | 2,009.9 | 1,999.4 | 1,971.7 | 1,964.6 | 2,030.5 | 2,175.6 | 2,090.9 | 2,202.4 | 1,863.7 | 1,929.704 | 2,098.246 |
| Liabilities & Equity: | ||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||
| Account Payables
| 402.5 | 199 | 203.8 | 179.3 | 172.7 | 162.5 | 193.6 | 150.5 | 123.8 | 115.4 | 138.3 | 126.3 | 260.4 | 280.6 | 263.3 | 255.5 | 168.9 | 169.8 | 151.7 | 131.3 | 0 | 0 |
| Short Term Debt
| 303 | 295.4 | 118.3 | 211.2 | 151.1 | 287.4 | 177.9 | 341.3 | 305.1 | 224.8 | 279.2 | 175.7 | 0 | 362.3 | 157.2 | 172.3 | 128 | 78 | 112.4 | 31.8 | 0 | 0 |
| Tax Payables
| 3.1 | 2.1 | 2.9 | 1.2 | 0.4 | 1.7 | 0.1 | 0 | 2.9 | 1.7 | 0.3 | 0.8 | 11 | 0.6 | 6.4 | 3.4 | 10.8 | 28.7 | 0.6 | 2.1 | 0 | 0 |
| Deferred Revenue
| 34.7 | 30.8 | 102.9 | 90.7 | 80.4 | 1.7 | 90.3 | 77.1 | 79 | 70.8 | 86.6 | 64.4 | 0 | 0.6 | 6.4 | 3.4 | 10.8 | 28.7 | 0.6 | 2.1 | 0 | 0 |
| Other Current Liabilities
| -30.6 | 186 | 101 | 88 | 92.5 | 149.5 | 72 | 83 | 61.2 | 65.3 | 55.5 | 53.5 | 233 | 2.1 | 0.9 | 1.5 | 138.4 | 120.4 | 131.6 | 129.1 | 485.175 | 512.558 |
| Total Current Liabilities
| 709.6 | 711.2 | 526 | 569.2 | 496.7 | 601.1 | 533.8 | 651.9 | 569.1 | 476.3 | 559.6 | 419.9 | 493.4 | 645.6 | 427.8 | 432.7 | 446.1 | 396.9 | 396.3 | 294.3 | 485.175 | 512.558 |
| Non-Current Liabilities: | ||||||||||||||||||||||
| Long Term Debt
| 1,064.5 | 1,065.8 | 1,214.8 | 1,215.6 | 1,085 | 861.2 | 939.6 | 827.3 | 686 | 817.9 | 829.6 | 702.8 | 0 | 445.8 | 592.3 | 672.3 | 627.3 | 321.1 | 393.7 | 593.4 | 0 | 0 |
| Deferred Revenue Non-Current
| 4.8 | 4.3 | 0 | 46.1 | 56.4 | 53.8 | 5 | 5.2 | 5.4 | 5.6 | 6.2 | 6.1 | 0 | 4.8 | 4.5 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 24.7 | 25.7 | 25.3 | 26.2 | 25.6 | 25.7 | 23.5 | 28.5 | 22.7 | 21 | 21 | 17.6 | 19.4 | 26.9 | 26.6 | 30.9 | 34.9 | 36.3 | 40.6 | 29.8 | 0 | 0 |
| Other Non-Current Liabilities
| 27.3 | 41.9 | 58.2 | 0.1 | 0.3 | 0.2 | 38.9 | 48.8 | 37.5 | 44 | 45.7 | 12 | 646.3 | 15.7 | 13.4 | 14 | 31.9 | 24.3 | 22.1 | 31.7 | 668.074 | 786.462 |
| Total Non-Current Liabilities
| 1,121.3 | 1,137.7 | 1,298.3 | 1,288 | 1,167.3 | 940.9 | 1,007 | 909.8 | 751.6 | 888.5 | 902.5 | 738.5 | 665.7 | 493.2 | 636.8 | 722.8 | 694.1 | 381.7 | 456.4 | 654.9 | 668.074 | 786.462 |
| Total Liabilities
| 1,830.9 | 1,848.9 | 1,824.3 | 1,857.2 | 1,664 | 1,542 | 1,540.8 | 1,561.7 | 1,320.7 | 1,364.8 | 1,462.1 | 1,158.4 | 1,159.1 | 1,138.8 | 1,064.6 | 1,155.5 | 1,140.2 | 778.6 | 852.7 | 949.2 | 1,153.249 | 1,299.02 |
| Equity: | ||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 71 | 69.006 | 69.006 |
| Retained Earnings
| 863.1 | 823.2 | 776.1 | 761.5 | 737 | 715.2 | 634.2 | 534.1 | 499.3 | 467.5 | 453.4 | 516.1 | 510.3 | 507 | 434.9 | 348.1 | 176.6 | 353.4 | 307.5 | 250.8 | 143.051 | 268.434 |
| Accumulated Other Comprehensive Income/Loss
| 466 | 464.8 | 464.8 | 466.6 | 461.8 | 463.7 | 462.6 | 496.6 | 485.2 | 472.3 | 468.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| -121.7 | -124.5 | -126.1 | -128.4 | -132.3 | -135.6 | -140.3 | -142.9 | -142.1 | -144.8 | -144.8 | 249.6 | 243.5 | 239.8 | 381.3 | 440.7 | 773.8 | 871.2 | 946.8 | 561.7 | 409.69 | 294.818 |
| Total Shareholders Equity
| 1,290.4 | 1,246.5 | 1,197.8 | 1,182.7 | 1,149.5 | 1,126.3 | 1,039.5 | 970.8 | 925.4 | 878 | 860.3 | 848.7 | 836.8 | 829.8 | 899.2 | 871.8 | 1,033.4 | 1,307.6 | 1,337.3 | 883.5 | 621.747 | 632.258 |
| Total Equity
| 1,293.7 | 1,251.9 | 1,204.1 | 1,184.2 | 1,150.2 | 1,126.8 | 1,039.6 | 971.3 | 925.9 | 878.6 | 862.2 | 851.5 | 840.3 | 832.9 | 900 | 873.4 | 1,035.4 | 1,312.3 | 1,349.7 | 914.5 | 699.101 | 715.742 |
| Total Liabilities & Shareholders Equity
| 3,124.6 | 3,100.8 | 3,028.4 | 3,041.4 | 2,814.2 | 2,668.8 | 2,580.4 | 2,533 | 2,246.6 | 2,243.4 | 2,324.3 | 2,009.9 | 1,999.4 | 1,971.7 | 1,964.6 | 2,030.5 | 2,175.6 | 2,090.9 | 2,202.4 | 1,863.7 | 1,929.704 | 2,098.246 |