Tele2 AB (publ) (STO: TEL2.B)
Sweden
· Delayed Price · Currency is SEK 112.25
-0.55 (-0.49%)
Nov 21, 2024, 5:29 PM CET
Tele2 AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 29,484 | 29,099 | 28,102 | 26,789 | 26,554 | 27,203 | Upgrade
|
| Revenue Growth (YoY) | 2.13% | 3.55% | 4.90% | 0.88% | -2.39% | 24.93% | Upgrade
|
| Cost of Revenue | 16,887 | 17,196 | 16,816 | 15,804 | 15,145 | 15,824 | Upgrade
|
| Gross Profit | 12,597 | 11,903 | 11,286 | 10,985 | 11,409 | 11,379 | Upgrade
|
| Selling, General & Admin | 6,729 | 6,481 | 6,235 | 6,179 | 6,345 | 6,442 | Upgrade
|
| Other Operating Expenses | -144 | -188 | -34 | -76 | -136 | -125 | Upgrade
|
| Operating Expenses | 6,585 | 6,293 | 6,201 | 6,103 | 6,209 | 6,317 | Upgrade
|
| Operating Income | 6,012 | 5,610 | 5,085 | 4,882 | 5,200 | 5,062 | Upgrade
|
| Interest Expense | -1,192 | -1,061 | -611 | -458 | -491 | -483 | Upgrade
|
| Interest & Investment Income | 128 | 98 | 33 | 18 | 23 | 29 | Upgrade
|
| Earnings From Equity Investments | 6 | - | 1,672 | 221 | 311 | -97 | Upgrade
|
| Currency Exchange Gain (Loss) | 7 | 7 | -112 | -37 | -19 | -9 | Upgrade
|
| Other Non Operating Income (Expenses) | 5 | 72 | -17 | -6 | -3 | -13 | Upgrade
|
| EBT Excluding Unusual Items | 4,966 | 4,726 | 6,050 | 4,620 | 5,021 | 4,489 | Upgrade
|
| Merger & Restructuring Charges | -322 | -147 | -198 | -262 | -267 | -642 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | - | -465 | Upgrade
|
| Gain (Loss) on Sale of Assets | -16 | -36 | -55 | 29 | 2,002 | -10 | Upgrade
|
| Asset Writedown | - | - | - | - | -10 | -4 | Upgrade
|
| Legal Settlements | - | - | - | - | 109 | - | Upgrade
|
| Other Unusual Items | 57 | 34 | 110 | -80 | - | - | Upgrade
|
| Pretax Income | 4,685 | 4,577 | 5,907 | 4,307 | 6,855 | 3,368 | Upgrade
|
| Income Tax Expense | 890 | 846 | 694 | 347 | -378 | 936 | Upgrade
|
| Earnings From Continuing Operations | 3,795 | 3,731 | 5,213 | 3,960 | 7,233 | 2,432 | Upgrade
|
| Earnings From Discontinued Operations | 40 | 4 | 361 | 346 | 175 | 2,703 | Upgrade
|
| Net Income to Company | 3,835 | 3,735 | 5,574 | 4,306 | 7,408 | 5,135 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | -131 | Upgrade
|
| Net Income | 3,835 | 3,735 | 5,574 | 4,306 | 7,408 | 5,004 | Upgrade
|
| Net Income to Common | 3,835 | 3,735 | 5,574 | 4,306 | 7,408 | 5,004 | Upgrade
|
| Net Income Growth | -5.47% | -32.99% | 29.45% | -41.87% | 48.04% | 485.95% | Upgrade
|
| Shares Outstanding (Basic) | 692 | 691 | 691 | 689 | 688 | 688 | Upgrade
|
| Shares Outstanding (Diluted) | 696 | 696 | 694 | 693 | 692 | 691 | Upgrade
|
| Shares Change (YoY) | 0.13% | 0.18% | 0.17% | 0.18% | 0.17% | 29.23% | Upgrade
|
| EPS (Basic) | 5.54 | 5.40 | 8.07 | 6.25 | 10.76 | 7.28 | Upgrade
|
| EPS (Diluted) | 5.50 | 5.37 | 8.03 | 6.21 | 10.70 | 7.24 | Upgrade
|
| EPS Growth | -5.88% | -33.18% | 29.32% | -41.99% | 47.83% | 352.50% | Upgrade
|
| Free Cash Flow | 6,689 | 7,249 | 5,657 | 8,376 | 7,089 | 8,038 | Upgrade
|
| Free Cash Flow Per Share | 9.60 | 10.42 | 8.15 | 12.08 | 10.25 | 11.64 | Upgrade
|
| Dividend Per Share | 6.900 | 6.900 | 6.800 | 6.750 | 6.000 | 5.500 | Upgrade
|
| Dividend Growth | 1.47% | 1.47% | 0.74% | 12.50% | 9.09% | 25.00% | Upgrade
|
| Gross Margin | 42.72% | 40.91% | 40.16% | 41.01% | 42.97% | 41.83% | Upgrade
|
| Operating Margin | 20.39% | 19.28% | 18.09% | 18.22% | 19.58% | 18.61% | Upgrade
|
| Profit Margin | 13.01% | 12.84% | 19.83% | 16.07% | 27.90% | 18.40% | Upgrade
|
| Free Cash Flow Margin | 22.69% | 24.91% | 20.13% | 31.27% | 26.70% | 29.55% | Upgrade
|
| EBITDA | 10,613 | 10,463 | 10,038 | 9,637 | 9,333 | 9,615 | Upgrade
|
| EBITDA Margin | 36.00% | 35.96% | 35.72% | 35.97% | 35.15% | 35.35% | Upgrade
|
| D&A For EBITDA | 4,601 | 4,853 | 4,953 | 4,755 | 4,133 | 4,553 | Upgrade
|
| EBIT | 6,012 | 5,610 | 5,085 | 4,882 | 5,200 | 5,062 | Upgrade
|
| EBIT Margin | 20.39% | 19.28% | 18.09% | 18.22% | 19.58% | 18.61% | Upgrade
|
| Effective Tax Rate | 19.00% | 18.48% | 11.75% | 8.06% | - | 27.79% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.