| Consolidated income statement | |||
EUR million | Note | 2024 | 2023 |
Revenue | 2.1, 2.3 | ||
| Other operating income | 2.4 | ||
| Materials and services | 2.5 | – | – |
| Employee expenses | 4.1 | – | – |
| Other operating expenses | 2.5 | – | – |
| EBITDA | 2.1 | ||
| Depreciation, amortisation and impairment | 2.1, 5.1 | – | – |
| EBIT | 2.1 | ||
| Financial income | 7.4.1 | ||
| Financial expenses | 7.4.1 | – | – |
Share of associated companies’ profit | – | – | |
Profit before tax | |||
| Income taxes | 8.1.1 | – | – |
Profit for the period | |||
Attributable to Equity holders of the parent | |||
Non-controlling interests | – | – | |
| Earnings per share (EUR) | |||
| Basic | 2.6 | ||
| Diluted | 2.6 | ||
| Average number of outstanding shares (1,000 shares) | |||
| Basic | 2.6 | ||
| Diluted | 2.6 |
| Consolidated statement of comprehensive income | |||
EUR million | Note | 2024 | 2023 |
| Profit for the period | |||
| Other comprehensive income, net of tax | |||
| Items which may be reclassified subsequently to profit or loss | |||
| Cash flow hedge | – | – | |
| Translation differences | – | – | |
| Items which are not reclassified subsequently to profit or loss | |||
| Remeasurements of the net defined benefit liability | 4.3 | – | |
| Other comprehensive income | – | ||
| Total comprehensive income | |||
Total comprehensive income attributable to Equity holders of the parent | |||
| Non-controlling interests | – | – |
| Consolidated statement of financial position | |||
EUR million | Note | 31 Dec. 2024 | 31 Dec. 2023 |
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 5.2 | ||
| Right-of-use assets | 5.3 | ||
| Goodwill | 5.4.1 | ||
| Intangible assets | 5.4 | ||
| Investments in associated companies | 8.3.2 | ||
| Other financial assets | 7.4.3 | ||
| Trade and other receivables | 6.2.2, 7.4.4 | ||
| Deferred tax assets | 8.1.2 | ||
| Current assets | |||
| Inventories | 6.1 | ||
| Trade and other receivables | 6.2.1 | ||
| Tax receivables | |||
| Cash and cash equivalents | |||
| TOTAL ASSETS | 2.1 |
EUR million | Note | 31 Dec. 2024 | 31 Dec. 2023 |
| EQUITY AND LIABILITIES | |||
| EQUITY | |||
| Share capital | |||
| Treasury shares | – | – | |
| Reserve for invested non-restricted equity | |||
| Other reserves | |||
| Retained earnings | |||
| Equity attributable to equity holders of the parent | 4.2, 7.3 | ||
| Non-controlling interests | |||
| TOTAL EQUITY | |||
| LIABILITIES | |||
| Non-current liabilities | |||
| Deferred tax liabilities | 8.1.2 | ||
| Interest-bearing financial liabilities | 7.4.2, 7.4.3 | ||
| Interest-bearing lease liabilities | 7.4.2, 7.4.3 | ||
| Trade payables and other liabilities | 6.3, 7.4.3, 7.4.4 | ||
| Pension obligations | 4.3 | ||
| Provisions | 8.2 | ||
| Current liabilities | |||
| Interest-bearing financial liabilities | 7.4.2, 7.4.3 | ||
| Interest-bearing lease liabilities | 7.4.2, 7.4.3 | ||
| Trade and other payables | 6.3, 7.4.3 | ||
| Tax liabilities | |||
| Provisions | 8.2 | ||
| TOTAL LIABILITIES | |||
| TOTAL EQUITY AND LIABILITIES |
| Consolidated cash flow statement | |||
| EUR million | Note | 2024 | 2023 |
| Cash flow from operating activities | |||
Profit before tax | |||
| Adjustments | |||
| Depreciation, amortisation and impairment | 5.1 | ||
| Financial income (–) and expenses (+) | 7.4.1 | ||
Gains (–) and losses (+) on the disposal of fixed assets | – | – | |
Increase (+) / decrease (–) in provisions on the income statement | |||
| Other adjustments | – | – | |
| Change in working capital | |||
Increase (–) / decrease (+) in trade and other receivables | – | ||
Increase (–) / decrease (+) in inventories | |||
| Increase (+) / decrease (–) in trade and other payables | – | ||
Dividends received | |||
Interest received | |||
Interest paid | – | – | |
| Taxes paid | – | – | |
Net cash flow from operating activities |
EUR million | Note | 2024 | 2023 |
| Cash flow from investing activities | |||
| Equity investments | 3 | – | |
Contingent consideration of subsidiaries | – | – | |
Investments in associates | – | ||
Other investments | – | ||
Capital expenditure | – | – | |
Loans granted | – | ||
Proceeds from disposal of subsidiaries and businesses | |||
Proceeds from disposal of other investments | |||
| Proceeds from disposal of tangible and intangible assets | |||
Net cash flow used in investing activities | – | – | |
Cash flow before financing activities | |||
| Cash flow from financing activities | |||
Proceeds from long-term borrowings | |||
Repayment of long-term borrowings | – | – | |
Increase (+) / decrease (–) in short-term borrowings | – | ||
Repayment of lease liabilities | – | – | |
Acquisition of non-controlling interests | – | ||
| Dividends paid | – | – | |
Net cash used in financing activities | – | – | |
Change in cash and cash equivalents | – | ||
Translation differences | – | ||
| Cash and cash equivalents at the beginning of the period | |||
| Cash and cash equivalents at the end of the period |
| Consolidated statement of changes in equity | ||||||||
| Equity attributable to equity holders of the parent company | ||||||||
| Reserve for | ||||||||
| invested | ||||||||
| non- | Non- | |||||||
| Share | Treasury | restricted | Other | Retained | controlling | Total | ||
| EUR million | capital | shares | equity | reserves | earnings | Total | interests | equity |
Balance at 1 January 2023 | – | |||||||
Profit for the period | – | |||||||
| Other comprehensive income | ||||||||
| Translation differences | – | – | – | |||||
| Cash flow hedging | – | – | – | |||||
| Remeasurements of the net defined benefit liability | ||||||||
Total other comprehensive income | – | |||||||
Total comprehensive income | – | |||||||
| Dividend distribution | – | – | – | – | ||||
| Share-based compensation | ||||||||
| Acquisition of non-controlling interests | – | – | ||||||
| Other changes | – | |||||||
| Balance at 31 December 2023 | – | |||||||
| Profit for the period | – | |||||||
| Other comprehensive income | ||||||||
| Translation differences | – | – | – | |||||
| Cash flow hedging | – | – | – | |||||
| Remeasurements of the net defined benefit liability | – | – | – | |||||
Total other comprehensive income | – | – | – | – | ||||
Total comprehensive income | – | – | ||||||
Dividend distribution | – | – | – | – | ||||
Share-based compensation | ||||||||
Acquisition of subsidiary with non-controlling interests | ||||||||
Acquisition of non-controlling interests | – | – | ||||||
Other changes | – | |||||||
Balance at 31 December 2024 | – |
| 2024 | Consumer | Corporate | Group | |
| EUR million | Customers | Customers | Unallocated | Total |
Revenue | 1,328.5 | 862.9 | 2,191.5 | |
Other operating income | 4.6 | 1.5 | 6.1 | |
Materials and services | –477.4 | –306.5 | –783.9 | |
Employee expenses | –190.2 | –243.1 | –433.3 | |
| Other operating expenses | –126.3 | –87.3 | –213.5 | |
EBITDA | 539.3 | 227.5 | 766.8 | |
| Depreciation, amortisation and impairment | –183.7 | –95.5 | –279.2 | |
EBIT | 355.6 | 132.0 | 487.6 | |
Financial income | 9.4 | 9.4 | ||
Financial expenses | –47.9 | –47.9 | ||
| Share of associated companies' profit | –1.2 | –1.2 | ||
Profit before tax | 447.9 | |||
Investments | 229.5 | 108.2 | 337.6 | |
Assets | 1,929.0 | 1,290.8 | 136.7 | 3,356.4 |
| 2023 | Consumer | Corporate | Group | |
| EUR million | Customers | Customers | Unallocated | Total |
Revenue | 1,334.7 | 845.8 | 2,180.5 | |
Other operating income | 5.5 | 4.3 | 9.8 | |
Materials and services | –516.2 | –301.7 | –817.9 | |
Employee expenses | –187.4 | –229.7 | –417.1 | |
| Other operating expenses | –115.8 | –83.5 | –199.3 | |
EBITDA | 520.8 | 235.1 | 755.9 | |
| Depreciation, amortisation and impairment | –179.3 | –94.9 | –274.1 | |
EBIT | 341.6 | 140.3 | 481.8 | |
Financial income | 8.7 | 8.7 | ||
Financial expenses | –32.0 | –32.0 | ||
| Share of associated companies' profit | –0.4 | –0.4 | ||
Profit before tax | 458.1 | |||
Investments | 213.0 | 108.4 | 321.4 | |
Assets | 1,900.5 | 1,110.7 | 113.4 | 3,124.6 |
| 2024 | Rest of | Other | Group | |
EUR million | Finland | Europe | countries | total |
Revenue | 1,833.0 | 311.4 | 47.0 | 2,191.5 |
Assets | 2,707.2 | 606.6 | 42.6 | 3,356.4 |
| 2023 | Rest of | Other | Group | |
EUR million | Finland | Europe | countries | total |
Revenue | 1,821.6 | 312.8 | 46.0 | 2,180.5 |
Assets | 2,597.3 | 497.3 | 30.0 | 3,124.6 |
| EUR million | 2024 | 2023 |
| Restructuring costs | –16.6 | |
Items affecting comparability in EBITDA | –16.6 | |
| Impairment losses of fixed assets | –5.6 | |
| Items affecting comparability in EBIT | –16.6 | –5.6 |
| Impairment losses of loan receivables | –5.0 | |
| Items affecting comparability in profit before tax | –21.6 | –5.6 |
| Income taxes on items affecting comparability | 3.3 | 1.1 |
Items affecting comparability in profit for the period | –18.3 | –4.5 |
EUR million | 2024 | 2023 | |
| Comparable EBITDA | |||
| I/S | EBITDA | 766.8 | 755.9 |
| Items affecting comparability in EBITDA | 16.6 | ||
783.4 | 755.9 | ||
| Comparable EBIT | |||
| I/S | EBIT | 487.6 | 481.8 |
| Items affecting comparability in EBIT | 16.6 | 5.6 | |
504.2 | 487.4 | ||
| Comparable profit before tax | |||
| I/S | Profit before tax | 447.9 | 458.1 |
| Items affecting comparability in profit before tax | 21.6 | 5.6 | |
469.5 | 463.7 | ||
| Comparable profit for the period | |||
| I/S | Profit for the period | 356.4 | 374.0 |
| Items affecting comparability in profit for the period | 18.3 | 4.5 | |
374.7 | 378.5 | ||
Comparable profit for the period attributable to equity holders of the parent | |||
Comparable profit for the period | 374.7 | 378.5 | |
| Non-controlling interests | –2.0 | –1.2 | |
376.6 | 379.7 | ||
| Comparable earnings per share, EUR | |||
Comparable profit for the period attributable to equity holders of the parent | 376.6 | 379.7 | |
| Average number of outstanding shares, basic (1,000 shares) | 160,509 | 160,376 | |
2.35 | 2.37 | ||
EUR million | 2024 | 2023 |
| Acquisitions and disposals of shares and business combinations | 101.3 | 13.8 |
Items affecting comparability in cash flow before financing | 101.3 | 13.8 |
C/F Cash flow before financing | 256.1 | 347.0 |
| Items affecting comparability in cash flow before financing | 101.3 | 13.8 |
357.3 | 360.8 |
EUR million | 2024 | 2023 |
Rendering of services | 1,800.9 | 1,781.4 |
Sale of equipment | 390.1 | 398.7 |
| Interest revenue | 0.5 | 0.4 |
| I/S | 2,191.5 | 2,180.5 |
EUR million | 2024 | 2023 |
Mobile telecommunications | 1,301.9 | 1,290.2 |
| Fixed-network broadband and others | 889.6 | 890.2 |
| I/S | 2,191.5 | 2,180.5 |
EUR million | 2024 | 2023 |
Gain on disposals of property, plant and equipment | 1.7 | 4.2 |
Gain on disposal of subsidiaries and businesses | 0.5 | 0.5 |
Government grants | 0.2 | 0.0 |
Other items (1 | 3.7 | 5.1 |
| I/S | 6.1 | 9.8 |
| EUR million | 2024 | 2023 |
Purchases of materials, supplies and goods | 502.1 | 529.0 |
Change in inventories | 5.6 | 11.2 |
External services | 275.9 | 277.7 |
Foreign exchange gains and losses | 0.4 | 0.0 |
| I/S | 783.9 | 817.9 |
| EUR million | 2024 | 2023 |
Auditing | 0.4 | 0.4 |
Tax advisory services | 0.0 | 0.0 |
Other services | 0.1 | 0.1 |
0.5 | 0.5 |
| EUR million | 2024 | 2023 |
Research and development costs recognised as expenses | 18.3 | 15.5 |
Capitalised development costs | 8.4 | 8.9 |
26.8 | 24.4 |
Earnings per share, basic | 2024 | 2023 | |
| I/S | Net profit for the period attributable to equity holders | ||
| of the parent (EUR million) | 358.4 | 375.2 | |
Weighted average number of shares outstanding (1,000 shares) | 160,509 | 160,376 | |
Earnings per share, basic (EUR/share) | 2.23 | 2.34 |
| Diluted earnings per share | 2024 | 2023 | |
| I/S | Net profit for the period attributable to equity holders | ||
| of the parent (EUR million) | 358.4 | 375.2 | |
| Weighted average number of shares outstanding (1,000 shares) | 160,509 | 160,376 | |
| Impact of share-based incentive plans | 159 | 154 | |
| Weighted average number of shares outstanding adjusted by dilutive effect | |||
| (1,000 shares) | 160,668 | 160,530 | |
| Diluted earnings per share (EUR/share) | 2.23 | 2.34 |
EUR million | Preliminary |
Cash paid | 11.7 |
| Contingent consideration | 2.8 |
Total acquisition price | 14.5 |
| EUR million | |
| Right-of-use assets | 0.2 |
Intangible assets | 2.1 |
Trade and other receivables | 0.6 |
Tax receivables | 0.2 |
Cash and cash equivalents | 2.4 |
Deferred tax liabilities | –0.5 |
Lease liabilities | –0.2 |
| Trade payables and other liabilities | –1.6 |
| 3.2 |
EUR million | Preliminary |
Purchase price paid in cash | –11.7 |
Cash and cash equivalents of the acquired entity | 2.4 |
| –9.3 |
| EUR million | |
Consideration transferred | 14.5 |
Identifiable net assets of the acquired entity | 3.2 |
Goodwill | 11.3 |
EUR million | Preliminary |
Cash paid | 15.6 |
| Contingent consideration | 1.0 |
Total acquisition price | 16.6 |
| EUR million | |
| Tangible assets | 0.2 |
Right-of-use assets | 0.1 |
Intangible assets | 3.7 |
Trade and other receivables | 0.9 |
Cash and cash equivalents | 0.5 |
Deferred tax liabilities | –0.3 |
Interest-bearing liabilities | –1.6 |
Lease liabilities | –0.1 |
| Trade payables and other liabilities | –3.1 |
| 0.3 |
EUR million | Preliminary |
Purchase price paid in cash | –15.6 |
Cash and cash equivalents of the acquired entity | 0.5 |
| –15.1 |
| EUR million | |
Consideration transferred | 16.6 |
Identifiable net assets of the acquired entity | 0.3 |
Non-controlling interest's proportionate share of identifiable net assets acquired | 0.3 |
Goodwill | 16.0 |
EUR million | Preliminary |
Cash paid | 16.1 |
Total acquisition price | 16.1 |
| EUR million | |
| Tangible assets | 0.1 |
Right-of-use assets | 0.4 |
Intangible assets | 3.6 |
Trade and other receivables | 1.2 |
Cash and cash equivalents | 1.4 |
Deferred tax liabilities | –0.3 |
Interest-bearing liabilities | –12.8 |
Lease liabilities | –0.4 |
| Trade payables and other liabilities | –3.1 |
| –9.9 |
EUR million | Preliminary |
Purchase price paid in cash | –16.1 |
Cash and cash equivalents of the acquired entities | 1.4 |
| –14.7 |
| EUR million | |
Consideration transferred | 16.1 |
Identifiable net assets of the acquired entities | –9.9 |
Goodwill | 26.0 |
EUR million | Preliminary |
| Cash paid | 14.8 |
Total acquisition price | 14.8 |
| EUR million | |
| Tangible assets | 14.3 |
Right-of-use assets | 1.1 |
Intangible assets | 1.0 |
Trade and other receivables | 0.1 |
Cash and cash equivalents | 0.2 |
Deferred tax liabilities | –0.2 |
Interest-bearing liabilities | –4.7 |
Lease liabilities | –1.1 |
| Trade payables and other liabilities | –0.2 |
| 10.6 |
EUR million | Preliminary |
Purchase price paid in cash | –14.8 |
Cash and cash equivalents of the acquired entities | 0.2 |
| –14.5 |
| EUR million | |
Consideration transferred | 14.8 |
Identifiable net assets of the acquired entities | 10.6 |
Goodwill | 4.2 |
EUR million | Preliminary |
Cash paid | 61.8 |
Previous ownership | 7.8 |
Settlement of pre-existing relationship | 0.5 |
Total acquisition price | 70.1 |
EUR million | Preliminary |
| Tangible assets | 4.4 |
Intangible assets | 11.5 |
Deferred tax assets | 0.2 |
Inventories | 4.6 |
Trade and other receivables | 17.2 |
Tax receivables | 1.5 |
Cash and cash equivalents | 18.3 |
Deferred tax liabilities | –1.4 |
Interest-bearing liabilities | –9.1 |
Trade payables and other liabilities | –23.5 |
| Tax liabilities | –1.8 |
| 21.9 |
| EUR million | |
Purchase price paid in cash | –61.8 |
Cash and cash equivalents of the acquired entities | 18.3 |
| –43.5 |
| EUR million | |
Consideration transferred | 70.1 |
Identifiable net assets of the acquired entities | 21.9 |
Non-controlling interest's proportionate share of identifiable net assets acquired | –0.5 |
Goodwill | 48.6 |
| Carrying | |
| EUR million | amount |
Tangible and intangible assets | 1.0 |
Inventories | 2.4 |
Trade and other receivables | 23.6 |
Cash and cash equivalents | 2.2 |
Deferred tax liabilities | –1.1 |
Lease liabilities | –0.3 |
| Trade payables and other liabilities | –6.9 |
| 20.9 |
| EUR million | |
| Cash and cash equivalent of a sold entity | –2.2 |
| –2.2 |
| EUR million | |
Selling price | 11.0 |
Net assets of a sold entity | –20.9 |
Pre-existing relationships between the Group and the sold entity (1 | 10.4 |
Profit from the sale | 0.5 |
| EUR million | 2024 | 2023 |
Salaries and wages | 353.7 | 331.0 |
Share-based payments | 9.7 | 15.4 |
Pension expenses - defined contribution plans | 44.2 | 45.8 |
Pension expenses - defined benefit plans | 0.3 | 0.5 |
| Other employee costs | 25.4 | 24.3 |
| I/S | 433.3 | 417.1 |
| Number of personnel at the end of the reporting period | 2024 | 2023 |
Consumer Customers | 2,951 | 2,976 |
| Corporate Customers | 3,198 | 2,690 |
6,149 | 5,666 |
| EUR million | 2024 | 2023 |
Managing Directors | 7.6 | 7.9 |
Members and deputy members of Boards of Directors | 0.8 | 0.8 |
| EUR million | 2024 | 2023 |
Remuneration and other short-term employee benefits | 4.8 | 4.8 |
Post-employment benefits | 0.1 | 0.3 |
Share-based compensation (2 | 4.3 | 5.7 |
9.2 | 10.8 |
| EUR million | 2024 | 2023 |
Board of Directors | 0.8 | 0.8 |
CEO (1 | 0.9 | |
Former CEO | 0.3 | 1.0 |
Executive Board | 2.7 | 3.1 |
Share-based compensation (2 | 4.6 | 5.3 |
9.4 | 10.1 |
| Amount of share incentives and terms and | Performance period |
| assumptions in the fair value calculation | 2024–2026 |
Maximum number of shares granted | 460,000 |
Grant date | 1.2.2024 |
Share price on the grant date, EUR | 42.97 |
Performance period starts | 1.1.2024 |
Performance period ends | 31.12.2026 |
Estimated realisation of earning criteria at the beginning of performance period, % | 68 |
Estimated realisation of earning criteria on the closing date, % | 64 |
| Number of participants in the plan on the closing date | 189 |
| Performance | Performance | Performance | |
| Amount of share incentives and terms | period | period | period |
| and assumptions in the fair value calculation | 2023–2025 | 2022–2024 | 2021–2023 |
Maximum number of shares granted | 395,800 | 360,500 | 410,700 |
Grant date | 31.12.2022 | 31.12.2021 | 31.12.2020 |
Share price on the grant date, EUR | 49.46 | 54.12 | 49.70 |
Performance period starts | 1.1.2023 | 1.1.2022 | 1.1.2021 |
Performance period ends | 31.12.2025 | 31.12.2024 | 31.12.2023 |
| Estimated realisation of earning criteria | |||
at the beginning of performance period, % | 41 | 44 | 46 |
Estimated realisation of earning criteria on the closing date, % | 49 | 65 | |
Realisation of earning criteria, % | 76 | ||
Number of shares transferred | 129,271 | ||
Average exchange rate on the day of transfer, EUR | 42.26 | ||
| Number of shares distributed as a proportion | |||
of the maximum amount of share rewards granted, % | 31 | ||
Number of participants in the plan on the payment date | 154 | ||
Number of participants in the plan on the closing date | 174 | 163 |
| Restriction | Restriction | Restriction | |
| Amount of share incentives and | period | period | period |
| terms and assumptions in the fair value calculation | 2023 | 2022–2023 | 2022–2023 |
Maximum number of rewards granted | 2,500 | 8,000 | 2,500 |
Grant date | 1.1.2023 | 1.8.2022 | 1.8.2022 |
Share price on the grant date, EUR | 49.78 | 54.16 | 54.16 |
Restriction period started | 1.1.2023 | 1.8.2022 | 1.8.2022 |
Restriction period ends | 31.12.2023 | 31.12.2023 | 31.8.2023 |
| Estimated realisation of earnings criteria | |||
at the beginning of performance period, % | 100 | 100 | 100 |
Realisation of earning criteria, % | 100 | 100 | 100 |
Number of shares transferred | 1,175 | 3,732 | 1,185 |
Average exchange rate on the day of transfer, EUR | 42.26 | 42.26 | 44.98 |
| Number of shares distributed as a proportion | |||
of the maximum amount of share rewards granted, % | 47 | 47 | 47 |
| Number of participants in the plan on the payment date | 6 | 4 | 5 |
| Restriction | Restriction | Restriction | |
| Amount of share incentives and | period | period | period |
| terms and assumptions in the fair value calculation | 2024–2025 | 2024 | 2023–2024 |
Maximum number of rewards granted | 7,172 | 4,782 | 334 |
Grant date | 1.3.2024 | 1.3.2024 | 1.11.2023 |
Share price on the grant date, EUR | 42.04 | 42.04 | 40.78 |
Restriction period started | 1.3.2024 | 1.3.2024 | 1.11.2023 |
Restriction period ends | 31.12.2025 | 31.12.2024 | 31.12.2024 |
| Estimated realisation of earnings criteria | |||
at the beginning of performance period, % | 100 | 100 | 100 |
Estimated realisation of earning criteria on the closing date, % | 100 | 100 | |
Realisation of earning criteria, % | 100 | ||
Number of shares transferred | 0 (1 | ||
| Number of participants in the plan on the payment date | 1 | ||
| Number of participants in the plan on the closing date | 1 | 1 |
| Restriction | Restriction | |
| Amount of share incentives and | period | period |
| terms and assumptions in the fair value calculation | 2024–2027 | 2024–2026 |
Maximum number of rewards granted | 14,750 | 13,630 |
Grant date | 1.11.2024 | 1.6.2024 |
Share price on the grant date, EUR | 43.22 | 41.90 |
Restriction period started | 1.11.2024 | 1.6.2024 |
Restriction period ends | 31.1.2027 | 31.5.2026 |
Estimated realisation of earnings criteria at the beginning of performance period, % | 100 | 100 |
Estimated realisation of earning criteria on the closing date, % | 100 | 100 |
| Number of participants in the plan on the closing date | 13 | 13 |
EUR million | 2024 | 2023 |
Present value of unfunded obligations | –1.0 | –2.8 |
Present value of funded obligations | –38.7 | –41.2 |
| Fair value of plan assets | 33.6 | 34.7 |
B/S Net pension liability (–) / receivable (+) in the statement of financial position | –6.2 | –9.3 |
EUR million | 2024 | 2023 |
| Expense recognised in profit or loss | ||
Service cost | 0.0 | 0.2 |
Net interest | 0.3 | 0.4 |
| Settlements | –1.8 | |
–1.4 | 0.5 | |
Remeasurements | 0.3 | –1.5 |
| Tax effect of the remeasurements | –0.1 | 0.3 |
| I/S | 0.2 | –1.2 |
EUR million | 2024 | 2023 |
Net defined benefit obligation at the beginning of the period | 9.3 | 12.9 |
Pension expenses recognised in profit or loss | –1.4 | 0.5 |
Remeasurements | 0.3 | –1.5 |
| Contributions paid by the employer | –2.0 | –2.6 |
Net defined benefit obligation at the end of period | 6.2 | 9.3 |
EUR million | 2024 | 2023 |
Obligation at the beginning of the period | –44.0 | –50.6 |
Current service cost | 0.0 | –0.2 |
Interest expenses | –1.5 | –1.5 |
| Remeasurements | ||
Actuarial gain (+) or loss (–) arising from changes in economic assumptions | –0.6 | 2.4 |
Gain (+) or loss (–) arising from experience adjustments | 0.0 | 1.5 |
| Benefits paid | 4.6 | 4.5 |
| Settlements | 1.8 | |
Obligation at the end of period | –39.7 | –44.0 |
EUR million | 2024 | 2023 |
Fair value of plan assets at the beginning of the period | 34.7 | 37.7 |
Interest income | 1.2 | 1.2 |
Remeasurements, gain (+) or loss (–) | 0.2 | –2.3 |
Benefits paid | –4.6 | –4.5 |
| Contributions paid by the employer | 2.0 | 2.6 |
Fair value of plan assets at the end of period | 33.6 | 34.7 |
The principal actuarial assumptions used | 2024 | 2023 |
Discount rate, % | 3.3 | 3.8 |
Future pension increase, % | 2.4 | 2.7 |
Inflation, % | 2.1 | 2.4 |
Change in actuarial assumptions | 2024 | 2023 |
Discount rate +0.5% | –0.5 | –0.6 |
Future pension increase +0.5% | 0.6 | 0.7 |
Expected mortality +1 year | 0.5 | 0.6 |
EUR million | 2024 | 2023 |
| Tangible assets | ||
| Land and water areas | ||
Right-of-use assets | 1.3 | 1.2 |
| Buildings and constructions | ||
Owned buildings and constructions | 12.5 | 12.3 |
Right-of-use assets | 21.9 | 21.5 |
| Telecom devices, machinery and equipment | ||
Owned telecom devices, machinery and equipment | 174.7 | 176.0 |
Right-of-use assets | 3.1 | 2.9 |
| Other tangible assets | 0.1 | 0.1 |
213.6 | 213.9 | |
| Intangible assets | ||
Customer base | 2.6 | 2.6 |
| Other intangible assets | 62.9 | 57.6 |
65.6 | 60.2 | |
| I/S | 279.2 | 274.1 |
| Telecom | ||||||
| devices, | Tangible | |||||
| Land and | Buildings | machinery | Other | assets | ||
| 2024 | water | and | and | tangible | under | |
| EUR million | areas | structures | equipment | assets | construction | Total |
Acquisition cost at 1 Jan. | 11.7 | 351.3 | 3,875.3 | 36.6 | 38.3 | 4,313.3 |
Business acquisitions | 0.0 | 3.8 | 5.2 | 0.3 | 9.2 | |
Additions | 0.3 | 13.9 | 193.3 | 0.0 | 29.6 | 237.1 |
Disposals | 0.0 | –0.2 | –2.9 | –3.1 | ||
Reclassifications | 11.4 | –36.1 | –27.6 | –52.2 | ||
| Translation differences | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Acquisition cost at 31 Dec. | 12.0 | 380.2 | 4,034.8 | 36.7 | 40.6 | 4,504.3 |
Accumulated depreciation and impairment at 1 Jan. | –0.1 | 217.4 | 3,244.5 | 35.9 | 3,497.7 | |
Depreciation and impairment | 0.0 | 12.5 | 174.7 | 0.1 | 187.3 | |
Accumulated depreciation on business acquisitions | 0.3 | 0.3 | ||||
Accumulated depreciation on disposals and reclassifications | 0.0 | 6.7 | –62.2 | –55.5 | ||
| Translation differences | 0.0 | 0.0 | 0.0 | 0.0 | ||
Accumulated depreciation and impairment at 31 Dec. | –0.1 | 236.7 | 3,357.3 | 36.0 | 3,629.8 | |
B/S Book value at 1 Jan. | 11.9 | 133.9 | 630.8 | 0.8 | 38.3 | 815.6 |
B/S Book value at 31 Dec. | 12.1 | 143.5 | 677.5 | 0.7 | 40.6 | 874.5 |
| Telecom | ||||||
| devices, | Tangible | |||||
| Land and | Buildings | machinery | Other | assets | ||
| 2023 | water | and | and | tangible | under | |
| EUR million | areas | structures | equipment | assets | construction | Total |
Acquisition cost at 1 Jan. | 11.7 | 334.8 | 4,045.9 | 36.6 | 32.7 | 4,461.7 |
Additions | 0.3 | 14.8 | 190.8 | 0.1 | 30.6 | 236.6 |
Business disposals | –0.5 | –9.5 | –10.0 | |||
Disposals | –0.2 | –1.2 | –374.6 | –0.1 | 0.0 | –376.2 |
Reclassifications | 0.0 | 3.4 | 22.7 | –24.9 | 1.3 | |
| Translation differences | 0.0 | 0.0 | –0.1 | 0.0 | 0.0 | –0.1 |
Acquisition cost at 31 Dec. | 11.7 | 351.3 | 3,875.3 | 36.6 | 38.3 | 4,313.3 |
Accumulated depreciation and impairment at 1 Jan. | –0.1 | 206.7 | 3,452.6 | 35.9 | 3,695.0 | |
Depreciation and impairment | 0.0 | 12.3 | 176.0 | 0.1 | 188.4 | |
Accumulated depreciation on disposals and reclassifications | 0.0 | –1.1 | –374.6 | –0.1 | –375.8 | |
Accumulated depreciation on business disposals | –0.4 | –9.5 | –9.9 | |||
| Translation differences | 0.0 | 0.0 | 0.0 | 0.0 | ||
Accumulated depreciation and impairment at 31 Dec. | –0.1 | 217.4 | 3,244.5 | 35.9 | 3,497.7 | |
B/S Book value at 1 Jan. | 11.8 | 128.1 | 593.3 | 0.8 | 32.7 | 766.7 |
B/S Book value at 31 Dec. | 11.9 | 133.9 | 630.8 | 0.8 | 38.3 | 815.6 |
| Land and | Buildings | Telecom devices, | ||
| 2024 | water | and | machinery and | |
| EUR million | areas | structures | equipment | Total |
Acquisition cost at 1 Jan. | 18.7 | 135.7 | 14.7 | 169.1 |
Business acquisitions | 0.0 | 0.6 | 0.1 | 0.7 |
Additions | 1.7 | 27.3 | 3.6 | 32.6 |
Reclassifications | –0.3 | –6.2 | –2.9 | –9.3 |
| Translation differences | 0.0 | 0.0 | 0.0 | |
Acquisition cost at 31 Dec. | 20.1 | 157.5 | 15.4 | 193.0 |
Accumulated depreciation and impairment at 1 Jan. | 4.9 | 68.9 | 8.0 | 81.8 |
Depreciation and impairment | 1.3 | 21.9 | 3.1 | 26.3 |
Accumulated depreciation on disposals and reclassifications | –0.2 | –6.1 | –2.8 | –9.2 |
| Translation differences | 0.0 | 0.0 | 0.0 | |
Accumulated depreciation and impairment at 31 Dec. | 6.0 | 84.7 | 8.3 | 98.9 |
B/S Book value at 1 Jan. | 13.8 | 66.8 | 6.7 | 87.3 |
B/S Book value at 31 Dec. | 14.2 | 72.8 | 7.2 | 94.1 |
| Land and | Buildings | Telecom devices, | ||
| 2023 | water | and | machinery and | |
| EUR million | areas | structures | equipment | Total |
Acquisition cost at 1 Jan. | 17.2 | 143.6 | 20.9 | 181.7 |
Additions | 1.8 | 17.7 | 3.8 | 23.3 |
Business disposals | –0.9 | –0.1 | –1.0 | |
Disposals | –0.5 | –0.5 | ||
Reclassifications | –0.2 | –24.2 | –9.9 | –34.3 |
| Translation differences | 0.0 | 0.0 | 0.0 | |
Acquisition cost at 31 Dec. | 18.7 | 135.7 | 14.7 | 169.1 |
Accumulated depreciation and impairment at 1 Jan. | 4.0 | 72.2 | 15.1 | 91.3 |
Depreciation and impairment | 1.2 | 21.5 | 2.9 | 25.6 |
Accumulated depreciation on disposals and reclassifications | –0.2 | –24.2 | –9.9 | –34.3 |
Accumulated depreciation on business disposals | –0.7 | –0.1 | –0.7 | |
| Translation differences | 0.0 | 0.0 | 0.0 | |
Accumulated depreciation and impairment at 31 Dec. | 4.9 | 68.9 | 8.0 | 81.8 |
B/S Book value at 1 Jan. | 13.2 | 71.4 | 5.9 | 90.4 |
B/S Book value at 31 Dec. | 13.8 | 66.8 | 6.7 | 87.3 |
| Other | Intangible | ||||
| 2024 | Customer | intangible assets under | |||
| EUR million | Goodwill | base | assets | construction | Total |
Acquisition cost at 1 Jan. | 1,178.4 | 44.3 | 961.8 | 14.8 | 2,199.3 |
Business acquisitions | 106.1 | 8.0 | 25.3 | 1.0 | 140.4 |
Additions | 59.7 | 8.2 | 67.9 | ||
Disposals | –1.8 | –1.8 | |||
Reclassifications | –2.5 | –14.7 | 7.3 | –7.6 | –17.5 |
| Translation differences | –0.3 | –0.2 | 0.2 | –0.4 | |
Acquisition cost at 31 Dec. | 1,281.7 | 37.3 | 1,052.5 | 16.4 | 2,387.9 |
Accumulated amortisation and impairment at 1 Jan. | 21.2 | 40.9 | 769.7 | 831.8 | |
Amortisation and impairment | 0.0 | 2.6 | 62.9 | 65.6 | |
Accumulated amortisation on business acquisitions | 12.2 | 12.2 | |||
Accumulated amortisation on disposals and reclassifications | –2.5 | –14.7 | –1.9 | –19.1 | |
| Translation differences | 0.1 | –0.3 | 0.1 | –0.1 | |
Accumulated amortisation and impairment at 31 Dec. | 18.8 | 28.6 | 843.1 | 890.5 | |
Book value at 1 Jan. | 1,157.2 | 3.4 | 192.0 | 14.8 | 1,367.5 |
Book value at 31 Dec. | 1,262.9 | 8.8 | 209.4 (1 | 16.4 | 1,497.5 |
| Other | Intangible | ||||
| 2023 | Customer | intangible assets under | |||
| EUR million | Goodwill | base | assets | construction | Total |
Acquisition cost at 1 Jan. | 1,178.4 | 44.3 | 906.4 | 19.0 | 2,148.1 |
Additions | 51.5 (2 | 10.0 | 61.6 | ||
Disposals | –1.4 | –1.4 | |||
Business disposals | –7.9 | –0.1 | –8.0 | ||
Reclassifications | 13.1 | –14.1 | –1.0 | ||
| Translation differences | –0.1 | 0.0 | 0.0 | 0.0 | |
Acquisition cost at 31 Dec. | 1,178.4 | 44.3 | 961.8 | 14.8 | 2,199.3 |
Accumulated amortisation and impairment at 1 Jan. | 21.1 | 38.3 | 720.8 | 780.2 | |
Amortisation and impairment | 2.6 | 57.6 | 60.2 | ||
Accumulated amortisation on disposals and reclassifications | –1.3 | –1.3 | |||
Accumulated amortisation on business disposals | –7.4 | –7.4 | |||
| Translation differences | 0.1 | 0.0 | 0.0 | 0.1 | |
Accumulated amortisation and impairment at 31 Dec. | 21.2 | 40.9 | 769.7 | 831.8 | |
Book value at 1 Jan. | 1,157.3 | 6.0 | 185.5 | 19.0 | 1,367.9 |
Book value at 31 Dec. | 1,157.2 | 3.4 | 192.1 (1 | 14.8 | 1,367.5 |
EUR million | 2024 | 2023 |
Consumer Customers | 643.7 | 641.0 |
| Corporate Customers | 619.2 | 516.2 |
B/S | 1,262.9 | 1,157.2 |
| Consumer | Corporate | Consumer | Corporate | |
| Customers | Customers | Customers | Customers | |
| Projection parameters applied | 2024 | 2024 | 2023 | 2023 |
Amount in excess of CGU carrying value, EUR million | 7,548 | 3,146 | 5,478 | 2,847 |
EBITDA margin on average, % (1 | 39.3 | 29.0 | 39.1 | 28.9 |
Horizon growth, % | 2.0 | 2.0 | 2.0 | 2.0 |
Pre-tax discount rate, % | 5.9 | 5.9 | 6.9 | 6.8 |
| Consumer | Corporate | Consumer | Corporate | |
| Change in projection parameters that | Customers | Customers | Customers | Customers |
| makes the fair value equal to book value | 2024 | 2024 | 2023 | 2023 |
EBITDA margin on average, % | –20.0 | –13.0 | –18.1 | –13.8 |
Horizon growth, % | –39.0 | –19.0 | –30.6 | –29.4 |
Pre-tax discount rate, % | 19.2 | 13.1 | 17.1 | 16.4 |
EUR million | 2024 | 2023 |
Materials and supplies | 21.1 | 25.2 |
| Finished goods | 54.5 | 51.9 |
B/S | 75.6 | 77.1 |
EUR million | 2024 | 2023 |
Trade receivables | 446.7 | 441.5 |
Impaired trade receivables | –6.2 | –6.1 |
Contract assets related to revenue | 3.8 | 3.8 |
Contract assets related to costs | 5.8 | 5.8 |
Accrued income | 87.0 | 75.2 |
Finance lease receivables | 17.4 | 17.2 |
Loan receivables | 0.0 | 0.1 |
Receivables from associated companies | 3.7 | 7.0 |
| Other receivables | 14.8 | 11.4 |
B/S | 573.0 | 555.8 |
| Nominal | Carrying | Nominal | Carrying | |||
| EUR million | value | Impairment | amount | value | Impairment | amount |
Not past due | 396.2 | 0.0 | 396.2 | 394.9 | 0.0 | 394.9 |
| Past due | ||||||
Past due less than 30 days | 28.4 | –0.2 | 28.2 | 28.2 | –0.2 | 28.1 |
Past due 31–60 days | 8.8 | –0.6 | 8.2 | 5.9 | –0.7 | 5.2 |
Past due 61–90 days | 3.3 | –0.6 | 2.6 | 3.0 | –0.7 | 2.4 |
Past due 91–180 days | 3.6 | –2.0 | 1.6 | 3.1 | –1.8 | 1.3 |
| Past due more than 181 days | 6.3 | –2.7 | 3.6 | 6.4 | –2.8 | 3.6 |
446.7 | –6.2 | 440.4 | 441.5 | –6.1 | 435.5 |
EUR million | 2024 | 2023 |
Loan receivables | 0.0 | 0.0 |
Trade receivables | 91.3 | 94.7 |
Receivables from associated companies | 6.3 | 4.2 |
Finance lease receivables | 5.5 | 5.7 |
Accrued income | 0.2 | 1.3 |
Non-current derivatives | 0.4 | 1.0 |
| Other non-current receivables | 1.3 | 1.1 |
B/S | 105.1 | 107.9 |
EUR million | 2024 | 2023 |
Within one year | 17.8 | 17.4 |
| Later than one year, not later than five years | 5.6 | 5.7 |
23.4 | 23.1 | |
Future finance income | –0.5 | –0.2 |
Present value of finance lease receivables | 22.9 | 22.9 |
EUR million | 2024 | 2023 |
Within one year | 17.4 | 17.2 |
| Later than one year, not later than five years | 5.5 | 5.7 |
22.9 | 22.9 |
EUR million | 2024 | 2023 | ||
| Non-current | ||||
Advances received | 4.6 | 4.8 | ||
Derivative instruments | 0.0 | |||
Other liabilities (1 | 14.7 | 14.6 | ||
B/S | 19.4 | 19.4 | ||
| Current | ||||
| Trade payables | (2 | (3 | 177.7 | 191.2 |
Advances received | 14.0 | 11.0 | ||
Contract liabilities, from revenue | 34.8 | 34.7 | ||
Accrued employee-related expenses | 69.1 | 62.0 | ||
Other accruals | 20.6 | 11.1 | ||
Liabilities to associated companies | 0.0 | 0.5 | ||
Other liabilities (1 | 108.0 | 92.2 | ||
| B/S | 424.2 | 402.5 | ||
443.6 | 421.9 |
| Between | ||||
| Less than | 1 and 5 | Over | ||
| Time of interest rate change | 1 year | years | 5 years | Total |
| Variable-rate financing instruments | ||||
Commercial paper | 307.0 | 307.0 | ||
Bank loans | 150.0 | 150.0 | ||
| Fixed-rate financing instruments | ||||
Bonds | 900.0 | 900.0 | ||
Bank loans | 100.0 | 100.0 | ||
| Lease liabilities | 21.0 | 32.3 | 43.3 | 96.6 |
478.0 | 932.3 | 143.3 | 1,553.6 |
EUR million | 2024 | 2023 |
| Change in interest rate level +/– 1% | –4.6 / 4.6 | –1.3 / 1.3 |
2024 | 2023 | |||
| Trade | Trade | Trade | Trade | |
| EUR million | receivables | payables | receivables | payables |
USD | 9.6 | 5.5 | 10.1 | 5.8 |
SEK | 3.4 | 0.3 | 4.0 | 0.2 |
GBP | 0.1 | 0.3 | 0.4 | 0.7 |
CAD | 1.4 | 0.0 | 2.5 | 0.0 |
| CHF | 0.8 | 0.0 | 0.1 | 0.0 |
EUR million | 2024 | 2023 |
USD | +/– 0.8 | +/– 0.9 |
SEK | +/– 0.6 | +/– 0.8 |
GBP | –/+ 0.0 | –/+ 0.0 |
CAD | +/– 0.3 | +/– 0.5 |
| CHF | +/– 0.2 | –-/+ 0.0 |
Hedging rate for purchases in the following years, % | 2024 | 2023 |
0–1 years | 92.0 | 93.1 |
1–2 years | 71.6 | 77.4 |
2–3 years | 42.1 | 38.8 |
3–4 years | 41.1 | 42.3 |
4–5 years | 34.5 | 41.1 |
EUR million | 2024 | 2023 |
Cash and cash equivalents | 89.9 | 63.4 |
| Credit limits | 300.0 | 300.0 |
389.9 | 363.4 |
EUR million | 2024 | 2023 |
Interest-bearing net debt | 1,472.8 | 1,304.1 |
| B/S Total equity | 1,292.8 | 1,293.7 |
Total capital | 2,765.5 | 2,597.7 |
Gearing ratio, % | 113.9 | 100.8 |
Net debt / EBITDA | 1.9 | 1.7 |
Equity ratio, % | 38.7 | 41.6 |
Shareholders’ equity 2024 | 2023 | |
Treasury shares, 000s | 6,926 | 6,947 |
Share issue authorisation, 000s | 15,000 | 14,999 |
Debt capital | 2024 | 2023 |
Commercial paper programme (non-committed) (1 | 43.0 | 315.5 |
Credit facility (non-committed) | 50.0 | 100.0 |
Revolving credits (committed) (2 | 300.0 | 300.0 |
EMTN programme (non-committed) (3 | 600.0 | 352.0 |
Total, EUR million | 993.0 | 1,067.5 |
| Number of | |||
| shares, | Share | Treasury | |
| EUR million | 000s | capital | shares |
1 Jan. 2023 | 167,335 | 83.0 | –124.5 |
| Disposal of treasury shares | 2.8 | ||
B/S 31 Dec. 2023 | 167,335 | 83.0 | –121.7 |
| Disposal of treasury shares | 2.9 | ||
B/S 31 Dec. 2024 | 167,335 | 83.0 | –118.8 |
| Accounting | Holding, | ||
| Number of | countervalue, | % of shares | |
| Treasury shares | shares | EUR | and votes |
Treasury shares held by the Group at 1 Jan. 2023 | 7,075,378 | 3,510,859 | 4.23 |
| Disposal of treasury shares | –128,724 | ||
Treasury shares held by the Group at 31 Dec. 2023 | 6,946,654 | 3,446,986 | 4.15 |
Disposal of treasury shares | –134,178 | ||
| Transfer from unallocated account | 113,131 | ||
Treasury shares held by the Group at 31 Dec. 2024 | 6,925,607 | 3,436,542 | 4.14 |
| Reserve for | |||||
| invested | Fair | ||||
| non-restricted | Contingency | value | Other | ||
| EUR million | equity | reserve | reserve | reserves | Total |
1 Jan. 2023 | 90.9 | 3.4 | –10.5 | 381.0 | 464.8 |
Cash flow hedge | –0.1 | –0.1 | |||
| Remeasurements of the net defined benefit liability | 1.2 | 1.2 | |||
B/S 31 Dec. 2023 | 90.9 | 3.4 | –9.4 | 381.0 | 465.9 |
Cash flow hedge | –0.5 | –0.5 | |||
| Remeasurements of the net defined benefit liability | –0.2 | –0.2 | |||
B/S 31 Dec. 2024 | 90.9 | 3.4 | –10.1 | 381.0 | 465.2 |
EUR million | 2024 | 2023 |
| Financial income | ||
Dividend income from other financial assets | 0.6 | 0.5 |
Interest and financial income from loans and other receivables | 5.0 | 4.7 |
Gain on disposal of financial assets | 0.8 | 0.2 |
Foreign exchange gain | 2.8 | 2.1 |
| Other financial income | 0.2 | 1.2 |
| I/S | 9.4 | 8.7 |
| Financial expenses | ||
Interest expenses on financial liabilities measured at amortised cost | –34.5 | –24.3 |
Interest expenses on lease liabilities | –3.9 | –3.3 |
Other financial expenses on financial liabilities measured at amortised cost | –2.2 | –2.1 |
Other interest expenses | –0.2 | –0.1 |
Impairments | –5.0 | –0.1 |
Loss on disposal of financial assets | 0.0 | –0.3 |
Foreign exchange loss | –2.0 | –1.9 |
| Other financial expenses | –0.1 | 0.0 |
| I/S | –47.9 | –32.0 |
| Balance sheet | Fair | Balance sheet | Fair | |
| EUR million | values | values | values | values |
| Non-current | ||||
Bonds | 895.8 | 885.1 | 893.7 | 870.5 |
Bank loans | 111.8 | 111.8 | 103.0 | 103.0 |
| Lease liabilities | 75.5 | 75.5 | 67.8 | 67.8 |
B/S | 1,083.1 | 1,072.4 | 1,064.5 | 1,041.4 |
| Current | ||||
Bonds | 247.7 | 246.5 | ||
Bank loans | 151.5 | 151.5 | 0.0 | 0.0 |
Lease liabilities | 21.0 | 21.0 | 20.8 | 20.8 |
| Commercial paper | 307.0 | 307.0 | 34.5 | 34.5 |
| B/S | 479.6 | 479.6 | 303.0 | 301.8 |
1,562.7 | 1,552.0 | 1,367.5 | 1,343.2 |
EUR million | 2025 | 2026 | 2027 | 2028 | 2029 | 2030– | Total |
Bonds | 17.0 | 317.0 | 313.2 | 12.0 | 312.0 | 0.0 | 971.2 |
Financial costs | 17.0 | 17.0 | 13.2 | 12.0 | 12.0 | 0.0 | 71.2 |
| Repayments | 0.0 | 300.0 | 300.0 | 0.0 | 300.0 | 0.0 | 900.0 |
Bank loans | 158.7 | 8.3 | 6.0 | 5.7 | 4.1 | 108.3 | 291.0 |
Financial costs | 7.2 | 3.8 | 3.7 | 3.7 | 3.7 | 5.6 | 27.6 |
| Repayments | 151.5 | 4.5 | 2.3 | 2.0 | 0.4 | 102.7 | 263.4 |
Commercial paper | 307.0 | 307.0 | |||||
Financial costs | 3.7 | 3.7 | |||||
| Repayments | 303.3 | 303.3 | |||||
Lease liabilities | 25.4 | 19.3 | 15.2 | 8.5 | 6.9 | 70.3 | 145.6 |
Financial costs | 4.4 | 6.6 | 5.5 | 3.0 | 2.5 | 27.0 | 49.0 |
| Repayments | 21.0 | 12.7 | 9.7 | 5.5 | 4.4 | 43.3 | 96.6 |
Derivatives | –0.4 | 0.0 | –0.4 | ||||
Electricity derivatives | –0.4 | 0.0 | –0.4 | ||||
| Currency derivatives | 0.0 | 0.0 | |||||
| Contingent considerations | 5.4 | 5.4 | |||||
| Trade payables | 177.7 | 177.7 | |||||
Total | 690.9 | 344.6 | 334.4 | 26.2 | 323.0 | 178.6 | 1,897.6 |
Financial costs | 32.0 | 27.4 | 22.4 | 18.7 | 18.2 | 32.6 | 151.2 |
| Repayments | 658.9 | 317.2 | 312.0 | 7.5 | 304.8 | 146.0 | 1,746.4 |
EUR million | 2024 | 2025 | 2026 | 2027 | 2028 | 2029– | Total |
Bonds | 258.3 | 16.1 | 316.1 | 312.8 | 12.0 | 312.0 | 1,227.3 |
Financial costs | 10.3 | 16.1 | 16.1 | 12.8 | 12.0 | 12.0 | 79.3 |
| Repayments | 248.0 | 0.0 | 300.0 | 300.0 | 0.0 | 300.0 | 1,148.0 |
Bank loans | 4.7 | 104.7 | 0.2 | 0.2 | 0.2 | 2.1 | 112.1 |
Financial costs | 4.5 | 4.4 | 0.0 | 0.0 | 0.0 | 0.1 | 9.1 |
| Repayments | 0.3 | 100.3 | 0.2 | 0.2 | 0.2 | 1.9 | 103.0 |
Commercial paper | 34.5 | 34.5 | |||||
Financial costs | 0.6 | 0.6 | |||||
| Repayments | 33.9 | 33.9 | |||||
Lease liabilities | 24.4 | 19.7 | 12.9 | 6.6 | 4.5 | 68.5 | 136.6 |
Financial costs | 3.6 | 7.0 | 5.0 | 2.5 | 1.7 | 28.1 | 47.9 |
| Repayments | 20.8 | 12.7 | 7.8 | 4.1 | 2.8 | 40.4 | 88.6 |
Derivatives | –0.9 | –0.2 | –1.1 | ||||
Electricity derivatives | –0.8 | –0.2 | –1.0 | ||||
| Currency derivatives | –0.1 | –0.1 | |||||
| Contingent considerations | 1.1 | 1.1 | |||||
| Trade payables | 191.2 | 191.2 | |||||
Total | 513.3 | 140.4 | 329.2 | 319.5 | 16.7 | 382.5 | 1,701.7 |
Financial costs | 18.0 | 27.4 | 21.2 | 15.3 | 13.7 | 40.2 | 135.8 |
| Repayments | 495.3 | 113.0 | 308.0 | 304.2 | 3.0 | 342.3 | 1,565.9 |
| Balance | Nominal | Nominal | Effective | |||
| Fair value | sheet value | value | interest | interest | Maturity | |
| EUR million | EUR million | EUR million | rate, % | rate, % | date | |
| EMTN programme 2001 / | ||||||
| EUR 1,000 million | ||||||
I/2019 | 295.0 | 298.7 | 300.0 | 1.125 | 1.236 | 26.2.2026 |
I/2020 | 280.1 | 299.0 | 300.0 | 0.250 | 0.322 | 15.9.2027 |
| I/2023 | 310.0 | 298.2 | 300.0 | 4.000 | 4.092 | 27.1.2029 |
885.1 | 895.8 | 900.0 |
EUR million | 2024 | 2023 |
Within one year | 21.0 | 20.8 |
Later than one year, but not later than five years | 32.3 | 27.4 |
| Later than five years | 43.3 | 40.4 |
96.6 | 88.6 |
| Financial | Financial | |||||
| assets/liabilities | assets/liabilities | Financial | ||||
| measured at | measured at fair value | assets/liabilities | ||||
| 2024 | fair value through | through other | measured at | Book | Fair | |
| EUR million | profit or loss | comprehensive income | amortised cost | values | values | Note |
| Non-current financial assets | ||||||
Other financial assets (1 | 0.6 | 15.0 | 15.6 | 15.6 | ||
Trade and other receivables | 0.4 | 104.7 | 105.1 | 105.1 | 6.2.2 | |
| Current financial assets | ||||||
Trade and other receivables | 573.0 | 573.0 | 573.0 | 6.2.1 | ||
0.6 | 0.4 | 692.6 | 693.6 | 693.6 | ||
| Non-current financial liabilities | ||||||
Financial liabilities | 1,083.1 | 1,083.1 | 1,072.4 | 7.4.2 | ||
Trade and other liabilities (2 | 1.3 | 13.4 | 14.7 | 14.7 | 6.3 | |
| Current financial liabilities | ||||||
Financial liabilities | 479.6 | 479.6 | 479.6 | 7.4.2 | ||
Trade and other liabilities (2 | 4.1 | 406.2 | 410.3 | 410.3 | 6.3 | |
5.4 | 1,982.3 | 1,987.7 | 1,977.0 |
| Financial | Financial | |||||
| assets/liabilities | assets/liabilities | Financial | ||||
| measured at | measured at fair value | assets/liabilities | ||||
| 2023 | fair value through | through other | measured at | Book | Fair | |
| EUR million | profit or loss | comprehensive income | amortised cost | values | values | Note |
| Non-current financial assets | ||||||
Other financial assets (1 | 0.6 | 15.4 | 16.0 | 16.0 | ||
Trade and other receivables | 1.0 | 106.9 | 107.9 | 107.9 | 6.2.2 | |
| Current financial assets | ||||||
Trade and other receivables | 555.8 | 555.8 | 555.8 | 6.2.1 | ||
0.6 | 1.0 | 678.1 | 679.7 | 679.7 | ||
| Non-current financial liabilities | ||||||
Financial liabilities | 1,064.5 | 1,064.5 | 1,041.4 | 7.4.2 | ||
Trade and other liabilities (2 | 14.6 | 14.6 | 14.6 | 6.3 | ||
| Current financial liabilities | ||||||
Financial liabilities | 303.0 | 303.0 | 301.8 | 7.4.2 | ||
Trade and other liabilities (2 | 1.1 | 390.4 | 391.5 | 391.5 | 6.3 | |
1.1 | 1,772.5 | 1,773.6 | 1,749.3 |
EUR million | 2024 | Level 1 | Level 2 | Level 3 |
| Financial assets and liabilities measured at fair value | ||||
| through other comprehensive income | ||||
Electricity derivatives | 0.4 | 0.4 | ||
Currency derivatives | 0.0 | 0.0 | ||
Financial assets and liabilities measured at fair value through profit or loss | ||||
Listed equity investments | 0.6 | 0.6 | ||
| Contingent considerations in business combinations | –5.4 | –5.4 | ||
–4.5 | 0.6 | 0.4 | –5.4 |
EUR million | 2023 | Level 1 | Level 2 | Level 3 |
| Financial assets and liabilities measured at fair value | ||||
| through other comprehensive income | ||||
Electricity derivatives | 1.0 | 1.0 | ||
Currency derivatives | 0.1 | 0.1 | ||
Financial assets and liabilities measured at fair value through profit or loss | ||||
| Listed equity investments | 0.6 | 0.6 | ||
| Contingent considerations in business combinations | –1.1 | –1.1 | ||
0.5 | 0.6 | 1.0 | –1.1 |
EUR million | 2024 | 2023 |
At the beginning of the period | 1.1 | 4.9 |
Increase in contingent consideration | 4.9 | 0.6 |
Payment of contingent consideration | –0.6 | –4.2 |
Release of unused contingent consideration | –0.1 | |
| Translation differences | 0.1 | 0.0 |
At the end of the period | 5.4 | 1.1 |
| Less than | Over | Less than | Over | |||
| EUR million | 1 year | 1–5 years | 5 years | 1 year | 1–5 years | 5 years |
Electricity derivatives | 2.4 | 3.5 | ||||
Currency derivatives | 4.0 | 3.3 | ||||
6.4 | 6.8 |
| Positive | Negative | Positive | Negative | |||
| EUR million | fair value | fair value | Total | fair value | fair value | Total |
Electricity derivatives | 0.4 | 0.4 | 1.0 | 1.0 | ||
Currency derivatives | 0.0 | 0.0 | 0.1 | 0.1 | ||
0.4 | 0.4 | 1.0 | 1.0 |
EUR million | 2024 | 2023 |
Taxes for the period | –80.1 | –82.7 |
Taxes for previous periods | 0.0 | 0.0 |
| Deferred taxes | –11.4 | –1.4 |
| I/S | –91.5 | –84.1 |
| Before | Tax | After | Before | Tax | After | |
| EUR million | taxes | effect | taxes | taxes | effect | taxes |
| Remeasurements of the net defined | ||||||
benefit liability | –0.3 | 0.1 | –0.2 | 1.5 | –0.3 | 1.2 |
| Cash flow hedge | –0.7 | 0.1 | –0.5 | –0.1 | 0.0 | –0.1 |
–1.0 | 0.2 | –0.8 | 1.5 | –0.3 | 1.2 |
EUR million | 2024 | 2023 | |
| I/S | Profit before tax | 447.9 | 458.1 |
Tax according to the domestic tax rate | –89.6 | –91.6 | |
| Tax effects of the following: | |||
Tax-free income | 0.0 | 0.1 | |
Non-deductible expenses | –2.1 | –1.8 | |
Tax effect related to the foreign subsidiaries | 2.7 | 11.0 | |
Usage of tax losses, for which no deferred tax was recognised | 0.2 | 0.7 | |
Loss for the period, for which no deferred tax asset is recognised | –2.0 | –2.4 | |
Taxes for previous periods | 0.0 | 0.0 | |
| Other items | –0.8 | 0.0 | |
| I/S | Taxes on the income statement | –91.5 | –84.1 |
Effective tax rate, % | 20.4 | 18.4 | |
| Recognised | Recognised | |||||
| on the | on the | Business | ||||
| 1 Jan. | income | comprehensive | combina- | Translation | 31 Dec. | |
| EUR million | 2024 | statement | income | tions | differences | 2024 |
Lease liabilities | 16.4 | 1.2 | 17.6 | |||
| Right-of-use assets | –14.6 | –1.0 | –15.6 | |||
Lease contracts total | 1.8 | 0.2 | 2.0 | |||
Internal margins | 2.4 | –0.5 | 1.9 | |||
Share-based incentive plans | 3.6 | –0.8 | 2.8 | |||
Pension obligations | 2.1 | –0.3 | 0.1 | 1.9 | ||
Provisions | 1.0 | 0.8 | 1.8 | |||
| Other temporary differences | 0.6 | –0.2 | 0.1 | 0.2 | 0.0 | 0.8 |
B/S | 11.5 | –0.8 | 0.2 | 0.2 | 0.0 | 11.1 |
| Recognised | |||||
| on the | Business | ||||
| 1 Jan. | income | combina- | Translation | 31 Dec. | |
| EUR million | 2024 | statement | tions | differences | 2024 |
| Fair value measurement of tangible | |||||
| and intangible assets in business | |||||
combinations | 2.0 | –1.1 | 2.7 | 0.0 | 3.7 |
Accumulated depreciation differences | 18.0 | 3.2 | 0.1 | 21.4 | |
Finance lease agreements | 0.9 | 0.0 | 0.9 | ||
Customer contracts | 1.7 | 0.0 | 1.7 | ||
Bonds | 0.5 | –0.2 | 0.3 | ||
Profit distribution tax liability | 8.5 | 8.5 | |||
| Other temporary differences | 1.6 | 0.1 | 1.6 | ||
B/S | 24.7 | 10.6 | 2.8 | 0.0 | 38.1 |
| Recognised | Recognised | ||||
| on the | on the | ||||
| 1 Jan. | income | comprehensive | Translation | 31 Dec. | |
| EUR million | 2023 | statement | income | differences | 2023 |
Lease liabilities | 17.3 | –0.9 | 16.4 | ||
| Right-of-use assets | –15.6 | 1.0 | –14.6 | ||
Lease contracts total | 1.7 | 0.1 | 1.8 | ||
Internal margins | 2.8 | –0.4 | 2.4 | ||
Share-based incentive plans | 3.9 | –0.3 | 3.6 | ||
Pension obligations | 2.8 | –0.4 | –0.3 | 2.1 | |
Provisions | 0.8 | 0.2 | 1.0 | ||
Confirmed losses | 0.3 | –0.3 | 0.0 | ||
| Other temporary differences | 0.8 | –0.2 | 0.0 | 0.0 | 0.6 |
B/S | 13.1 | –1.3 | –0.3 | 0.0 | 11.5 |
| Recognised | |||||
| on the | |||||
| 1 Jan. | income | Business | Translation | 31 Dec. | |
| EUR million | 2023 | statement | disposals | differences | 2023 |
| Fair value measurement of tangible | |||||
| and intangible assets in business | |||||
combinations | 3.0 | –1.0 | 0.0 | 2.0 | |
Accumulated depreciation differences | 17.4 | 0.6 | 18.0 | ||
Finance lease contracts | 1.3 | 0.7 | –1.1 | 0.9 | |
Customer contracts | 1.8 | –0.1 | 1.7 | ||
Bonds | 0.7 | –0.2 | 0.5 | ||
| Other temporary differences | 1.6 | 0.0 | 1.6 | ||
B/S | 25.7 | 0.1 | –1.1 | 0.0 | 24.7 |
| Termination | |||
| EUR million | benefits | Other | Total |
1 Jan. 2023 | 2.0 | 1.7 | 3.7 |
Increase in provisions | 4.4 | 4.4 | |
Utilised provisions | –3.3 | –3.3 | |
| Release of unused provisions | –0.3 | –0.3 | |
31 Dec. 2023 | 2.8 | 1.7 | 4.5 |
Increase in provisions | 15.5 | 15.5 | |
Utilised provisions | –8.5 | –8.5 | |
| Release of unused provisions | –1.7 | –1.7 | |
31. Dec 2024 | 8.1 | 1.7 | 9.8 |
EUR million | 2024 | 2023 | |
B/S | Long-term provisions | 3.3 | 3.4 |
B/S | Short-term provisions | 6.5 | 1.0 |
9.8 | 4.5 |
| Group’s | ||
Subsidiaries | Domicile | ownership, % |
| Banana Fingers Limited | Bristol, UK | 100 |
| Digiset Oy | Helsinki, Finland | 100 |
| Elisa Eesti AS | Tallinn, Estonia | 100 |
| Elisa Finance Oü | Tallinn, Estonia | 100 |
| Elisa France SAS | Les Sorinieres, France | 100 |
| Elisa IndustrIQ Oy | Helsinki, Finland | 100 |
| Elisa camLine Holding GmbH | Petershausen, Germany | 100 |
| camLine GmbH | Petershausen, Germany | 100 |
| camLine Solutions S.r.l. | Iași, Romania | 100 |
| camLine USA Inc. | Atlanta GA, USA | 100 |
| Romaric Automation Design Inc. | Utah, USA | 100 |
| camLine Hungary Kft. | Szombathely, Hungary | 60 |
| camLine Pte. Ltd. | Singapore, Singapore | 100 |
| camLine Taiwan | New Taipei City, Taiwan | 100 |
| camLine sdn. Bhd. | Bayan Lepas, Malaysia | 100 |
| PT Elisa camLine Indonesia | Surabaya, Indonesia | 100 |
| Suzhou camLine Technology Co. Ltd | Suzhou, China | 100 |
| Group’s | ||
Subsidiaries | Domicile | ownership, % |
| sedApta s.r.l. | Genova, Italy | 100 |
| Aimesys S.r.l. | Genova, Italy | 51 |
| Atomos Hyla S.p.A. | Genova, Italy | 100 |
| Nextchain S.r.l. | Milan, Italy | 78 |
| Best Solutions and Processes Consultant S.r.l. | Torino, Italy | 100 |
| Atomos Hyla Informatica SA | Belo Horizonte, Brazil | 69 |
| Novigo Technology S.R.L. | Genova, Italy | 60 |
| sedApta GmbH | Chemnitz, Germany | 100 |
| SedApta Ltd. | London, UK | 100 |
| sedApta Osys S.A. | Changé, France | 100 |
| TenForce NV | Leuven, Belgium | 50 |
| Process Data Control Corporation | Arlington TX, USA | 50 |
| Corporate Car Solutions Italia S.r.l. | Rome, Italy | 50 |
| Elisa IndustrIQ USA Inc. | Murphy TX, USA | 100 |
| Elisa Santa Monica Oy | Helsinki, Finland | 100 |
| Elistar AB | Stockholm, Sweden | 100 |
| Elisa Polystar Finland Oy | Helsinki, Finland | 100 |
| Elisa Polystar UK Ltd. | Guildford, UK | 100 |
| Elisa Polystar Poland SP. z.o.o. | Lublin, Poland | 100 |
| Elisa Polystar Slovakia s.r.o. | Bratislava, Slovakia | 100 |
| Polystar Egypt LLC | Cairo, Egypt | 100 |
| Elisa Polystar Canada Inc. | Toronto, Canada | 100 |
| Elisa Polystar USA Inc. | Frisco TX, USA | 100 |
| Elisa Polystar Sweden AB | Stockholm, Sweden | 100 |
| Polystar Asia Private Ltd. | Singapore, Singapore | 100 |
| Elisa Polystar Australia Pty | Sydney, Australia | 100 |
| Elisa Polystar Spain S.L. | Bilbao, Spain | 100 |
| Enia Oy | Helsinki, Finland | 100 |
| Epic TV SAS | Sallanches, France | 100 |
| Fenix Solutions Oy | Turku, Finland | 100 |
| Fonum Oy | Helsinki, Finland | 100 |
| Karelsat Oy | Joensuu, Finland | 100 |
| Kepit Systems Oy | Vaasa, Finland | 70 |
| Kiinteistö Oy Raision Luolasto | Espoo, Finland | 100 |
| Kiinteistö Oy Rinnetorppa | Kuusamo, Finland | 100 |
| Kiinteistö Oy Tapiolan Luolasto | Espoo, Finland | 100 |
EUR million | 2024 | 2023 | |
| I/S | Group’s share of associated companies’ profit | –1.2 | –0.4 |
B/S Group’s investments in associated companies | 11.7 | 20.8 |
EUR million | 2024 | 2023 |
Balance at the beginning of the period | 20.8 | 9.9 |
Additions (1 | 0.0 | 11.5 |
Reclassifications (2 | –7.8 | –0.2 |
Share of profits for the period | –1.2 | –0.4 |
Dividends received | 0.0 | 0.0 |
| Impairment | 0.0 | –0.1 |
B/S Balance at the end of the period | 11.7 | 20.8 |
| Group’s | ||
Associates | Domicile | ownership,% |
FNE-Finland Oy | Kontiolahti, Finland | 45.9 |
KE-Masto Oy | Kajaani, Finland | 49.5 |
Kiinteistö Oy Helsingin Lauttasaarentie 19 | Helsinki, Finland | 41.7 |
Kiinteistö Oy Helsingin Sentnerikuja 6 | Helsinki, Finland | 50.0 |
Kiinteistö Oy Helsingin Stenbäckinkatu 5 | Helsinki, Finland | 40.0 |
Kiinteistö Oy Herrainmäen Luolasto | Tampere, Finland | 50.0 |
Kiinteistö Oy Pohjanplassi | Lapua, Finland | 39.3 |
Kiinteistö Oy Riihimäen Maisterinkatu 9 | Riihimäki, Finland | 35.0 |
Kiinteistö Oy Runeberginkatu 43 | Helsinki, Finland | 29.6 |
MVC Mobile Video Communication GmbH | Kronberg im Taunus, Germany | 37. 5 |
Suomen Numerot NUMPAC Oy | Helsinki, Finland | 33.3 |
EUR million | 2024 | 2023 |
Lease payments associated with short-term leases | 39.9 | 34.9 |
| Lease payments associated with low-value assets | 14.7 | 14.2 |
54.6 | 49.1 |
EUR million | 2024 | 2023 |
Within one year | 14.9 | 14.4 |
Later than one year, but not later than five years | 3.8 | 5.1 |
| Later than five years | 0.6 | 1.4 |
19.3 | 20.9 |
EUR million | 2024 | 2023 |
Within one year | 2.9 | 3.0 |
| Later than one year, but not later than five years | 0.2 | 0.4 |
3.1 | 3.5 |
EUR million | 2024 | 2023 |
| On behalf of own commitments | ||
Mortgages | 3.8 | 3.8 |
Guarantees | 2.8 | 0.8 |
| Deposits | 0.6 | 0.5 |
| On behalf of others | ||
| Guarantees | 0.5 | 0.5 |
7.6 | 5.6 | |
| Other contractual obligations | ||
| Venture capital investment obligation | 0.2 | 0.2 |
| 0.2 | 0.2 |
2024 | 2023 | 2022 | 2021 | 2020 | |
| INCOME STATEMENT | |||||
Revenue, EUR million | 2,191 | 2,180 | 2,130 | 1,998 | 1,895 |
Change of revenue, % | 0.5 | 2.4 | 6.6 | 5.5 | 2.8 |
EBITDA, EUR million | 767 | 756 | 733 | 697 | 685 |
EBITDA as % of revenue | 35.0 | 34.7 | 34.4 | 34.9 | 36.2 |
EBIT, EUR million | 488 | 482 | 470 | 431 | 409 |
EBIT as % of revenue | 22.3 | 22.1 | 22.1 | 21.6 | 21.6 |
Profit before tax, EUR million | 448 | 458 | 456 | 418 | 398 |
Profit before tax as % of revenue | 20.4 | 21.0 | 21.4 | 20.9 | 21.0 |
Return on equity (ROE), % | 27.6 | 29.4 | 30.4 | 28.8 | 28.1 |
Return on investment (ROI), % | 17.7 | 18.5 | 18.3 | 16.9 | 16.7 |
Research and development costs, EUR million | 27 | 24 | 21 | 16 | 10 |
Research and development costs as % of revenue | 1.2 | 1.1 | 1.0 | 0.8 | 0.5 |
| BALANCE SHEET | |||||
Gearing ratio, % | 113.9 | 100.8 | 101.9 | 101.2 | 101.9 |
Current ratio | 0.8 | 1.0 | 1.0 | 1.4 | 1.3 |
Equity ratio, % | 38.7 | 41.6 | 40.6 | 39.9 | 39.1 |
Non-interest-bearing liabilities, EUR million | 501 | 463 | 488 | 491 | 430 |
Interest-bearing net debt | 1,473 | 1,304 | 1,276 | 1,219 | 1,207 |
Balance sheet total, EUR million | 3,356 | 3,125 | 3,101 | 3,028 | 3,041 |
| INVESTMENTS | |||||
Investments in shares, EUR million | 114 | 12 | 25 | 28 | 70 |
| CAPITAL EXPENDITURE | |||||
Gross investments, EUR million | 338 | 321 | 290 | 265 | 266 |
Gross investments as % of revenue | 15.4 | 14.7 | 13.6 | 13.3 | 14.1 |
| PERSONNEL | |||||
Average number of employees during the period | 5,781 | 5,721 | 5,523 | 5,391 | 5,097 |
Revenue/employee, EUR 1,000 | 379 | 381 | 386 | 371 | 372 |
2024 | 2023 | 2022 | 2021 | 2020 | |
| INCOME STATEMENT | |||||
Comparable EBITDA, EUR million | 783 | 756 | 735 | 706 | 685 |
Comparable EBITDA as % of revenue | 35.7 | 34.7 | 34.5 | 35.3 | 36.2 |
Comparable EBIT, EUR million | 504 | 487 | 472 | 439 | 415 |
Comparable EBIT as % of revenue | 23.0 | 22.4 | 22.2 | 22.0 | 21.9 |
Comparable profit before tax, EUR million | 469 | 464 | 458 | 427 | 399 |
Comparable profit before tax as % of revenue | 21.4 | 21.3 | 21.5 | 21.4 | 21.0 |
Comparable return on equity (ROE), % | 29.0 | 29.7 | 30.5 | 29.3 | 28.1 |
Comparable return on investment (ROI), % | 18.5 | 18.7 | 18.4 | 17.2 | 16.7 |
Comparable earnings per share (EPS) | 2.35 | 2.37 | 2.34 | 2.19 | 2.05 |
2024 | 2023 | 2022 | 2021 | 2020 | |
Share capital, EUR | 83,033,008 | 83,033,008 | 83,033,008 | 83,033,008 | 83,033,008 |
Number of shares at year-end | 160,409,466 | 160,388,419 | 160,259,695 | 160,187,301 | 160,082,908 |
Average number of shares | 160,508,759 | 160,376,432 | 160,253,348 | 160,174,453 | 160,065,712 |
Number of shares at year-end, diluted | 160,568,849 | 160,542,095 | 160,416,729 | 160,187,301 | 160,082,908 |
Average number of shares, diluted | 160,668,143 | 160,530,108 | 160,410,382 | 160,174,453 | 160,065,712 |
Market capitalisation, EUR million (2 | 6,995 | 7,006 | 8,276 | 9,056 | 7,508 |
Earnings per share (EPS), EUR | 2.23 | 2.34 | 2.33 | 2.15 | 2.05 |
Dividend per share, EUR | 2.35 (6 | 2.25 | 2.15 | 2.05 | 1.95 |
Payout ratio, % | 105.3 | 96.2 | 92.1 | 95.6 | 95.1 |
Equity per share, EUR | 8.01 | 8.05 | 7.78 | 7.48 | 7.39 |
P/E ratio | 18.7 | 17.9 | 21.2 | 25.2 | 21.9 |
Effective dividend yield, % (3 | 5.6 | 5.4 | 4.3 | 3.8 | 4.3 |
| Share performance on Nasdaq Helsinki | |||||
Mean price, EUR | 43.23 | 48.86 | 51.99 | 51.00 | 51.08 |
Closing price at year-end, EUR | 41.80 | 41.87 | 49.46 | 54.12 | 44.87 |
Lowest price, EUR | 40.18 | 39.41 | 45.57 | 45.10 | 40.79 |
Highest price, EUR | 49.08 | 56.52 | 56.90 | 56.18 | 58.88 |
Trading of shares on Nasdaq Helsinki (4 | |||||
Total trading volume, 1,000 shares | 69,716 | 64,380 | 71,229 | 81,557 | 122,497 |
Percentage of shares traded (5 | 42 | 38 | 43 | 49 | 73 |