See All of This Company's Exhibits
FIRST QUARTER | YEAR | ||||||||||
€ million | 2024 | 2023 | 2023 | ||||||||
Operating revenues | 480 | 435 | 1,826 | ||||||||
Personnel expenses | (134) | (136) | (526) | ||||||||
Other operating expenses | (181) | (154) | (649) | ||||||||
Gross operating profit (loss) | 165 | 145 | 651 | ||||||||
Depreciation and amortisation | (77) | (73) | (300) | ||||||||
Share of profit (loss) of joint ventures and associates | (1) | (4) | (108) | ||||||||
Impairment loss | 0 | 0 | (147) | ||||||||
Other income and expenses | (38) | (16) | (117) | ||||||||
Operating profit (loss) | 50 | 52 | (21) | ||||||||
Net financial items | (22) | (14) | (71) | ||||||||
Profit (loss) before taxes | 28 | 38 | (91) | ||||||||
Taxes | (32) | (16) | (40) | ||||||||
Profit (loss) from continuing operations | (5) | 21 | (131) | ||||||||
Profit (loss) from discontinued operation | - | (3) | (3) | ||||||||
Profit (loss) attributable to: | |||||||||||
Non-controlling interests | 2 | 2 | 8 | ||||||||
Owners of the parent | (7) | 16 | (142) | ||||||||
Earnings per share in €: | |||||||||||
Basic | (0.01) | 0.01 | (0.12) | ||||||||
Diluted | (0.01) | 0.01 | (0.12) |
FIRST QUARTER | YEAR | ||||||||||
€ million | 2024 | 2023 | 2023 | ||||||||
Profit (loss) | (5) | 18 | (134) | ||||||||
Remeasurements of defined benefit pension liabilities | - | 0 | (2) | ||||||||
Income tax relating to remeasurements of defined benefit pension liabilities | - | - | 0 | ||||||||
Change in fair value of financial instruments | (1) | (4) | (10) | ||||||||
Income tax related to change in fair value of financial instruments | 0 | 1 | 3 | ||||||||
Items not to be reclassified subsequently to profit or loss | (1) | (3) | (9) | ||||||||
Exchange differences on translating foreign operations | (2) | 0 | 22 | ||||||||
Net gain/(loss) on cash flow hedges | (1) | (2) | (5) | ||||||||
Income tax related to cash flow hedges | 0 | 1 | 1 | ||||||||
Items to be reclassified subsequently to profit or loss | (3) | (1) | 18 | ||||||||
Other comprehensive income | (4) | (5) | 9 | ||||||||
Comprehensive income | (9) | 14 | (125) | ||||||||
Comprehensive income attributable to: | |||||||||||
Non-controlling interests | 2 | 2 | 8 | ||||||||
Owners of the parent | (11) | 12 | (134) |
31 MARCH | 31 DECEMBER | |||||||
€ million | 2024 | 2023 | ||||||
Intangible assets | 10,519 | 10,563 | ||||||
Property, plant and equipment and right-of-use assets | 97 | 101 | ||||||
Investments in joint ventures and associates | 271 | 273 | ||||||
Other non-current assets | 213 | 225 | ||||||
Non-current assets | 11,100 | 11,161 | ||||||
Trade receivables and other current assets | 386 | 379 | ||||||
Cash and cash equivalents | 65 | 57 | ||||||
Current assets | 452 | 436 | ||||||
Total assets | 11,551 | 11,598 | ||||||
Equity attributable to owners of the parent | 8,391 | 8,399 | ||||||
Non-controlling interests | 15 | 16 | ||||||
Equity | 8,406 | 8,415 | ||||||
Non-current interest-bearing borrowings | 1,728 | 1,771 | ||||||
Other non-current liabilities | 733 | 744 | ||||||
Non-current liabilities | 2,461 | 2,515 | ||||||
Current interest-bearing borrowings | 16 | 9 | ||||||
Other current liabilities | 669 | 659 | ||||||
Current liabilities | 685 | 668 | ||||||
Total equity and liabilities | 11,551 | 11,598 |
FIRST QUARTER | YEAR | ||||||||||
€ million | 2024 | 2023 | 2023 | ||||||||
Profit (loss) before taxes from continuing operations | 28 | 38 | (91) | ||||||||
Profit (loss) before taxes from discontinued operations | - | (3) | (3) | ||||||||
Profit (loss) before taxes | 28 | 35 | (94) | ||||||||
Depreciation, amortisation and impairment losses | 77 | 73 | 447 | ||||||||
Share of loss (profit) of joint ventures and associates | 1 | 4 | 108 | ||||||||
Dividends received from joint ventures and associates | - | - | 3 | ||||||||
Taxes paid | (5) | (3) | (54) | ||||||||
Sales losses (gains) on non-current assets and other non-cash losses (gains) | 0 | 3 | (6) | ||||||||
Net loss on derivative instruments at fair value through profit or loss | (1) | 0 | 0 | ||||||||
Accrued share-based payment expenses | 14 | 12 | 44 | ||||||||
Unrealised foreign exchange losses (gains) | 3 | (3) | (8) | ||||||||
Net interest expense and other financial expenses | 20 | 18 | 78 | ||||||||
Interest and other financial income received | 1 | 1 | 7 | ||||||||
Interest and other financial expense paid | (17) | (14) | (84) | ||||||||
Other non-cash items and changes in working capital and provisions | (26) | (33) | 26 | ||||||||
Net cash flow from operating activities | 95 | 94 | 467 | ||||||||
Development and purchase of intangible assets and property, plant & equipment | (29) | (28) | (120) | ||||||||
Acquisition of subsidiaries, net of cash acquired | - | (1) | (4) | ||||||||
Proceeds from sale of intangible assets and property, plant and equipment | - | - | 1 | ||||||||
Proceeds from sale of subsidiaries, net of cash sold | 1 | 9 | 68 | ||||||||
Net sale of (investment in) other shares | 2 | (1) | (5) | ||||||||
Net change in other investments | 0 | (3) | (3) | ||||||||
Net cash flow from investing activities | (27) | (23) | (64) | ||||||||
Net cash flow before financing activities | 68 | 71 | 403 | ||||||||
Repayment of interest-bearing loans and borrowings | (51) | (81) | (387) | ||||||||
Purchase of treasury shares | - | - | - | ||||||||
Lease payments | (5) | (7) | (22) | ||||||||
Dividends paid to non-controlling interests | (3) | - | (7) | ||||||||
Net cash flow from financing activities | (59) | (88) | (416) | ||||||||
Effects of exchange rate changes on cash and cash equivalents | 0 | 0 | 0 | ||||||||
Net increase (decrease) in cash and cash equivalents | 9 | (17) | (13) | ||||||||
Cash and cash equivalents at start of period | 57 | 70 | 70 | ||||||||
Cash and cash equivalents attributable to assets held for sale at start of period | - | - | - | ||||||||
Cash and cash equivalents at end of period | 65 | 52 | 57 | ||||||||
Cash and cash equivalents attributable to assets held for sale at end of period | - | 2 | - |
€ million | Equity attributable to owners of the parent | Non-controlling interests | Equity | ||||||||
Equity as at 1 January 2023 | 8,534 | 14 | 8,548 | ||||||||
Comprehensive income | (134) | 8 | (125) | ||||||||
Transactions with the owners | (1) | (7) | (8) | ||||||||
Share-based payment | (14) | - | (14) | ||||||||
Change in treasury shares | 13 | - | 13 | ||||||||
Dividends paid to non-controlling interests | - | (7) | (7) | ||||||||
Equity as at 31 December 2023 | 8,399 | 16 | 8,415 | ||||||||
Comprehensive income | (11) | 2 | (9) | ||||||||
Transactions with the owners | 2 | (3) | 0 | ||||||||
Share-based payment | (16) | 0 | (16) | ||||||||
Change in treasury shares | 18 | 0 | 18 | ||||||||
Dividends paid to non-controlling interests | - | (3) | (3) | ||||||||
Equity as at 31 March 2024 | 8,391 | 15 | 8,406 | ||||||||
Equity as at 31 December 2022 | 8,534 | 14 | 8,548 | ||||||||
Comprehensive income | 12 | 2 | 14 | ||||||||
Transactions with the owners | 7 | - | 7 | ||||||||
Share-based payment | 7 | - | 7 | ||||||||
Change in treasury shares | 1 | - | 1 | ||||||||
Equity as at 31 March 2023 | 8,553 | 16 | 8,569 |
FIRST QUARTER 2024 | |||||||||||||||||||||||
€ million | France | mobile.de | European Markets | International Markets | Other / Headquarters | Eliminations | Total | ||||||||||||||||
Revenues from external parties | 148 | 108 | 203 | 20 | 2 | - | 480 | ||||||||||||||||
Revenues from other segments | - | 0 | 0 | - | 0 | 0 | - | ||||||||||||||||
Revenues | 148 | 108 | 203 | 20 | 2 | 0 | 480 | ||||||||||||||||
Gross operating profit (loss) | 65 | 67 | 75 | 8 | (49) | - | 165 |
FIRST QUARTER 2023 | |||||||||||||||||||||||
€ million | France | mobile.de | European Markets | International Markets | Other / Headquarters | Eliminations | Total | ||||||||||||||||
Revenues from external parties | 132 | 97 | 180 | 23 | 4 | - | 435 | ||||||||||||||||
Revenues from other segments | 0 | (7) | 7 | - | (1) | (1) | - | ||||||||||||||||
Revenues | 132 | 90 | 187 | 23 | 4 | (1) | 435 | ||||||||||||||||
Gross operating profit (loss) | 56 | 51 | 75 | 11 | (47) | - | 145 |
FULL YEAR 2023 | |||||||||||||||||||||||
€ million | France | mobile.de | European Markets | International Markets | Other / Headquarters | Eliminations | Total | ||||||||||||||||
Revenues from external parties | 548 | 432 | 744 | 90 | 12 | - | 1,826 | ||||||||||||||||
Revenues from other segments | 2 | (33) | 35 | - | (2) | (2) | - | ||||||||||||||||
Revenues | 550 | 399 | 779 | 90 | 11 | (2) | 1,826 | ||||||||||||||||
Gross operating profit (loss) | 241 | 239 | 321 | 43 | (193) | - | 651 |
FIRST QUARTER 2024 | ||||||||||||||||||||
€ million | France | mobile.de | European Markets | International Markets | Other / Headquarters | Total | ||||||||||||||
Classified revenues | 113 | 102 | 145 | 16 | - | 376 | ||||||||||||||
Advertising revenues | 14 | 5 | 47 | 4 | 0 | 70 | ||||||||||||||
Transactional revenues | 21 | 0 | 11 | - | - | 33 | ||||||||||||||
Revenues from contracts with customers | 148 | 108 | 203 | 20 | 0 | 479 | ||||||||||||||
Revenues from lease contracts, services provided to sold companies and others | 0 | - | 0 | - | 2 | 2 | ||||||||||||||
Total revenue | 148 | 108 | 203 | 20 | 2 | 480 |
FIRST QUARTER 2023 | ||||||||||||||||||||
€ million | France | mobile.de | European Markets | International Markets | Other / Headquarters | Total | ||||||||||||||
Classified revenues | 99 | 91 | 123 | 18 | - | 331 | ||||||||||||||
Advertising revenues | 14 | 6 | 50 | 5 | 1 | 76 | ||||||||||||||
Transactional revenues | 19 | 0 | 7 | - | - | 25 | ||||||||||||||
Revenues from contracts with customers | 132 | 97 | 10 | 23 | 1 | 432 | ||||||||||||||
Revenues from lease contracts, services provided to sold companies and others | 0 | - | 0 | - | 3 | 4 | ||||||||||||||
Total revenue | 132 | 97 | 180 | 23 | 4 | 435 |
FULL YEAR 2023 | ||||||||||||||||||||
€ million | France | mobile.de | European Markets | International Markets | Other / Headquarters | Total | ||||||||||||||
Classified revenues | 413 | 408 | 510 | 69 | - | 1,399 | ||||||||||||||
Advertising revenues | 62 | 24 | 204 | 21 | 2 | 312 | ||||||||||||||
Transactional revenues | 73 | - | 30 | - | - | 103 | ||||||||||||||
Revenues from contracts with customers | 548 | 432 | 743 | 90 | 2 | 1,815 | ||||||||||||||
Revenues from lease contracts, services provided to sold companies and others | - | - | 1 | - | 11 | 11 | ||||||||||||||
Total revenue | 548 | 432 | 744 | 90 | 12 | 1,826 |
FIRST QUARTER | YEAR | ||||||||||
€ million | 2024 | 2023 | 2023 | ||||||||
Gain on sale and remeasurement of subsidiaries, joint ventures and associates | - | - | 10 | ||||||||
Gain on sale of intangible assets, property, plant & equipment | 0 | - | 1 | ||||||||
Other | 0 | 0 | 6 | ||||||||
Other income or gain | 0 | 0 | 17 | ||||||||
Restructuring costs | (2) | 2 | 0 | ||||||||
Loss on sale and remeasurement of subsidiaries, joint ventures and associates | 0 | - | (1) | ||||||||
Loss on sale of intangible assets, property, plant & equipment | 0 | 0 | (1) | ||||||||
Acquisition and divestment related costs | (16) | 0 | (1) | ||||||||
Integration related costs | (9) | (12) | (69) | ||||||||
Verticalisation project costs | (5) | (4) | (22) | ||||||||
Rebranding costs | 0 | (2) | (15) | ||||||||
Voluntary Offer related costs | (5) | - | (24) | ||||||||
Other | 0 | (1) | (2) | ||||||||
Other expenses or loss | (38) | (16) | (134) | ||||||||
Total | (38) | (16) | (117) |
FIRST QUARTER | YEAR | ||||||||||
€ million | 2024 | 2023 | 2023 | ||||||||
Interest income | 7 | 8 | 29 | ||||||||
Interest expense | (19) | (20) | (84) | ||||||||
Net foreign exchange gain (loss) | (3) | 3 | 8 | ||||||||
Net other financial income (expenses) | (7) | (6) | (24) | ||||||||
Net financial items | (22) | (14) | (71) |
FIRST QUARTER | YEAR | ||||||||||
€ million | 2024 | 2023 | 2023 | ||||||||
Profit (loss) before taxes from continuing operations | 28 | 38 | (91) | ||||||||
Tax (expense) income based on weighted average nominal tax rate* | (6) | (8) | 21 | ||||||||
Tax effect of share of profit (loss) of joint ventures and associates | 0 | (1) | (20) | ||||||||
Tax effect translation differences adjustment in the Norwegian tax Group | (13) | - | (21) | ||||||||
Tax effect of other permanent differences | (3) | (3) | (18) | ||||||||
Current period unrecognised deferred tax assets | (5) | (5) | (9) | ||||||||
Previously unrecognised tax losses used in current period | - | 0 | 9 | ||||||||
Reassessment of previously recognised deferred tax assets, including changes in tax rates | (5) | - | (1) | ||||||||
Other | (1) | 1 | (1) | ||||||||
Taxes recognised in profit or loss from continuing operations | (32) | (16) | (40) | ||||||||
*Weighted average nominal tax rate | 23% | 21% | 23% |