| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 10.38B | 10.44B | 10.29B | 9.69B | 9.08B | 7.99B |
| Gross Profit | 3.98B | 3.98B | 3.86B | 3.60B | 3.43B | 2.86B |
| EBITDA | 1.40B | 1.80B | 1.52B | 1.53B | 1.45B | 1.46B |
| Net Income | 568.00M | 560.00M | 252.00M | 190.00M | 480.00M | 719.00M |
Balance Sheet | ||||||
| Total Assets | 13.01B | 12.71B | 13.05B | 12.74B | 13.06B | 10.60B |
| Cash, Cash Equivalents and Short-Term Investments | 771.00M | 813.00M | 331.00M | 272.00M | 376.00M | 345.30M |
| Total Debt | 2.02B | 4.77B | 5.07B | 5.29B | 5.59B | 4.10B |
| Total Liabilities | 7.35B | 7.26B | 7.75B | 7.79B | 8.09B | 6.30B |
| Stockholders Equity | 5.66B | 5.44B | 5.31B | 4.96B | 4.97B | 4.29B |
Cash Flow | ||||||
| Free Cash Flow | 1.12B | 1.14B | 798.00M | 465.00M | 627.00M | 866.30M |
| Operating Cash Flow | 1.26B | 1.39B | 1.09B | 773.00M | 909.00M | 1.01B |
| Investing Cash Flow | -556.00M | -497.00M | -386.00M | -317.00M | -1.09B | -2.98B |
| Financing Cash Flow | -297.00M | -305.00M | -682.00M | -554.00M | 134.00M | 2.07B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | kr14.53B | 60.12 | 19.59% | ― | 21.78% | 51.16% | |
69 Neutral | kr15.83B | 46.90 | 4.54% | ― | 6.11% | 79.07% | |
61 Neutral | kr17.43B | 34.62 | 7.24% | 0.46% | -0.32% | 83.82% | |
58 Neutral | kr14.18B | 31.59 | 3.34% | 0.80% | -5.68% | -1106.19% | |
56 Neutral | kr1.18B | -74.03 | -4.20% | ― | 23.85% | -135.36% | |
54 Neutral | kr20.35B | 546.38 | 3.08% | 4.25% | -4.32% | -103.84% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% |