| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 8.11B | 8.07B | 8.04B | 8.68B | 8.43B | 5.88B |
| Gross Profit | 2.65B | 2.58B | 2.39B | 2.49B | 2.39B | 1.64B |
| EBITDA | 1.34B | 1.30B | 1.18B | 1.26B | 1.19B | 848.00M |
| Net Income | 649.00M | 626.00M | 551.00M | 574.00M | 609.00M | 470.00M |
Balance Sheet | ||||||
| Total Assets | 9.81B | 9.32B | 9.19B | 8.60B | 9.44B | 6.57B |
| Cash, Cash Equivalents and Short-Term Investments | 261.00M | 205.00M | 211.00M | 218.00M | 322.00M | 293.00M |
| Total Debt | 3.60B | 3.58B | 3.53B | 3.58B | 4.05B | 2.25B |
| Total Liabilities | 5.53B | 5.29B | 5.29B | 5.18B | 6.40B | 4.20B |
| Stockholders Equity | 4.27B | 4.03B | 3.90B | 3.42B | 3.04B | 2.38B |
Cash Flow | ||||||
| Free Cash Flow | 884.00M | 849.00M | 1.02B | 1.36B | -113.00M | 138.00M |
| Operating Cash Flow | 962.00M | 925.00M | 1.10B | 1.45B | -47.00M | 172.00M |
| Investing Cash Flow | -799.00M | -809.00M | -494.00M | -734.00M | -1.08B | -335.00M |
| Financing Cash Flow | -133.00M | -93.00M | -623.00M | -813.00M | 1.15B | 158.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | kr20.10B | 24.06 | 25.27% | 1.22% | 2.56% | 3.95% | |
76 Outperform | kr20.03B | 23.80 | 15.15% | 0.83% | 6.03% | 6.43% | |
70 Outperform | kr22.19B | 24.07 | 15.97% | 1.03% | 0.50% | 10.05% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | kr11.41B | 19.26 | 9.59% | 2.09% | -4.27% | -16.12% | |
60 Neutral | kr7.15B | ― | 7.10% | 1.64% | 2.99% | 7.04% | |
45 Neutral | kr8.19B | 37.27 | -3.67% | 1.25% | 2.85% | -133.46% |