| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 12.48B | 12.44B | 12.44B | 11.79B | 10.10B |
| Gross Profit | 1.45B | 1.35B | 1.25B | 1.24B | 1.18B |
| EBITDA | 817.00M | 705.00M | 727.00M | 842.00M | 788.00M |
| Net Income | 218.00M | 126.00M | 155.00M | 257.00M | 265.00M |
Balance Sheet | |||||
| Total Assets | 6.98B | 7.11B | 7.43B | 7.12B | 7.09B |
| Cash, Cash Equivalents and Short-Term Investments | 385.00M | 212.00M | 534.00M | 484.00M | 628.00M |
| Total Debt | 2.73B | 2.68B | 2.69B | 2.15B | 2.30B |
| Total Liabilities | 5.59B | 5.69B | 5.86B | 5.18B | 5.08B |
| Stockholders Equity | 1.39B | 1.43B | 1.56B | 1.94B | 2.00B |
Cash Flow | |||||
| Free Cash Flow | 675.00M | 173.00M | 551.00M | 577.00M | 667.00M |
| Operating Cash Flow | 675.00M | 288.00M | 587.00M | 676.00M | 737.00M |
| Investing Cash Flow | -91.00M | -115.00M | -361.00M | -131.00M | -713.00M |
| Financing Cash Flow | -339.00M | -520.00M | -144.00M | -767.00M | 159.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
64 Neutral | kr5.59B | 21.43 | 10.13% | 3.29% | -0.69% | -14.04% | |
64 Neutral | kr8.62B | 13.17 | 11.66% | 2.67% | -3.68% | -48.79% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
57 Neutral | kr20.82B | 14.91 | ― | 4.22% | -4.21% | 10.63% | |
56 Neutral | kr3.66B | 16.44 | 10.98% | 2.68% | 7.23% | 1.27% | |
51 Neutral | kr3.57B | -24.33 | -3.72% | ― | -27.41% | 49.11% | |
48 Neutral | kr1.31B | 58.96 | 0.72% | ― | -6.38% | ― |