| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 3.29B | 3.18B | 2.96B | 2.75B | 2.64B |
| Gross Profit | 1.64B | 1.55B | 1.47B | 1.35B | 1.34B |
| EBITDA | 1.58B | 1.56B | 1.47B | 1.11B | 3.89B |
| Net Income | 836.60M | 364.60M | -1.93B | 722.00M | 2.96B |
Balance Sheet | |||||
| Total Assets | 50.19B | 48.87B | 48.44B | 51.24B | 51.10B |
| Cash, Cash Equivalents and Short-Term Investments | 0.00 | 472.60M | 382.40M | 453.00M | 1.18B |
| Total Debt | 12.38B | 10.54B | 10.13B | 9.71B | 9.92B |
| Total Liabilities | 22.33B | 20.27B | 19.66B | 19.97B | 20.03B |
| Stockholders Equity | 27.86B | 28.61B | 28.79B | 31.26B | 31.07B |
Cash Flow | |||||
| Free Cash Flow | 1.32B | 1.22B | 1.32B | 972.70M | 978.80M |
| Operating Cash Flow | 1.32B | 1.24B | 1.39B | 1.02B | 994.30M |
| Investing Cash Flow | -1.18B | -991.10M | -1.30B | -1.02B | -628.30M |
| Financing Cash Flow | -42.10M | -154.00M | -154.90M | -735.50M | 32.40M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr23.25B | 29.65 | 3.94% | 2.27% | 1.72% | ― | |
67 Neutral | kr26.56B | 12.64 | 9.74% | 3.60% | 5.18% | 349.60% | |
66 Neutral | kr27.03B | 10.43 | 6.07% | 1.25% | -5.96% | ― | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
62 Neutral | kr68.14B | 10.65 | 10.31% | ― | 7.72% | ― | |
58 Neutral | kr18.89B | 25.45 | 3.82% | 2.20% | -1.77% | 1579.70% | |
54 Neutral | kr53.42B | 55.83 | 1.27% | 1.77% | -2.45% | ― |