| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 2.13B | 1.99B | 1.80B | 1.55B | 1.24B | 1.09B |
| Gross Profit | 1.63B | 1.51B | 1.35B | 1.15B | 913.00M | 818.00M |
| EBITDA | 1.66B | 1.43B | 1.28B | 1.56B | 859.00M | 766.00M |
| Net Income | 949.00M | 914.00M | -62.00M | 1.22B | 2.02B | 659.00M |
Balance Sheet | ||||||
| Total Assets | 25.87B | 24.60B | 21.89B | 21.85B | 18.72B | 13.35B |
| Cash, Cash Equivalents and Short-Term Investments | 197.00M | 245.00M | 696.00M | 213.00M | 272.00M | 119.00M |
| Total Debt | 13.25B | 12.73B | 12.09B | 12.35B | 10.47B | 7.67B |
| Total Liabilities | 15.97B | 15.04B | 14.04B | 14.19B | 11.97B | 8.71B |
| Stockholders Equity | 9.87B | 9.44B | 7.82B | 7.62B | 6.70B | 4.63B |
Cash Flow | ||||||
| Free Cash Flow | 607.00M | 864.00M | 563.00M | 723.00M | 571.00M | 350.00M |
| Operating Cash Flow | 766.00M | 864.00M | 563.00M | 723.00M | 571.00M | 545.00M |
| Investing Cash Flow | -3.35B | -2.50B | -632.00M | -2.35B | -3.24B | -1.16B |
| Financing Cash Flow | 2.52B | 1.55B | 48.00M | 1.56B | 2.83B | 526.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | kr15.64B | 14.39 | 12.28% | 1.72% | 14.33% | 204.60% | |
69 Neutral | kr8.70B | 12.34 | 5.26% | 2.89% | 8.42% | ― | |
66 Neutral | €13.57B | 27.02 | 8.13% | 5.98% | 20.75% | ― | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
58 Neutral | kr25.86B | 90.41 | 0.76% | 2.32% | -3.46% | ― | |
55 Neutral | €16.33B | 28.34 | 3.19% | 1.78% | 0.03% | ― | |
46 Neutral | kr6.96B | ― | -8.81% | 2.39% | -6.30% | 52.27% |