kr2.75B
Revenue
kr-1.00
Earnings Per Share
44.22%
Gross Margin %
kr-20.00M
Free Cash Flow
Revenue
2,752.00
Earnings Per Share
-1.00
Gross Margin %
44.22
Free Cash Flow
-20.00
Stock Value
Financials
| Year | Year | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rev. | Revenue | N/A | kr2.75B | kr2.95B | kr2.63B | kr2.04B | kr2.84B | kr3.29B | kr2.95B | kr2.63B | kr3.00B | kr2.86B | kr2.81B | kr3.01B | kr2.87B | kr2.76B | kr2.79B | kr4.09B | kr4.38B | kr4.23B | kr3.74B | kr3.61B |
| GM % | Gross Margin % | 47.77% | 44.22% | 45.32% | 43.51% | 41.21% | 48.52% | 43.62% | 39.54% | 36.15% | 24.63% | 38.38% | 38.95% | 40.42% | 40.30% | 39.45% | 39.64% | 46.25% | 46.57% | 46.01% | 46.40% | 45.51% |
| OM | Operating Margin | -0.14% | -3.82% | 1.56% | 1.52% | -14.93% | 2.43% | 3.71% | -1.08% | -7.68% | -32.94% | -12.06% | -6.65% | 4.13% | 3.60% | -1.71% | -13.72% | 4.82% | 12.18% | 10.62% | 10.21% | 9.33% |
| EPS | Earnings Per Share | kr-0.31 | kr-1.00 | kr-0.18 | kr-0.08 | kr-13.05 | kr0.50 | kr1.98 | kr-2.70 | kr-2.06 | kr-4.23 | kr-0.70 | kr-3.48 | kr2.08 | kr0.70 | kr-1.31 | kr-11.37 | kr6.24 | kr15.19 | kr12.12 | kr10.80 | kr10.30 |
| Div. | Dividends | N/A | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr1.47 | kr9.81 | kr7.85 | kr5.89 | kr3.44 |
| PR % | Payout Ratio % | 0 | -0.00% | -0.00% | -0.00% | -0.00% | 0.00% | 0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | 0.00% | 0.00% | -0.00% | -0.00% | 23.56% | 64.58% | 64.77% | 54.54% | 33.40% |
| Sha. | Shares | N/AM | 119.79M | 119.53M | 120.66M | 122.73M | 40.83M | 43.17M | 43.17M | 43.17M | 43.17M | 39.19M | 39.17M | 36.15M | 36.2M | 36.15M | 36.13M | 11.31M | 11.46M | 11.78M | 11.98M | 12.22M |
| OCF | Operating Cash Flow | N/A | kr198.00M | kr76.00M | kr297.00M | kr-80.00M | kr-,131.00M | kr247.70M | kr352.30M | kr-5.00M | kr55.00M | kr183.50M | kr126.50M | kr225.30M | kr319.80M | kr256.70M | kr113.20M | kr331.80M | kr520.80M | kr0.00M | kr0.00M | kr0.00M |
| FCF | Free Cash Flow | N/A | kr-20.00M | kr-,173.00M | kr119.00M | kr-,234.00M | kr-,272.00M | kr84.70M | kr307.00M | kr-,186.60M | kr912.70M | kr-,101.10M | kr-,221.00M | kr-,155.00M | kr-29.90M | kr174.00M | kr-,209.70M | kr16.50M | kr133.10M | kr0.00M | kr0.00M | kr0.00M |
| FCFS | Free Cash Flow Per Share | kr0.00 | kr-0.20 | kr-1.15 | kr0.92 | kr-6.39 | kr-6.98 | kr1.88 | kr2.56 | kr-5.02 | kr-5.53 | kr-5.34 | kr-5.91 | kr-5.29 | kr-0.83 | kr-2.10 | kr-8.09 | kr0.76 | kr13.16 | kr3.20 | kr40.88 | kr13.90 |
