kr13.85B
Revenue
kr6.70
Earnings Per Share
16.27%
Gross Margin %
kr1.81B
Free Cash Flow
Revenue
13,851.00
Earnings Per Share
6.70
Gross Margin %
16.27
Free Cash Flow
1,806.00
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 | kr13.85B | kr16.39B | kr14.61B | kr15.39B | kr15.69B | kr16.16B | kr17.28B | kr15.29B | kr13.94B | kr14.22B | kr12.60B | kr12.48B | kr12.00B | kr9.14B | kr8.78B | kr12.23B | kr12.73B | kr12.07B | kr9.89B | kr8.41B |
| GM % | Gross Margin % | 18.59% | 16.27% | 20.20% | 21.02% | 18.51% | 19.09% | 18.77% | 20.24% | 18.89% | 17.11% | 18.36% | 17.91% | 17.68% | 18.54% | 16.98% | 13.88% | 17.25% | 23.03% | 20.41% | 17.83% | 15.51% |
| OM | Operating Margin | 12.67% | 9.29% | 12.63% | 14.05% | 12.21% | 12.39% | 11.75% | 14.02% | 12.41% | 10.48% | 12.51% | 11.78% | 11.50% | 12.32% | 9.60% | 7.28% | 11.18% | 17.63% | 15.17% | 12.15% | 9.28% |
| EPS | Earnings Per Share | kr28.50 | kr6.70 | kr23.40 | kr25.90 | kr22.50 | kr22.50 | kr20.40 | kr31.90 | kr20.30 | kr14.50 | kr17.00 | kr14.00 | kr11.60 | kr12.40 | kr7.10 | kr5.52 | kr13.20 | kr16.28 | kr15.20 | kr7.40 | kr3.11 |
| Div. | Dividends | N/A | kr3.00 | kr14.00 | kr13.50 | kr12.75 | kr12.50 | kr12.00 | kr11.00 | kr9.50 | kr8.25 | kr8.00 | kr7.25 | kr6.75 | kr6.50 | kr4.50 | kr2.50 | kr0.00 | kr5.50 | kr4.50 | kr2.32 | kr1.63 |
| PR % | Payout Ratio % | 0 | 44.78% | 59.83% | 52.12% | 56.67% | 55.56% | 58.82% | 34.48% | 46.80% | 56.90% | 47.06% | 51.79% | 58.19% | 52.42% | 63.38% | 45.29% | 0.00% | 33.78% | 29.61% | 31.35% | 52.41% |
| Sha. | Shares | N/AM | 64.5M | 64.5M | 68.65M | 69.58M | 69.58M | 69.58M | 69.58M | 71.45M | 73.59M | 75.47M | 77.55M | 80.49M | 83.38M | 83.24M | 83.22M | 83.22M | 88.88M | 92.29M | 98.71M | 112.26M |
| OCF | Operating Cash Flow | N/A | kr1.06B | kr-2,635.00M | kr-,961.00M | kr1.72B | kr-1,403.00M | kr-,473.00M | kr2.40B | kr1.96B | kr-,230.00M | kr978.00M | kr898.00M | kr979.00M | kr733.00M | kr654.00M | kr1.12B | kr101.00M | kr1.83B | kr664.00M | kr0.00M | kr0.00M |
| FCF | Free Cash Flow | N/A | kr1.81B | kr-2,639.00M | kr-,978.00M | kr1.71B | kr1.28B | kr-,484.00M | kr2.39B | kr1.96B | kr-,241.00M | kr958.00M | kr896.00M | kr977.00M | kr779.00M | kr39.00M | kr1.12B | kr89.00M | kr1.80B | kr637.00M | kr0.00M | kr0.00M |
| FCFS | Free Cash Flow Per Share | kr-14.00 | kr16.37 | kr-39.35 | kr-13.96 | kr-10.22 | kr-20.22 | kr-52.11 | kr-0.20 | kr21.66 | kr-3.15 | kr12.52 | kr11.42 | kr11.85 | kr8.74 | kr0.47 | kr13.40 | kr1.04 | kr19.94 | kr6.84 | kr31.82 | kr19.09 |
