Balansräkning Nokia Oyj

Aktier

NOKIA

FI0009000681

Kommunikation & Nätverk

Marknaden stängd - Nasdaq Helsinki Andra börsplatser 18.00.00 2026-07-20			Efter stängning 21.35.10
8,918 ^EUR	+0,75 %		8,894	−0,27 %

17.48	MarketScreener: Bolagens rapportkalender för veckan 20–24 juli 2026
13.35	UB Finland minskade 1,6 procent i juni – Nokia, UPM-Kymmene och Valmet tyngde	FW

85e1da1bd9f97e37d5770db15be.2nwr-iB5_3muBEYKiP2-DC54NYvugTnzukYsAcYTLUY.v0tHs0wTjxHCcBVo-MTKYhgwQtLet3rC4wccb7RrFDG9CHPDECGeFelXLQ

Publicerade finansiella data: NOKIA OYJ

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: December	2021	2022	2023	2024	2025
Revenues	22,2 md	24,91 md	22,26 md	19,22 md	19,89 md
Total Revenues	22,2 md	24,91 md	22,26 md	19,22 md	19,89 md
Cost of Goods Sold, Total	13,33 md	14,6 md	13,42 md	10,2 md	11,01 md
Gross Profit	8,88 md	10,31 md	8,84 md	9,02 md	8,88 md
Selling General & Admin Expenses, Total	2,69 md	2,87 md	2,6 md	2,58 md	2,68 md
R&D Expenses	4,15 md	4,51 md	4,27 md	4,38 md	4,72 md
Other Operating Expenses	39 mn	196 mn	−65 mn	−110 mn	−53 mn
Other Operating Expenses, Total	6,88 md	7,58 md	6,8 md	6,84 md	7,34 md
Operating Income	1,99 md	2,73 md	2,04 md	2,18 md	1,54 md
Interest Expense, Total	−206 mn	−222 mn	−358 mn	−327 mn	−219 mn
Interest And Investment Income	49 mn	82 mn	220 mn	300 mn	151 mn
Net Interest Expenses	−157 mn	−140 mn	−138 mn	−27 mn	−68 mn
Income (Loss) On Equity Invest.	9 mn	−26 mn	−39 mn	7 mn	19 mn
Currency Exchange Gains (Loss)	−15 mn	−87 mn	−107 mn	39 mn	83 mn
Other Non Operating Income (Expenses)	−50 mn	−80 mn	−12 mn	−80 mn	−57 mn
EBT, Excl. Unusual Items	1,78 md	2,4 md	1,74 md	2,12 md	1,51 md
Restructuring Charges	−257 mn	−173 mn	−352 mn	−429 mn	−478 mn
Merger & Related Restructuring Charges	-	-	-	-	-
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	188 mn	−45 mn	−56 mn	239 mn	−69 mn
Gain (Loss) On Sale Of Assets	66 mn	7 mn	168 mn	165 mn	22 mn
Asset Writedown	−20 mn	-	-	-	-
Legal Settlements	90 mn	-	-	-	-
Other Unusual Items	80 mn	-	-	-	−73 mn
EBT, Incl. Unusual Items	1,93 md	2,18 md	1,5 md	2,09 md	915 mn
Income Tax Expense	272 mn	−2,03 md	825 mn	380 mn	277 mn
Earnings From Continuing Operations	1,65 md	4,21 md	674 mn	1,71 md	638 mn
Earnings Of Discontinued Operations	−9 mn	49 mn	5 mn	−427 mn	22 mn
Net Income to Company	1,64 md	4,26 md	679 mn	1,28 md	660 mn
Minority Interest	−22 mn	−9 mn	−14 mn	−7 mn	−9 mn
Net Income - (IS)	1,62 md	4,25 md	665 mn	1,28 md	651 mn
Net Income to Common Incl Extra Items	1,62 md	4,25 md	665 mn	1,28 md	651 mn
Net Income to Common Excl. Extra Items	1,63 md	4,2 md	660 mn	1,7 md	629 mn
Per aktie poster
Net EPS - Basic	0,29	0,76	0,12	0,23	0,12
Basic EPS - Continuing Operations	0,29	0,75	0,12	0,31	0,12
Basic Weighted Average Shares Outstanding	5,63 md	5,61 md	5,55 md	5,48 md	5,42 md
Net EPS - Diluted	0,29	0,75	0,12	0,23	0,11
Diluted EPS - Continuing Operations	0,29	0,74	0,12	0,31	0,11
Diluted Weighted Average Shares Outstanding	5,68 md	5,67 md	5,59 md	5,55 md	5,5 md
Normalized Basic EPS	0,19	0,27	0,19	0,24	0,17
Normalized Diluted EPS	0,19	0,26	0,19	0,24	0,17
Dividend Per Share	0,08	0,12	0,13	0,14	0,14
Payout Ratio	0,55	7,91	91,88	55,91	115,67
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Kompletterande punkter
EBITDA	2,87 md	3,64 md	2,91 md	2,97 md	2,44 md
EBITA	2,44 md	3,19 md	2,46 md	2,57 md	2,06 md
EBIT	1,99 md	2,73 md	2,04 md	2,18 md	1,54 md
EBITDAR	2,89 md	-	-	-	-
Effective Tax Rate - (Ratio)	14,12	−92,77	55,04	18,17	30,27
Total Current Taxes	409 mn	426 mn	431 mn	439 mn	478 mn
Total Deferred Taxes	−137 mn	−2,45 md	394 mn	−59 mn	−201 mn
Normalized Net Income	1,09 md	1,49 md	1,07 md	1,32 md	937 mn
Interest on Long-Term Debt	24 mn	26 mn	28 mn	33 mn	35 mn
Non-Cash Pension Expense	−39 mn	−104 mn	−188 mn	−166 mn	−175 mn
Kompletterande driftskostnadsposter
Research And Development Expense From Footnotes	4,21 md	4,55 md	4,33 md	4,51 md	4,86 md
Net Rental Expense, Total	13 mn	-	-	-	-
Imputed Operating Lease Interest Expense	3,53 mn	-	-	-	-
Imputed Operating Lease Depreciation	9,47 mn	-	-	-	-
Stock-Based Comp., Other (Total)	118 mn	149 mn	202 mn	241 mn	337 mn
Total Stock-Based Compensation	118 mn	149 mn	202 mn	241 mn	337 mn

Skatteperiod: December	2021	2022	2023	2024	2025
TILLGÅNGAR
Cash And Equivalents	6,69 md	5,47 md	6,23 md	6,62 md	5,46 md
Short Term Investments	2,6 md	3,08 md	1,56 md	1,66 md	961 mn
Trading Asset Securities, Total	-	-	24 mn	28 mn	22 mn
Total Cash And Short Term Investments	9,29 md	8,55 md	7,82 md	8,31 md	6,44 md
Accounts Receivable, Total	6,53 md	6,75 md	6,06 md	5,94 md	5,78 md
Other Receivables	1,05 md	984 mn	884 mn	969 mn	897 mn
Total Receivables	7,58 md	7,74 md	6,94 md	6,91 md	6,68 md
Inventory	2,39 md	3,26 md	2,72 md	2,16 md	2,21 md
Prepaid Expenses	-	103 mn	187 mn	-	143 mn
Other Current Assets, Total	336 mn	615 mn	496 mn	601 mn	318 mn
Total Current Assets	19,6 md	20,27 md	18,17 md	17,99 md	15,79 md
Gross Property Plant And Equipment	6,42 md	6,91 md	6,86 md	-	6,69 md
Accumulated Depreciation	−3,61 md	−3,97 md	−4 md	-	−4,2 md
Net Property Plant And Equipment	2,81 md	2,94 md	2,86 md	2,12 md	2,49 md
Long-term Investments	1 md	1,72 md	1,78 md	1,76 md	1,56 md
Goodwill	5,43 md	6,8 md	5,5 md	5,74 md	6 md
Other Intangibles, Total	1,62 md	131 mn	1,09 md	802 mn	1,4 md
Deferred Tax Assets Long-Term	1,27 md	3,83 md	3,87 md	3,6 md	3,64 md
Other Long-Term Assets, Total	8,32 md	7,24 md	6,59 md	7,14 md	6,72 md
Total Assets	40,05 md	42,94 md	39,86 md	39,15 md	37,6 md
Skulder
Accounts Payable, Total	3,68 md	4,73 md	3,42 md	3,21 md	2,98 md
Accrued Expenses, Total	3,14 md	3 md	2,34 md	-	2,36 md
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	116 mn	327 mn	582 mn	979 mn	1,09 md
Current Portion of Leases	185 mn	184 mn	198 mn	199 mn	203 mn
Current Income Taxes Payable	202 mn	185 mn	203 mn	207 mn	344 mn
Unearned Revenue Current, Total	2,45 md	1,98 md	2,16 md	1,51 md	1,56 md
Other Current Liabilities	2,33 md	2,37 md	2,02 md	5,29 md	1,47 md
Total Current Liabilities	12,1 md	12,77 md	10,93 md	11,39 md	10 md
Long-Term Debt	4,54 md	4,25 md	3,64 md	2,92 md	2,33 md
Long-Term Leases	824 mn	858 mn	799 mn	664 mn	797 mn
Unearned Revenue Non Current	659 mn	120 mn	210 mn	185 mn	286 mn
Pension & Other Post Retirement Benefits	3,41 md	2,46 md	2,3 md	2,08 md	1,95 md
Deferred Tax Liability Non Current	282 mn	332 mn	725 mn	562 mn	392 mn
Other Non Current Liabilities	776 mn	725 mn	629 mn	596 mn	784 mn
Total Liabilities	22,59 md	21,52 md	19,23 md	18,4 md	16,54 md
Common Stock, Total	246 mn	246 mn	246 mn	246 mn	246 mn
Additional Paid In Capital	454 mn	503 mn	628 mn	734 mn	870 mn
Retained Earnings	−2,54 md	1,38 md	1,4 md	1,96 md	1,86 md
Treasury Stock	−352 mn	−352 mn	−352 mn	−431 mn	−352 mn
Comprehensive Income and Other	19,55 md	19,56 md	18,61 md	18,15 md	18,35 md
Total Common Equity	17,36 md	21,33 md	20,54 md	20,66 md	20,97 md
Minority Interest	102 mn	93 mn	91 mn	90 mn	91 mn
Total Equity	17,46 md	21,43 md	20,63 md	20,75 md	21,06 md
Total Liabilities And Equity	40,05 md	42,94 md	39,86 md	39,15 md	37,6 md
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	5,63 md	5,59 md	5,53 md	5,37 md	5,58 md
ECS Total Common Shares Outstanding	5,63 md	5,59 md	5,53 md	5,37 md	5,58 md
Book Value / Share	3,08	3,82	3,72	3,84	3,76
Tangible Book Value	10,31 md	14,4 md	13,95 md	14,12 md	13,57 md
Tangible Book Value Per Share	1,83	2,58	2,52	2,63	2,43
Total Debt	5,66 md	5,62 md	5,22 md	4,76 md	4,42 md
Net Debt	−3,63 md	−2,93 md	−2,61 md	−3,55 md	−2,03 md
Debt Equivalent of Unfunded Proj. Benefit Obligation	−5,68 md	−5,36 md	−4,84 md	−5,63 md	−5,15 md
Debt Equivalent Oper. Leases	104 mn	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	102 mn	93 mn	91 mn	90 mn	91 mn
Equity Method Investments, Total	243 mn	199 mn	88 mn	124 mn	180 mn
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	673 mn	1,08 md	1,16 md	-	583 mn
Inventories - Work In Process, Total	680 mn	815 mn	583 mn	-	538 mn
Inventories - Finished Goods, Total	1,04 md	1,38 md	980 mn	-	1,09 md
Land - (BS)	1,23 md	1,41 md	1,43 md	-	890 mn
Buildings, Total	-	-	-	-	-
Machinery, Total	3,37 md	3,59 md	3,55 md	-	3,55 md
Full Time Employees	87,93 tn	86,9 tn	86,69 tn	78,43 tn	78 tn
Part Time Employees	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	-
Order Backlog	20,3 md	19,5 md	22 md	20 md	19,5 md

Skatteperiod: December	2021	2022	2023	2024	2025
Net Income	1,62 md	4,25 md	665 mn	1,28 md	651 mn
Depreciation & Amortization - CF	646 mn	675 mn	664 mn	624 mn	598 mn
Amortization of Goodwill and Intangible Assets - (CF)	449 mn	465 mn	423 mn	390 mn	521 mn
Depreciation & Amortization, Total	1,1 md	1,14 md	1,09 md	1,01 md	1,12 md
(Gain) Loss From Sale Of Asset	−59 mn	−35 mn	−143 mn	−380 mn	−45 mn
(Gain) Loss on Sale of Investments - (CF)	−188 mn	−27 mn	56 mn	−47 mn	-
Asset Writedown & Restructuring Costs	223 mn	277 mn	341 mn	999 mn	409 mn
(Income) Loss On Equity Investments - (CF)	−9 mn	26 mn	-	-	-
Stock-Based Compensation (CF)	108 mn	149 mn	202 mn	241 mn	337 mn
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	100 mn	−2,46 md	391 mn	−42 mn	−191 mn
Change In Accounts Receivable	239 mn	−451 mn	304 mn	−364 mn	−25 mn
Change In Inventories	−48 mn	−991 mn	443 mn	404 mn	149 mn
Change in Other Net Operating Assets	−459 mn	−401 mn	−2,03 md	−609 mn	−333 mn
Cash from Operations	2,62 md	1,47 md	1,32 md	2,49 md	2,07 md
Capital Expenditure	−560 mn	−601 mn	−652 mn	−472 mn	−606 mn
Sale of Property, Plant, and Equipment	103 mn	33 mn	189 mn	97 mn	28 mn
Cash Acquisitions	−33 mn	−20 mn	−19 mn	−37 mn	−1,73 md
Divestitures	-	-	17 mn	−29 mn	40 mn
Investment in Marketable and Equity Securities, Total	−1,25 md	−1,26 md	1,48 md	263 mn	784 mn
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Other Investing Activities, Total	−58 mn	−28 mn	30 mn	61 mn	88 mn
Cash from Investing	−1,8 md	−1,88 md	1,04 md	−117 mn	−1,4 md
Short Term Debt Issued, Total	-	27 mn	-	-	360 mn
Long-Term Debt Issued, Total	17 mn	8 mn	496 mn	101 mn	151 mn
Total Debt Issued	17 mn	35 mn	496 mn	101 mn	511 mn
Short Term Debt Repaid, Total	−67 mn	-	−40 mn	−6 mn	-
Long-Term Debt Repaid, Total	−1,15 md	−219 mn	−1,04 md	−695 mn	−1,1 md
Total Debt Repaid	−1,22 md	−219 mn	−1,08 md	−701 mn	−1,1 md
Issuance of Common Stock	-	-	-	-	859 mn
Repurchase of Common Stock	-	−300 mn	−300 mn	−680 mn	−624 mn
Common Dividends Paid	−9 mn	−336 mn	−611 mn	−714 mn	−753 mn
Common & Preferred Stock Dividends Paid	−9 mn	−336 mn	−611 mn	−714 mn	−753 mn
Special Dividend Paid	-	-	-	-	-
Other Financing Activities, Total	-	−17 mn	−10 mn	−9 mn	−507 mn
Cash from Financing	−1,21 md	−837 mn	−1,5 md	−2 md	−1,61 md
Foreign Exchange Rate Adjustments	133 mn	19 mn	−91 mn	16 mn	−226 mn
Net Change in Cash	−249 mn	−1,22 md	767 mn	389 mn	−1,16 md
Kompletterande punkter
Cash Interest Paid	192 mn	180 mn	241 mn	263 mn	212 mn
Cash Income Tax Paid (Refund)	314 mn	381 mn	576 mn	342 mn	396 mn
Levered Free Cash Flow	2,39 md	1,33 md	951 mn	2,67 md	499 mn
Unlevered Free Cash Flow	2,52 md	1,47 md	1,17 md	2,87 md	636 mn
Change In Net Working Capital	−617 mn	927 mn	734 mn	−731 mn	1,17 md
Net Debt Issued / Repaid	−1,2 md	−184 mn	−581 mn	−600 mn	−585 mn

Skatteperiod: December	2021	2022	2023	2024	2025
Lönsamhet
Return on Assets	3,27	4,11	3,07	3,44	2,5
Return on Total Capital	5,91	6,8	4,81	5,3	3,77
Return On Equity %	11,02	21,65	3,21	8,27	3,05
Return on Common Equity	10,94	21,71	3,15	8,27	3,02
Marginalanalys
Gross Profit Margin %	39,97	41,37	39,72	46,92	44,65
SG&A Margin	12,12	11,52	11,7	13,4	13,47
EBITDA Margin %	12,94	14,62	13,06	15,44	12,27
EBITA Margin %	10,99	12,82	11,04	13,36	10,34
EBIT Margin %	8,97	10,95	9,14	11,33	7,72
Income From Continuing Operations Margin %	7,45	16,9	3,03	8,9	3,21
Net Income Margin %	7,31	17,06	2,99	6,64	3,27
Net Avail. For Common Margin %	7,35	16,86	2,97	8,87	3,16
Normalized Net Income Margin	4,91	5,97	4,82	6,84	4,71
Levered Free Cash Flow Margin	10,75	5,33	4,27	13,89	2,51
Unlevered Free Cash Flow Margin	11,33	5,88	5,28	14,96	3,2
Tillgångsomslutning
Asset Turnover	0,58	0,6	0,54	0,49	0,52
Fixed Assets Turnover	8,23	8,66	7,67	7,72	8,63
Receivables Turnover (Average Receivables)	3,39	3,75	3,48	3,2	3,39
Inventory Turnover (Average Inventory)	5,75	5,16	4,48	4,18	5,04
Kortfristig likviditet
Current Ratio	1,62	1,59	1,66	1,58	1,58
Quick Ratio	1,39	1,27	1,35	1,34	1,31
Operating Cash Flow to Current Liabilities	0,22	0,12	0,12	0,22	0,21
Days Sales Outstanding (Average Receivables)	107,77	97,29	105,02	114,25	107,56
Days Outstanding Inventory (Average Inventory)	63,46	70,69	81,39	87,58	72,48
Average Days Payable Outstanding	92,8	99,15	115,59	125,91	102,2
Cash Conversion Cycle (Average Days)	78,43	68,83	70,82	75,92	77,83
Långsiktig solvens
Total Debt/Equity	32,42	26,22	25,29	22,94	20,97
Total Debt / Total Capital	24,49	20,77	20,18	18,66	17,34
LT Debt/Equity	30,7	23,84	21,5	17,27	14,84
Long-Term Debt / Total Capital	23,18	18,88	17,16	14,04	12,27
Total Liabilities / Total Assets	56,4	50,11	48,25	47	43,99
EBIT / Interest Expense	9,67	12,29	5,68	6,66	7,01
EBITDA / Interest Expense	14,99	17,42	8,72	9,76	12,12
(EBITDA - Capex) / Interest Expense	12,27	14,72	6,9	8,31	9,36
Total Debt / EBITDA	1,83	1,45	1,67	1,49	1,66
Net Debt / EBITDA	−1,18	−0,76	−0,84	−1,11	−0,76
Total Debt / (EBITDA - Capex)	2,24	1,72	2,11	1,75	2,16
Net Debt / (EBITDA - Capex)	−1,44	−0,9	−1,06	−1,31	−0,99
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	1,6	12,2	−10,65	−9,07	3,48
Gross Profit, 1 Yr. Growth %	3,37	16,12	−14,22	3,68	−1,81
EBITDA, 1 Yr. Growth %	11,57	27,69	−20,23	3,56	−21,06
EBITA, 1 Yr. Growth %	14,17	31,89	−23,02	28,67	−23,53
EBIT, 1 Yr. Growth %	19,57	38,34	−25,4	9,12	−33,22
Earnings From Cont. Operations, 1 Yr. Growth %	−165,82	154,53	−83,99	163,64	−62,71
Net Income, 1 Yr. Growth %	−164,33	161,86	−84,35	92,03	−49,02
Normalized Net Income, 1 Yr. Growth %	14,89	38,1	−27,89	24,8	−35,04
Diluted EPS Before Extra, 1 Yr. Growth %	−164,42	155,28	−83,93	168,22	−64,52
Accounts Receivable, 1 Yr. Growth %	−0,84	3,43	−10,29	−1,9	−2,73
Inventory, 1 Yr. Growth %	6,69	36,5	−16,72	−20,45	2,13
Net Property, Plant and Equip., 1 Yr. Growth %	8,5	4,84	−2,96	−25,8	17,45
Total Assets, 1 Yr. Growth %	10,66	7,23	−7,18	−1,78	−3,96
Tangible Book Value, 1 Yr. Growth %	89,57	39,71	−3,17	1,23	−3,87
Common Equity, 1 Yr. Growth %	39,27	22,89	−3,73	0,58	1,5
Cash From Operations, 1 Yr. Growth %	49,23	−43,85	−10,65	89,29	−16,93
Capital Expenditures, 1 Yr. Growth %	16,91	7,32	8,49	−27,61	28,39
Levered Free Cash Flow, 1 Yr. Growth %	41,39	−43,56	−28,34	188,13	−81,84
Unlevered Free Cash Flow, 1 Yr. Growth %	36,67	−40,9	−19,86	149,99	−78,45
Dividend Per Share, 1 Yr. Growth %	-	50	8,33	7,69	0
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	−2,42	6,77	0,13	−10,06	−3
Gross Profit, 2 Yr. CAGR %	1,88	12,16	0,03	−5,9	1,05
EBITDA, 2 Yr. CAGR %	2,49	37,57	4,21	−12,14	−8,05
EBITA, 2 Yr. CAGR %	50,69	77,28	17,02	−2,58	1,04
EBIT, 2 Yr. CAGR %	36,13	63,86	6,48	−10,29	−12,69
Earnings From Cont. Operations, 2 Yr. CAGR %	858,59	29,43	−36,16	−36,19	−0,85
Net Income, 2 Yr. CAGR %	1,42 tn	29,79	−35,99	−45,18	−1,06
Normalized Net Income, 2 Yr. CAGR %	62,23	65,63	5,35	−5,57	−6,29
Diluted EPS Before Extra, 2 Yr. CAGR %	979,39	28,24	−35,95	−35,6	0
Accounts Receivable, 2 Yr. CAGR %	0,11	1,28	−3,68	−6,19	−2,31
Inventory, 2 Yr. CAGR %	−9,74	20,68	6,62	−18,61	−9,86
Net Property, Plant and Equip., 2 Yr. CAGR %	0,72	6,66	0,87	−15,14	−6,64
Total Assets, 2 Yr. CAGR %	1,17	8,93	−0,24	−4,52	−2,88
Tangible Book Value, 2 Yr. CAGR %	18,28	62,74	16,31	−0,99	−1,35
Common Equity, 2 Yr. CAGR %	6,43	30,82	8,77	−1,6	1,04
Cash From Operations, 2 Yr. CAGR %	159,44	−8,46	−29,17	30,05	25,4
Capital Expenditures, 2 Yr. CAGR %	−9,91	12,01	7,9	−11,38	−3,59
Levered Free Cash Flow, 2 Yr. CAGR %	125,44	1,77	−34,85	42,55	−27,17
Unlevered Free Cash Flow, 2 Yr. CAGR %	95,37	1,11	−29,59	40,72	−26,03
Dividend Per Share, 2 Yr. CAGR %	-	-	27,48	8,01	3,77
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	−0,54	2,23	0,62	−4,69	−5,76
Gross Profit, 3 Yr. CAGR %	−0,38	6,42	2,57	0,69	−4,47
EBITDA, 3 Yr. CAGR %	3,84	10,03	14,72	3,51	−14,07
EBITA, 3 Yr. CAGR %	30	43,75	34,24	12,66	−8,72
EBIT, 3 Yr. CAGR %	21,49	36,4	26,05	6,64	−17,19
Earnings From Cont. Operations, 3 Yr. CAGR %	44,43	516,13	−35,51	1,14	−46,65
Net Income, 3 Yr. CAGR %	68,38	746,77	−35,88	−7,68	−46,49
Normalized Net Income, 3 Yr. CAGR %	30,15	53,16	25,53	10,81	−14,05
Diluted EPS Before Extra, 3 Yr. CAGR %	42,58	567,51	−35,83	1,92	−47,03
Accounts Receivable, 3 Yr. CAGR %	−1,02	1,2	−2,74	−3,09	−5,05
Inventory, 3 Yr. CAGR %	−8,94	3,6	6,64	−3,3	−12,21
Net Property, Plant and Equip., 3 Yr. CAGR %	16,19	2,08	3,35	−8,94	−5,43
Total Assets, 3 Yr. CAGR %	0,45	3,15	3,27	−0,75	−4,33
Tangible Book Value, 3 Yr. CAGR %	16,71	25,03	36,88	11,05	−1,96
Common Equity, 3 Yr. CAGR %	4,33	11,66	18,11	5,97	−0,58
Cash From Operations, 3 Yr. CAGR %	93,91	55,77	−9,2	−1,71	12
Capital Expenditures, 3 Yr. CAGR %	−5,9	−4,5	10,82	−5,54	0,28
Levered Free Cash Flow, 3 Yr. CAGR %	−0,13	41,4	−9,46	6,01	−27,58
Unlevered Free Cash Flow, 3 Yr. CAGR %	−0,62	30,55	−6,43	6,65	−24,05
Dividend Per Share, 3 Yr. CAGR %	−7,17	-	-	20,51	5,27
Sammansatt Årlig Tillväxthastighet Över Fem År
Total Revenues, 5 Yr. CAGR %	−1,25	1,48	−0,27	−3,79	−1,86
Gross Profit, 5 Yr. CAGR %	0,17	1,45	−0,31	1,07	1,62
EBITDA, 5 Yr. CAGR %	9,13	6,24	2,52	1,65	4,86
EBITA, 5 Yr. CAGR %	56,26	23,73	17,21	19,02	15,15
EBIT, 5 Yr. CAGR %	50,04	19,9	12,87	15,16	8,62
Earnings From Cont. Operations, 5 Yr. CAGR %	12,64	23,98	4,19	148,65	−23,98
Net Income, 5 Yr. CAGR %	16,2	23,26	14,36	183,28	−23,73
Normalized Net Income, 5 Yr. CAGR %	31,55	19,93	16,76	26,01	11,55
Diluted EPS Before Extra, 5 Yr. CAGR %	17	23,21	3,53	161,96	−24,55
Accounts Receivable, 5 Yr. CAGR %	−1,59	−1,03	−2,09	−1,82	−2,57
Inventory, 5 Yr. CAGR %	−0,93	4,29	−3,01	−5,93	−0,3
Net Property, Plant and Equip., 5 Yr. CAGR %	7,23	9,7	9,8	−5,19	−0,77
Total Assets, 5 Yr. CAGR %	−2,26	0,92	0,17	0,01	0,77
Tangible Book Value, 5 Yr. CAGR %	2,45	15,79	16,55	13,89	20,07
Common Equity, 5 Yr. CAGR %	−2,88	5,74	6,08	6,15	10,96
Cash From Operations, 5 Yr. CAGR %	12,54	−4,03	29,62	44,92	3,32
Capital Expenditures, 5 Yr. CAGR %	3,26	0	−0,6	−7,31	4,82
Levered Free Cash Flow, 5 Yr. CAGR %	5,1	−0,87	−16,87	41,57	−17,19
Unlevered Free Cash Flow, 5 Yr. CAGR %	4,77	−1,03	−14,44	34,26	−15,01
Dividend Per Share, 5 Yr. CAGR %	−13,99	−8,78	5,39	-	-