Resultaträkning Novo Nordisk A/S

Aktier

NOVO B

DK0062498333

Farmaceutiska produkter

Marknaden stängd - Nasdaq Copenhagen Andra börsplatser 17.20.00 2026-07-15			5-dagars förändring	Förändring 1 jan.
330,55 ^DKK	+3,39 %		+2,29 %	+1,63 %

18.39	Novo Nordisk får EU-godkännande för Wegovy i tablettform	RE
18.08	Novo Nordisk: EU-godkännande för Wegovy i tablettform

88368c677ba1d0101fdc.0w0nJIrEddlSrhCC8hPgLdQp_OHJlOLr6F2bgFRZ4pI.pExOQLO8Rokb91_1hUnXVadHjqP4-tDGgiypsBAMuOGLXVZBz70dqyr5KA

Publicerade finansiella data: NOVO NORDISK A/S

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: December	2021	2022	2023	2024	2025
Revenues	141 md	177 md	232 md	290 md	309 md
Total Revenues	141 md	177 md	232 md	290 md	309 md
Cost of Goods Sold, Total	23,66 md	28,45 md	35,76 md	43,56 md	54,38 md
Gross Profit	117 md	149 md	196 md	247 md	255 md
Selling General & Admin Expenses, Total	41,06 md	50,68 md	61,6 md	67,37 md	67,86 md
R&D Expenses	17,2 md	23,29 md	31,03 md	40,07 md	46,16 md
Other Operating Expenses	−456 mn	−1,08 md	−119 mn	−476 mn	45 mn
Other Operating Expenses, Total	57,8 md	72,89 md	92,51 md	107 md	114 md
Operating Income	59,34 md	75,62 md	104 md	140 md	141 md
Interest Expense, Total	−289 mn	−378 mn	−542 mn	−1,64 md	−4,21 md
Interest And Investment Income	231 mn	239 mn	1,07 md	1,84 md	1,27 md
Net Interest Expenses	−58 mn	−139 mn	527 mn	198 mn	−2,94 md
Income (Loss) On Equity Invest.	−24 mn	−189 mn	81 mn	−17 mn	−17 mn
Currency Exchange Gains (Loss)	344 mn	−4,65 md	1,65 md	−1,02 md	6,01 md
Other Non Operating Income (Expenses)	−122 mn	−181 mn	−197 mn	−289 mn	−241 mn
EBT, Excl. Unusual Items	59,48 md	70,46 md	106 md	139 md	143 md
Restructuring Charges	-	-	-	-	−9,37 md
Merger & Related Restructuring Charges	−124 mn	−51 mn	-	−978 mn	-
Gain (Loss) On Sale Of Investments	296 mn	−587 mn	37 mn	−17 mn	71 mn
Asset Writedown	−573 mn	−760 mn	−1,41 md	−10,56 md	−3,59 md
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	59,08 md	69,06 md	105 md	127 md	131 md
Income Tax Expense	11,32 md	13,54 md	20,99 md	26,2 md	28,11 md
Earnings From Continuing Operations	47,76 md	55,52 md	83,68 md	101 md	102 md
Net Income to Company	47,76 md	55,52 md	83,68 md	101 md	102 md
Net Income - (IS)	47,76 md	55,52 md	83,68 md	101 md	102 md
Net Income to Common Incl Extra Items	47,76 md	55,52 md	83,68 md	101 md	102 md
Net Income to Common Excl. Extra Items	47,76 md	55,52 md	83,68 md	101 md	102 md
Per aktie poster
Net EPS - Basic	10,4	12,26	18,67	22,67	23,06
Basic EPS - Continuing Operations	10,4	12,26	18,67	22,67	23,06
Basic Weighted Average Shares Outstanding	4,59 md	4,53 md	4,48 md	4,45 md	4,44 md
Net EPS - Diluted	10,37	12,22	18,62	22,63	23,03
Diluted EPS - Continuing Operations	10,37	12,22	18,62	22,63	23,03
Diluted Weighted Average Shares Outstanding	4,61 md	4,54 md	4,49 md	4,46 md	4,45 md
Normalized Basic EPS	8,09	9,72	14,79	19,47	20,18
Normalized Diluted EPS	8,07	9,69	14,75	19,43	20,15
Dividend Per Share	5,2	6,2	9,4	11,4	11,7
Payout Ratio	45,06	45,57	37,96	43,71	50,53
American Depositary Receipts Ratio (ADR)	0	0	0	0	0
Kompletterande punkter
EBITDA	63,55 md	80,93 md	110 md	147 md	153 md
EBITA	60,21 md	77,02 md	106 md	142 md	147 md
EBIT	59,34 md	75,62 md	104 md	140 md	141 md
EBITDAR	64,86 md	82,42 md	112 md	-	-
Effective Tax Rate - (Ratio)	19,17	19,6	20,05	20,6	21,53
Total Current Taxes	13,27 md	18,17 md	25 md	32,25 md	28,98 md
Total Deferred Taxes	−1,94 md	−4,63 md	−4,01 md	−6,05 md	−876 mn
Normalized Net Income	37,18 md	44,04 md	66,28 md	86,72 md	89,64 md
Interest on Long-Term Debt	-	-	-	-	-
Non-Cash Pension Expense	139 mn	185 mn	126 mn	156 mn	129 mn
Kompletterande driftskostnadsposter
Selling and Marketing Expenses	37,01 md	46,22 md	56,74 md	62,09 md	62,7 md
General and Administrative Expenses	4,05 md	4,47 md	4,86 md	5,28 md	5,16 md
Research And Development Expense From Footnotes	17,77 md	24,05 md	32,44 md	48,06 md	52,04 md
Net Rental Expense, Total	1,3 md	1,49 md	1,83 md	-	-
Imputed Operating Lease Interest Expense	163 mn	172 mn	301 mn	-	-
Imputed Operating Lease Depreciation	1,14 md	1,32 md	1,53 md	-	-
Stock-Based Comp., Other (Total)	1,04 md	1,54 md	2,15 md	2,29 md	1,44 md
Total Stock-Based Compensation	1,04 md	1,54 md	2,15 md	2,29 md	1,44 md

Skatteperiod: December	2021	2022	2023	2024	2025
TILLGÅNGAR
Cash And Equivalents	10,72 md	12,65 md	14,39 md	15,66 md	26,46 md
Short Term Investments	6,76 md	10,92 md	15,84 md	10,65 md	498 mn
Total Cash And Short Term Investments	17,48 md	23,57 md	30,23 md	26,31 md	26,96 md
Accounts Receivable, Total	40,64 md	50,56 md	64,77 md	71,95 md	70,86 md
Other Receivables	6,16 md	6,94 md	10,49 md	15,46 md	18,33 md
Total Receivables	46,8 md	57,5 md	75,26 md	87,41 md	89,19 md
Inventory	19,62 md	24,39 md	31,81 md	40,85 md	49,62 md
Other Current Assets, Total	1,69 md	2,73 md	2,34 md	6,33 md	6,68 md
Total Current Assets	85,6 md	108 md	140 md	161 md	172 md
Gross Property Plant And Equipment	95,89 md	111 md	139 md	215 md	267 md
Accumulated Depreciation	−40,52 md	−44,76 md	−47,62 md	−52,4 md	−58,94 md
Net Property Plant And Equipment	55,36 md	66,67 md	90,96 md	162 md	208 md
Long-term Investments	1,44 md	1,34 md	1,66 md	2,68 md	2,51 md
Goodwill	4,35 md	5,09 md	4,46 md	20,06 md	19,84 md
Other Intangibles, Total	38,82 md	46,32 md	55,94 md	91,03 md	110 md
Deferred Tax Assets Long-Term	8,67 md	13,43 md	20,38 md	24,63 md	23,65 md
Other Long-Term Assets, Total	267 mn	206 mn	1,43 md	4,02 md	5,86 md
Total Assets	195 md	241 md	314 md	466 md	543 md
Skulder
Accounts Payable, Total	8,87 md	15,59 md	25,61 md	28,85 md	19,76 md
Accrued Expenses, Total	50,57 md	69,18 md	100 md	119 md	917 mn
Short-term Borrowings	12,86 md	480 mn	456 mn	5,79 md	928 mn
Current Portion of Long-Term Debt	-	-	4,85 md	5,98 md	9,75 md
Current Portion of Leases	822 mn	986 mn	1,17 md	1,34 md	1,34 md
Current Income Taxes Payable	3,66 md	7,09 md	7,12 md	9,72 md	8,42 md
Other Current Liabilities	22,74 md	27,62 md	30,43 md	46,92 md	175 md
Total Current Liabilities	99,52 md	121 md	170 md	218 md	216 md
Long-Term Debt	9,65 md	20,78 md	15,98 md	84,25 md	112 md
Long-Term Leases	3,31 md	3,54 md	4,55 md	5,43 md	7,24 md
Pension & Other Post Retirement Benefits	1,28 md	762 mn	742 mn	903 mn	861 mn
Deferred Tax Liability Non Current	5,27 md	7,06 md	10,16 md	5,43 md	6,61 md
Other Non Current Liabilities	4,73 md	4,69 md	6,84 md	8,78 md	6,78 md
Total Liabilities	124 md	158 md	208 md	322 md	349 md
Common Stock, Total	462 mn	456 mn	451 mn	446 mn	446 mn
Retained Earnings	72 md	80,59 md	105 md	144 md	195 md
Treasury Stock	−6 mn	−6 mn	−5 mn	−2 mn	−2 mn
Comprehensive Income and Other	−1,71 md	2,45 md	1,28 md	−1,41 md	−1,7 md
Total Common Equity	70,75 md	83,49 md	107 md	143 md	194 md
Total Equity	70,75 md	83,49 md	107 md	143 md	194 md
Total Liabilities And Equity	195 md	241 md	314 md	466 md	543 md
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	4,56 md	4,5 md	4,46 md	4,44 md	4,44 md
ECS Total Common Shares Outstanding	4,56 md	4,5 md	4,46 md	4,44 md	4,44 md
Book Value / Share	15,52	18,55	23,9	32,31	43,66
Tangible Book Value	27,58 md	32,07 md	46,16 md	32,4 md	63,99 md
Tangible Book Value Per Share	6,05	7,13	10,35	7,29	14,4
Total Debt	26,64 md	25,78 md	27,01 md	103 md	131 md
Net Debt	9,16 md	2,21 md	−3,22 md	76,48 md	104 md
Debt Equivalent of Unfunded Proj. Benefit Obligation	-	-	-	-	-
Debt Equivalent Oper. Leases	10,42 md	11,93 md	14,66 md	-	-
Equity Method Investments, Total	525 mn	327 mn	410 mn	400 mn	366 mn
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	4,31 md	6,39 md	9,5 md	13,37 md	17,44 md
Inventories - Work In Process, Total	12,28 md	13,67 md	17,6 md	22,34 md	25,86 md
Inventories - Finished Goods, Total	5,28 md	6,04 md	7,22 md	8,87 md	11,99 md
Land - (BS)	41,08 md	43,4 md	48,99 md	62,14 md	65,56 md
Machinery, Total	43,72 md	45,66 md	49,93 md	73,36 md	71,13 md
Full Time Employees	47,79 tn	54,39 tn	63,37 tn	76,3 tn	68,79 tn
Part Time Employees	686	792	949	1,05 tn	711
Accumulated Allowance for Doubtful Accounts (Supple)	1,43 md	1,52 md	1,79 md	2,13 md	1,99 md

Skatteperiod: December	2021	2022	2023	2024	2025
Net Income	47,76 md	55,52 md	83,68 md	101 md	102 md
Depreciation & Amortization - CF	4,24 md	4,95 md	5,46 md	6,03 md	8,14 md
Amortization of Goodwill and Intangible Assets - (CF)	866 mn	1,4 md	1,62 md	2,26 md	6,21 md
Depreciation & Amortization, Total	5,11 md	6,36 md	7,08 md	8,29 md	14,35 md
Amortization of Deferred Charges, Total - (CF)	200 mn	195 mn	213 mn	255 mn	318 mn
(Gain) Loss From Sale Of Asset	-	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	−340 mn	124 mn	-	−5,08 md	4,16 md
Asset Writedown & Restructuring Costs	714 mn	809 mn	2,12 md	10,56 md	7,32 md
(Income) Loss On Equity Investments - (CF)	24 mn	189 mn	-	17 mn	17 mn
Stock-Based Compensation (CF)	1,04 md	1,54 md	-	2,29 md	1,44 md
Other Operating Activities, Total	9,15 md	19,48 md	28,06 md	15,64 md	−14,66 md
Change In Accounts Receivable	−12,91 md	−9,92 md	−14,21 md	−7,18 md	1,09 md
Change In Inventories	−1,08 md	−4,77 md	−7,42 md	−9,04 md	−8,77 md
Change In Accounts Payable	3,15 md	6,72 md	10,02 md	3,24 md	2,62 md
Change in Other Net Operating Assets	2,18 md	2,63 md	−631 mn	982 mn	8,8 md
Cash from Operations	55 md	78,89 md	109 md	121 md	119 md
Capital Expenditure	−6,34 md	−12,15 md	−25,81 md	−47,16 md	−60,14 md
Sale of Property, Plant, and Equipment	-	-	-	-	-
Cash Acquisitions	−18,28 md	−7,08 md	-	−82,16 md	1 md
Divestitures	-	-	-	-	-
Sale (Purchase) of Intangible assets	−1,05 md	−2,61 md	−13,09 md	−4,14 md	−29,97 md
Investment in Marketable and Equity Securities, Total	−5,94 md	−3,09 md	−5 md	4,58 md	9,95 md
Other Investing Activities, Total	4 mn	-	-	-	-
Cash from Investing	−31,6 md	−24,92 md	−43,89 md	−129 md	−79,16 md
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	22,16 md	11,22 md	-	79,39 md	104 md
Total Debt Issued	22,16 md	11,22 md	-	79,39 md	104 md
Long-Term Debt Repaid, Total	−6,69 md	−13,62 md	−1,47 md	−6,34 md	−79,19 md
Total Debt Repaid	−6,69 md	−13,62 md	−1,47 md	−6,34 md	−79,19 md
Repurchase of Common Stock	−19,45 md	−24,09 md	−29,92 md	−20,18 md	−1,39 md
Common Dividends Paid	−21,52 md	−25,3 md	−31,77 md	−44,14 md	−51,76 md
Common & Preferred Stock Dividends Paid	−21,52 md	−25,3 md	−31,77 md	−44,14 md	−51,76 md
Cash from Financing	−25,49 md	−51,8 md	−63,16 md	8,74 md	−28,41 md
Foreign Exchange Rate Adjustments	591 mn	−238 mn	−119 mn	455 mn	−727 mn
Miscellaneous Cash Flow Adjustments	-	-	-	-	-
Net Change in Cash	−1,51 md	1,93 md	1,74 md	1,26 md	10,81 md
Kompletterande punkter
Cash Interest Paid	261 mn	272 mn	491 mn	612 mn	3,42 md
Cash Income Tax Paid (Refund)	14,44 md	14,52 md	25,9 md	29,64 md	32,01 md
Levered Free Cash Flow	43,83 md	57,5 md	54,1 md	61,99 md	377 mn
Unlevered Free Cash Flow	44,01 md	57,73 md	54,44 md	63,01 md	3,01 md
Change In Net Working Capital	−7,96 md	−17,13 md	−18,91 md	−16,06 md	10,87 md
Net Debt Issued / Repaid	15,47 md	−2,41 md	−1,47 md	73,06 md	24,74 md

Skatteperiod: December	2021	2022	2023	2024	2025
Lönsamhet
Return on Assets	21,85	21,69	23,39	22,41	17,43
Return on Total Capital	43,36	45,74	53,53	46,03	30,77
Return On Equity %	71,24	72	88,07	80,78	60,7
Return on Common Equity	71,24	72	88,07	80,78	60,7
Marginalanalys
Gross Profit Margin %	83,2	83,92	84,6	85	82,41
SG&A Margin	29,16	28,64	26,52	23,2	21,96
EBITDA Margin %	45,14	45,73	47,28	50,51	49,6
EBITA Margin %	42,76	43,53	45,47	48,94	47,51
EBIT Margin %	42,15	42,73	44,77	48,17	45,5
Income From Continuing Operations Margin %	33,92	31,38	36,03	34,78	33,14
Net Income Margin %	33,92	31,38	36,03	34,78	33,14
Net Avail. For Common Margin %	33,92	31,38	36,03	34,78	33,14
Normalized Net Income Margin	26,4	24,89	28,54	29,86	29
Levered Free Cash Flow Margin	31,13	32,49	23,29	21,35	0,12
Unlevered Free Cash Flow Margin	31,26	32,63	23,44	21,7	0,97
Tillgångsomslutning
Asset Turnover	0,83	0,81	0,84	0,74	0,61
Fixed Assets Turnover	2,67	2,9	2,95	2,29	1,67
Receivables Turnover (Average Receivables)	4,12	3,88	4,03	4,25	4,33
Inventory Turnover (Average Inventory)	1,24	1,29	1,27	1,2	1,2
Kortfristig likviditet
Current Ratio	0,86	0,89	0,82	0,74	0,8
Quick Ratio	0,65	0,67	0,62	0,52	0,54
Operating Cash Flow to Current Liabilities	0,55	0,65	0,64	0,56	0,55
Days Sales Outstanding (Average Receivables)	88,63	94,06	90,62	86,15	84,33
Days Outstanding Inventory (Average Inventory)	294,35	282,33	286,77	305,25	303,64
Average Days Payable Outstanding	107,59	134,38	174,07	189,45	106,63
Cash Conversion Cycle (Average Days)	275,38	242,01	203,32	201,96	281,34
Långsiktig solvens
Total Debt/Equity	37,66	30,88	25,34	71,64	67,49
Total Debt / Total Capital	27,36	23,6	20,22	41,74	40,29
LT Debt/Equity	18,32	29,13	19,26	62,5	61,29
Long-Term Debt / Total Capital	13,31	22,25	15,37	36,41	36,6
Total Liabilities / Total Assets	63,63	65,4	66,12	69,2	64,26
EBIT / Interest Expense	205,33	200,05	191,86	85,29	33,42
EBITDA / Interest Expense	223,02	216,87	204,92	90,35	36,84
(EBITDA - Capex) / Interest Expense	201,1	184,74	157,3	61,59	22,54
Total Debt / EBITDA	0,41	0,31	0,24	0,69	0,85
Net Debt / EBITDA	0,14	0,03	−0,03	0,52	0,67
Total Debt / (EBITDA - Capex)	0,46	0,37	0,32	1,02	1,38
Net Debt / (EBITDA - Capex)	0,16	0,03	−0,04	0,76	1,1
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	10,91	25,68	31,26	25,03	6,43
Gross Profit, 1 Yr. Growth %	10,5	26,77	32,32	25,34	3,18
EBITDA, 1 Yr. Growth %	8,49	27,34	35,78	32,7	5,22
EBITA, 1 Yr. Growth %	8,75	27,93	37,2	33,69	4,02
EBIT, 1 Yr. Growth %	8,93	27,43	37,61	33,6	1,24
Earnings From Cont. Operations, 1 Yr. Growth %	13,33	16,27	50,71	20,68	1,43
Net Income, 1 Yr. Growth %	13,33	16,27	50,71	20,68	1,43
Normalized Net Income, 1 Yr. Growth %	10,82	18,46	50,62	29,96	4,11
Diluted EPS Before Extra, 1 Yr. Growth %	15,16	17,84	52,37	21,54	1,77
Accounts Receivable, 1 Yr. Growth %	46,55	24,4	28,11	11,08	−1,52
Inventory, 1 Yr. Growth %	5,85	24,3	30,44	28,41	21,48
Net Property, Plant and Equip., 1 Yr. Growth %	10,13	20,43	36,43	78,63	28,88
Total Assets, 1 Yr. Growth %	34,22	24,03	30,35	48,11	16,6
Tangible Book Value, 1 Yr. Growth %	−35,37	16,3	41,81	−29,81	95,91
Common Equity, 1 Yr. Growth %	11,72	18,01	27,64	34,65	35,24
Cash From Operations, 1 Yr. Growth %	5,87	43,43	38,06	11,07	−1,54
Capital Expenditures, 1 Yr. Growth %	8,76	91,73	112,46	82,76	27,51
Levered Free Cash Flow, 1 Yr. Growth %	157	31,17	−5,85	13,64	−99,38
Unlevered Free Cash Flow, 1 Yr. Growth %	154,42	31,17	−5,65	14,81	−95,12
Dividend Per Share, 1 Yr. Growth %	14,29	19,23	51,61	21,28	2,63
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	7,42	18,06	28,44	28,11	15,35
Gross Profit, 2 Yr. CAGR %	7,2	18,36	29,52	28,91	13,72
EBITDA, 2 Yr. CAGR %	6,24	17,55	31,23	34,46	17,66
EBITA, 2 Yr. CAGR %	6,61	18,1	32,36	35,67	17,4
EBIT, 2 Yr. CAGR %	6,33	18,2	32,52	36,01	15,89
Earnings From Cont. Operations, 2 Yr. CAGR %	10,73	14,79	32,37	34,86	10,64
Net Income, 2 Yr. CAGR %	10,73	14,79	32,37	34,86	10,64
Normalized Net Income, 2 Yr. CAGR %	10,52	14,95	33,67	40,33	15,91
Diluted EPS Before Extra, 2 Yr. CAGR %	12,52	16,49	34	36,08	11,21
Accounts Receivable, 2 Yr. CAGR %	27,73	35,02	26,24	19,29	4,59
Inventory, 2 Yr. CAGR %	5,46	14,7	27,33	29,42	24,9
Net Property, Plant and Equip., 2 Yr. CAGR %	4,65	15,16	28,18	56,11	51,36
Total Assets, 2 Yr. CAGR %	24,44	29,02	27,15	38,95	31,39
Tangible Book Value, 2 Yr. CAGR %	−27,01	−13,3	29,38	−0,23	17,75
Common Equity, 2 Yr. CAGR %	10,83	14,82	22,73	31,1	34,94
Cash From Operations, 2 Yr. CAGR %	8,43	23,23	40,72	23,83	4,58
Capital Expenditures, 2 Yr. CAGR %	−15,78	44,4	101,83	97,06	52,66
Levered Free Cash Flow, 2 Yr. CAGR %	27,93	84,1	11,02	3,83	−91,69
Unlevered Free Cash Flow, 2 Yr. CAGR %	27,86	83,17	11,14	4,47	−76,6
Dividend Per Share, 2 Yr. CAGR %	11,6	16,73	34,45	35,6	11,57
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	7,98	13,19	22,31	27,29	20,43
Gross Profit, 3 Yr. CAGR %	7,53	13,36	22,84	28,2	19,69
EBITDA, 3 Yr. CAGR %	7,49	12,85	23,31	32	23,63
EBITA, 3 Yr. CAGR %	8,41	13,29	24,13	33,1	23,89
EBIT, 3 Yr. CAGR %	7,89	12,95	24,32	33,18	22,97
Earnings From Cont. Operations, 3 Yr. CAGR %	7,33	12,54	25,7	28,35	22,65
Net Income, 3 Yr. CAGR %	7,33	12,54	25,7	28,35	22,65
Normalized Net Income, 3 Yr. CAGR %	7,82	13,1	25,76	32,71	26,74
Diluted EPS Before Extra, 3 Yr. CAGR %	9,19	14,27	27,4	29,71	23,52
Accounts Receivable, 3 Yr. CAGR %	21,28	26,61	32,67	20,97	11,91
Inventory, 3 Yr. CAGR %	6,3	11,4	19,73	27,69	26,72
Net Property, Plant and Equip., 3 Yr. CAGR %	9,74	9,67	21,86	43,18	46,21
Total Assets, 3 Yr. CAGR %	20,64	24,3	29,47	33,79	31,04
Tangible Book Value, 3 Yr. CAGR %	−16,1	−14,75	2,65	5,52	25,28
Common Equity, 3 Yr. CAGR %	10,92	13,17	18,94	26,58	32,46
Cash From Operations, 3 Yr. CAGR %	7,22	19,03	27,98	30,05	14,72
Capital Expenditures, 3 Yr. CAGR %	−13,05	10,79	64,24	95,26	70,44
Levered Free Cash Flow, 3 Yr. CAGR %	16,82	29	47,2	12,19	−81,29
Unlevered Free Cash Flow, 3 Yr. CAGR %	16,91	28,96	46,8	12,65	−62,66
Dividend Per Share, 3 Yr. CAGR %	8,47	14,09	27,36	29,91	23,58
Sammansatt Årlig Tillväxthastighet Över Fem År
Total Revenues, 5 Yr. CAGR %	4,72	9,64	15,74	18,94	19,48
Gross Profit, 5 Yr. CAGR %	4,37	9,56	15,84	19,35	19,16
EBITDA, 5 Yr. CAGR %	4,24	9,19	16,5	21,1	21,22
EBITA, 5 Yr. CAGR %	4,27	9,48	17,45	21,82	21,6
EBIT, 5 Yr. CAGR %	4,15	9,08	17,09	21,66	21,04
Earnings From Cont. Operations, 5 Yr. CAGR %	4,72	7,81	16,72	20,99	19,44
Net Income, 5 Yr. CAGR %	4,72	7,81	16,72	20,99	19,44
Normalized Net Income, 5 Yr. CAGR %	4,48	7,66	17,45	23,29	21,88
Diluted EPS Before Extra, 5 Yr. CAGR %	6,75	9,69	18,51	22,54	20,66
Accounts Receivable, 5 Yr. CAGR %	14,97	20,18	23,24	23,63	20,63
Inventory, 5 Yr. CAGR %	6,47	9,67	14,26	18,29	21,77
Net Property, Plant and Equip., 5 Yr. CAGR %	12,9	13,6	16,77	26,3	32,9
Total Assets, 5 Yr. CAGR %	14,8	18,71	23,21	29,97	30,23
Tangible Book Value, 5 Yr. CAGR %	−8,31	−7,16	−0,23	−8,95	8,44
Common Equity, 5 Yr. CAGR %	9,34	10,88	15,5	20,03	25,1
Cash From Operations, 5 Yr. CAGR %	2,63	13,89	19,54	20,93	18,05
Capital Expenditures, 5 Yr. CAGR %	−2,17	9,76	21,78	39,49	59,5
Levered Free Cash Flow, 5 Yr. CAGR %	8,96	21,89	14,5	18,27	−53,3
Unlevered Free Cash Flow, 5 Yr. CAGR %	9,02	21,93	14,6	18,54	−29,46
Dividend Per Share, 5 Yr. CAGR %	6,47	9,57	18,2	22,25	20,79