Balansräkning NVIDIA Corporation

Aktier

NVDA

US67066G1040

Halvledare

Realtidsuppskattning Cboe BZX Andra börsplatser 21.11.54 2026-07-22			5-dagars förändring	Förändring 1 jan.
213,57 ^USD	+3,03 %		+0,64 %	+14,67 %

20.26	S&P 500 rör sig sidledes inför teknikrapporter	RE
19.36	Kinesiska Moonshot har kommit över Nvidias GB300-chip för AI-träning, enligt Vita huset	MT

35e63ebed7980182043b6d795be858af.33Yz_qGRnqJ_aKzsGJKQOoEKWSWA1llNi4mcUGPHSBo.swBjmJb2xNZPOu-9LMGiePJ6DFfHlQwh3OLZEy-hL2LqWwTI5_n12xs4ww

Publicerade finansiella data: NVIDIA CORPORATION

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: Januari	2022	2023	2024	2025	2026
Revenues	26,91 md	26,97 md	60,92 md	130 md	216 md
Total Revenues	26,91 md	26,97 md	60,92 md	130 md	216 md
Cost of Goods Sold, Total	9,44 md	11,62 md	16,62 md	32,64 md	62,48 md
Gross Profit	17,48 md	15,36 md	44,3 md	97,86 md	153 md
Selling General & Admin Expenses, Total	2,17 md	2,44 md	2,65 md	3,49 md	4,58 md
R&D Expenses	5,27 md	7,34 md	8,68 md	12,91 md	18,5 md
Other Operating Expenses, Total	7,43 md	9,78 md	11,33 md	16,4 md	23,08 md
Operating Income	10,04 md	5,58 md	32,97 md	81,45 md	130 md
Interest Expense, Total	−236 mn	−262 mn	−257 mn	−247 mn	−259 mn
Interest And Investment Income	29 mn	267 mn	866 mn	1,79 md	2,3 md
Net Interest Expenses	−207 mn	5 mn	609 mn	1,54 md	2,04 md
Currency Exchange Gains (Loss)	7 mn	-	-	-	-
Other Non Operating Income (Expenses)	-	−3 mn	−1 mn	4 mn	104 mn
EBT, Excl. Unusual Items	9,84 md	5,58 md	33,58 md	83 md	133 md
Restructuring Charges	-	-	-	-	-
Merger & Related Restructuring Charges	-	−1,35 md	-	-	-
Gain (Loss) On Sale Of Investments	100 mn	−45 mn	238 mn	1,03 md	8,92 md
Legal Settlements	-	-	-	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	9,94 md	4,18 md	33,82 md	84,03 md	141 md
Income Tax Expense	189 mn	−187 mn	4,06 md	11,15 md	21,38 md
Earnings From Continuing Operations	9,75 md	4,37 md	29,76 md	72,88 md	120 md
Net Income to Company	9,75 md	4,37 md	29,76 md	72,88 md	120 md
Net Income - (IS)	9,75 md	4,37 md	29,76 md	72,88 md	120 md
Net Income to Common Incl Extra Items	9,75 md	4,37 md	29,76 md	72,88 md	120 md
Net Income to Common Excl. Extra Items	9,75 md	4,37 md	29,76 md	72,88 md	120 md
Per aktie poster
Net EPS - Basic	0,39	0,18	1,21	2,97	4,93
Basic EPS - Continuing Operations	0,39	0,18	1,21	2,97	4,93
Basic Weighted Average Shares Outstanding	24,96 md	24,87 md	24,69 md	24,56 md	24,36 md
Net EPS - Diluted	0,38	0,17	1,19	2,94	4,9
Diluted EPS - Continuing Operations	0,38	0,17	1,19	2,94	4,9
Diluted Weighted Average Shares Outstanding	25,35 md	25,07 md	24,94 md	24,8 md	24,51 md
Normalized Basic EPS	0,25	0,14	0,85	2,11	3,4
Normalized Diluted EPS	0,24	0,14	0,84	2,09	3,38
Dividend Per Share	0,02	0,02	0,02	0,03	0,04
Payout Ratio	4,09	9,11	1,33	1,14	0,81
American Depositary Receipts Ratio (ADR)	0,17	0,17	0,17	0,17	0,17
Kompletterande punkter
EBITDA	11,22 md	7,12 md	34,48 md	83,32 md	133 md
EBITA	10,6 md	6,28 md	33,59 md	82,05 md	131 md
EBIT	10,04 md	5,58 md	32,97 md	81,45 md	130 md
EBITDAR	11,38 md	7,31 md	34,75 md	83,67 md	134 md
Effective Tax Rate - (Ratio)	1,9	−4,47	12	13,26	15,12
Current Domestic Taxes	524 mn	1,75 md	6,04 md	14,92 md	20,26 md
Current Foreign Taxes	71 mn	228 mn	502 mn	699 mn	2,55 md
Total Current Taxes	595 mn	1,98 md	6,55 md	15,62 md	22,81 md
Deferred Domestic Taxes	−420 mn	−2,16 md	−2,7 md	−4,76 md	−2,25 md
Deferred Foreign Taxes	14 mn	1 mn	216 mn	280 mn	825 mn
Total Deferred Taxes	−406 mn	−2,16 md	−2,49 md	−4,48 md	−1,42 md
Normalized Net Income	6,15 md	3,49 md	20,99 md	51,87 md	82,83 md
Interest on Long-Term Debt	-	-	-	-	-
Kompletterande driftskostnadsposter
Advertising Expense	-	-	-	-	-
Research And Development Expense From Footnotes	5,27 md	7,34 md	8,68 md	12,91 md	18,5 md
Net Rental Expense, Total	168 mn	193 mn	269 mn	356 mn	462 mn
Imputed Operating Lease Interest Expense	32,65 mn	33,9 mn	47,91 mn	65,97 mn	89,49 mn
Imputed Operating Lease Depreciation	135 mn	159 mn	221 mn	290 mn	373 mn
Stock-Based Comp., COGS (Total)	141 mn	138 mn	141 mn	178 mn	261 mn
Stock-Based Comp., R&D Exp. (Total)	1,3 md	1,89 md	2,53 md	3,42 md	4,68 md
Stock-Based Comp., SG&A Exp. (Total)	565 mn	680 mn	876 mn	1,14 md	1,45 md
Total Stock-Based Compensation	2 md	2,71 md	3,55 md	4,74 md	6,39 md

Skatteperiod: Januari	2022	2023	2024	2025	2026
TILLGÅNGAR
Cash And Equivalents	1,99 md	3,39 md	7,28 md	8,59 md	10,6 md
Short Term Investments	19,22 md	9,91 md	18,7 md	34,62 md	51,95 md
Total Cash And Short Term Investments	21,21 md	13,3 md	25,98 md	43,21 md	62,56 md
Accounts Receivable, Total	4,65 md	3,83 md	10 md	23,06 md	38,47 md
Total Receivables	4,65 md	3,83 md	10 md	23,06 md	38,47 md
Inventory	2,6 md	5,16 md	5,28 md	10,08 md	21,4 md
Prepaid Expenses	366 mn	791 mn	3,08 md	3,77 md	3,18 md
Total Current Assets	28,83 md	23,07 md	44,34 md	80,13 md	126 md
Gross Property Plant And Equipment	5,51 md	7,54 md	8,77 md	12,48 md	19,84 md
Accumulated Depreciation	−1,9 md	−2,69 md	−3,51 md	−4,4 md	−6,59 md
Net Property Plant And Equipment	3,61 md	4,84 md	5,26 md	8,08 md	13,25 md
Long-term Investments	266 mn	299 mn	1,55 md	3,39 md	22,25 md
Goodwill	4,35 md	4,37 md	4,43 md	5,19 md	20,83 md
Other Intangibles, Total	2,34 md	1,68 md	1,11 md	807 mn	3,31 md
Deferred Tax Assets Long-Term	1,22 md	3,4 md	6,08 md	10,98 md	13,26 md
Other Long-Term Assets, Total	3,58 md	3,52 md	2,95 md	3,04 md	8,3 md
Total Assets	44,19 md	41,18 md	65,73 md	112 md	207 md
Skulder
Accounts Payable, Total	1,78 md	1,19 md	2,7 md	6,31 md	9,81 md
Accrued Expenses, Total	409 mn	530 mn	675 mn	848 mn	1,15 md
Current Portion of Long-Term Debt	-	1,25 md	1,25 md	-	999 mn
Current Portion of Leases	144 mn	176 mn	228 mn	288 mn	372 mn
Current Income Taxes Payable	-	467 mn	296 mn	881 mn	2,67 md
Unearned Revenue Current, Total	300 mn	354 mn	764 mn	837 mn	1,38 md
Other Current Liabilities	1,7 md	2,59 md	4,72 md	8,88 md	15,79 md
Total Current Liabilities	4,34 md	6,56 md	10,63 md	18,05 md	32,16 md
Long-Term Debt	10,95 md	9,7 md	8,46 md	8,46 md	7,47 md
Long-Term Leases	741 mn	902 mn	1,12 md	1,52 md	2,57 md
Unearned Revenue Non Current	202 mn	218 mn	573 mn	976 mn	1,19 md
Pension & Other Post Retirement Benefits	-	-	-	-	-
Deferred Tax Liability Non Current	245 mn	247 mn	462 mn	886 mn	1,77 md
Other Non Current Liabilities	1,11 md	1,45 md	1,51 md	2,38 md	4,34 md
Total Liabilities	17,58 md	19,08 md	22,75 md	32,27 md	49,51 md
Common Stock, Total	3 mn	2 mn	2 mn	24 mn	24 mn
Additional Paid In Capital	10,38 md	11,97 md	13,13 md	11,24 md	10,12 md
Retained Earnings	16,24 md	10,17 md	29,82 md	68,04 md	147 md
Treasury Stock	-	-	-	-	-
Comprehensive Income and Other	−11 mn	−43 mn	27 mn	28 mn	178 mn
Total Common Equity	26,61 md	22,1 md	42,98 md	79,33 md	157 md
Total Equity	26,61 md	22,1 md	42,98 md	79,33 md	157 md
Total Liabilities And Equity	44,19 md	41,18 md	65,73 md	112 md	207 md
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	25,06 md	24,7 md	25 md	24,4 md	24,3 md
ECS Total Common Shares Outstanding	25,06 md	24,66 md	24,64 md	24,48 md	24,3 md
Book Value / Share	1,06	0,9	1,74	3,24	6,47
Tangible Book Value	19,92 md	16,05 md	37,44 md	73,33 md	133 md
Tangible Book Value Per Share	0,8	0,65	1,52	3	5,48
Total Debt	11,83 md	12,03 md	11,06 md	10,27 md	11,41 md
Net Debt	−9,38 md	−1,26 md	−14,93 md	−32,94 md	−51,14 md
Debt Equivalent Oper. Leases	1,34 md	1,54 md	2,15 md	2,85 md	3,7 md
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Raw Materials, Total	791 mn	2,43 md	1,72 md	3,41 md	3,81 md
Inventories - Work In Process, Total	692 mn	466 mn	1,5 md	3,4 md	8,82 md
Inventories - Finished Goods, Total	1,12 md	2,26 md	2,06 md	3,27 md	8,77 md
Land - (BS)	218 mn	218 mn	218 mn	511 mn	777 mn
Buildings, Total	874 mn	1,6 md	1,82 md	2,08 md	2,89 md
Machinery, Total	2,85 md	4,3 md	5,2 md	7,57 md	12,62 md
Full Time Employees	22,47 tn	26,2 tn	29,6 tn	36 tn	42 tn
Assets under Capital Lease - Gross	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	4 mn	4 mn	4 mn	4 mn	4 mn

Skatteperiod: Januari	2022	2023	2024	2025	2026
Net Income	9,75 md	4,37 md	29,76 md	72,88 md	120 md
Depreciation & Amortization - CF	611 mn	845 mn	894 mn	1,27 md	2,36 md
Amortization of Goodwill and Intangible Assets - (CF)	563 mn	699 mn	614 mn	593 mn	488 mn
Depreciation & Amortization, Total	1,17 md	1,54 md	1,51 md	1,86 md	2,84 md
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	-
(Gain) Loss From Sale Of Asset	-	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	−100 mn	45 mn	−238 mn	−1,03 md	−8,92 md
Stock-Based Compensation (CF)	2 md	2,71 md	3,55 md	4,74 md	6,39 md
Other Operating Activities, Total	−359 mn	−818 mn	−2,77 md	−4,98 md	−1,71 md
Change In Accounts Receivable	−2,22 md	822 mn	−6,17 md	−13,06 md	−15,4 md
Change In Inventories	−774 mn	−2,55 md	−98 mn	−4,78 md	−11,32 md
Change In Accounts Payable	568 mn	−551 mn	1,53 md	3,36 md	3,1 md
Change in Other Net Operating Assets	−942 mn	76 mn	1,02 md	5,1 md	7,68 md
Cash from Operations	9,11 md	5,64 md	28,09 md	64,09 md	103 md
Capital Expenditure	−976 mn	−1,83 md	−1,07 md	−3,24 md	−6,04 md
Sale of Property, Plant, and Equipment	-	-	-	-	-
Cash Acquisitions	−263 mn	−49 mn	−83 mn	−1,01 md	−1,54 md
Sale (Purchase) of Intangible assets	-	-	-	-	−13 md
Investment in Marketable and Equity Securities, Total	−8,59 md	9,26 md	−9,41 md	−16,2 md	−31,65 md
Other Investing Activities, Total	-	-	-	22 mn	-
Cash from Investing	−9,83 md	7,38 md	−10,57 md	−20,42 md	−52,23 md
Long-Term Debt Issued, Total	4,98 md	-	-	-	-
Total Debt Issued	4,98 md	-	-	-	-
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	−1 md	-	−1,25 md	−1,25 md	-
Total Debt Repaid	−1 md	-	−1,25 md	−1,25 md	-
Issuance of Common Stock	281 mn	355 mn	403 mn	490 mn	644 mn
Repurchase of Common Stock	−1,9 md	−11,51 md	−12,32 md	−40,64 md	−48,03 md
Common Dividends Paid	−399 mn	−398 mn	−395 mn	−834 mn	−974 mn
Common & Preferred Stock Dividends Paid	−399 mn	−398 mn	−395 mn	−834 mn	−974 mn
Other Financing Activities, Total	−90 mn	−60 mn	−75 mn	−129 mn	−110 mn
Cash from Financing	1,86 md	−11,62 md	−13,63 md	−42,36 md	−48,47 md
Net Change in Cash	1,14 md	1,4 md	3,89 md	1,31 md	2,02 md
Kompletterande punkter
Cash Interest Paid	246 mn	254 mn	252 mn	246 mn	-
Cash Income Tax Paid (Refund)	396 mn	1,4 md	6,55 md	15,12 md	20,29 md
Levered Free Cash Flow	6,47 md	4,53 md	19,87 md	44,17 md	58,13 md
Unlevered Free Cash Flow	6,62 md	4,7 md	20,03 md	44,32 md	58,29 md
Change In Net Working Capital	1,86 md	1,21 md	4,57 md	9,95 md	13,39 md
Net Debt Issued / Repaid	3,98 md	-	−1,25 md	−1,25 md	-

Skatteperiod: Januari	2022	2023	2024	2025	2026
Lönsamhet
Return on Assets	17,2	8,17	38,55	57,42	51,19
Return on Total Capital	19,94	9,61	46,75	70,89	63,17
Return On Equity %	44,83	17,93	91,46	119,18	101,48
Return on Common Equity	44,83	17,93	91,46	119,18	101,48
Marginalanalys
Gross Profit Margin %	64,93	56,93	72,72	74,99	71,07
SG&A Margin	8,05	9,05	4,36	2,68	2,12
EBITDA Margin %	41,67	26,4	56,6	63,85	61,7
EBITA Margin %	39,4	23,27	55,13	62,87	60,61
EBIT Margin %	37,31	20,68	54,12	62,42	60,38
Income From Continuing Operations Margin %	36,23	16,19	48,85	55,85	55,6
Net Income Margin %	36,23	16,19	48,85	55,85	55,6
Net Avail. For Common Margin %	36,23	16,19	48,85	55,85	55,6
Normalized Net Income Margin	22,85	12,93	34,45	39,75	38,36
Levered Free Cash Flow Margin	24,03	16,8	32,61	33,85	26,92
Unlevered Free Cash Flow Margin	24,58	17,41	32,87	33,97	26,99
Tillgångsomslutning
Asset Turnover	0,74	0,63	1,14	1,47	1,36
Fixed Assets Turnover	8,33	6,38	12,06	19,57	20,25
Receivables Turnover (Average Receivables)	7,6	6,36	8,81	7,89	7,02
Inventory Turnover (Average Inventory)	4,26	2,99	3,18	4,25	3,97
Kortfristig likviditet
Current Ratio	6,65	3,52	4,17	4,44	3,91
Quick Ratio	5,96	2,61	3,38	3,67	3,14
Operating Cash Flow to Current Liabilities	2,1	0,86	2,64	3,55	3,19
Days Sales Outstanding (Average Receivables)	47,87	57,2	41,3	46,11	51,86
Days Outstanding Inventory (Average Inventory)	85,44	121,63	114,33	85,66	91,71
Average Days Payable Outstanding	52,22	38,22	42,3	43,8	39,76
Cash Conversion Cycle (Average Days)	81,08	140,6	113,33	87,98	103,82
Långsiktig solvens
Total Debt/Equity	44,46	54,44	25,72	12,95	7,26
Total Debt / Total Capital	30,78	35,25	20,46	11,46	6,76
LT Debt/Equity	43,92	47,98	22,29	12,58	6,38
Long-Term Debt / Total Capital	30,4	31,07	17,73	11,14	5,95
Total Liabilities / Total Assets	39,77	46,33	34,61	28,92	23,94
EBIT / Interest Expense	42,55	21,29	128,3	329,77	503,42
EBITDA / Interest Expense	48,23	27,92	135,21	338,76	516,19
(EBITDA - Capex) / Interest Expense	44,1	20,92	131,05	325,66	492,86
Total Debt / EBITDA	1,04	1,64	0,32	0,12	0,09
Net Debt / EBITDA	−0,82	−0,17	−0,43	−0,39	−0,38
Total Debt / (EBITDA - Capex)	1,14	2,2	0,33	0,13	0,09
Net Debt / (EBITDA - Capex)	−0,9	−0,23	−0,44	−0,41	−0,4
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	61,4	0,22	125,85	114,2	65,47
Gross Profit, 1 Yr. Growth %	65,53	−12,13	188,49	120,89	56,82
EBITDA, 1 Yr. Growth %	92,73	−36,5	384,2	141,64	59,91
EBITA, 1 Yr. Growth %	98,84	−40,81	435,15	144,29	59,51
EBIT, 1 Yr. Growth %	112,69	−44,46	491,21	147,04	60,08
Earnings From Cont. Operations, 1 Yr. Growth %	125,12	−55,21	581,32	144,89	64,75
Net Income, 1 Yr. Growth %	125,12	−55,21	581,32	144,89	64,75
Normalized Net Income, 1 Yr. Growth %	114,03	−43,31	501,9	147,16	59,68
Diluted EPS Before Extra, 1 Yr. Growth %	122,54	−54,81	585,63	147,06	66,67
Accounts Receivable, 1 Yr. Growth %	91,44	−17,7	161,28	130,67	66,77
Inventory, 1 Yr. Growth %	42,66	98,04	2,38	90,84	112,33
Net Property, Plant and Equip., 1 Yr. Growth %	26,3	34,32	8,57	53,54	64,07
Total Assets, 1 Yr. Growth %	53,48	−6,8	59,6	69,79	85,31
Tangible Book Value, 1 Yr. Growth %	99,98	−19,43	133,2	95,89	81,58
Common Equity, 1 Yr. Growth %	57,53	−16,95	94,46	84,58	98,28
Cash From Operations, 1 Yr. Growth %	56,44	−38,07	397,96	128,16	60,27
Capital Expenditures, 1 Yr. Growth %	−13,48	87,81	−41,68	202,71	86,71
Levered Free Cash Flow, 1 Yr. Growth %	73,19	−29,92	338,28	122,33	30,75
Unlevered Free Cash Flow, 1 Yr. Growth %	71,85	−29,01	326,42	121,32	30,66
Dividend Per Share, 1 Yr. Growth %	0	0	0	112,5	17,65
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	57,01	27,19	50,45	119,95	88,27
Gross Profit, 2 Yr. CAGR %	60,69	20,61	59,22	152,44	86,12
EBITDA, 2 Yr. CAGR %	86,42	10,62	75,34	242,06	96,57
EBITA, 2 Yr. CAGR %	92,18	8,48	77,97	261,57	97,4
EBIT, 2 Yr. CAGR %	87,83	8,69	81,21	282,17	98,86
Earnings From Cont. Operations, 2 Yr. CAGR %	86,76	0,41	74,69	308,47	100,86
Net Income, 2 Yr. CAGR %	86,76	0,41	74,69	308,47	100,86
Normalized Net Income, 2 Yr. CAGR %	82	10,15	84,72	285,7	98,66
Diluted EPS Before Extra, 2 Yr. CAGR %	84,58	0,29	76,03	315,86	102,92
Accounts Receivable, 2 Yr. CAGR %	67,52	25,52	46,64	145,5	96,14
Inventory, 2 Yr. CAGR %	63,12	68,09	42,4	39,78	101,3
Net Property, Plant and Equip., 2 Yr. CAGR %	25,45	30,25	20,76	29,11	58,71
Total Assets, 2 Yr. CAGR %	59,75	19,6	21,96	64,62	77,38
Tangible Book Value, 2 Yr. CAGR %	31,41	26,94	37,07	113,73	88,6
Common Equity, 2 Yr. CAGR %	47,67	14,38	27,08	89,45	91,31
Cash From Operations, 2 Yr. CAGR %	38,31	−1,57	75,62	237,06	91,23
Capital Expenditures, 2 Yr. CAGR %	41,28	27,48	4,66	32,87	137,74
Levered Free Cash Flow, 2 Yr. CAGR %	42,43	10,17	75,26	212,16	71,05
Unlevered Free Cash Flow, 2 Yr. CAGR %	43,32	10,45	73,99	207,2	70,6
Dividend Per Share, 2 Yr. CAGR %	0	0	0	45,77	58,11
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	31,95	35,19	54,02	69,25	100,05
Gross Profit, 3 Yr. CAGR %	34,57	31,4	61,3	77,58	115,4
EBITDA, 3 Yr. CAGR %	40,24	30,19	80,96	95,12	165,47
EBITA, 3 Yr. CAGR %	40,38	29,78	84,67	97,79	175,25
EBIT, 3 Yr. CAGR %	38,2	25,14	91,15	100,93	185,94
Earnings From Cont. Operations, 3 Yr. CAGR %	33,04	16,03	90,1	95,51	201,8
Net Income, 3 Yr. CAGR %	33,04	16,03	90,1	95,51	201,8
Normalized Net Income, 3 Yr. CAGR %	36,19	23,37	94,02	103,55	187,47
Diluted EPS Before Extra, 3 Yr. CAGR %	32,42	15,48	90,34	96,92	206,61
Accounts Receivable, 3 Yr. CAGR %	48,36	32,18	60,27	70,54	115,81
Inventory, 3 Yr. CAGR %	18,26	74,02	42,48	56,99	60,68
Net Property, Plant and Equip., 3 Yr. CAGR %	36,96	28,34	22,58	30,82	39,84
Total Assets, 3 Yr. CAGR %	49,25	33,48	31,67	36,18	71,24
Tangible Book Value, 3 Yr. CAGR %	31,92	11,64	55,47	54,4	102,43
Common Equity, 3 Yr. CAGR %	41,76	21,89	36,51	43,92	92,35
Cash From Operations, 3 Yr. CAGR %	34,5	5,82	68,98	91,63	163,09
Capital Expenditures, 3 Yr. CAGR %	17,61	55,34	−1,77	49,11	48,82
Levered Free Cash Flow, 3 Yr. CAGR %	54,22	12,45	74,57	89,72	134,07
Unlevered Free Cash Flow, 3 Yr. CAGR %	54,34	13,4	73,28	88,52	131,53
Dividend Per Share, 3 Yr. CAGR %	1,5	0	0	28,56	35,72
Sammansatt Årlig Tillväxthastighet Över Fem År
Total Revenues, 5 Yr. CAGR %	31,25	22,66	39,06	64,24	66,9
Gross Profit, 5 Yr. CAGR %	33,88	21,41	43,94	70,62	70,8
EBITDA, 5 Yr. CAGR %	39,49	15,87	53,35	91,6	87,05
EBITA, 5 Yr. CAGR %	39,53	13,96	54,36	95,53	89,66
EBIT, 5 Yr. CAGR %	38,97	11,68	54,02	95,58	94,2
Earnings From Cont. Operations, 5 Yr. CAGR %	42,39	7,47	48,36	91,96	94,33
Net Income, 5 Yr. CAGR %	42,39	7,47	48,36	91,96	94,33
Normalized Net Income, 5 Yr. CAGR %	38,53	11,79	53,85	94,64	95,86
Diluted EPS Before Extra, 5 Yr. CAGR %	43,04	7,62	48,39	91,89	95,18
Accounts Receivable, 5 Yr. CAGR %	41,28	24,78	47,67	69,33	73,75
Inventory, 5 Yr. CAGR %	26,82	45,32	27,38	59,42	63,6
Net Property, Plant and Equip., 5 Yr. CAGR %	47,25	37,19	30,23	28,65	35,92
Total Assets, 5 Yr. CAGR %	35,04	29,65	37,67	45,16	48,34
Tangible Book Value, 5 Yr. CAGR %	31,64	18,74	33,96	44,76	67,96
Common Equity, 5 Yr. CAGR %	35,8	24,22	35,69	45,41	56,24
Cash From Operations, 5 Yr. CAGR %	40,36	10	49,65	68,2	77,55
Capital Expenditures, 5 Yr. CAGR %	40,86	25,32	12,24	45,93	39,89
Levered Free Cash Flow, 5 Yr. CAGR %	53,28	21,58	62,32	69,17	73,15
Unlevered Free Cash Flow, 5 Yr. CAGR %	52,56	21,91	61,92	68,94	72,2
Dividend Per Share, 5 Yr. CAGR %	5,75	2,27	0,9	16,27	20,11