OTC : AKABY

ALK-Abelló A/S

$90 USD

$0 (0.0%)

Volume
309
Average Volume
23
Market Capitalization
$0
P/E Ratio
41.18
Dividend Yield
0.67%
Price Target
Year High
$104.38
Year Low
$31.01
Day High
Day Low
Payout Ratio
$0.28
Current Ratio
$3.25
AKABY Financial Statements
date 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31 2013-12-31 2012-12-31
revenue 3.92B 3.49B 3.27B 2.92B 2.91B 3B 2.57B 2.43B 2.24B 2.34B
costOfRevenue 1.52B 1.46B 1.38B 1.28B 1.27B 994M 836M 736M 697M 648M
grossProfit 2.4B 2.03B 1.89B 1.63B 1.64B 2.01B 1.73B 1.7B 1.55B 1.7B
researchAndDevelopmentExpenses 631M 515M 466M 392M 426M 385M 407M 394M 463M 511M
generalAndAdministrativeExpenses 240M 237M 246M 227M 231M 198M 190M 199M 192M 203M
sellingAndMarketingExpenses 1.23B 1.12B 1.21B 1.14B 1.07B 893M 843M 795M 762M 801M
sellingGeneralAndAdministrativeExpenses 1.47B 1.36B 1.46B 1.36B 1.3B 1.09B 1.03B 994M 954M 1B
otherExpenses -1M - - -27M -2M -7M - -4M -1M -
operatingExpenses 2.1B 1.88B 1.92B 1.73B 1.72B 1.47B 1.44B 1.38B 1.42B 1.52B
costAndExpenses 3.62B 3.34B 3.3B 3.01B 2.99B 2.46B 2.28B 2.12B 2.11B 2.16B
netInterestIncome -22M -29M -17M -13M 1M -1M -11M -9M -11M -2M
interestIncome 1M 5M 17M 12M 17M 13M 3M 2M - 9M
interestExpense 23M 34M 34M 25M 16M 14M 14M 11M 11M 11M
depreciationAndAmortization 242M 245M 255M 232M 333M 163M 159M 140M 127M 124M
ebitda 544M 380M 258M 154M 227M 664M 573M 451M 242M 403M
ebit 302M 135M 3M -78M -106M 501M 414M 311M 115M 124M
nonOperatingIncomeExcludingInterest - 15M -17M -18M 26M -22M -122M -47M -6M -6M
operatingIncome 302M 150M -14M -96M -80M 479M 292M 264M 109M 118M
totalOtherIncomeExpensesNet -23M -49M -17M -7M -42M 8M 108M 36M -5M -5M
incomeBeforeTax 279M 101M -31M -103M -122M 487M 400M 300M 104M 113M
incomeTaxExpense 60M 76M 19M 67M 36M 217M 56M 119M 43M 59M
netIncomeFromContinuingOperations 219M 25M -50M -170M -158M 270M 344M 181M 61M 209M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome 219M 25M -50M -170M -158M 270M 344M 181M 61M 209M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 219M 25M -50M -170M -158M 270M 344M 181M 61M 209M
eps 1 0.11 -0.23 -0.78 -0.8 1.38 1.77 0.94 0.32 0.28
date 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31 2013-12-31 2012-12-31
cashAndCashEquivalents 194M 298M 316M 296M 162M 292M 176M 289M 312M 477M
shortTermInvestments - - - 100M 549M 548M 432M - - -
cashAndShortTermInvestments 194M 298M 316M 396M 711M 840M 608M 289M 312M 477M
netReceivables - - - - - - - - - -
accountsReceivables - - - - - - - - - -
otherReceivables - - - - - - - - - -
inventory 1.2B 1.09B 1.06B 993M 875M 676M 520M 408M 336M 295M
prepaids - - - - - - - - - -
otherCurrentAssets 1B 949M 876M 610M 569M 435M 408M 335M 381M 413M
totalCurrentAssets 2.4B 2.34B 2.25B 2B 2.16B 1.95B 1.54B 1.03B 1.03B 1.18B
propertyPlantEquipmentNet 1.81B 1.7B 1.74B 1.58B 1.58B 1.63B 1.57B 1.55B 1.4B 1.32B
goodwill 457M 452M 461M 465M 461M 422M 423M 415M 407M 409M
intangibleAssets 165M 172M 221M 260M 291M 342M 336M 248M 267M 240M
goodwillAndIntangibleAssets 622M 624M 682M 725M 752M 764M 759M 663M 674M 649M
longTermInvestments - - - -91M -542M -540M -424M - - -
taxAssets 790M 697M 620M 548M 466M 449M 378M 168M 136M 69M
otherNonCurrentAssets 201M 198M 206M 100M 549M 548M 432M 7M 24M 56M
totalNonCurrentAssets 3.43B 3.22B 3.25B 2.87B 2.8B 2.85B 2.72B 2.39B 2.24B 2.1B
otherAssets - - - - - - - - - -
totalAssets 5.83B 5.56B 5.5B 4.86B 4.96B 4.8B 4.25B 3.42B 3.27B 3.28B
totalPayables 115M 74M 81M 135M 121M 132M 81M 90M 100M 136M
accountPayables 115M 74M 81M 135M 121M 132M 81M 90M 100M 136M
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt 281M 50M 49M 17M 17M 17M 317M 5M 5M 5M
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables 108M 130M 20M 9M 6M 167M 95M 41M 61M 47M
deferredRevenue - 130M 20M 9M 6M 167M 95M 41M 61M 47M
otherCurrentLiabilities 989M 775M 784M 565M 522M 491M 426M 388M 336M 353M
totalCurrentLiabilities 1.38B 1.03B 934M 726M 666M 807M 919M 524M 502M 541M
longTermDebt 429M 893M 941M 725M 741M 758M 328M 319M 322M 327M
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent 42M - - - - - - - - -
deferredTaxLiabilitiesNonCurrent 1M - 4M 6M 21M 124M 100M 28M 33M 19M
otherNonCurrentLiabilities 493M 488M 440M 229M 240M 235M 208M 194M 162M 111M
totalNonCurrentLiabilities 965M 1.38B 1.38B 960M 1B 1.12B 636M 541M 517M 457M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 2.35B 2.41B 2.32B 1.69B 1.67B 1.92B 1.56B 1.06B 1.02B 998M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 111M 111M 111M 111M 111M 101M 101M 101M 101M 101M
retainedEarnings 3.41B 3.17B 3.08B 3.11B 3.27B 2.75B 2.58B 2.24B 2.18B 2.19B
additionalPaidInCapital - - - - - - - - - -
date 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31 2013-12-31 2012-12-31
netIncome 219M 25M -50M -170M -158M 270M 344M 181M 61M 209M
depreciationAndAmortization 242M 245M 255M 232M 333M 163M 159M 140M 127M 124M
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital -28M -154M -95M -74M -282M -87M -86M 53M 6M -81M
accountsReceivables - - - - - - - - - -
inventory -84M -69M -54M -102M -179M -152M -93M -68M -44M -5M
accountsPayables - - - - - - - - - -
otherWorkingCapital 56M -85M -41M 28M -103M 65M 7M 121M 50M -76M
otherNonCashItems -1M 156M -17M -103M -301M 44M -249M -65M -62M -172M
netCashProvidedByOperatingActivities 468M 301M 132M -95M -387M 405M 183M 320M 146M 91M
investmentsInPropertyPlantAndEquipment -263M -222M -167M -178M -267M -225M -199M -202M -253M -243M
acquisitionsNet - - 9M -21M -94M - 35M -24M - -
purchasesOfInvestments -3M - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - -23M 1M - 3M 21M -1M 7M 22M -
netCashProvidedByInvestingActivities -266M -245M -157M -199M -358M -204M -165M -219M -231M -243M
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance -41M -13M -13M -10M 686M -42M 27M -73M -14M -
commonStockRepurchased - - - - - - - - -6M -69M
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -311M -62M -57M -28M 620M 39M 298M -124M -74M -120M
netCashProvidedByFinancingActivities -311M -62M -57M -28M 620M 39M 298M -124M -74M -120M
date 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31
revenue 1.04B 1.16B 1.1B 928M 868M 1.02B 991M 772M 772M 956M
costOfRevenue 404M 416M 398M 369M 362M 391M 412M 344M 336M 371M
grossProfit 641M 739M 701M 559M 506M 630M 579M 428M 436M 585M
researchAndDevelopmentExpenses 162M 157M 179M 147M 172M 133M 178M 121M 103M 113M
generalAndAdministrativeExpenses 72M 61M 71M 63M 52M 54M 72M 48M 63M 54M
sellingAndMarketingExpenses 358M 306M 372M 294M 291M 277M 338M 252M 254M 281M
sellingGeneralAndAdministrativeExpenses 430M 367M 443M 357M 343M 331M 410M 300M 317M 335M
otherExpenses - - - - -1M - -1M 1M - -
operatingExpenses 592M 524M 622M 504M 514M 464M 587M 422M 420M 448M
costAndExpenses 996M 940M 1.02B 873M 876M 855M 999M 766M 756M 819M
netInterestIncome -7M -2M - - - - - - - -
interestIncome - - - - - - - - - -
interestExpense 7M 2M - - - - - - - -
depreciationAndAmortization 58M 57M 57M 69M 56M 60M 73M 52M 59M 61M
ebitda 121M 276M 131M 123M 35M 232M 59M 39M 65M 183M
ebit 63M 219M 74M - - - - - - -
nonOperatingIncomeExcludingInterest - - - - - - - - - -
operatingIncome 63M 219M 74M 55M -8M 166M -9M 6M 16M 137M
totalOtherIncomeExpensesNet -7M -2M - -1M -13M 6M -5M -19M -10M -15M
incomeBeforeTax 56M 217M 74M 54M -21M 172M -14M -13M 6M 122M
incomeTaxExpense 14M 54M -2M 17M - 45M 17M 7M 16M 36M
netIncomeFromContinuingOperations 42M 163M 76M 37M -21M 127M -31M -20M -10M 86M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome 42M 163M 76M 37M -21M 127M -31M -20M -10M 86M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 42M 163M 76M 37M -21M 127M -31M -20M -10M 86M
eps 0.19 0.74 0.35 0.17 -0.1 0.58 -0.14 -0.09 -0.04 0.4
date 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31
cashAndCashEquivalents 201M 138M 194M 215M 203M 384M 298M 180M 292M 322M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 201M 138M 194M 215M 203M 384M 298M 180M 292M 322M
netReceivables - - - - - - - - - -
accountsReceivables - - - - - - - - - -
otherReceivables - - - - - - - - - -
inventory 1.26B 1.19B 1.2B 1.18B 1.15B 1.11B 1.09B 1.12B 1.11B 1.06B
prepaids - - - - - - - - - -
otherCurrentAssets 1.2B 1.18B 1B 1.08B 955M 1.02B 949M 995M 964M 963M
totalCurrentAssets 2.66B 2.51B 2.4B 2.48B 2.31B 2.52B 2.34B 2.3B 2.37B 2.34B
propertyPlantEquipmentNet 1.94B 1.83B 1.81B 1.75B 1.7B 1.72B 1.7B 1.72B 1.74B 1.76B
goodwill 462M 458M 457M 456M 454M 455M 452M 456M 460M 461M
intangibleAssets 169M 166M 165M 152M 164M 170M 172M 197M 200M 214M
goodwillAndIntangibleAssets 631M 624M 622M 608M 618M 625M 624M 653M 660M 675M
longTermInvestments - - - - - - - - - -
taxAssets 771M 796M 790M 694M 747M 737M 697M 677M 689M 643M
otherNonCurrentAssets 208M 209M 201M 191M 195M 185M 198M 228M 228M 221M
totalNonCurrentAssets 3.55B 3.46B 3.43B 3.24B 3.26B 3.27B 3.22B 3.27B 3.32B 3.29B
otherAssets - - - - - - - - - -
totalAssets 6.21B 5.97B 5.83B 5.72B 5.58B 5.78B 5.56B 5.57B 5.68B 5.64B
totalPayables 153M 130M 115M 125M 102M 112M 74M 109M 130M 106M
accountPayables 153M 130M 115M 125M 102M 112M 74M 109M 130M 106M
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt 206M 204M 281M 350M 349M 51M 50M 49M 50M 51M
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables 79M 70M 108M 62M 37M 64M 130M 45M 41M 72M
deferredRevenue - - - 62M 37M 64M 130M 45M 41M 72M
otherCurrentLiabilities 1.07B 1.02B 989M 888M 904M 853M 775M 773M 822M 739M
totalCurrentLiabilities 1.43B 1.35B 1.38B 1.42B 1.39B 1.08B 1.03B 976M 1.04B 968M
longTermDebt 439M 421M 429M 431M 433M 893M 893M 909M 921M 934M
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent 50M 42M 42M 45M - - - - - -
deferredTaxLiabilitiesNonCurrent 1M 1M 1M - - - - - 1M 2M
otherNonCurrentLiabilities 499M 496M 493M 503M 501M 489M 488M 485M 475M 456M
totalNonCurrentLiabilities 989M 960M 965M 979M 934M 1.38B 1.38B 1.39B 1.4B 1.39B
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 2.42B 2.31B 2.35B 2.4B 2.33B 2.46B 2.41B 2.37B 2.44B 2.36B
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 111M 111M 111M 111M 111M 111M 111M 111M 111M 111M
retainedEarnings 3.62B 3.56B 3.41B 3.27B 3.23B 3.29B 3.17B 3.16B 3.16B 3.17B
additionalPaidInCapital - - - - - - - - - -
date 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31
netIncome 42M 163M 76M 37M -21M 127M -31M -20M -10M 86M
depreciationAndAmortization 58M 57M 57M 69M 56M 60M 73M 52M 59M 61M
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 70M -153M -13M -10M 75M -80M 15M -90M 56M -135M
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - - - - - - - - - -
otherNonCashItems -31M 17M 24M -2M -37M 14M 130M 3M -29M 52M
netCashProvidedByOperatingActivities 145M 91M 158M 99M 84M 127M 195M -48M 84M 70M
investmentsInPropertyPlantAndEquipment -92M -55M -105M -78M -42M -38M -74M -46M -53M -49M
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - -3M - - - -
salesMaturitiesOfInvestments 2M 2M - - - - - - - -
otherInvestingActivities - - - - - - 2M - -25M -
netCashProvidedByInvestingActivities -90M -53M -105M -78M -42M -41M -72M -46M -78M -49M
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance 19M -10M 14M -1M -61M 7M 11M - -20M -4M
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities 6M -96M -75M -11M -222M -3M -1M -16M -31M -14M
netCashProvidedByFinancingActivities 6M -96M -75M -11M -222M -3M -1M -16M -31M -14M