Share information Analysts and consensus estimates

Consensus estimates

(MNOK) Q1 2019 Q2 2019 Q3 2019 Q4 2019 FY 2020 FY 2021
             
             
Gross profit 365 477 372 549 2,013 2,213
Adj EBITDA 30 98 22 107 344 398
EBIT 12 78 -5 81 235 287
EBT -1 68 -16 69 197 249
Net income -1 51 -12 52 148 186
             
CAPEX -13 -18 -16 -19 -82 -89
Operating free cash flow -107 114 -666 255 203 246
             
Net working capital -125 -137 -262 -298 -217 -123
Net interest-bearing debt 279 185 486 245 93 -101
             
Market Cluster            
Gross profit            
Nordics 221 279 203 327 1,132 1,194
Growth Markets 64 96 53 94 334 364
Start-Ups 34 48 47 51 242 284
USA 43 51 54 57 246 320
HQ 17 19 26 25 93 103
Eliminations -15 -16 -13 -5 -51 -53
             
EBITDA            
Nordics 54 98 46 112 343 365
Growth Markets 0 17 -13 17 37 45
Start-Ups -2 4 -3 -0 7 19
USA -5 -1 -6 0 7 26
HQ -17 -20 -1 -23 -50 -58
Eliminations - - - - - -