| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M NOK |
Estimates in M NOK |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 366 | 366 | 332 | 1 254 | 1 161 | 809 | | Operating income (EBITDA) | -1 584 | -914 | -3 731 | -273 | -227 | -425 | | Operating profit (EBIT) | -1 743 | -993 | -3 843 | -659 | -538 | -668 | | Pre-Tax Profit (EBT) | -2 097 | -1 391 | -3 949 | -893 | -797 | -809 | | Net income | -671 | -459 | -957 | -191 | -226 | -259 | | EPS ( NOK) | -10,2 | -3,99 | -7,44 | -1,22 | -1,57 | -1,86 | | Dividend per Share ( NOK) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Announcement Date | 02/16/2011
06:14am | 02/17/2012
06:15am | 02/15/2013
07:01am | - | - | - |
|
|
|
|
Actuals in M NOK |
Estimates in M NOK |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 743 | 125 | 1 325 | 2 429 | 3 351 | 4 925 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | -1 584 | -914 | -3 731 | -273 | -227 | -425 | Leverage
(Debt/EBITDA) | -0,47x | -0,14x | -0,35x | -8,91x | -14,7x | -11,6x | | Capital Expenditure | 103 | 1 829 | 2 875 | 2 115 | 2 490 | 3 495 | | Book Value Per Share (BVPS) | 28,6 NOK | 28,7 NOK | 26,6 NOK | 25,4 NOK | 25,9 NOK | 25,4 NOK | | Cash Flow per Share | 2,29 NOK | 12,6 NOK | 11,0 NOK | 3,04 NOK | 5,10 NOK | 2,25 NOK | | Announcement Date | 02/16/2011
06:14am | 02/17/2012
06:15am | 02/15/2013
07:01am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
