| 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 | 3 226 | 3 524 | 2 346 | 2 648 | 2 657 | 2 671 | | Operating income (EBITDA) | 3,71 | 198 | 153 | 145 | 178 | 191 | | Operating profit (EBIT) | -48,3 | 139 | 106 | 137 | 166 | 179 | | Pre-Tax Profit (EBT) | -156 | 62,2 | 40,2 | 106 | 144 | 163 | | Net income | -197 | 22,9 | 450 | 91,3 | 111 | 122 | | EPS ( NOK) | -2,34 | 0,27 | 4,41 | 0,91 | 1,12 | 1,24 | | Dividend per Share ( NOK) | - | - | 1,00 | 1,00 | - | - | | Yield | - | - | 12,7% | 12,7% | - | - | | Announcement Date | 02/24/2011
07:00am | 02/23/2012
07:01am | 02/14/2013
06:57am | - | - | - |
|
|
|
|
Actuals in M NOK |
Estimates in M NOK |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 723 | 473 | - | - | 115 | - | | Finance | - | - | 117 | - | - | 143 | | Operating income (EBITDA) | 3,71 | 198 | 153 | 145 | 178 | 191 | Leverage
(Debt/EBITDA) | 195x | 2,39x | - | - | 0,64x | - | | Capital Expenditure | 11,7 | 56,5 | 26,5 | 69,5 | 73,0 | 67,5 | | Book Value Per Share (BVPS) | 10,8 NOK | 11,1 NOK | - | 9,17 NOK | 10,1 NOK | 11,2 NOK | | Cash Flow per Share | 1,56 NOK | 4,82 NOK | -0,52 NOK | 1,40 NOK | 1,80 NOK | 1,90 NOK | | Announcement Date | 02/24/2011
07:00am | 02/23/2012
07:01am | 02/14/2013
06:57am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
