Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
593.00 NOK | -1.50% |
|
-2.47% | +8.01% |
Jan. 21 | Norway's Cognite shifts HQ to U.S., co-founder says at Davos | RE |
Jan. 09 | Norway sells its 6% stake in Aker Solutions for $84.5 million | RE |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 48.76B | 6.81B | 9.17B | 26.41B | 14.5B | |||||
Total Revenues | 48.76B | 6.81B | 9.17B | 26.41B | 14.5B | |||||
Cost of Goods Sold, Total | 22.25B | 1.02B | 3.3B | 6.98B | 9.56B | |||||
Gross Profit | 26.5B | 5.79B | 5.87B | 19.43B | 4.94B | |||||
Selling General & Admin Expenses, Total | 16.58B | 1.56B | 2.73B | 3.52B | 3.87B | |||||
Exploration / Drilling Costs, Total | 217M | - | - | - | - | |||||
Depreciation & Amortization - (IS) | 2.78B | 1.1B | 832M | 1.43B | 1.66B | |||||
Impairment of Oil, Gas & Mineral Properties - (IS) | - | - | - | - | - | |||||
Other Operating Expenses | 5.78B | 2.28B | 3.09B | 3.67B | 3.94B | |||||
Other Operating Expenses, Total | 25.36B | 4.94B | 6.65B | 8.61B | 9.47B | |||||
Operating Income | 1.15B | 858M | -781M | 10.81B | -4.53B | |||||
Interest Expense, Total | -2.31B | -1.46B | -848M | -1.49B | -2.08B | |||||
Interest And Investment Income | 535M | 216M | 155M | 442M | 1.64B | |||||
Net Interest Expenses | -1.78B | -1.24B | -693M | -1.05B | -441M | |||||
Income (Loss) On Equity Invest. | 229M | 210M | 2.28B | 3.69B | 7.11B | |||||
Currency Exchange Gains (Loss) | -225M | -286M | -239M | -9M | -40M | |||||
Other Non Operating Income (Expenses) | -88M | -81M | -123M | -309M | 1.23B | |||||
EBT, Excl. Unusual Items | -714M | -542M | 442M | 13.14B | 3.33B | |||||
Impairment of Goodwill | - | - | - | -1.47B | -5M | |||||
Gain (Loss) On Sale Of Investments | 14M | -106M | 68M | 218M | -451M | |||||
Gain (Loss) On Sale Of Assets | - | - | - | -82M | - | |||||
Asset Writedown | -992M | -1.47B | -4M | -3.13B | -5.67B | |||||
Other Unusual Items | - | - | - | - | 1.14B | |||||
EBT, Incl. Unusual Items | -1.69B | -2.12B | 506M | 8.67B | -1.65B | |||||
Income Tax Expense | 248M | -211M | 25M | -1.48B | 245M | |||||
Earnings From Continuing Operations | -1.94B | -1.91B | 481M | 10.16B | -1.9B | |||||
Earnings Of Discontinued Operations | -64M | 849M | 2.76B | 30M | 330M | |||||
Net Income to Company | -2B | -1.06B | 3.24B | 10.19B | -1.57B | |||||
Minority Interest | 471M | 2.49B | 1.03B | 3.99B | 4.8B | |||||
Net Income - (IS) | -1.53B | 1.43B | 4.28B | 14.18B | 3.24B | |||||
Net Income to Common Incl Extra Items | -1.53B | 1.43B | 4.28B | 14.18B | 3.24B | |||||
Net Income to Common Excl. Extra Items | -1.47B | 578M | 1.51B | 14.15B | 2.9B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | -20.64 | 19.21 | 57.55 | 190.83 | 43.54 | |||||
Basic EPS - Continuing Operations | -19.78 | 7.78 | 20.35 | 190.42 | 39.1 | |||||
Basic Weighted Average Shares Outstanding | 74.27M | 74.27M | 74.28M | 74.29M | 74.29M | |||||
Net EPS - Diluted | -20.64 | 19.21 | 57.55 | 190.83 | 43.54 | |||||
Diluted EPS - Continuing Operations | -19.78 | 7.78 | 20.35 | 190.42 | 39.1 | |||||
Diluted Weighted Average Shares Outstanding | 74.27M | 74.27M | 74.28M | 74.29M | 74.29M | |||||
Normalized Basic EPS | 0.33 | 28.95 | 17.6 | 164.25 | 92.66 | |||||
Normalized Diluted EPS | 0.33 | 28.95 | 17.6 | 164.25 | 92.66 | |||||
Dividend Per Share | 11.75 | 11.75 | 14.5 | 15 | 15.5 | |||||
Payout Ratio | -153.1 | 122.28 | 20.4 | 7.6 | 34.47 | |||||
Supplemental Items | ||||||||||
EBITDA | 3.25B | 1.8B | -123M | 12.04B | -3.07B | |||||
EBITA | 1.61B | 979M | -553M | 11.26B | -4.14B | |||||
EBIT | 1.15B | 858M | -781M | 10.81B | -4.53B | |||||
EBITDAR | 4.2B | 1.83B | -78M | 12.14B | -2.98B | |||||
Effective Tax Rate - (Ratio) | -14.66 | 9.94 | 4.94 | -17.09 | -14.82 | |||||
Total Current Taxes | 252M | -134M | 18M | 43M | 157M | |||||
Total Deferred Taxes | -4M | -77M | 7M | -1.52B | 88M | |||||
Normalized Net Income | 24.75M | 2.15B | 1.31B | 12.2B | 6.88B | |||||
Interest Capitalized | 6M | - | - | - | - | |||||
Interest on Long-Term Debt | - | 27M | 45M | 56M | 52M | |||||
Non-Cash Pension Expense | 27M | 31M | 1M | 1M | - | |||||
Supplemental Operating Expense Items | ||||||||||
Exploration/Drilling Costs | 217M | - | - | - | - | |||||
Net Rental Expense, Total | 949M | 33M | 45M | 100M | 86M | |||||
Imputed Operating Lease Interest Expense | 456M | 9.95M | 9.71M | 35.51M | 44.03M | |||||
Imputed Operating Lease Depreciation | 493M | 23.05M | 35.29M | 64.49M | 41.97M | |||||
Stock-Based Comp., SG&A Exp. (Total) | - | - | - | 3M | 2M | |||||
Total Stock-Based Compensation | - | - | - | 3M | 2M |