(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 103.40%20.86B | 103.40%20.86B | -37.91%10.53B | 33.31%13.36B | -30.36%14.94B | -34.25%10.26B | -34.25%10.26B | -26.30%16.96B | -51.12%10.02B | -8.18%21.45B |
-Cash and cash equivalents | 96.96%19.56B | 96.96%19.56B | -40.15%9.71B | 33.05%12.52B | -31.00%14.35B | -34.78%9.93B | -34.78%9.93B | -26.24%16.22B | -52.30%9.41B | -8.72%20.8B |
-Short-term investments | 299.08%1.31B | 299.08%1.31B | 11.56%820M | 37.29%832M | -9.79%590M | -12.80%327M | -12.80%327M | -27.51%735M | -20.37%606M | 13.15%654M |
-Accounts receivable | -13.70%12.39B | -13.70%12.39B | -34.51%14.86B | -31.82%15.58B | -23.17%16.41B | -0.97%14.35B | -0.97%14.35B | -2.37%22.69B | -3.08%22.85B | -9.42%21.35B |
-Taxes receivable | -61.86%148M | -61.86%148M | ---- | ---- | ---- | -43.36%388M | -43.36%388M | ---- | ---- | ---- |
-Other receivables | -30.64%1.37B | -30.64%1.37B | ---- | ---- | ---- | -48.17%1.97B | -48.17%1.97B | ---- | ---- | ---- |
Inventory | -38.74%955M | -38.74%955M | -42.17%1.06B | -25.42%1.25B | -17.86%1.28B | -0.26%1.56B | -0.26%1.56B | 63.27%1.84B | 29.21%1.67B | -1.76%1.56B |
Prepaid assets | -34.94%2.06B | -34.94%2.06B | -39.36%906M | -54.38%745M | -63.66%540M | -18.93%3.17B | -18.93%3.17B | -17.60%1.49B | 3.03%1.63B | -2.75%1.49B |
Other current assets | -355.56%-41M | -355.56%-41M | ---1M | ---- | 0.00%-1M | -1,000.00%-9M | -1,000.00%-9M | ---- | ---- | -200.00%-1M |
Total current assets | 23.53%39.76B | 23.53%39.76B | -36.35%27.36B | -14.50%30.93B | -27.66%33.17B | -26.60%32.18B | -26.60%32.18B | -17.23%42.98B | -26.88%36.17B | -8.40%45.85B |
Non current assets | ||||||||||
Net PPE | -30.43%77.46B | -30.43%77.46B | -37.18%79.61B | -35.20%81.34B | -34.45%80.37B | -10.44%111.35B | -10.44%111.35B | 2.43%126.74B | -0.79%125.52B | -3.76%122.61B |
-Gross PPE | -25.00%194.5B | -25.00%194.5B | -37.18%79.61B | -35.20%81.34B | -34.45%80.37B | -7.65%259.35B | -7.65%259.35B | 2.43%126.74B | -0.79%125.52B | -3.76%122.61B |
-Accumulated depreciation | 20.92%-117.03B | 20.92%-117.03B | ---- | ---- | ---- | 5.44%-148B | 5.44%-148B | ---- | ---- | ---- |
Goodwill and other intangible assets | -6.78%34.51B | -6.78%34.51B | -11.38%34.42B | -5.91%35.74B | -2.82%35.06B | -1.64%37.02B | -1.64%37.02B | 1.78%38.84B | -1.19%37.99B | -5.25%36.08B |
-Goodwill | -7.69%25.23B | -7.69%25.23B | -11.26%25.23B | -5.87%26.05B | -2.64%25.53B | -0.41%27.33B | -0.41%27.33B | 2.07%28.43B | -0.96%27.68B | -4.77%26.22B |
-Other intangible assets | -4.22%9.28B | -4.22%9.28B | -11.71%9.19B | -6.00%9.69B | -3.32%9.53B | -4.95%9.69B | -4.95%9.69B | 0.98%10.41B | -1.82%10.31B | -6.50%9.86B |
Financial assets | -44.47%547M | -44.47%547M | ---- | ---- | ---- | -2.76%985M | -2.76%985M | ---- | ---- | ---- |
Non current prepaid assets | -66.67%1M | -66.67%1M | ---- | ---- | ---- | -98.62%3M | -98.62%3M | ---- | ---- | ---- |
Other non current assets | 50.00%-1M | 50.00%-1M | 5.54%17.19B | 6.50%17.46B | 33.14%20.01B | ---2M | ---2M | 29.40%16.29B | 20.85%16.39B | 6.13%15.03B |
Total non current assets | -13.74%178.62B | -13.74%178.62B | 2.89%196.1B | 7.58%202.34B | 11.12%200.89B | 13.84%207.07B | 13.84%207.07B | 4.89%190.6B | 0.87%188.08B | -3.73%180.79B |
Total assets | -8.72%218.38B | -8.72%218.38B | -4.33%223.46B | 4.02%233.26B | 3.27%234.05B | 5.98%239.25B | 5.98%239.25B | -0.03%233.58B | -4.95%224.25B | -4.71%226.64B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -19.09%10.83B | -19.09%10.83B | -30.85%28.79B | -28.94%29.41B | -31.50%25.04B | -25.42%13.38B | -25.42%13.38B | 0.33%41.63B | 2.64%41.39B | -1.35%36.55B |
-accounts payable | -30.85%5.5B | -30.85%5.5B | -34.13%20.75B | -30.50%21.65B | -28.67%22.01B | -12.41%7.96B | -12.41%7.96B | 2.59%31.51B | 3.63%31.15B | -2.85%30.86B |
-Total tax payable | -1.84%5.32B | -1.84%5.32B | -52.70%1.93B | -60.67%1.66B | -44.63%3.03B | -38.75%5.42B | -38.75%5.42B | -21.09%4.09B | -9.56%4.22B | 13.57%5.47B |
-Dividends payable | ---- | ---- | 1.08%6.1B | 1.40%6.1B | ---- | ---- | ---- | 7.77%6.04B | 7.50%6.02B | -52.09%229M |
Current provisions | -10.37%709M | -10.37%709M | -10.92%612M | -10.50%605M | -8.77%697M | -11.72%791M | -11.72%791M | -12.26%687M | -23.62%676M | -18.03%764M |
Current debt and capital lease obligation | 4.04%15.84B | 4.04%15.84B | -43.56%10.02B | 32.46%17.3B | -5.02%14.88B | -5.90%15.23B | -5.90%15.23B | -2.16%17.75B | -41.00%13.06B | 0.64%15.67B |
-Current debt | 37.19%11.74B | 37.19%11.74B | -42.68%5.7B | 134.53%13.09B | 18.06%10.67B | -7.07%8.56B | -7.07%8.56B | -1.84%9.94B | -59.29%5.58B | 49.76%9.04B |
-Current capital lease obligation | -38.46%4.11B | -38.46%4.11B | -44.69%4.32B | -43.79%4.2B | -36.51%4.21B | -4.34%6.67B | -4.34%6.67B | -2.57%7.82B | -11.19%7.47B | -30.47%6.63B |
Other current liabilities | -39.00%1.17B | -39.00%1.17B | -6.60%1.64B | 8.99%1.52B | -30.41%1.42B | 40.98%1.92B | 40.98%1.92B | 2.99%1.76B | -26.71%1.39B | 53.19%2.04B |
Current liabilities | -14.48%45.99B | -14.48%45.99B | -33.14%44.83B | -14.18%52.61B | -22.05%45.58B | -13.50%53.78B | -13.50%53.78B | -0.95%67.06B | -13.61%61.31B | 0.75%58.47B |
Non current liabilities | ||||||||||
Long term provisions | -1.27%6.54B | -1.27%6.54B | -24.94%6.1B | -21.44%6.39B | -19.40%6.38B | -16.86%6.63B | -16.86%6.63B | -5.18%8.13B | -6.14%8.14B | -8.03%7.92B |
Long term debt and capital lease obligation | -16.41%86.35B | -16.41%86.35B | -27.81%85.91B | -25.61%88.83B | -26.14%83.58B | -10.34%103.3B | -10.34%103.3B | 0.40%119B | -0.20%119.42B | -8.38%113.15B |
-Long term debt | -7.26%73.15B | -7.26%73.15B | -19.16%72.27B | -17.06%74.94B | -19.36%68.78B | -9.45%78.88B | -9.45%78.88B | 0.65%89.41B | 1.65%90.35B | -8.59%85.29B |
-Long term capital lease obligation | -45.94%13.2B | -45.94%13.2B | -53.92%13.64B | -52.19%13.9B | -46.87%14.8B | -13.11%24.42B | -13.11%24.42B | -0.35%29.59B | -5.54%29.07B | -7.74%27.86B |
Derivative product liabilities | -33.80%3.38B | -33.80%3.38B | ---- | ---- | ---- | 316.48%5.11B | 316.48%5.11B | ---- | ---- | ---- |
Other non current liabilities | -5.25%487M | -5.25%487M | -48.53%1.52B | -25.69%1.38B | 51.15%1.98B | -40.58%514M | -40.58%514M | 148.24%2.96B | 79.98%1.86B | -11.80%1.31B |
Total non current liabilities | -15.81%101.96B | -15.81%101.96B | -27.96%98.57B | -25.15%101.71B | -24.58%97.12B | -8.31%121.1B | -8.31%121.1B | 1.36%136.83B | -0.29%135.89B | -8.24%128.77B |
Total liabilities | -15.40%147.95B | -15.40%147.95B | -29.67%143.4B | -21.74%154.32B | -23.79%142.69B | -9.97%174.88B | -9.97%174.88B | 0.59%203.89B | -4.85%197.19B | -5.61%187.25B |
Shareholders'equity | ||||||||||
Share capital | -1.03%8.38B | -1.03%8.38B | -1.03%8.38B | -1.04%8.38B | -0.94%8.39B | 0.00%8.47B | 0.00%8.47B | 0.00%8.47B | 0.00%8.47B | 0.00%8.47B |
-common stock | -1.03%8.38B | -1.03%8.38B | -1.03%8.38B | -1.04%8.38B | -0.94%8.39B | 0.00%8.47B | 0.00%8.47B | 0.00%8.47B | 0.00%8.47B | 0.00%8.47B |
Retained earnings | 10.99%84.17B | 10.99%84.17B | 141.91%91.86B | 145.47%89.41B | 100.99%101.6B | 72.43%75.84B | 72.43%75.84B | -12.49%37.97B | -10.62%36.42B | -1.19%50.55B |
Other equity interest | ---- | ---- | ---- | ---- | --5M | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 7.22%64.48B | 7.22%64.48B | 200.30%74.25B | 236.76%73.32B | 153.05%85.79B | 128.74%60.14B | 128.74%60.14B | -5.54%24.72B | -7.92%21.77B | -0.46%33.9B |
Noncontrolling interests | 40.45%5.95B | 40.45%5.95B | 17.09%5.82B | 6.47%5.63B | 1.42%5.57B | -18.61%4.24B | -18.61%4.24B | 4.00%4.97B | 4.65%5.28B | 1.37%5.49B |
Total equity | 9.41%70.43B | 9.41%70.43B | 169.64%80.06B | 191.79%78.95B | 131.91%91.36B | 104.38%64.37B | 104.38%64.37B | -4.07%29.69B | -5.71%27.06B | -0.21%39.39B |
Currency Unit | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK |
No Data