SpareBank 1 SMN
OSE:MING.OL
128 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 644 | 672 | 1,247 | 740 | 923 | 778 | 768 | 617 | 702 | 698 | 703 | 676 | 755 | 768 | 450 | 525 | 713 | 290 | 346 | 488 | 683 | 1,046 | 401 | 480 | 743 | 466 | 578 | 491 | 401 | 358 | 462 | 414 | 460 | 311 | 287 | 248 | 430 | 441 | 375 | 444 | 463 | 500 | 362 | 432 | 285 | 321 | 261 | 305 | 238 | 272 | 271 | 240 | 250 | 255 | 313 | 256 | 261 | 188 | 245 | 407 | 206 | 74 |
Afschrijvingen & Amortisatie
| 44 | 41 | 47 | 43 | 34 | 29 | 17 | 31 | 35 | 34 | 37 | 56 | 39 | 54 | 44 | 40 | -90 | 172 | 42 | 40 | 44 | 46 | 32 | 23 | 14 | 29 | 28 | 25 | 23 | 26 | 25 | 25 | 24 | 24 | 25 | 28 | 26 | 25 | 29 | 25 | 29 | 26 | 33 | 28 | 27 | 30 | 28 | 25 | 26 | 23 | 25 | 23 | 19 | 21 | 21 | 9 | -32 | 50 | 10 | 13 | 14 | 14 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -72 | 382 | -2,382 | 4,065 | -692 | -1,324 | -1,604 | -10,950 | -407 | 4,286 | 1,487 | -485 | 4,016 | -6,815 | 1,868 | -1,248 | 1,204 | -2,023 | 1,393 | -5,615 | 3,644 | 1,825 | -667 | -2,132 | -2,079 | -1,350 | -1,936 | -74 | 1,072 | -2,962 | -83 | 313 | -3,323 | -2,586 | 589 | -3,428 | 1,623 | -2,809 | -2,676 | -1,685 | -439 | 4,481 | -3,972 | -85 | 1,301 | -2,881 | -79 | -2,796 | -3,300 | 2,178 | -1,404 | -3,294 | 2,341 | 1,917 | -587 | -7,506 | 4,087 | 684 | 910 | -1,046 | 3,172 | -1,089 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 1,046 | 1,018 | 545 | 608 | -1,546 | 2,069 | -1,579 | 7 | 638 | -1,951 | -3,243 | 28 | 39 | 60 | 241 | 233 | 168 | 309 | 99 | 73 | 58 | 68 | 67 | 68 | 77 | 50 | 79 | 86 | 86 | 90 | 99 | 130 | 117 | 170 | 53 | 57 | 34 | 22 | 34 | 20 | 17 | 17 | 33 | 29 | 22 | 17 | 16 | 41 | -7 | 9 | 35 | 7 | 1 | -8 | 31 | 9 | 28 | 68 | 47 | 54 | 72 | 111 |
Kasstroom uit Operationele Activiteiten
| 1,574 | 2,031 | -543 | 5,456 | -1,281 | 1,552 | -2,398 | -10,295 | 968 | 3,067 | -1,016 | 275 | 4,849 | -5,933 | 2,603 | -450 | 1,995 | -1,252 | 1,880 | -5,014 | 4,429 | 2,985 | -167 | -1,561 | -1,245 | -805 | -1,251 | 528 | 1,582 | -2,488 | 503 | 882 | -2,722 | -2,081 | 954 | -3,095 | 2,113 | -2,321 | -2,238 | -1,196 | 70 | 5,024 | -3,544 | 404 | 1,635 | -2,513 | 226 | -2,425 | -3,043 | 2,482 | -1,073 | -3,024 | 2,611 | 2,185 | -222 | -7,232 | 4,344 | 990 | 1,212 | -572 | 3,464 | -890 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -512 | -128 | 111 | -64 | -26 | -116 | 37 | -33 | -29 | -64 | 32 | -58 | -48 | -71 | -86 | -16 | 0 | 0 | 27 | 576 | -82 | -641 | -23 | -24 | -31 | -48 | 0 | -33 | -40 | -57 | -19 | -33 | 0 | 0 | -22 | -7 | -15 | -6 | -25 | -14 | -9 | -35 | 3 | -19 | -13 | -3 | -109 | -32 | -45 | -93 | -29 | -68 | -23 | -64 | -77 | -40 | -27 | -122 | -174 | -89 | -79 | -49 |
Netto Overnames
| -97 | 12 | 314 | -248 | -495 | 410 | -329 | 1 | -111 | -53 | 421 | 96 | -94 | -87 | -285 | -211 | -148 | -229 | -17 | -84 | 60 | -271 | -313 | -116 | 766 | -105 | -736 | -188 | 309 | -70 | 246 | -124 | 221 | -310 | -68 | -165 | 162 | -27 | -106 | -224 | 4 | -111 | -153 | -177 | 553 | 27 | 226 | -171 | -46 | -323 | -2 | -43 | -96 | -593 | -74 | -62 | -200 | -269 | -214 | -647 | -38 | -85 |
Aankoop van Beleggingen
| -421 | -829 | -519 | -11 | -253 | -726 | -289 | -311 | -79 | -167 | -1,679 | -1,719 | 2,406 | -4,356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -134 | -67 | 0 | 0 | 0 | -190 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14 | 0 | 0 | 0 | 0 | -33 | -4 | 0 | 9 | -21 | -21 | 0 | 0 |
Verkoop/verval van Beleggingen
| 1,083 | 66 | 1,369 | 10 | 210 | 730 | 262 | 285 | 130 | 172 | 0 | 0 | 54 | 314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 215 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | -10 | -6 | 46 | 0 | 0 | 0 | 4 | 0 | 8 | 0 | 38 |
Overige Investeringsactiviteiten
| 149 | 0 | -184 | 237 | 396 | 1 | 360 | -2 | 253 | 0 | 488 | -522 | 53 | 316 | -475 | -218 | -684 | 1,930 | -567 | -184 | -186 | -143 | 789 | -128 | -368 | -340 | 264 | -141 | 280 | 0 | -253 | -17 | 118 | -63 | 1 | 124 | -646 | 9 | -14 | 444 | -30 | -78 | -35 | -12 | -221 | 16 | -32 | -164 | 43 | 1 | 3 | -1 | 1 | -1 | -24 | 0 | -65 | 1 | 4 | -2 | -41 | 0 |
Kasstroom uit Investeringsactiviteiten
| -8,948 | 2,066 | 1,091 | -76 | -168 | 298 | 41 | -60 | 164 | -112 | 941 | -484 | -89 | 158 | -846 | -445 | -832 | 1,701 | -557 | 308 | -208 | -1,055 | 453 | -268 | 367 | -493 | -472 | -362 | 549 | -261 | -93 | 41 | 339 | -373 | -278 | -48 | -499 | -24 | -145 | 206 | -35 | -224 | -185 | -208 | 319 | 40 | 85 | -367 | -48 | -429 | -51 | -122 | -124 | -612 | -208 | -106 | -292 | -377 | -405 | -751 | -158 | -96 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | -39 | 0 | -13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 3 | 0 | 0 | 313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 3 | 811 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 9 | -11 | 169 | 37 | -206 | -1,960 | 0 | -3 | -18 | 0 | 1 | 4 | 13 | -23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -1,730 | 0 | 0 | 0 | 0 | -840 | 0 | 0 | 0 | -970 | -401 | 0 | 0 | -168 | 0 | 0 | 0 | -647 | 0 | 0 | 0 | -661 | 0 | 0 | 0 | -571 | 0 | -1 | -389 | 0 | 0 | 0 | 0 | -292 | 0 | 0 | 0 | -292 | 0 | 0 | 0 | -227 | 0 | 0 | 0 | -195 | 0 | 0 | 0 | -190 | 0 | 0 | 0 | -285 | 0 | 0 | 0 | -173 | -178 | 0 | 0 | -116 |
Overige Financieringsactiviteiten
| -865 | 1 | 655 | 2,273 | 3,009 | 2,966 | 3,428 | 6,492 | 3,362 | -2,047 | 524 | 244 | -3,627 | 3,216 | -2,218 | 7 | -2,897 | 5,285 | -1,842 | 4,707 | 9 | -393 | -534 | 1,553 | 1,647 | -8 | 3,686 | 1 | -465 | 3,605 | -1,175 | -1,042 | 2,342 | 716 | 1,342 | 236 | 1,713 | -1,471 | 2,102 | -1,195 | 1,711 | -123 | 4,150 | -1,357 | -932 | 1,900 | 612 | 1,601 | 6,257 | -37 | 4,317 | -18 | 2,346 | -177 | -1,429 | 5,496 | -203 | -386 | 46 | 1,219 | -4 | 10 |
Kasstroom uit Financieringsactiviteiten
| 6,820 | -3,247 | -564 | -4,812 | 828 | -1,781 | 3,212 | 4,987 | 3,362 | -3,017 | 123 | 244 | -3,627 | 3,048 | -2,218 | 7 | -2,897 | 4,638 | -1,842 | 4,707 | -3,589 | -2,166 | -531 | 1,553 | 1,647 | -1,380 | 3,686 | -1,264 | -854 | 3,605 | -1,175 | -1,042 | 2,342 | 424 | 1,342 | 500 | 1,713 | -1,763 | 2,102 | -1,195 | 1,711 | -4,197 | 4,150 | -1,357 | -932 | 1,705 | 612 | 1,796 | 3,592 | -2,921 | 2,234 | -368 | 1,180 | -3,429 | -1,420 | 5,499 | 608 | -580 | -2,743 | -460 | -10 | -1,757 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 1 | 0 | -1 | 1 | -1 | 1 | 0 | 0 | -2 | 1 | 0 | 0 | -2 | 0 | 1 | 0 | 1 | 0 | -1 | 0 | -1 | 2 | -1 | 0 | -1 | 1 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 4,200 | 2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 1 | -2 | 1 | 0 | 1 | -1 | 1 | 0 | 1 | 0 | -1 |
Netto Kasstroomverandering
| -553 | 849 | -15 | 568 | -622 | 70 | 854 | -5,367 | 4,494 | -62 | 46 | 36 | 1,133 | -2,727 | -463 | -888 | -1,733 | 5,087 | -518 | 1 | 631 | -236 | -246 | -274 | 768 | -2,678 | 1,962 | -1,097 | 1,277 | 856 | -765 | -120 | -41 | -2,029 | 2,018 | -2,643 | 3,327 | -4,108 | 3,919 | -2,183 | 1,744 | 603 | 421 | -1,161 | 1,022 | -768 | 923 | -996 | 502 | -869 | 1,110 | -3,513 | 3,665 | -1,855 | -1,850 | -1,838 | 4,659 | 34 | -1,936 | -1,782 | 3,296 | -2,744 |
Kaspositie aan het Einde van de Periode
| 1,468 | 2,021 | 1,172 | 1,187 | 619 | 1,241 | 1,171 | 317 | 5,684 | 1,190 | 1,252 | 1,206 | 1,170 | 37 | 2,764 | 3,227 | 4,115 | 5,848 | 761 | 1,279 | 1,278 | 647 | 883 | 1,129 | 1,403 | 635 | 3,313 | 1,351 | 2,448 | 1,171 | 315 | 1,080 | 1,200 | 1,241 | 3,270 | 1,252 | 3,895 | 568 | 4,676 | 757 | 2,940 | 1,196 | 593 | 172 | 1,333 | 311 | 1,079 | 156 | 1,152 | 650 | 1,519 | 409 | 3,922 | 257 | 2,112 | 3,962 | 5,800 | 1,141 | 1,107 | 3,043 | 4,825 | 1,529 |