Norsk Hydro ASA (NHY.OL) - Winst- en verliesrekening per kwartaal

Home
NHY.OL
Financiële Gegevens

64.9 (NOK) • At close November 17, 2023

Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.

	2025 Q1	2024 Q4	2024 Q3	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	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1	2001 Q4	2001 Q3	2001 Q2	2001 Q1	2000 Q4	2000 Q3	2000 Q2	2000 Q1	1999 Q4	1999 Q3	1999 Q2	1999 Q1	1998 Q4	1998 Q3	1998 Q2	1998 Q1	1997 Q4	1997 Q3	1997 Q2	1997 Q1	1996 Q4	1996 Q3	1996 Q2	1996 Q1	1995 Q4	1995 Q3	1995 Q2	1995 Q1	1994 Q4	1994 Q3	1994 Q2	1994 Q1	1993 Q4	1993 Q3	1993 Q2	1993 Q1	1992 Q4	1992 Q3	1992 Q2	1992 Q1	1991 Q4	1991 Q3	1991 Q2	1991 Q1	1990 Q4	1990 Q3	1990 Q2	1990 Q1	1989 Q4	1989 Q3	1989 Q2	1989 Q1	1988 Q4	1988 Q3	1988 Q2	1988 Q1	1987 Q4	1987 Q3	1987 Q2	1987 Q1	1986 Q4	1986 Q3	1986 Q2	1986 Q1	1985 Q4	1985 Q3
Omzet Numbers are in millions	57,094	55,057	49,182	50,373	47,495	45,527	44,702	53,630	48,534	44,075	52,445	64,793	46,616	46,433	36,710	34,559	31,951	35,894	33,169	30,931	38,124	35,490	37,517	39,176	37,583	38,386	39,766	41,254	39,971	38,804	22,799	24,591	23,026	21,250	20,174	20,391	20,138	20,374	21,594	22,436	23,290	21,656	19,698	18,272	18,282	16,571	16,146	16,053	16,111	15,585	19,004	21,604	21,748	21,749	23,829	24,728	21,138	19,406	18,424	19,779	18,145	16,427	16,795	17,617	16,574	20,425	21,965	24,706	21,547	-45,774.504	44,839.941	47,148.713	50,124.344	37,517.985	51,160.855	51,468.249	55,450.981	45,268.165	44,551.552	42,078.96	42,122.039	40,447.638	38,456.964	38,152.759	39,296.894	44,372.401	42,072.856	80,763.76	44,937.314	39,837.841	40,333.257	44,821.972	38,938.573	34,830.562	36,143.559	40,616.27	41,050.299	51,705.218	34,477.984	36,618.534	34,509.912	29,013.261	25,055.825	24,578.732	24,103.761	25,913.902	21,717.188	24,944.065	25,397.831	25,036.975	23,028.023	25,041.576	23,381.885	20,955.664	20,171.244	21,550.522	21,417.624	20,123.558	18,268.479	20,326.005	20,217.204	20,290.948	15,873.583	17,970.757	17,265.245	16,345.921	13,795.837	15,216.722	16,519.41	13,383.997	13,134.82	15,372.998	15,947.999	15,556.242	13,690.95	15,684.76	16,340.55	16,397.284	13,921.925	14,855.68	15,568.192	17,787.8	15,359.443	17,360.169	16,720.877	12,679.86	15,836.042	15,217.715	14,382.643	10,546.103	14,670.381	14,671.169	14,904.729	13,789.907	13,547.084	13,836.394	13,456.854	10,087.917	12,517.78
Kosten van de omzet Numbers are in millions	37,019	33,815	40,964	42,667	39,221	38,673	32,828	34,449	33,484	22,534	36,461	39,198	31,180	26,921	25,789	23,098	20,880	15,357	22,246	21,654	25,334	24,460	26,326	28,025	27,234	26,882	27,518	28,387	27,105	20,219	16,218	17,237	16,174	14,990	14,302	14,389	13,944	14,336	15,539	15,587	15,891	10,354	14,091	13,630	13,404	12,392	11,625	11,656	11,662	10,817	12,541	14,864	13,219	55,825	0	0	0	0	0	0	0	0	0	0	0	58,215	0	0	0	-25,973.871	27,648.875	28,311.632	30,595.063	928.238	31,508.756	32,732.711	33,430.594	11,009.074	28,067.216	27,325.188	26,830.858	8,714.16	26,932.62	26,301.022	26,419.057	2,049.349	32,359.401	64,553.32	34,517.383	597.815	32,934.017	36,052.13	30,890.559	3,859.414	28,108.698	31,563.802	30,787.724	19,330.643	24,217.438	26,286.262	24,576.138	8,138.806	19,723.316	20,880.232	21,013.654	1,524.95	18,971.422	21,176.1	21,149.738	1,317.97	18,716.695	20,510.857	18,550.934	-228.349	15,934.931	17,254.97	0	0	0	0	0	1,309.402	12,795.242	14,493.105	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Brutowinst Numbers are in millions	20,075	21,242	8,218	7,706	8,274	6,854	11,874	19,181	15,050	21,541	15,984	25,595	15,436	19,512	10,921	11,461	11,071	20,537	10,923	9,277	12,790	11,030	11,191	11,151	10,349	11,504	12,248	12,867	12,866	18,585	6,581	7,354	6,852	6,260	5,872	6,002	6,194	6,038	6,055	6,849	7,399	11,302	5,607	4,642	4,878	4,179	4,521	4,397	4,449	4,768	6,463	6,740	8,529	-34,076	23,829	24,728	21,138	19,406	18,424	19,779	18,145	16,427	16,795	17,617	16,574	-37,790	21,965	24,706	21,547	-19,800.633	17,191.066	18,837.081	19,529.281	36,589.746	19,652.099	18,735.539	22,020.387	34,259.091	16,484.336	14,753.772	15,291.181	31,733.478	11,524.344	11,851.738	12,877.837	42,323.052	9,713.455	16,210.44	10,419.931	39,240.027	7,399.24	8,769.842	8,048.013	30,971.148	8,034.862	9,052.469	10,262.575	32,374.575	10,260.546	10,332.272	9,933.773	20,874.455	5,332.509	3,698.501	3,090.107	24,388.951	2,745.766	3,767.965	4,248.093	23,719.005	4,311.328	4,530.719	4,830.952	21,184.013	4,236.312	4,295.552	21,417.624	20,123.558	18,268.479	20,326.005	20,217.204	18,981.546	3,078.341	3,477.652	17,265.245	16,345.921	13,795.837	15,216.722	16,519.41	13,383.997	13,134.82	15,372.998	15,947.999	15,556.242	13,690.95	15,684.76	16,340.55	16,397.284	13,921.925	14,855.68	15,568.192	17,787.8	15,359.443	17,360.169	16,720.877	12,679.86	15,836.042	15,217.715	14,382.643	10,546.103	14,670.381	14,671.169	14,904.729	13,789.907	13,547.084	13,836.394	13,456.854	10,087.917	12,517.78
Brutowinstmarge Numbers are in millions	0.352	0.386	0.167	0.153	0.174	0.151	0.266	0.358	0.31	0.489	0.305	0.395	0.331	0.42	0.297	0.332	0.346	0.572	0.329	0.3	0.335	0.311	0.298	0.285	0.275	0.3	0.308	0.312	0.322	0.479	0.289	0.299	0.298	0.295	0.291	0.294	0.308	0.296	0.28	0.305	0.318	0.522	0.285	0.254	0.267	0.252	0.28	0.274	0.276	0.306	0.34	0.312	0.392	-1.567	1	1	1	1	1	1	1	1	1	1	1	-1.85	1	1	1	0.433	0.383	0.4	0.39	0.975	0.384	0.364	0.397	0.757	0.37	0.351	0.363	0.785	0.3	0.311	0.328	0.954	0.231	0.201	0.232	0.985	0.183	0.196	0.207	0.889	0.222	0.223	0.25	0.626	0.298	0.282	0.288	0.719	0.213	0.15	0.128	0.941	0.126	0.151	0.167	0.947	0.187	0.181	0.207	1.011	0.21	0.199	1	1	1	1	1	0.935	0.194	0.194	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Onderzoek- en ontwikkelingskosten Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Algemene en administratieve kosten Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,670	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Verkoop- en marketingkosten Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Verkoop-, algemene en administratieve kosten Numbers are in millions	0	6,956	0	6,148	6,280	7,026	6,478	5,992	5,856	6,507	5,269	5,416	4,514	5,402	4,308	3,997	4,207	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,670	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 kosten Numbers are in millions	7,111	0	5,208	1,713	1,024	-9,574	-6,130	6,604	6,416	11,317	5,458	5,976	5,521	-5,750	-3,731	-3,675	-3,830	-5,813	-3,441	-3,251	-4,112	-5,127	-4,364	-4,349	-4,310	-5,839	-4,770	-4,340	-4,013	-5,294	-2,214	-2,222	-2,238	-2,151	-2,472	-1,905	-2,290	-2,859	-2,368	-2,157	-2,164	-2,310	-2,023	-2,125	-2,062	-2,587	-2,159	-2,116	-1,914	-2,192	6,664	7,444	4,079	-32,339	21,618	22,529	15,264	-29,759	17,847	18,539	16,924	-25,365	16,062	17,165	18,172	161	123	470	112	-500.161	215.292	300.686	1,076.178	-8,819.159	-582.042	821.898	977.081	469.772	255.216	-65.34	3,542.383	62.94	3,494.868	3,581.15	109.424	498.077	140.877	-3,742.535	43.628	6.99	3,551.635	1,900.631	79.683	-6,766.77	3,284.971	3,032.854	182.122	24,914.191	2,831.437	3,292.23	3,184.227	18,117.769	3,197.183	1,942.146	1,978.875	23,593.484	1,877.049	1,839.866	1,972.329	21,648.189	1,633.766	1,701.307	1,668.476	19,516.056	2,086.949	1,664.429	0	-68,951.321	0	0	0	10,843.951	1,439.541	1,539.459	0	-52,436.412	0	0	0	-49,308.791	0	0	0	-50,670.539	0	0	0	-54,000.878	0	0	0	-53,584.631	0	0	0	-47,225.109	0	0	0	-50,300.658	0	0	0	-51,924.304	0	0	0	-41,471.792	0
Bedrijfskosten Numbers are in millions	7,111	6,956	5,208	4,435	5,256	7,026	6,238	6,604	6,416	11,317	5,458	5,976	5,521	4,212	4,923	5,206	5,012	13,595	5,609	5,906	6,361	5,599	6,728	6,192	6,023	5,546	5,650	5,828	5,772	11,237	2,416	2,677	2,613	2,382	2,281	2,442	2,381	2,309	2,172	2,272	2,295	6,518	1,934	2,018	2,033	1,430	1,688	1,815	1,848	1,811	6,664	7,444	7,749	21,946	21,618	22,529	15,264	18,655	17,847	18,539	16,924	-25,365	16,062	17,165	18,172	-36,279	19,551	23,999	20,368	14,480.96	4,623.396	4,645.89	4,705.997	32,425.434	4,303.188	4,084.584	4,137.839	23,817.145	3,527.216	3,508.758	3,542.383	25,232.553	3,494.868	3,581.15	3,672.543	35,206.289	3,951.594	7,016.352	3,628.434	33,220.241	3,551.635	3,681.538	3,054.527	20,398.493	3,284.971	3,032.854	2,831.997	24,914.191	2,831.437	3,292.23	3,184.227	18,117.769	3,197.183	1,942.146	1,978.875	23,593.484	1,877.049	1,839.866	1,972.329	21,648.189	1,633.766	1,701.307	1,668.476	19,516.056	2,086.949	1,664.429	0	-68,951.321	0	0	0	10,843.951	1,439.541	1,539.459	0	-52,436.412	0	0	0	-49,308.791	0	0	0	-50,670.539	0	0	0	-54,000.878	0	0	0	-53,584.631	0	0	0	-47,225.109	0	0	0	-50,300.658	0	0	0	-51,924.304	0	0	0	-41,471.792	0
Bedrijfsresultaat Numbers are in millions	12,964	11,576	3,010	3,271	3,018	-172	565	7,456	2,494	1,529	8,484	14,403	8,638	9,719	1,761	3,799	2,458	6,385	326	-642	2,550	441	-1,019	852	216	-53	1,650	3,111	2,996	4,008	2,736	2,013	2,586	2,247	1,749	2,875	2,741	943	-1,570	2,906	1,539	71	903	513	988	3	527	-772	693	438	-109	-1,471	1,088	-1,274	2,422	2,286	5,731	1,052	74	1,068	1,532	-965	719	576	-192	-8,227	2,414	1,205	1,897	-23,774.524	15,016.617	14,191.191	15,473.855	4,164.312	14,642.612	15,858.896	19,003.896	10,441.946	13,343.216	11,245.014	10,969.347	7,668.717	8,545.992	7,806.492	9,205.294	7,116.763	5,761.861	6,590.9	6,776.954	7,030.343	3,196.472	5,088.304	4,887.242	2,855.88	5,548.938	5,770.718	7,421.472	7,327.484	8,230.287	6,378.158	5,936.552	2,052.172	2,006.85	2,495.583	1,225.681	408.398	868.717	2,884.86	1,935.734	1,799.377	2,666.925	2,645.665	3,225.499	1,773.415	2,149.363	2,794.837	21,417.624	-48,827.763	18,268.479	20,326.005	20,217.204	1,771.735	1,660.488	1,740.56	17,265.245	-36,090.491	13,795.837	15,216.722	16,519.41	-35,924.793	13,134.82	15,372.998	15,947.999	-35,114.297	13,690.95	15,684.76	16,340.55	-37,603.594	13,921.925	14,855.68	15,568.192	-35,796.831	15,359.443	17,360.169	16,720.877	-34,545.249	15,836.042	15,217.715	14,382.643	-39,754.554	14,670.381	14,671.169	14,904.729	-38,134.397	13,547.084	13,836.394	13,456.854	-31,383.874	12,517.78
Bedrijfsresultaat ratio Numbers are in millions	0.227	0.21	0.061	0.065	0.064	-0.004	0.013	0.139	0.051	0.035	0.162	0.222	0.185	0.209	0.048	0.11	0.077	0.178	0.01	-0.021	0.067	0.012	-0.027	0.022	0.006	-0.001	0.041	0.075	0.075	0.103	0.12	0.082	0.112	0.106	0.087	0.141	0.136	0.046	-0.073	0.13	0.066	0.003	0.046	0.028	0.054	0	0.033	-0.048	0.043	0.028	-0.006	-0.068	0.05	-0.059	0.102	0.092	0.271	0.054	0.004	0.054	0.084	-0.059	0.043	0.033	-0.012	-0.403	0.11	0.049	0.088	0.519	0.335	0.301	0.309	0.111	0.286	0.308	0.343	0.231	0.3	0.267	0.26	0.19	0.222	0.205	0.234	0.16	0.137	0.082	0.151	0.176	0.079	0.114	0.126	0.082	0.154	0.142	0.181	0.142	0.239	0.174	0.172	0.071	0.08	0.102	0.051	0.016	0.04	0.116	0.076	0.072	0.116	0.106	0.138	0.085	0.107	0.13	1	-2.426	1	1	1	0.087	0.105	0.097	1	-2.208	1	1	1	-2.684	1	1	1	-2.257	1	1	1	-2.293	1	1	1	-2.012	1	1	1	-2.724	1	1	1	-3.77	1	1	1	-2.765	1	1	1	-3.111	1
Totaal overige inkomsten en kosten netto Numbers are in millions	-3,754	-7,647	-1,384	-1,224	-1,916	-2,344	55	-651	-473	147	-318	-295	-1,499	538	-141	-410	199	-716	-194	-535	-4,750	-608	-388	-860	-190	-490	-16	-566	-170	-3,613	-299	-26	-40	-424	-56	51	-47	-288	-5,594	49	-3,578	-4,829	-2,841	-92	-74	-772	-176	-220	-158	405	57	-172	10	1,350	-1,352	106	-112	8	-521	-8	309	-367	989	103	1,059	634	-1,980	-55	280	-9,171.503	2,255.184	819.516	753.932	937.722	-830.555	784.539	662.317	96.325	392.64	-78.408	-697.07	1,080.915	590.304	-325.559	-382.984	1,121.656	704.384	-2,603.189	-298.128	0	-651.133	1,990.425	-106.244	-7,716.774	0	-248.897	-254.971	2,365.978	801.178	-661.884	-812.994	1.881	-128.476	0	30.159	-387.07	-325.03	956.761	-340.03	-271.44	-10.637	-183.747	0	0	111.174	0	0	48,827.763	0	0	0	0.337	21.688	-197.633	-17,265.245	0	0	0	0	35,924.793	-13,134.82	0	0	35,114.297	-13,690.95	-15,684.76	-16,340.55	37,603.594	-13,921.925	-14,855.68	-15,568.192	35,796.831	-15,359.443	-17,360.169	-16,720.877	34,545.249	-15,836.042	-15,217.715	-14,382.643	39,754.554	-14,670.381	-14,671.169	-14,904.729	38,134.397	-13,547.084	-13,836.394	-13,456.854	31,383.874	-12,517.78
Inkomen voor belasting Numbers are in millions	9,210	3,929	1,626	2,047	1,102	-2,562	55	6,986	2,021	1,676	8,166	14,108	8,416	10,730	1,620	3,389	2,657	6,226	35	-1,129	-2,523	-167	-1,407	-8	26	-543	1,634	2,545	2,826	3,735	2,808	1,987	2,546	1,823	1,693	2,926	2,694	655	-1,711	2,955	1,526	-45	832	421	914	-769	351	-992	535	587	-169	-1,688	1,098	-388	859	2,305	5,762	1,060	56	1,060	1,530	-770	1,708	555	-126	-7,593	434	1,150	2,177	-32,946.026	14,822.854	15,010.707	15,577.216	5,102.034	14,832.266	15,939.84	18,957.993	10,538.271	13,349.76	11,166.606	11,051.728	7,581.84	8,619.78	7,945.028	8,822.31	8,238.418	6,466.245	6,590.9	6,493.369	7,030.343	3,196.472	7,078.729	4,887.242	2,855.88	5,548.938	5,770.718	7,175.607	9,693.462	8,230.287	6,378.158	5,936.552	2,054.053	2,006.85	2,495.583	1,255.839	408.398	543.687	2,884.86	1,935.734	1,799.377	2,666.925	2,645.665	3,225.499	1,773.415	2,260.537	2,794.837	0	0	0	0	0	1,772.072	1,660.488	1,740.56	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Inkomen voor belasting ratio Numbers are in millions	0.161	0.071	0.033	0.041	0.023	-0.056	0.001	0.13	0.042	0.038	0.156	0.218	0.181	0.231	0.044	0.098	0.083	0.173	0.001	-0.037	-0.066	-0.005	-0.038	-0	0.001	-0.014	0.041	0.062	0.071	0.096	0.123	0.081	0.111	0.086	0.084	0.143	0.134	0.032	-0.079	0.132	0.066	-0.002	0.042	0.023	0.05	-0.046	0.022	-0.062	0.033	0.038	-0.009	-0.078	0.05	-0.018	0.036	0.093	0.273	0.055	0.003	0.054	0.084	-0.047	0.102	0.032	-0.008	-0.372	0.02	0.047	0.101	0.72	0.331	0.318	0.311	0.136	0.29	0.31	0.342	0.233	0.3	0.265	0.262	0.187	0.224	0.208	0.225	0.186	0.154	0.082	0.144	0.176	0.079	0.158	0.126	0.082	0.154	0.142	0.175	0.187	0.239	0.174	0.172	0.071	0.08	0.102	0.052	0.016	0.025	0.116	0.076	0.072	0.116	0.106	0.138	0.085	0.112	0.13	0	0	0	0	0	0.087	0.105	0.097	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Belastingkosten Numbers are in millions	3,348	2,146	217	739	720	256	680	1,930	877	1,519	1,489	2,971	2,005	2,205	494	992	776	850	256	342	-498	497	-16	183	150	208	710	473	749	135	624	424	707	815	574	849	313	113	-367	891	455	121	166	152	452	-11	162	-279	281	224	62	24	513	361	62	759	608	402	119	462	606	-183	707	273	155	-1,748	201	248	734	-24,649.227	8,708.561	9,109.011	9,983.524	4,059.199	9,822.78	10,460.52	13,128.295	6,418.891	9,168.144	7,422.624	7,281.213	3,915.672	6,070.74	5,589.92	5,744.76	4,628.952	4,057.252	1,968.617	4,282.86	3,745.482	2,685.924	4,227.782	2,709.232	1,702.529	4,217.193	3,604.394	4,188.806	4,798.229	4,351.855	3,593.086	3,480.632	1,228.137	1,373.759	1,230.472	518.884	-77.515	77.564	1,068.779	925.554	923.407	1,362.89	1,149.334	1,676.437	-183.802	1,351.641	1,381.827	19,546.137	-50,178.489	16,608.789	18,298.337	18,200.389	755.686	565.244	689.289	16,389.688	-36,202.812	13,542.009	13,091.984	16,011.585	-37,162.316	13,402.995	14,803.937	15,746.885	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Nettowinst Numbers are in millions	4,834	1,913	793	2,144	941	-2,536	-358	5,212	1,265	157	6,851	11,277	5,739	7,126	1,009	2,585	1,441	5,125	-222	-1,248	-1,811	-476	-1,259	-85	9	-693	751	2,108	2,091	3,499	2,037	1,484	1,762	1,059	1,085	1,948	2,296	478	-1,324	1,918	948	-370	589	185	393	-793	222	-637	287	144	-277	-1,599	499	-739	997	1,405	5,043	620	-104	503	869	-569	1,005	211	-347	-6,257	363	882	1,086	874.704	6,308.056	5,948.862	5,490.33	1,240.603	4,819.833	5,398.376	5,875.601	4,179.034	4,175.072	3,574.098	3,688.134	3,753.045	2,475.252	2,216.573	4,185.468	3,754.464	2,408.993	4,622.283	2,494.094	3,284.861	510.548	2,850.947	2,178.01	1,153.351	1,331.745	2,166.324	3,232.666	4,895.233	3,878.432	2,785.072	2,455.92	824.035	633.09	1,265.111	706.796	485.913	466.123	1,816.081	1,010.18	875.97	1,304.035	1,496.331	1,549.062	1,957.218	908.896	1,413.011	1,871.486	1,350.726	1,659.69	2,027.669	2,016.815	1,016.049	1,095.244	1,051.27	875.558	112.321	253.828	2,124.738	507.825	1,237.523	-268.175	569.061	201.115	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Nettowinstmarge Numbers are in millions	0.085	0.035	0.016	0.043	0.02	-0.056	-0.008	0.097	0.026	0.004	0.131	0.174	0.123	0.153	0.027	0.075	0.045	0.143	-0.007	-0.04	-0.048	-0.013	-0.034	-0.002	0	-0.018	0.019	0.051	0.052	0.09	0.089	0.06	0.077	0.05	0.054	0.096	0.114	0.023	-0.061	0.085	0.041	-0.017	0.03	0.01	0.021	-0.048	0.014	-0.04	0.018	0.009	-0.015	-0.074	0.023	-0.034	0.042	0.057	0.239	0.032	-0.006	0.025	0.048	-0.035	0.06	0.012	-0.021	-0.306	0.017	0.036	0.05	-0.019	0.141	0.126	0.11	0.033	0.094	0.105	0.106	0.092	0.094	0.085	0.088	0.093	0.064	0.058	0.107	0.085	0.057	0.057	0.056	0.082	0.013	0.064	0.056	0.033	0.037	0.053	0.079	0.095	0.112	0.076	0.071	0.028	0.025	0.051	0.029	0.019	0.021	0.073	0.04	0.035	0.057	0.06	0.066	0.093	0.045	0.066	0.087	0.067	0.091	0.1	0.1	0.05	0.069	0.058	0.051	0.007	0.018	0.14	0.031	0.092	-0.02	0.037	0.013	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
WPA (Winst Per Aandeel) Numbers are in millions	2.45	0.96	0.4	1.07	0.47	-1.26	-0.18	2.56	0.62	0.077	3.34	5.5	2.8	4.16	0.49	1.26	0.7	2.5	-0.11	-0.61	-0.88	-0.23	-0.61	-0.042	0.004	-0.34	0.37	1.03	1.02	1.71	1	0.73	0.86	0.52	0.53	0.95	1.12	0.23	-0.65	0.94	0.46	-0.18	0.29	0.09	0.19	-0.39	0.11	-0.31	0.14	0.07	-0.14	-0.78	0.24	-0.36	0.49	0.69	2.89	0.39	-0.068	0.4	0.68	-0.45	0.79	0.17	-0.29	-5.19	0.2	0.6	0.91	-6.78	5.09	4.8	4.5	1	3.01	4.6	3.9	3.33	3.32	2.9	2.94	2.95	1.96	1.74	3.27	2.65	1.7	1.63	1.76	2.32	0.36	2.01	1.58	0.81	1.53	1.51	2.23	3.4	2.7	1.94	1.71	0.57	0.44	1	0.56	0.39	0.38	1.44	0.8	0.68	1.02	1.2	1.23	1.58	0.73	1.11	1.49	1.08	1.33	1.6	1.59	0.81	0.87	0.91	0.11	0.098	0.22	1.86	0.46	1.11	-0.24	0.5	0.19	-1.31	0.036	0.35	0.54	0.88	0.54	0.4	0.73	0.53	0.36	0.78	0.75	0.67	0.82	0.79	0.74	0.38	0.52	0.52	0.53	-0.095	-0.11	-0.11	-0.11	0.49	0.62
Verwaterde WPA Numbers are in millions	2.45	0.96	0.4	1.07	0.47	-1.26	-0.18	2.56	0.62	0.077	3.34	5.5	2.8	4.16	0.49	1.26	0.7	2.5	-0.11	-0.61	-0.88	-0.23	-0.61	-0.042	0.004	-0.34	0.37	1.03	1.02	1.71	1	0.73	0.86	0.52	0.53	0.95	1.12	0.23	-0.65	0.94	0.46	-0.18	0.29	0.09	0.19	-0.39	0.11	-0.31	0.14	0.07	-0.14	-0.78	0.24	-0.36	0.49	0.69	2.89	0.39	-0.068	0.4	0.68	-0.45	0.79	0.17	-0.29	-5.17	0.2	0.6	0.91	-6.78	5.09	4.8	4.5	1	3.01	4.6	3.9	3.33	3.32	2.9	2.94	2.95	1.96	1.74	3.27	2.65	1.7	1.63	1.76	2.32	0.36	2.01	1.58	0.81	1.53	1.51	2.23	3.4	2.7	1.94	1.71	0.57	0.44	1	0.56	0.39	0.38	1.44	0.8	0.68	1.02	1.2	1.23	1.58	0.73	1.11	1.49	1.08	1.33	1.6	1.59	0.81	0.87	0.91	0.11	0.098	0.22	1.86	0.46	1.11	-0.24	0.5	0.19	-1.31	0.036	0.35	0.54	0.88	0.54	0.4	0.73	0.53	0.36	0.78	0.75	0.67	0.82	0.79	0.74	0.38	0.52	0.52	0.53	-0.095	-0.11	-0.11	-0.11	0.49	0.62
EBITDA Numbers are in millions	12,626	7,640	5,647	5,479	5,490	644	2,748	9,634	4,686	4,169	10,132	16,140	10,341	12,915	3,774	5,032	4,549	5,937	2,185	1,212	-51	3,298	1,085	2,307	2,343	1,608	-1,485	-184	514	5,621	4,096	3,129	3,756	3,371	3,199	4,248	4,041	2,410	-412	4,265	2,891	1,703	2,101	1,701	2,174	742	1,629	303	1,790	1,520	1,274	785	2,414	1,303	3,537	3,743	6,782	1,884	1,004	1,903	2,308	-197	2,855	1,452	-771	-5,335	1,329	2,044	1,970	-37,621.633	17,191.066	18,837.081	19,529.281	13,737.771	20,158.974	19,632.155	21,017.076	15,923.315	16,490.88	14,759.351	15,291.181	12,761.385	11,529.613	11,871.086	12,870.998	11,116.812	9,713.455	19,785.846	10,419.931	9,736.82	7,332.647	8,769.842	8,030.306	13,691.551	8,085.587	9,052.469	10,253.469	10,738.455	10,260.546	10,332.272	9,933.773	6,164.563	5,332.509	3,711.368	3,090.107	2,653.023	2,745.766	3,767.965	4,248.093	3,916.339	4,311.328	4,530.719	4,830.952	3,314.096	3,838.935	4,295.552	21,417.624	-48,827.763	18,268.479	20,326.005	20,217.204	9,718.328	3,078.341	3,477.652	17,265.245	-36,090.491	13,795.837	15,216.722	16,519.41	-35,924.793	13,134.82	15,372.998	15,947.999	-35,114.297	13,690.95	15,684.76	16,340.55	-37,603.594	13,921.925	14,855.68	15,568.192	-35,796.831	15,359.443	17,360.169	16,720.877	-34,545.249	15,836.042	15,217.715	14,382.643	-39,754.554	14,670.381	14,671.169	14,904.729	-38,134.397	13,547.084	13,836.394	13,456.854	-31,383.874	12,517.78
EBITDA ratio Numbers are in millions	0.221	0.139	0.115	0.109	0.116	0.014	0.061	0.18	0.097	0.095	0.193	0.249	0.222	0.278	0.103	0.146	0.142	0.165	0.066	0.039	-0.001	0.093	0.029	0.059	0.062	0.042	-0.037	-0.004	0.013	0.145	0.18	0.127	0.163	0.159	0.159	0.208	0.201	0.118	-0.019	0.19	0.124	0.079	0.107	0.093	0.119	0.045	0.101	0.019	0.111	0.098	0.067	0.036	0.111	0.06	0.148	0.151	0.321	0.097	0.054	0.096	0.127	-0.012	0.17	0.082	-0.047	-0.261	0.061	0.083	0.091	0.822	0.383	0.4	0.39	0.366	0.394	0.381	0.379	0.352	0.37	0.351	0.363	0.316	0.3	0.311	0.328	0.251	0.231	0.245	0.232	0.244	0.182	0.196	0.206	0.393	0.224	0.223	0.25	0.208	0.298	0.282	0.288	0.212	0.213	0.151	0.128	0.102	0.126	0.151	0.167	0.156	0.187	0.181	0.207	0.158	0.19	0.199	1	-2.426	1	1	1	0.479	0.194	0.194	1	-2.208	1	1	1	-2.684	1	1	1	-2.257	1	1	1	-2.293	1	1	1	-2.012	1	1	1	-2.724	1	1	1	-3.77	1	1	1	-2.765	1	1	1	-3.111	1

Norsk Hydro ASA

OSE:NHY.OL Add to watchlist

OSE:NHY.OL