
Olav Thon Eiendomsselskap ASA
OSE:OLT.OL
165 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 489 | 433 | 219 | 527 | -1,383 | 531 | 584 | 473 | 1,594 | 467 | 537 | 536 | 3,299 | 468 | 440 | 560 | -926 | 420 | 466 | 378 | 992 | 423 | 466 | 456 | 409 | 398 | 432 | 407 | 438 | 459 | 374 | 365 | 378 | 296 | 280 | 310 | 257 | 275 | 285 | 268 | 852 | 235 | 245 | 230 | 1,412 | 300 | 167 | 259 | 613 | -60 | 179 | 383 | 258 | -213 | 318 | 414 | 763.429 | 239 | 229 | 196 | 241.928 | 209 | 128 | -23 |
Afschrijvingen & Amortisatie
| 0 | 0 | 3 | 3 | 4 | 3 | 4 | 6 | 5 | 5 | 7 | 9 | 12 | 6 | 6 | 8 | 14 | 7 | 7 | 7 | 7 | 6 | 5 | 6 | 3 | 6 | 5 | 6 | 7 | 7 | 8 | 6 | 11 | 6 | 6 | 5 | 5 | 3 | 3 | 5 | 5 | 4 | 2 | 3 | 2 | 3 | 4 | 4 | 3 | 3 | 4 | 7 | 5 | 9 | 6 | 7 | 6.211 | 6 | 6 | 5 | 5.894 | 4 | 5 | 4 |
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 | 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 | 0 | 0 |
Verandering in Werkkapitaal
| -237 | 245 | -250 | 222 | -466 | 276 | 116 | 281 | -453 | 185 | -355 | 15 | -60 | 143 | -227 | -3 | -301 | 254 | -210 | 200 | -145 | 212 | -210 | 68 | -267 | 395 | -151 | 32 | 413 | -64 | -172 | -186 | 488 | 24 | 9 | 44 | 918 | -661 | -410 | 73 | -151 | 368 | -157 | 84 | -332 | 72 | -81 | -19 | 285 | 57 | -184 | 71 | 290 | -10 | -68 | 58 | 232.472 | 41 | -128 | 118 | 345.308 | -369 | 41 | -47 |
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 | 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 | 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 | 0 | 0 |
Overig Werkkapitaal
| -237 | 245 | -250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 79 | 7 | 121 | 331 | 1,866 | -3 | -139 | -120 | -1,076 | -30 | -98 | -105 | -2,800 | 6 | -23 | -139 | 1,363 | -80 | -52 | -175 | -572 | -1 | -56 | -180 | -53 | -11 | -55 | -5 | -8 | -7 | -8 | -6 | -10 | -6 | -6 | -5 | -5 | -3 | -3 | -5 | -529 | -4 | -3 | -2 | -1,110 | -3 | -4 | -4 | -503 | 345 | 153 | -111 | -144 | 571 | -75 | -174 | -603.853 | -24 | -10 | 70 | 95.778 | -114 | 102 | 178 |
Kasstroom uit Operationele Activiteiten
| 331 | 685 | 93 | 637 | 21 | 807 | 565 | 640 | 70 | 627 | 91 | 455 | 439 | 623 | 196 | 426 | 150 | 601 | 211 | 410 | 282 | 640 | 205 | 350 | 92 | 788 | 231 | 440 | 850 | 395 | 202 | 179 | 867 | 320 | 289 | 354 | 1,175 | -386 | -125 | 341 | 177 | 603 | 87 | 315 | -28 | 372 | 86 | 240 | 398 | 345 | 152 | 350 | 409 | 357 | 181 | 305 | 398.259 | 262 | 97 | 389 | 688.908 | -270 | 276 | 112 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 0 | 0 | -203 | -112 | -134 | -125 | -265 | -184 | -706 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -151 | -160 | -172 | -20 | -193 | -240 | -219 | -284 | -223 | -318 | -296 | -727 | -243 | -278 | -204 | -215 | -160 | -507 | -100 | 9 | -285 | -59 | -124 | 2,535 | -3,122 | -94 | -185 | 573 | -232 | -1,100 | -163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| -861 | 0 | -23 | -17 | 0 | 0 | 0 | -1,222 | 177 | 0 | -9 | -240 | 0 | -1 | 367 | 0 | 10 | 0 | 0 | -43 | 0 | -18 | -37 | 0 | 0 | -22 | 0 | 0 | 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 |
Aankoop van Beleggingen
| 0 | -49 | 0 | 0 | 295 | -66 | 0 | 184 | 476 | -132 | -187 | -157 | -164 | -216 | -241 | -238 | 0 | 0 | 0 | 0 | 0 | 193 | 0 | 0 | 0 | -49 | 0 | 0 | 0 | 0 | 0 | 0 | -2,032 | 0 | -180 | -324 | -1,281 | -4 | 0 | 0 | 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/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 230 | 20 | 0 | 9 | -24 | 19 | 11 | 9 | 151 | 38 | 72 | 44 | 12 | 50 | 0 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -7 | -182 | -11 | -10 | -1 | -66 | -294 | -184 | -101 | 20 | 83 | -157 | -177 | -216 | 125 | -238 | -198 | 0 | 71 | -1 | -1 | -193 | 51 | 59 | -69 | -50 | -14 | -46 | -70 | -20 | -101 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -82 | 0 | -3,068 | 89 | -89 | 0 | -894 | 30 | 0 | 0 | -496 | -257 | -280 | -206 | -68 | 120 | -631 | -114 | -270.633 | -207 | -273 | -472 | -460.401 | -329 | -426 | -609 |
Kasstroom uit Investeringsactiviteiten
| -868 | -231 | -237 | -139 | 160 | -191 | -559 | -1,388 | 76 | -112 | -113 | -388 | -201 | -198 | 136 | -229 | -37 | -113 | -89 | -172 | -9 | -161 | -226 | -160 | -353 | -295 | -332 | -342 | -797 | -263 | -379 | -213 | -2,247 | -92 | -687 | -423 | -1,272 | -289 | -141 | -124 | -533 | -3,033 | -183 | -185 | -341 | -202 | -1,100 | -163 | -496 | -257 | -280 | -206 | -68 | 120 | -631 | -114 | -270.633 | -207 | -273 | -472 | -460.401 | -329 | -426 | -609 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 508 | -504 | 776 | -477 | -166 | -567 | 570 | 751 | -200 | -2 | 226 | 171 | -205 | 218 | -401 | -309 | 32 | -436 | -206 | -232 | -484 | -150 | 783 | -169 | 9 | -138 | 311 | -188 | 71 | -77 | 304 | -13 | 1,466 | -173 | 0 | 61 | -4 | 768 | 363 | -235 | 283 | 1,346 | 1,374 | -111 | 39 | 25 | 751 | -164 | 0 | 266 | -667 | 189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -714 | 0 | 0 | 0 | -660 | 0 | 0 | 0 | -691 | 0 | -9 | -529 | 0 | 0 | 0 | -9 | 0 | -4 | -9 | 0 | -467 | -5 | -26 | -50 | -233 | 0 | -1 | 0 | -215 | 0 | -2 | 0 | -192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -295 | -189 | 0 | 0 | -201 | -307 | -0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -1 | -2 | -2 | -2 | -2 | -2 | -14 | -2 | -2 | 0 | -2 | -2 | 8 | -12 | -4 | -2 | -2 | -12 | -3 | -4 | -8 | -2 | 0 | 1 | 0 | 0 | 1 | 0 | -1 | 0 | 1 | 0 | -14 | 0 | 592 | 0 | 1 | 0 | -1 | 0 | 0 | 0 | -1 | 1 | 0 | -60 | 352 | 1 | 202 | -1 | 189 | -189 | -104 | -90 | -110 | 1 | -92.933 | 56 | -35 | 180 | -183.064 | 671 | 342 | 530 |
Kasstroom uit Financieringsactiviteiten
| 507 | -506 | 60 | -479 | -168 | -569 | -104 | 749 | -202 | -400 | -467 | 169 | -196 | -313 | -405 | -311 | 30 | -448 | -209 | -240 | -494 | -152 | -25 | -173 | 35 | -188 | 79 | -188 | 71 | -77 | 90 | -13 | 1,464 | -173 | 400 | 61 | -3 | 768 | 192 | -235 | 283 | 1,346 | 1,224 | -110 | 39 | -35 | 1,103 | -150 | 202 | -90 | -418 | 189 | -104 | -90 | 90 | -306 | -93.086 | 56 | -35 | 180 | -183.064 | 671 | 342 | 530 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 4 | 1 | 0 | 0 | -2 | 7 | 0 | 4 | 0 | 0 | 2 | -2 | -1 | 4 | -2 | -2 | 0 | -10 | -12 | 26 | -2 | -1 | 1 | 4 | -29 | -1 | 3 | 0 | -15 | 9 | 1 | 0 | 6 | -6 | -1 | 4 | 7 | -1 | 1 | -1 | 2 | 0 | 0 | -1 | 0 | -1 | 1 | -1 | 0 | 0 | 0 | 1 | 0 | -354 | 354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -26 | -52 | -84 | 19 | 11 | 54 | -98 | 5 | -56 | 115 | -488 | 235 | 41 | 115 | -75 | -117 | 143 | 30 | -99 | 24 | -222 | 327 | -45 | 21 | -255 | 304 | -19 | -90 | 110 | 64 | -86 | -47 | 89 | 49 | 2 | -5 | -93 | 92 | -73 | -19 | -71 | -1,084 | 1,128 | 19 | -330 | 134 | 90 | -74 | 104 | -2 | -546 | 334 | 237 | 33 | -6 | -115 | 34.54 | -341 | -211 | 97 | 45.443 | 72 | 192 | 33 |
Kaspositie aan het Einde van de Periode
| 83 | 109 | 161 | 245 | 226 | 215 | 161 | 259 | 254 | 310 | 195 | 683 | 448 | 407 | 292 | 367 | 484 | 341 | 311 | 410 | 386 | 608 | 281 | 326 | 305 | 560 | 256 | 276 | 366 | 257 | 193 | 279 | 325 | 236 | 187 | 185 | 190 | 283 | 191 | 264 | 283 | 354 | 1,438 | 310 | 456 | 786 | 652 | 562 | 636 | 532 | 534 | 1,080 | 746 | 509 | 476 | 482 | 34.54 | 111 | 452 | 663 | 45.443 | 72 | 448 | 256 |