B
B2holding ASA
OSE:B2H
B2holding ASA
OSE:B2H
Price:
7.05
NOK
0.57%
Market Cap:
kr2.8B
Income Statement
Earnings Waterfall
B2holding ASA
B2holding ASA
Income Statement
B2holding ASA
B2holding ASA
Currency: NOK
| Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||
| Revenue |
1 076
N/A
|
1 125
+5%
|
1 234
+10%
|
1 325
+7%
|
1 396
+5%
|
1 564
+12%
|
1 698
+9%
|
1 828
+8%
|
2 013
+10%
|
2 204
+9%
|
2 487
+13%
|
2 730
+10%
|
2 858
+5%
|
3 001
+5%
|
2 607
-13%
|
2 730
+5%
|
2 810
+3%
|
2 801
0%
|
3 137
+12%
|
3 115
-1%
|
3 130
+0%
|
3 127
0%
|
3 219
+3%
|
3 174
-1%
|
3 057
-4%
|
3 094
+1%
|
3 123
+1%
|
3 202
+3%
|
3 374
+5%
|
3 491
+3%
|
3 738
+7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
(483)
|
(521)
|
(561)
|
(574)
|
(603)
|
(648)
|
(683)
|
(739)
|
(776)
|
(824)
|
(911)
|
(987)
|
(1 055)
|
(1 146)
|
(1 189)
|
(1 273)
|
(1 335)
|
(1 381)
|
(1 379)
|
(1 354)
|
(1 346)
|
(1 312)
|
(1 331)
|
(1 310)
|
(1 290)
|
(1 275)
|
(1 277)
|
(1 277)
|
(1 320)
|
(1 382)
|
(1 451)
|
|
| Gross Profit |
593
N/A
|
604
+2%
|
673
+11%
|
751
+12%
|
794
+6%
|
916
+15%
|
1 015
+11%
|
1 090
+7%
|
1 237
+13%
|
1 379
+12%
|
1 576
+14%
|
1 742
+11%
|
1 803
+3%
|
1 855
+3%
|
1 419
-24%
|
1 457
+3%
|
1 475
+1%
|
1 420
-4%
|
1 758
+24%
|
1 761
+0%
|
1 784
+1%
|
1 815
+2%
|
1 888
+4%
|
1 864
-1%
|
1 767
-5%
|
1 819
+3%
|
1 846
+1%
|
1 925
+4%
|
2 054
+7%
|
2 109
+3%
|
2 287
+8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(216)
|
(232)
|
(254)
|
(278)
|
(278)
|
(285)
|
(296)
|
(304)
|
(323)
|
(348)
|
(401)
|
(435)
|
(473)
|
(508)
|
(508)
|
(540)
|
(553)
|
(582)
|
(594)
|
(600)
|
(600)
|
(564)
|
(558)
|
(552)
|
(555)
|
(690)
|
(806)
|
(899)
|
(1 026)
|
(971)
|
(942)
|
|
| Depreciation & Amortization |
(28)
|
(29)
|
(30)
|
(31)
|
(30)
|
(31)
|
(32)
|
(33)
|
(36)
|
(40)
|
(45)
|
(49)
|
(56)
|
(70)
|
(84)
|
(99)
|
(107)
|
(107)
|
(108)
|
(106)
|
(109)
|
(104)
|
(98)
|
(92)
|
(84)
|
(82)
|
(82)
|
(82)
|
(83)
|
(86)
|
(89)
|
|
| Other Operating Expenses |
(188)
|
(202)
|
(224)
|
(247)
|
(248)
|
(254)
|
(264)
|
(271)
|
(287)
|
(308)
|
(357)
|
(386)
|
(417)
|
(437)
|
(424)
|
(441)
|
(446)
|
(475)
|
(486)
|
(494)
|
(491)
|
(460)
|
(460)
|
(460)
|
(471)
|
(608)
|
(724)
|
(817)
|
(943)
|
(885)
|
(853)
|
|
| Operating Income |
377
N/A
|
373
-1%
|
419
+12%
|
473
+13%
|
516
+9%
|
631
+22%
|
719
+14%
|
786
+9%
|
914
+16%
|
1 031
+13%
|
1 175
+14%
|
1 307
+11%
|
1 330
+2%
|
1 347
+1%
|
911
-32%
|
917
+1%
|
921
+1%
|
838
-9%
|
1 165
+39%
|
1 161
0%
|
1 185
+2%
|
1 251
+6%
|
1 330
+6%
|
1 312
-1%
|
1 212
-8%
|
1 129
-7%
|
1 040
-8%
|
1 026
-1%
|
1 028
+0%
|
1 138
+11%
|
1 345
+18%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
(68)
|
(61)
|
(131)
|
(268)
|
(299)
|
(283)
|
(293)
|
(259)
|
(266)
|
(319)
|
(362)
|
(459)
|
(515)
|
(603)
|
(669)
|
(673)
|
(747)
|
(823)
|
(838)
|
(851)
|
(820)
|
(691)
|
(612)
|
(556)
|
(473)
|
(433)
|
(426)
|
(437)
|
(508)
|
(606)
|
(729)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(27)
|
(27)
|
(28)
|
(6)
|
(6)
|
(8)
|
(7)
|
(3)
|
(3)
|
(99)
|
(99)
|
(99)
|
(105)
|
(11)
|
|
| Total Other Income |
(66)
|
(65)
|
(58)
|
(53)
|
11
|
12
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(7)
|
(8)
|
(10)
|
(3)
|
17
|
71
|
73
|
67
|
53
|
0
|
2
|
2
|
6
|
6
|
6
|
6
|
1
|
(13)
|
(13)
|
|
| Pre-Tax Income |
243
N/A
|
246
+1%
|
231
-6%
|
152
-34%
|
227
+49%
|
360
+58%
|
426
+18%
|
527
+24%
|
648
+23%
|
712
+10%
|
811
+14%
|
846
+4%
|
808
-4%
|
737
-9%
|
232
-68%
|
241
+4%
|
165
-32%
|
59
-64%
|
373
+529%
|
349
-6%
|
411
+18%
|
554
+35%
|
712
+29%
|
751
+5%
|
742
-1%
|
699
-6%
|
521
-25%
|
496
-5%
|
422
-15%
|
414
-2%
|
592
+43%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
(45)
|
(41)
|
(47)
|
(49)
|
(46)
|
(73)
|
(94)
|
(126)
|
(166)
|
(182)
|
(207)
|
(197)
|
(159)
|
(134)
|
(81)
|
(67)
|
(58)
|
(34)
|
(45)
|
(73)
|
(102)
|
(139)
|
(168)
|
(174)
|
(169)
|
(159)
|
(118)
|
(112)
|
(95)
|
(93)
|
(133)
|
|
| Income from Continuing Operations |
198
|
205
|
184
|
103
|
181
|
287
|
331
|
400
|
481
|
529
|
604
|
649
|
649
|
603
|
152
|
174
|
107
|
26
|
328
|
277
|
309
|
415
|
544
|
577
|
573
|
540
|
403
|
384
|
327
|
321
|
459
|
|
| Income to Minority Interest |
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
197
N/A
|
204
+4%
|
184
-10%
|
104
-44%
|
182
+75%
|
287
+58%
|
332
+15%
|
401
+21%
|
482
+20%
|
529
+10%
|
604
+14%
|
649
+7%
|
649
0%
|
603
-7%
|
151
-75%
|
173
+14%
|
107
-38%
|
25
-76%
|
329
+1 205%
|
276
-16%
|
309
+12%
|
415
+34%
|
543
+31%
|
577
+6%
|
574
-1%
|
541
-6%
|
404
-25%
|
385
-5%
|
326
-15%
|
320
-2%
|
458
+43%
|
|
| EPS (Diluted) |
0.53
N/A
|
0.55
+4%
|
0.5
-9%
|
0.27
-46%
|
0.48
+78%
|
0.77
+60%
|
0.89
+16%
|
1.08
+21%
|
1.19
+10%
|
1.3
+9%
|
1.48
+14%
|
1.6
+8%
|
1.6
N/A
|
1.49
-7%
|
0.38
-74%
|
0.43
+13%
|
0.27
-37%
|
0.07
-74%
|
0.77
+1 000%
|
0.68
-12%
|
0.76
+12%
|
1.02
+34%
|
1.33
+30%
|
1.41
+6%
|
1.39
-1%
|
1.33
-4%
|
0.98
-26%
|
0.95
-3%
|
0.81
-15%
|
0.8
-1%
|
1.18
+47%
|
|
Switch to:
Switch to:
See Also
Discover More
