Bouvet ASA
OSE:BOUV
Income Statement
Earnings Waterfall
Bouvet ASA
Revenue
|
3.5B
NOK
|
Cost of Revenue
|
-365.8m
NOK
|
Gross Profit
|
3.2B
NOK
|
Operating Expenses
|
-2.8B
NOK
|
Operating Income
|
407m
NOK
|
Other Expenses
|
-81.6m
NOK
|
Net Income
|
325.4m
NOK
|
Income Statement
Bouvet ASA
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | 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 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 113
N/A
|
1 133
+2%
|
1 124
-1%
|
1 118
-1%
|
1 133
+1%
|
1 159
+2%
|
1 198
+3%
|
1 213
+1%
|
1 232
+2%
|
1 228
0%
|
1 258
+2%
|
1 282
+2%
|
1 331
+4%
|
1 427
+7%
|
1 467
+3%
|
1 531
+4%
|
1 607
+5%
|
1 651
+3%
|
1 719
+4%
|
1 770
+3%
|
1 847
+4%
|
1 949
+6%
|
2 013
+3%
|
2 079
+3%
|
2 132
+3%
|
2 209
+4%
|
2 287
+4%
|
2 345
+3%
|
2 402
+2%
|
2 457
+2%
|
2 536
+3%
|
2 601
+3%
|
2 695
+4%
|
2 816
+4%
|
2 875
+2%
|
2 990
+4%
|
3 085
+3%
|
3 214
+4%
|
3 312
+3%
|
3 391
+2%
|
3 526
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(152)
|
(147)
|
(136)
|
(135)
|
(137)
|
(137)
|
(142)
|
(144)
|
(156)
|
(152)
|
(159)
|
(166)
|
(192)
|
(210)
|
(220)
|
(234)
|
(260)
|
(244)
|
(250)
|
(256)
|
(275)
|
(273)
|
(284)
|
(284)
|
(269)
|
(293)
|
(295)
|
(305)
|
(323)
|
(314)
|
(321)
|
(323)
|
(341)
|
(329)
|
(329)
|
(341)
|
(344)
|
(333)
|
(334)
|
(326)
|
(366)
|
|
Gross Profit |
961
N/A
|
985
+3%
|
988
+0%
|
983
-1%
|
996
+1%
|
1 022
+3%
|
1 056
+3%
|
1 068
+1%
|
1 077
+1%
|
1 076
0%
|
1 099
+2%
|
1 115
+2%
|
1 139
+2%
|
1 217
+7%
|
1 248
+2%
|
1 297
+4%
|
1 347
+4%
|
1 406
+4%
|
1 469
+4%
|
1 514
+3%
|
1 571
+4%
|
1 676
+7%
|
1 730
+3%
|
1 795
+4%
|
1 864
+4%
|
1 916
+3%
|
1 991
+4%
|
2 040
+2%
|
2 079
+2%
|
2 143
+3%
|
2 215
+3%
|
2 279
+3%
|
2 354
+3%
|
2 487
+6%
|
2 545
+2%
|
2 650
+4%
|
2 741
+3%
|
2 881
+5%
|
2 978
+3%
|
3 065
+3%
|
3 160
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(866)
|
(886)
|
(893)
|
(896)
|
(917)
|
(938)
|
(961)
|
(976)
|
(977)
|
(988)
|
(1 005)
|
(1 016)
|
(1 032)
|
(1 090)
|
(1 125)
|
(1 169)
|
(1 203)
|
(1 253)
|
(1 296)
|
(1 338)
|
(1 380)
|
(1 466)
|
(1 516)
|
(1 569)
|
(1 601)
|
(1 671)
|
(1 720)
|
(1 745)
|
(1 764)
|
(1 820)
|
(1 894)
|
(1 951)
|
(2 014)
|
(2 115)
|
(2 168)
|
(2 260)
|
(2 340)
|
(2 471)
|
(2 567)
|
(2 648)
|
(2 753)
|
|
Selling, General & Administrative |
(743)
|
(759)
|
(766)
|
(767)
|
(784)
|
(804)
|
(827)
|
(840)
|
(871)
|
(852)
|
(867)
|
(876)
|
(919)
|
(934)
|
(959)
|
(993)
|
(1 064)
|
(1 067)
|
(1 100)
|
(1 131)
|
(1 203)
|
(1 244)
|
(1 288)
|
(1 336)
|
(1 432)
|
(1 432)
|
(1 495)
|
(1 542)
|
(1 604)
|
(1 626)
|
(1 691)
|
(1 728)
|
(1 824)
|
(1 865)
|
(1 891)
|
(1 950)
|
(2 101)
|
(2 100)
|
(2 175)
|
(2 249)
|
(2 455)
|
|
Depreciation & Amortization |
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(18)
|
(20)
|
(21)
|
(22)
|
(24)
|
(24)
|
(25)
|
(33)
|
(41)
|
(50)
|
(61)
|
(62)
|
(64)
|
(65)
|
(67)
|
(68)
|
(69)
|
(70)
|
(70)
|
(71)
|
(74)
|
(77)
|
(79)
|
(88)
|
(85)
|
(90)
|
(97)
|
|
Other Operating Expenses |
(112)
|
(116)
|
(116)
|
(117)
|
(120)
|
(120)
|
(120)
|
(121)
|
(93)
|
(123)
|
(124)
|
(126)
|
(99)
|
(140)
|
(147)
|
(157)
|
(118)
|
(164)
|
(172)
|
(183)
|
(152)
|
(189)
|
(187)
|
(183)
|
(108)
|
(177)
|
(160)
|
(138)
|
(94)
|
(126)
|
(135)
|
(153)
|
(120)
|
(179)
|
(202)
|
(234)
|
(159)
|
(283)
|
(308)
|
(309)
|
(201)
|
|
Operating Income |
95
N/A
|
100
+5%
|
95
-5%
|
87
-8%
|
79
-9%
|
84
+6%
|
95
+13%
|
93
-3%
|
99
+7%
|
88
-12%
|
94
+7%
|
100
+6%
|
106
+7%
|
127
+20%
|
123
-3%
|
128
+4%
|
144
+13%
|
153
+6%
|
172
+12%
|
175
+2%
|
192
+9%
|
210
+10%
|
213
+2%
|
226
+6%
|
262
+16%
|
246
-6%
|
272
+11%
|
294
+8%
|
315
+7%
|
323
+3%
|
321
0%
|
328
+2%
|
340
+4%
|
372
+9%
|
377
+1%
|
389
+3%
|
402
+3%
|
411
+2%
|
410
0%
|
417
+2%
|
407
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
(2)
|
(3)
|
(4)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
2
|
4
|
6
|
8
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
4
|
|
Pre-Tax Income |
97
N/A
|
102
+5%
|
97
-4%
|
89
-8%
|
82
-8%
|
86
+6%
|
98
+13%
|
95
-2%
|
102
+7%
|
90
-12%
|
96
+6%
|
100
+5%
|
106
+6%
|
127
+20%
|
124
-3%
|
129
+5%
|
146
+13%
|
154
+6%
|
172
+12%
|
175
+2%
|
192
+9%
|
210
+10%
|
214
+2%
|
227
+6%
|
228
+0%
|
243
+6%
|
267
+10%
|
289
+8%
|
312
+8%
|
318
+2%
|
317
0%
|
323
+2%
|
335
+4%
|
368
+10%
|
374
+2%
|
387
+4%
|
401
+4%
|
413
+3%
|
415
+0%
|
423
+2%
|
418
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(27)
|
(29)
|
(28)
|
(26)
|
(25)
|
(24)
|
(27)
|
(27)
|
(27)
|
(25)
|
(25)
|
(26)
|
(26)
|
(30)
|
(29)
|
(31)
|
(34)
|
(35)
|
(38)
|
(38)
|
(41)
|
(45)
|
(46)
|
(48)
|
(48)
|
(51)
|
(57)
|
(62)
|
(71)
|
(72)
|
(72)
|
(74)
|
(69)
|
(76)
|
(77)
|
(79)
|
(85)
|
(87)
|
(89)
|
(92)
|
(93)
|
|
Income from Continuing Operations |
70
|
72
|
69
|
63
|
57
|
62
|
70
|
68
|
75
|
65
|
70
|
74
|
80
|
97
|
94
|
99
|
112
|
119
|
134
|
137
|
150
|
165
|
169
|
179
|
180
|
191
|
211
|
227
|
241
|
246
|
245
|
249
|
266
|
292
|
297
|
308
|
316
|
326
|
325
|
331
|
325
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
|
Net Income (Common) |
69
N/A
|
71
+4%
|
68
-5%
|
62
-9%
|
56
-10%
|
61
+9%
|
69
+13%
|
67
-3%
|
74
+11%
|
64
-13%
|
69
+9%
|
73
+6%
|
79
+8%
|
96
+21%
|
93
-3%
|
97
+5%
|
111
+14%
|
118
+7%
|
133
+13%
|
136
+2%
|
150
+11%
|
165
+10%
|
169
+2%
|
179
+6%
|
180
+1%
|
191
+6%
|
210
+10%
|
227
+8%
|
241
+6%
|
246
+2%
|
245
0%
|
249
+2%
|
266
+7%
|
291
+10%
|
297
+2%
|
307
+4%
|
316
+3%
|
325
+3%
|
325
0%
|
331
+2%
|
325
-2%
|
|
EPS (Diluted) |
0.67
N/A
|
0.69
+3%
|
0.66
-4%
|
0.6
-9%
|
0.54
-10%
|
0.59
+9%
|
0.66
+12%
|
0.64
-3%
|
7.12
+1 013%
|
0.62
-91%
|
0.67
+8%
|
0.71
+6%
|
0.77
+8%
|
0.92
+19%
|
0.9
-2%
|
0.94
+4%
|
1.08
+15%
|
1.14
+6%
|
1.29
+13%
|
1.32
+2%
|
1.47
+11%
|
1.61
+10%
|
1.64
+2%
|
1.74
+6%
|
1.74
N/A
|
1.85
+6%
|
2.03
+10%
|
2.18
+7%
|
2.33
+7%
|
2.37
+2%
|
2.36
0%
|
2.41
+2%
|
2.55
+6%
|
2.77
+9%
|
2.81
+1%
|
2.9
+3%
|
3
+3%
|
3.09
+3%
|
3.15
+2%
|
3.19
+1%
|
3.13
-2%
|