Europris ASA
OSE:EPR
Income Statement
Earnings Waterfall
Europris ASA
Revenue
|
9.4B
NOK
|
Cost of Revenue
|
-5.3B
NOK
|
Gross Profit
|
4.1B
NOK
|
Operating Expenses
|
-2.8B
NOK
|
Operating Income
|
1.3B
NOK
|
Other Expenses
|
-386.5m
NOK
|
Net Income
|
908.6m
NOK
|
Income Statement
Europris ASA
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 |
4 153
N/A
|
4 286
+3%
|
4 331
+1%
|
4 412
+2%
|
4 629
+5%
|
4 681
+1%
|
4 808
+3%
|
4 890
+2%
|
4 981
+2%
|
5 074
+2%
|
5 233
+3%
|
5 293
+1%
|
5 329
+1%
|
5 419
+2%
|
5 440
+0%
|
5 514
+1%
|
5 738
+4%
|
5 776
+1%
|
5 970
+3%
|
6 095
+2%
|
6 156
+1%
|
6 301
+2%
|
6 890
+9%
|
7 311
+6%
|
7 929
+8%
|
8 264
+4%
|
8 150
-1%
|
8 247
+1%
|
8 568
+4%
|
8 566
0%
|
8 686
+1%
|
8 742
+1%
|
8 929
+2%
|
9 146
+2%
|
9 240
+1%
|
9 342
+1%
|
9 378
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 424)
|
(2 472)
|
(2 473)
|
(2 491)
|
(2 569)
|
(2 615)
|
(2 709)
|
(2 786)
|
(2 903)
|
(2 959)
|
(3 066)
|
(3 090)
|
(3 118)
|
(3 169)
|
(3 154)
|
(3 183)
|
(3 298)
|
(3 319)
|
(3 463)
|
(3 507)
|
(3 544)
|
(3 605)
|
(3 937)
|
(4 188)
|
(4 534)
|
(4 715)
|
(4 552)
|
(4 571)
|
(4 592)
|
(4 574)
|
(4 614)
|
(4 606)
|
(4 833)
|
(4 969)
|
(5 104)
|
(5 207)
|
(5 276)
|
|
Gross Profit |
1 729
N/A
|
1 815
+5%
|
1 858
+2%
|
1 921
+3%
|
2 060
+7%
|
2 066
+0%
|
2 099
+2%
|
2 104
+0%
|
2 078
-1%
|
2 115
+2%
|
2 167
+2%
|
2 203
+2%
|
2 211
+0%
|
2 250
+2%
|
2 286
+2%
|
2 331
+2%
|
2 440
+5%
|
2 457
+1%
|
2 507
+2%
|
2 588
+3%
|
2 612
+1%
|
2 696
+3%
|
2 953
+10%
|
3 123
+6%
|
3 395
+9%
|
3 549
+5%
|
3 598
+1%
|
3 676
+2%
|
3 976
+8%
|
3 992
+0%
|
4 072
+2%
|
4 136
+2%
|
4 096
-1%
|
4 177
+2%
|
4 136
-1%
|
4 136
0%
|
4 103
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 315)
|
(1 360)
|
(1 398)
|
(1 513)
|
(1 527)
|
(1 552)
|
(1 526)
|
(1 535)
|
(1 488)
|
(1 542)
|
(1 592)
|
(1 633)
|
(1 659)
|
(1 689)
|
(1 720)
|
(1 771)
|
(1 853)
|
(1 892)
|
(1 973)
|
(2 006)
|
(2 034)
|
(2 071)
|
(2 136)
|
(2 172)
|
(2 229)
|
(2 277)
|
(2 275)
|
(2 338)
|
(2 464)
|
(2 504)
|
(2 541)
|
(2 620)
|
(2 656)
|
(2 718)
|
(2 753)
|
(2 790)
|
(2 808)
|
|
Selling, General & Administrative |
(1 143)
|
(647)
|
(666)
|
(687)
|
(702)
|
(705)
|
(719)
|
(735)
|
(1 517)
|
(781)
|
(803)
|
(816)
|
(1 669)
|
(843)
|
(857)
|
(874)
|
(1 841)
|
(917)
|
(937)
|
(966)
|
(1 596)
|
(1 008)
|
(1 066)
|
(1 092)
|
(1 773)
|
(1 186)
|
(1 175)
|
(1 202)
|
(1 727)
|
(1 226)
|
(1 230)
|
(1 269)
|
(1 848)
|
(1 323)
|
(1 344)
|
(1 354)
|
(1 948)
|
|
Depreciation & Amortization |
(126)
|
(113)
|
(99)
|
(86)
|
(71)
|
(72)
|
(73)
|
(74)
|
(75)
|
(77)
|
(79)
|
(81)
|
(83)
|
(84)
|
(85)
|
(87)
|
(91)
|
(191)
|
(299)
|
(407)
|
(516)
|
(529)
|
(536)
|
(542)
|
(540)
|
(547)
|
(551)
|
(559)
|
(571)
|
(581)
|
(590)
|
(601)
|
(611)
|
(626)
|
(644)
|
(661)
|
(675)
|
|
Other Operating Expenses |
(46)
|
(600)
|
(634)
|
(740)
|
(754)
|
(775)
|
(734)
|
(727)
|
105
|
(683)
|
(710)
|
(737)
|
93
|
(762)
|
(778)
|
(810)
|
79
|
(784)
|
(737)
|
(633)
|
78
|
(534)
|
(534)
|
(538)
|
84
|
(544)
|
(549)
|
(578)
|
(166)
|
(697)
|
(721)
|
(750)
|
(197)
|
(768)
|
(765)
|
(775)
|
(185)
|
|
Operating Income |
414
N/A
|
455
+10%
|
460
+1%
|
408
-11%
|
533
+31%
|
514
-3%
|
573
+11%
|
569
-1%
|
590
+4%
|
574
-3%
|
575
+0%
|
570
-1%
|
552
-3%
|
561
+2%
|
566
+1%
|
560
-1%
|
587
+5%
|
566
-4%
|
535
-5%
|
583
+9%
|
579
-1%
|
625
+8%
|
817
+31%
|
951
+16%
|
1 166
+23%
|
1 273
+9%
|
1 323
+4%
|
1 338
+1%
|
1 512
+13%
|
1 488
-2%
|
1 530
+3%
|
1 516
-1%
|
1 440
-5%
|
1 459
+1%
|
1 383
-5%
|
1 346
-3%
|
1 295
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(98)
|
(126)
|
(185)
|
(161)
|
(165)
|
(149)
|
(41)
|
(47)
|
(34)
|
(38)
|
(38)
|
(40)
|
(34)
|
(39)
|
(36)
|
(36)
|
(30)
|
(54)
|
(68)
|
(86)
|
(90)
|
(113)
|
(120)
|
(120)
|
(129)
|
(110)
|
(113)
|
(108)
|
(75)
|
(90)
|
(76)
|
(84)
|
(80)
|
(145)
|
(156)
|
(174)
|
(112)
|
|
Non-Reccuring Items |
(78)
|
(78)
|
(78)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(31)
|
6
|
0
|
0
|
(0)
|
6
|
0
|
0
|
(7)
|
0
|
0
|
(0)
|
(8)
|
0
|
(0)
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(19)
|
(0)
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(31)
|
|
Pre-Tax Income |
207
N/A
|
257
+25%
|
196
-24%
|
247
+26%
|
368
+49%
|
371
+1%
|
532
+43%
|
522
-2%
|
549
+5%
|
536
-2%
|
537
+0%
|
530
-1%
|
510
-4%
|
523
+2%
|
530
+1%
|
524
-1%
|
553
+6%
|
512
-7%
|
466
-9%
|
497
+7%
|
480
-3%
|
512
+7%
|
697
+36%
|
830
+19%
|
1 029
+24%
|
1 163
+13%
|
1 209
+4%
|
1 229
+2%
|
1 418
+15%
|
1 398
-1%
|
1 454
+4%
|
1 432
-2%
|
1 337
-7%
|
1 314
-2%
|
1 228
-7%
|
1 172
-4%
|
1 152
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(57)
|
(71)
|
(50)
|
(64)
|
(90)
|
(91)
|
(135)
|
(131)
|
(135)
|
(132)
|
(131)
|
(128)
|
(121)
|
(123)
|
(123)
|
(121)
|
(123)
|
(116)
|
(103)
|
(109)
|
(105)
|
(112)
|
(153)
|
(181)
|
(225)
|
(256)
|
(265)
|
(271)
|
(314)
|
(310)
|
(321)
|
(316)
|
(295)
|
(290)
|
(272)
|
(261)
|
(243)
|
|
Income from Continuing Operations |
149
|
186
|
146
|
183
|
278
|
281
|
397
|
391
|
414
|
404
|
406
|
402
|
390
|
399
|
406
|
403
|
429
|
396
|
363
|
387
|
375
|
400
|
544
|
649
|
804
|
908
|
944
|
959
|
1 104
|
1 088
|
1 133
|
1 116
|
1 042
|
1 024
|
956
|
911
|
909
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(22)
|
(23)
|
(25)
|
(25)
|
(22)
|
(21)
|
(18)
|
(17)
|
(0)
|
|
Net Income (Common) |
149
N/A
|
105
-30%
|
61
-42%
|
163
+165%
|
278
+71%
|
281
+1%
|
441
+57%
|
391
-11%
|
414
+6%
|
404
-2%
|
406
+1%
|
402
-1%
|
390
-3%
|
399
+2%
|
406
+2%
|
403
-1%
|
429
+7%
|
396
-8%
|
363
-8%
|
387
+7%
|
375
-3%
|
400
+7%
|
544
+36%
|
649
+19%
|
804
+24%
|
908
+13%
|
944
+4%
|
957
+1%
|
1 082
+13%
|
1 065
-2%
|
1 108
+4%
|
1 091
-2%
|
1 020
-6%
|
1 003
-2%
|
938
-7%
|
895
-5%
|
909
+2%
|
|
EPS (Diluted) |
1.01
N/A
|
0.72
-29%
|
0.42
-42%
|
0.79
+88%
|
1.66
+110%
|
1.67
+1%
|
2.63
+57%
|
2.34
-11%
|
2.48
+6%
|
2.41
-3%
|
2.42
+0%
|
2.4
-1%
|
2.33
-3%
|
2.35
+1%
|
2.43
+3%
|
2.4
-1%
|
2.59
+8%
|
2.44
-6%
|
2.4
-2%
|
2.5
+4%
|
2.32
-7%
|
2.41
+4%
|
3.32
+38%
|
3.92
+18%
|
5
+28%
|
5.47
+9%
|
5.89
+8%
|
5.97
+1%
|
6.72
+13%
|
6.68
-1%
|
6.87
+3%
|
6.76
-2%
|
6.34
-6%
|
6.22
-2%
|
5.81
-7%
|
5.54
-5%
|
5.64
+2%
|