First Time Loading...

Norsk Hydro ASA
OSE:NHY

Watchlist Manager
Norsk Hydro ASA Logo
Norsk Hydro ASA
OSE:NHY
Watchlist
Price: 68.86 NOK 0.41% Market Closed
Updated: May 25, 2024

Income Statement

Earnings Waterfall
Norsk Hydro ASA

Revenue
192.6B NOK
Cost of Revenue
-122.3B NOK
Gross Profit
70.4B NOK
Operating Expenses
-58B NOK
Operating Income
12.4B NOK
Other Expenses
-9.1B NOK
Net Income
3.3B NOK

Income Statement
Norsk Hydro ASA

Rotate your device to view
Income Statement
Currency: NOK
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 Mar-2024
Revenue
Revenue
67 050
N/A
69 270
+3%
72 823
+5%
77 907
+7%
82 916
+6%
87 080
+5%
88 976
+2%
87 694
-1%
84 542
-4%
82 497
-2%
81 077
-2%
81 953
+1%
84 841
+4%
89 041
+5%
91 666
+3%
109 220
+19%
126 165
+16%
142 828
+13%
159 795
+12%
159 377
0%
156 989
-1%
154 911
-1%
152 662
-1%
149 766
-2%
143 792
-4%
129 959
-10%
119 958
-8%
114 291
-5%
96 877
-15%
106 093
+10%
115 287
+9%
149 654
+30%
164 318
+10%
194 552
+18%
210 287
+8%
207 929
-1%
209 847
+1%
198 684
-5%
190 941
-4%
193 619
+1%
192 631
-1%
Gross Profit
Cost of Revenue
(44 816)
(46 712)
(49 071)
(51 480)
(53 855)
(55 703)
(57 094)
(56 183)
(54 397)
(53 168)
(51 693)
(52 146)
(54 244)
(56 947)
(58 829)
(69 848)
(80 223)
(90 871)
(101 770)
(102 523)
(102 463)
(101 887)
(100 310)
(97 474)
(91 039)
(80 950)
(73 406)
(68 953)
(57 545)
(62 927)
(70 082)
(88 843)
(98 878)
(114 696)
(125 320)
(129 373)
(131 508)
(126 586)
(122 762)
(123 538)
(122 268)
Gross Profit
22 234
N/A
22 558
+1%
23 752
+5%
26 427
+11%
29 061
+10%
31 377
+8%
31 882
+2%
31 511
-1%
30 145
-4%
29 329
-3%
29 384
+0%
29 807
+1%
30 597
+3%
32 094
+5%
32 837
+2%
39 372
+20%
45 942
+17%
51 957
+13%
58 025
+12%
56 854
-2%
54 526
-4%
53 024
-3%
52 352
-1%
52 292
0%
52 753
+1%
49 009
-7%
46 552
-5%
45 338
-3%
39 332
-13%
43 166
+10%
45 205
+5%
60 811
+35%
65 440
+8%
79 856
+22%
84 967
+6%
78 556
-8%
78 339
0%
72 098
-8%
68 179
-5%
70 081
+3%
70 363
+0%
Operating Income
Operating Expenses
(20 220)
(20 492)
(20 686)
(21 062)
(21 642)
(22 034)
(22 674)
(23 290)
(23 815)
(23 766)
(24 216)
(23 933)
(24 093)
(24 790)
(24 701)
(30 912)
(34 200)
(39 970)
(46 162)
(49 128)
(49 833)
(50 422)
(51 479)
(51 264)
(49 356)
(46 028)
(41 726)
(39 724)
(28 163)
(29 611)
(31 327)
(44 183)
(44 842)
(46 822)
(46 907)
(49 090)
(50 334)
(51 350)
(55 218)
(56 664)
(57 958)
Selling, General & Administrative
(7 407)
(7 471)
(7 567)
(8 430)
(8 351)
(8 605)
(8 843)
(9 395)
(9 135)
(9 305)
(9 414)
(9 687)
(9 718)
(9 953)
(10 088)
(13 596)
(16 444)
(19 595)
(22 829)
(23 833)
(23 427)
(23 791)
(24 869)
(24 871)
(23 999)
(22 529)
(20 255)
(19 123)
(15 435)
(15 919)
(16 388)
(20 287)
(20 796)
(21 566)
(22 101)
(22 886)
(23 781)
(24 409)
(25 189)
(25 931)
(26 262)
Research & Development
0
0
0
(277)
0
0
0
(330)
0
0
0
(370)
0
0
0
(500)
0
0
0
(594)
0
0
0
(625)
0
0
0
(510)
0
0
0
(512)
0
0
0
(655)
0
0
0
(786)
0
Depreciation & Amortization
(4 529)
(4 483)
(4 465)
(4 565)
(4 882)
(4 991)
(5 048)
(5 024)
(5 010)
(5 041)
(5 279)
(5 041)
(5 611)
(5 756)
(5 790)
(6 156)
(6 718)
(7 220)
(7 621)
(7 369)
(7 559)
(7 773)
(8 158)
(8 573)
(8 369)
(8 084)
(7 559)
(8 374)
(6 136)
(6 201)
(6 578)
(8 022)
(8 110)
(8 392)
(8 440)
(8 593)
(8 762)
(8 935)
(9 126)
(9 395)
(9 677)
Other Operating Expenses
(8 284)
(8 538)
(8 654)
(7 790)
(8 409)
(8 438)
(8 783)
(8 541)
(9 671)
(9 421)
(9 524)
(8 835)
(8 764)
(9 081)
(8 823)
(10 660)
(11 038)
(13 155)
(15 712)
(17 332)
(18 847)
(18 858)
(18 452)
(17 195)
(16 988)
(15 415)
(13 912)
(11 717)
(6 592)
(7 491)
(8 361)
(15 362)
(15 936)
(16 864)
(16 366)
(16 956)
(17 791)
(18 006)
(20 903)
(20 552)
(22 019)
Operating Income
2 014
N/A
2 066
+3%
3 066
+48%
5 365
+75%
7 419
+38%
9 343
+26%
9 208
-1%
8 221
-11%
6 330
-23%
5 563
-12%
5 168
-7%
5 874
+14%
6 504
+11%
7 304
+12%
8 136
+11%
8 460
+4%
11 742
+39%
11 987
+2%
11 863
-1%
7 726
-35%
4 693
-39%
2 602
-45%
873
-66%
1 028
+18%
3 397
+230%
2 981
-12%
4 826
+62%
5 614
+16%
11 169
+99%
13 555
+21%
13 878
+2%
16 628
+20%
20 598
+24%
33 034
+60%
38 060
+15%
29 466
-23%
28 005
-5%
20 748
-26%
12 961
-38%
13 417
+4%
12 405
-8%
Pre-Tax Income
Interest Income Expense
(2 230)
(871)
(1 389)
(2 835)
(4 369)
(3 741)
(6 123)
(3 891)
(1 281)
(522)
3 275
3 559
2 930
1 189
1 471
831
7
292
(781)
(980)
(706)
(1 157)
(2 455)
(1 447)
(5 924)
(4 927)
(5 208)
(4 281)
888
1 275
2 438
2 051
4 104
2 315
3 761
3 058
(1 624)
(1 451)
(1 783)
(2 344)
(2 039)
Non-Reccuring Items
0
0
0
(106)
0
0
0
(475)
0
0
0
152
0
0
0
2 202
0
0
0
31
0
0
0
(770)
(924)
(2 753)
(2 828)
3 519
(2 089)
(267)
(206)
(81)
(315)
(308)
(343)
(88)
(333)
(333)
(284)
(4 317)
(4 424)
Total Other Income
(311)
(304)
(296)
(304)
(316)
(334)
(360)
(430)
(456)
(477)
(475)
(448)
(445)
(443)
(442)
(418)
(393)
(365)
(342)
(315)
(325)
(336)
(350)
(367)
(331)
(275)
(225)
(48)
42
36
(23)
(201)
(232)
(167)
(58)
(71)
(77)
(115)
(156)
(210)
(269)
Pre-Tax Income
(527)
N/A
891
N/A
1 381
+55%
2 120
+54%
2 734
+29%
5 268
+93%
2 725
-48%
3 425
+26%
4 593
+34%
4 564
-1%
7 968
+75%
9 137
+15%
8 989
-2%
8 050
-10%
9 165
+14%
11 075
+21%
11 356
+3%
11 914
+5%
10 740
-10%
6 462
-40%
3 662
-43%
1 109
-70%
(1 932)
N/A
(1 556)
+19%
(3 782)
-143%
(4 974)
-32%
(3 435)
+31%
4 804
N/A
10 010
+108%
14 599
+46%
16 087
+10%
18 397
+14%
24 155
+31%
34 874
+44%
41 420
+19%
32 365
-22%
25 971
-20%
18 849
-27%
10 738
-43%
6 546
-39%
5 673
-13%
Net Income
Tax Provision
(293)
(729)
(741)
(892)
(894)
(1 633)
(1 100)
(1 092)
(950)
(908)
(1 849)
(2 551)
(2 945)
(2 520)
(2 570)
(1 891)
(1 932)
(1 981)
(2 067)
(2 139)
(1 541)
(1 251)
(525)
(813)
(207)
(311)
(569)
(918)
(2 123)
(2 828)
(3 080)
(4 467)
(5 696)
(7 675)
(8 670)
(7 984)
(6 856)
(5 815)
(5 006)
(3 742)
(3 586)
Income from Continuing Operations
(820)
162
640
1 228
1 840
3 635
1 625
2 333
3 643
3 656
6 119
6 586
6 044
5 530
6 595
9 184
9 424
9 933
8 673
4 323
2 121
(142)
(2 457)
(2 369)
(3 989)
(5 285)
(4 004)
3 886
7 887
11 771
13 007
13 930
18 459
27 199
32 750
24 381
19 115
13 034
5 732
2 804
2 087
Income to Minority Interest
(175)
(287)
(264)
(432)
(487)
(549)
(452)
(313)
(275)
(258)
(313)
(199)
(189)
(138)
(251)
(401)
(311)
(198)
(225)
(67)
52
122
427
558
638
756
625
185
(89)
(532)
(631)
(1 782)
(2 394)
(2 033)
(1 759)
(263)
530
545
637
778
1 171
Net Income (Common)
(815)
N/A
7
N/A
374
+5 243%
797
+113%
1 353
+70%
3 086
+128%
1 173
-62%
2 020
+72%
3 368
+67%
3 398
+1%
5 807
+71%
6 388
+10%
5 855
-8%
5 391
-8%
6 343
+18%
8 783
+38%
9 111
+4%
9 735
+7%
8 449
-13%
4 256
-50%
2 175
-49%
(18)
N/A
(2 028)
-11 167%
(1 811)
+11%
(3 631)
-100%
(4 794)
-32%
(3 757)
+22%
1 845
N/A
5 096
+176%
8 929
+75%
10 160
+14%
12 160
+20%
16 459
+35%
25 151
+53%
30 993
+23%
24 154
-22%
19 680
-19%
13 615
-31%
6 406
-53%
3 583
-44%
3 259
-9%
EPS (Diluted)
-0.39
N/A
0
N/A
0.18
N/A
0.39
+117%
0.66
+69%
1.51
+129%
0.57
-62%
0.99
+74%
1.64
+66%
1.65
+1%
2.83
+72%
3.13
+11%
2.86
-9%
2.64
-8%
3.11
+18%
4.3
+38%
4.46
+4%
4.76
+7%
4.13
-13%
2.08
-50%
1.06
-49%
-0.01
N/A
-0.99
-9 800%
-0.88
+11%
-1.77
-101%
-2.33
-32%
-1.83
+21%
0.9
N/A
2.48
+176%
4.35
+75%
4.95
+14%
5.92
+20%
8.02
+35%
12.27
+53%
15.11
+23%
11.76
-22%
9.65
-18%
6.72
-30%
3.16
-53%
1.77
-44%
1.62
-8%

See Also

Discover More