Aker ASA

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39
Rok finansowy 2009 2010 2010 2010 2010 2011 2011 2011 2011 2012 2012 2012 2012 2013 2013 2013 2013 2014 2014 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2018 2019 2019 2020 2021 2021 2022 2022 2023 2023 2024
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q4 Q2 Q4 Q2 Q2 Q4 Q2 Q4 Q2 Q4 Q2
Data 2009-12-31 2010-03-31 2010-06-30 2010-09-30 2010-12-31 2011-03-31 2011-06-30 2011-09-30 2011-12-31 2012-03-31 2012-06-30 2012-09-30 2012-12-31 2013-03-31 2013-06-30 2013-09-30 2013-12-31 2014-03-31 2014-06-30 2014-09-30 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2018-12-31 2019-06-30 2019-12-31 2020-06-30 2021-06-30 2021-12-31 2022-06-30 2022-12-31 2023-06-30 2023-12-31 2024-06-30
Przychód (mln) 1,837 1,773 1,954 1,928 1,873 1,382 1,171 1,143 1,186 1,345 1,294 1,728 1,408 2,181 1,921 1,993 1,892 15,976 17,370 16,851 19,588 19,757 18,227 17,369 15,546 14,073 11,674 10,076 9,288 21,768 22,951 25,343 21,332 2,661 3,274 4,363 5,297 6,579 7,010 4,053
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 2.0% -22.05% -40.07% -40.72% -36.68% -2.68% 10.5% 51.2% 18.7% 62.2% 48.5% 15.3% 34.4% 632.5% 804.2% 745.5% 935.3% 23.7% 4.9% 3.1% -20.64% -28.77% -35.95% -41.99% -40.25% 54.7% 96.6% 151.5% 129.7% -87.78% -85.73% -82.78% -75.17% 147.2% 114.1% -7.11%
Marża brutto 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% -6.25% 167.4% 88.5% 80.4% 79.8% -174.52% 95.6% 96.1% 95.2% -74.63% 91.5% 91.0% 89.3% -96.88% 87.5% 94.2% 92.6% -96.69% 2.8% 1.5% 1.3% 0.3% -33.67% -88.70% -63.19% -60.03% -47.94% -32.58% -42.36%
Koszty i Wydatki (mln) 1,999 1,801 1,855 1,825 1,626 1,243 949 1,181 1,332 1,882 1,657 2,048 1,423 2,195 2,064 2,438 2,317 15,026 16,022 16,626 17,940 18,039 16,705 16,243 13,498 13,512 11,036 9,354 7,954 21,059 22,248 24,898 21,012 3,091 3,411 -8,482 7,328 9,160 6,643 3,719
EBIT (mln) 433 154 245 211 1,230 139 328 -70 -389 -553 -545 -2,214 -445 -22 -192 -542 -1,212 950 203 169 -1,283 1,215 1,508 -1,491 -334 921 738 896 905 709 703 445 320 -430 -137 12,845 -2,031 -2,581 367 334
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 184.1% -9.74% 33.9% -133.18% -131.63% -497.84% -266.16% 3062.9% 14.4% -96.02% -64.77% -75.52% 172.4% 4418.2% 205.7% 131.2% 5.9% 27.9% 642.9% -982.25% -73.97% -24.20% -51.06% 160.1% 371.0% -23.02% -4.74% -50.33% -64.64% -160.65% -119.49% 2786.5% -734.69% 500.2% 367.9% -97.40%
EBIT (%) 23.6% 8.7% 12.5% 10.9% 65.7% 10.1% 28.0% -6.12% -32.80% -41.12% -42.12% -128.12% -31.61% -1.01% -9.99% -27.20% -64.06% 5.9% 1.2% 1.0% -6.55% 6.1% 8.3% -8.58% -2.15% 6.5% 6.3% 8.9% 9.7% 3.3% 3.1% 1.8% 1.5% -16.16% -4.18% 294.4% -38.34% -39.23% 5.2% 8.2%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Koszty finansowe (mln) 925 59 95 229 626 164 113 296 216 143 60 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 827 787 1,289 2,250 725 262 631 518 867 0 1,223
Amortyzacja (mln) 276 277 296 305 292 186 185 192 209 204 207 212 273 251 691 403 385 698 675 816 1,405 1,672 1,649 1,859 1,751 1,762 679 741 655 1,042 1,359 1,421 1,386 491 341 621 808 824 839 566
EBITDA (mln) 709 431 541 516 1,522 1,531 513 882 922 -92 129 1,785 -588 245 597 54 839 1,648 3,168 1,097 2,953 3,894 3,184 5,601 1,417 2,683 1,417 1,637 1,560 1,751 2,062 1,866 1,706 61 204 13,466 -1,223 -1,757 1,206 900
EBITDA(%) 38.6% 24.3% 27.7% 26.8% 81.3% 110.8% 43.8% 77.2% 77.7% -6.84% 10.0% 103.3% -41.76% 11.2% 31.1% 2.7% 44.3% 10.3% 18.2% 6.5% 15.1% 19.7% 17.5% 32.2% 9.1% 19.1% 12.1% 16.2% 16.8% 8.0% 9.0% 7.4% 8.0% 2.3% 6.2% 308.6% -23.09% -26.71% 17.2% 22.2%
NOPLAT (mln) -1,242 95 150 -18 468 1,181 215 362 251 -456 -320 -1,974 -401 -51 60 -334 -973 859 -487 -333 -1,481 956 788 -2,055 -1,684 -177 300 158 -1,690 -315 -330 -1,591 -2,822 -1,537 -235 12,006 -7,024 -8,041 -719 -1,011
Podatek (mln) 304 25 55 -73 335 27 104 -120 -196 -451 -287 -1,874 -355 -227 -314 -663 -925 -7 -48 -614 856 734 541 405 179 -409 120 124 96 285 95 153 -360 7 18 -88 -1,394 -489 734 21
Zysk Netto (mln) -1,733 70 95 54 132 -8 111 521 1,260 -5 -33 98 -86 117 356 310 7 1,428 -311 -93 -1,063 145 137 -1,227 -1,863 180 180 34 -1,786 -831 -188 -1,345 -2,836 -687 2,686 15,041 -863 -634 3,869 -1,401
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 107.6% -111.43% 16.8% 864.8% 854.5% -37.50% -129.73% -81.19% -106.83% 2440.0% 1178.8% 216.3% 108.1% 1120.5% -187.36% -130.00% -15285.71% -89.85% 144.1% 1219.4% 75.3% 24.1% 31.4% 102.8% -4.13% -561.67% -204.44% -4055.88% 58.8% -17.33% 1528.7% 1218.3% -69.57% -7.71% 44.0% -109.31%
Zysk netto (%) -94.34% 3.9% 4.9% 2.8% 7.0% -0.58% 9.5% 45.6% 106.2% -0.37% -2.55% 5.7% -6.11% 5.4% 18.5% 15.6% 0.4% 8.9% -1.79% -0.55% -5.43% 0.7% 0.8% -7.06% -11.98% 1.3% 1.5% 0.3% -19.23% -3.82% -0.82% -5.31% -13.29% -25.82% 82.0% 344.7% -16.29% -9.64% 55.2% -34.57%
EPS -23.98 -0.27 0.06 0.61 0.48 -0.11 0.58 7.23 17.36 -0.0693 -0.46 1.47 -1.2 1.51 4.81 4.23 -0.06 19.74 -4.3 -1.29 -14.67 2.0 1.88 -16.51 -25.06 2.42 2.43 0.46 -24.01 -11.19 -2.53 -18.11 -38.17 -9.25 36.16 202.44 -11.62 -8.53 52.08 -18.86
EPS (rozwodnione) -23.98 -0.27 0.06 0.61 0.48 -0.11 0.58 7.23 17.36 -0.0693 -0.46 1.47 -1.2 1.51 4.81 4.23 -0.06 19.74 -4.3 -1.29 -14.67 2.0 1.88 -16.51 -25.06 2.42 2.43 0.46 -24.01 -11.19 -2.53 -18.11 -38.17 -9.25 36.16 202.44 -11.62 -8.53 52.08 -18.86
Ilośc akcji (mln) 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 73 74 74 74 74 74 74 74 74 74 74 0 74 74 74 74 74 74
Ważona ilośc akcji (mln) 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 73 74 74 74 74 74 74 74 74 74 74 0 74 74 74 74 74 74
Waluta NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK