Watchlist Manager

Watchlist

Price: 235.15 NOK -2.83%

Market Cap: 1.1B NOK

Income Statement

Net Interest Income

Non Interest Income

Currency: NOK

		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	Jun-2024	Sep-2024	Dec-2024
Revenue
Net Interest Income		123	123	124	132	138	136	140	138	138	148	148	151	151	153	156	158	161	163	167	174	182	187	184	180	175	177	184	193	204	215	231	249	272	297	316	333	347	356	365	371	371
Interest Income		316	310	302	292	282	271	264	259	257	261	264	268	274	276	281	288	295	304	316	331	349	365	355	333	306	283	280	288	301	323	355	406	485	574	667	761	846	921	989	1 044	1 074
Interest Expense		193	187	178	160	144	135	124	121	119	113	116	117	122	123	125	129	134	141	148	157	168	178	172	153	131	106	96	95	97	108	124	156	213	276	351	428	498	565	623	673	704
Non Interest Income		73	71	74	58	56	56	62	73	74	76	75	72	71	69	67	70	71	77	83	82	80	75	82	84	87	96	87	87	90	86	89	88	91	98	100	106	102	104	104	113	117
Revenue		195 N/A	193 -1%	197 +2%	190 -4%	194 +2%	193 -1%	203 +5%	210 +4%	212 +1%	224 +6%	223 0%	223 +0%	222 0%	222 0%	223 +0%	229 +3%	232 +2%	240 +4%	251 +4%	256 +2%	262 +2%	262 0%	266 +2%	264 -1%	262 -1%	272 +4%	272 0%	280 +3%	294 +5%	301 +3%	320 +6%	337 +5%	363 +8%	395 +9%	416 +5%	440 +6%	450 +2%	460 +2%	470 +2%	484 +3%	488 +1%
Pre-Tax Income
Loan Loss Provision		(13)	(13)	(10)	(10)	(9)	(8)	(9)	(9)	(8)	(8)	(9)	(8)	(5)	(3)	(2)	(1)	(5)	(5)	(4)	(5)	(5)	(13)	(15)	(16)	(12)	(5)	(1)	5	3	4	2	(5)	6	9	8	0	(8)	(13)	(14)	(15)	(15)
Non Interest Expense		(96)	(97)	(100)	(101)	(103)	(105)	(103)	(99)	(96)	(96)	(98)	(104)	(111)	(111)	(110)	(110)	(107)	(113)	(111)	(110)	(107)	(110)	(111)	(110)	(110)	(110)	(113)	(118)	(133)	(135)	(138)	(141)	(138)	(144)	(157)	(159)	(161)	(164)	(159)	(166)	(166)
Pre-Tax Income		87 N/A	84 -3%	88 +5%	79 -10%	82 +3%	79 -3%	90 +14%	103 +14%	108 +5%	121 +11%	117 -3%	111 -5%	106 -4%	108 +1%	110 +2%	118 +7%	121 +3%	123 +2%	136 +10%	141 +4%	150 +6%	139 -7%	140 +1%	138 -2%	140 +2%	158 +13%	157 0%	167 +6%	163 -2%	170 +4%	184 +8%	192 +5%	231 +20%	260 +13%	267 +3%	281 +5%	280 0%	282 +1%	297 +5%	303 +2%	307 +1%
Net Income
Tax Provision		(22)	(22)	(22)	(22)	(22)	(21)	(22)	(23)	(21)	(22)	(22)	(21)	(23)	(26)	(26)	(28)	(27)	(28)	(30)	(31)	(33)	(30)	(30)	(29)	(30)	(34)	(35)	(37)	(36)	(38)	(40)	(43)	(54)	(61)	(64)	(67)	(65)	(65)	(68)	(67)	(69)
Income from Continuing Operations		65	62	66	57	60	58	69	80	87	98	95	90	83	82	84	90	94	95	106	110	117	109	110	109	111	124	123	130	127	132	144	149	178	199	203	214	215	217	229	236	238
Net Income (Common)		21 N/A	20 -4%	22 +7%	19 -14%	19 +3%	19 -3%	22 +19%	26 +17%	28 +9%	32 +15%	32 -1%	31 -3%	29 -6%	29 -1%	30 +2%	32 +7%	33 +4%	33 +1%	36 +9%	37 +3%	41 +10%	42 +1%	55 +32%	62 +13%	41 -34%	43 +5%	31 -28%	27 -14%	46 +71%	47 +3%	55 +17%	59 +6%	71 +22%	82 +15%	83 +1%	87 +6%	88 +1%	88 0%	91 +4%	93 +2%	92 -1%
EPS (Diluted)		9.92 N/A	8.9 -10%	9.42 +6%	7.09 -25%	7.95 +12%	7.43 -7%	8.87 +19%	10.35 +17%	11.32 +9%	12.4 +10%	10.44 -16%	10.12 -3%	9.48 -6%	9.47 0%	9.63 +2%	10.3 +7%	10.7 +4%	10.82 +1%	11.8 +9%	7.42 -37%	10.32 +39%	11.15 +8%	14.69 +32%	16.65 +13%	10.32 -38%	10.44 +1%	8.38 -20%	7.25 -13%	11.87 +64%	13.94 +17%	11.43 -18%	12.68 +11%	15.05 +19%	16.7 +11%	17.87 +7%	18.89 +6%	19.1 +1%	19.05 0%	19.79 +4%	20.15 +2%	19.91 -1%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 243,800+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.