Borregaard ASA
OSE:BRG

Watchlist Manager
Borregaard ASA Logo
Borregaard ASA
OSE:BRG
Watchlist
Price: 185.4 NOK 0.98% Market Closed
Market Cap: 18.5B NOK
Have any thoughts about
Borregaard ASA?
Write Note

Income Statement

Earnings Waterfall
Borregaard ASA

Revenue
7.5B NOK
Operating Expenses
-6.2B NOK
Operating Income
1.3B NOK
Other Expenses
-446m NOK
Net Income
813m NOK

Income Statement
Borregaard ASA

Rotate your device to view
Income Statement
Currency: NOK
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 Jun-2024 Sep-2024
Revenue
Revenue
3 874
N/A
3 939
+2%
3 954
+0%
4 015
+2%
4 081
+2%
4 164
+2%
4 270
+3%
4 383
+3%
4 416
+1%
4 492
+2%
4 515
+1%
4 604
+2%
4 591
0%
4 618
+1%
4 699
+2%
4 642
-1%
4 703
+1%
4 785
+2%
4 818
+1%
4 959
+3%
5 048
+2%
5 063
+0%
5 185
+2%
5 203
+0%
5 224
+0%
5 328
+2%
5 375
+1%
5 528
+3%
5 697
+3%
5 805
+2%
6 001
+3%
6 234
+4%
6 557
+5%
6 881
+5%
7 116
+3%
7 335
+3%
7 297
-1%
7 132
-2%
7 257
+2%
7 243
0%
7 478
+3%
Gross Profit
Cost of Revenue
0
(1 922)
0
0
0
(2 021)
0
0
0
(2 032)
0
0
0
(2 069)
0
0
0
(2 280)
0
0
0
(2 338)
0
0
0
(2 458)
0
0
0
(2 679)
0
0
0
(3 279)
0
0
0
(3 173)
0
0
0
Gross Profit
0
N/A
2 017
N/A
0
N/A
0
N/A
0
N/A
2 143
N/A
0
N/A
0
N/A
0
N/A
2 460
N/A
0
N/A
0
N/A
0
N/A
2 549
N/A
0
N/A
0
N/A
0
N/A
2 505
N/A
0
N/A
0
N/A
0
N/A
2 725
N/A
0
N/A
0
N/A
0
N/A
2 870
N/A
0
N/A
0
N/A
0
N/A
3 126
N/A
0
N/A
0
N/A
0
N/A
3 602
N/A
0
N/A
0
N/A
0
N/A
3 959
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(3 403)
(1 531)
(3 492)
(3 552)
(3 623)
(1 647)
(3 672)
(3 704)
(3 682)
(1 717)
(3 730)
(3 789)
(3 795)
(1 804)
(3 986)
(4 008)
(4 121)
(1 929)
(4 262)
(4 404)
(4 458)
(2 167)
(4 651)
(4 583)
(4 726)
(2 186)
(4 744)
(4 735)
(4 770)
(2 174)
(4 953)
(5 154)
(5 443)
(2 408)
(5 901)
(6 047)
(5 970)
(2 668)
(5 978)
(6 009)
(6 219)
Selling, General & Administrative
0
(942)
0
0
0
(1 037)
0
0
0
(1 110)
0
0
0
(1 172)
0
0
0
(1 256)
0
0
0
(1 285)
0
0
0
(1 310)
0
0
0
(1 355)
0
0
0
(1 517)
0
0
0
(1 715)
0
0
0
Depreciation & Amortization
(232)
(244)
(249)
(254)
(259)
(262)
(264)
(269)
(272)
(278)
(287)
(293)
(301)
(310)
(311)
(311)
(320)
(327)
(350)
(379)
(401)
(422)
(433)
(441)
(447)
(448)
(445)
(434)
(425)
(420)
(422)
(431)
(440)
(449)
(455)
(462)
(471)
(490)
(509)
(527)
(544)
Other Operating Expenses
(3 171)
(345)
(3 243)
(3 298)
(3 364)
(348)
(3 408)
(3 435)
(3 410)
(329)
(3 443)
(3 496)
(3 494)
(322)
(3 675)
(3 697)
(3 801)
(346)
(3 912)
(4 025)
(4 057)
(460)
(4 218)
(4 142)
(4 279)
(428)
(4 299)
(4 301)
(4 345)
(399)
(4 531)
(4 723)
(5 003)
(442)
(5 446)
(5 585)
(5 499)
(463)
(5 469)
(5 482)
(5 675)
Operating Income
471
N/A
486
+3%
462
-5%
463
+0%
458
-1%
496
+8%
598
+21%
679
+14%
734
+8%
743
+1%
785
+6%
815
+4%
796
-2%
745
-6%
713
-4%
634
-11%
582
-8%
576
-1%
556
-3%
555
0%
590
+6%
558
-5%
534
-4%
620
+16%
498
-20%
684
+37%
631
-8%
793
+26%
927
+17%
952
+3%
1 048
+10%
1 080
+3%
1 114
+3%
1 194
+7%
1 215
+2%
1 288
+6%
1 327
+3%
1 291
-3%
1 279
-1%
1 234
-4%
1 259
+2%
Pre-Tax Income
Interest Income Expense
(30)
(24)
(24)
(26)
(23)
(24)
(31)
(30)
(31)
(25)
(27)
(23)
(19)
(13)
(24)
(27)
(15)
(13)
(22)
(40)
(69)
(81)
(96)
(93)
(89)
(69)
(585)
(581)
(579)
(69)
(67)
(75)
(79)
(73)
(85)
(99)
(121)
(165)
(182)
(196)
(208)
Non-Reccuring Items
0
(30)
0
0
0
37
0
0
0
13
0
0
0
(9)
0
0
0
0
0
0
0
0
0
(96)
0
(116)
0
0
0
0
0
0
0
(8)
0
0
0
0
0
0
0
Total Other Income
0
(2)
0
0
0
(3)
0
0
0
(7)
0
0
0
(8)
0
0
0
(1)
0
0
0
(10)
(1)
(1)
(2)
(3)
515
512
512
(10)
(7)
(5)
5
5
3
1
(7)
(2)
(4)
(2)
(7)
Pre-Tax Income
441
N/A
430
-2%
438
+2%
437
0%
435
0%
506
+16%
567
+12%
649
+14%
703
+8%
724
+3%
758
+5%
792
+4%
777
-2%
715
-8%
689
-4%
607
-12%
567
-7%
562
-1%
534
-5%
515
-4%
521
+1%
467
-10%
437
-6%
430
-2%
407
-5%
496
+22%
561
+13%
724
+29%
860
+19%
873
+2%
974
+12%
1 000
+3%
1 040
+4%
1 118
+8%
1 133
+1%
1 190
+5%
1 199
+1%
1 124
-6%
1 093
-3%
1 036
-5%
1 044
+1%
Net Income
Tax Provision
(116)
(98)
(98)
(95)
(92)
(122)
(136)
(156)
(165)
(171)
(178)
(185)
(181)
(157)
(146)
(122)
(122)
(137)
(133)
(130)
(123)
(116)
(110)
(125)
(121)
(117)
(133)
(152)
(182)
(213)
(238)
(249)
(259)
(267)
(270)
(283)
(285)
(268)
(258)
(244)
(246)
Income from Continuing Operations
325
332
340
342
343
384
431
493
538
553
580
607
596
558
543
485
445
425
401
385
398
351
327
305
286
379
428
572
678
660
736
751
781
851
863
907
914
856
835
792
798
Income to Minority Interest
3
2
3
2
3
2
2
2
2
2
2
2
3
8
12
21
41
51
64
70
61
66
66
67
67
57
52
40
33
32
27
31
29
41
43
30
21
14
4
8
15
Net Income (Common)
328
N/A
334
+2%
343
+3%
344
+0%
346
+1%
386
+12%
433
+12%
495
+14%
540
+9%
555
+3%
582
+5%
609
+5%
599
-2%
566
-6%
555
-2%
506
-9%
486
-4%
476
-2%
465
-2%
455
-2%
459
+1%
417
-9%
393
-6%
372
-5%
353
-5%
436
+24%
480
+10%
612
+28%
711
+16%
692
-3%
763
+10%
782
+2%
810
+4%
892
+10%
906
+2%
937
+3%
935
0%
870
-7%
839
-4%
800
-5%
813
+2%
EPS (Diluted)
3.28
N/A
3.34
+2%
3.43
+3%
3.44
+0%
3.46
+1%
3.86
+12%
4.33
+12%
4.95
+14%
5.4
+9%
5.55
+3%
5.82
+5%
6.09
+5%
5.99
-2%
5.66
-6%
5.55
-2%
5.06
-9%
4.86
-4%
4.76
-2%
4.65
-2%
4.55
-2%
4.59
+1%
4.17
-9%
3.93
-6%
3.72
-5%
3.53
-5%
4.36
+24%
4.79
+10%
6.12
+28%
7.12
+16%
6.94
-3%
7.66
+10%
7.81
+2%
8.11
+4%
8.96
+10%
9.05
+1%
9.39
+4%
9.37
0%
8.71
-7%
8.4
-4%
8.01
-5%
8.14
+2%

See Also

Discover More