V

Veidekke ASA
OSE:VEI

Watchlist Manager
Veidekke ASA
OSE:VEI
Watchlist
Price: 125 NOK
Market Cap: 16.9B NOK
Have any thoughts about
Veidekke ASA?
Write Note

Income Statement

Earnings Waterfall
Veidekke ASA

Revenue
42.8B NOK
Operating Expenses
-41.2B NOK
Operating Income
1.6B NOK
Other Expenses
-336m NOK
Net Income
1.3B NOK

Income Statement
Veidekke ASA

Rotate your device to view
Income Statement
Currency: NOK
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 Jun-2024
Revenue
Revenue
23 618
N/A
23 891
+1%
23 981
+0%
23 687
-1%
23 808
+1%
23 572
-1%
24 175
+3%
24 746
+2%
26 362
+7%
27 859
+6%
28 613
+3%
29 562
+3%
29 812
+1%
30 566
+3%
31 175
+2%
31 761
+2%
33 021
+4%
33 906
+3%
33 974
+0%
35 027
+3%
35 064
+0%
35 332
+1%
36 569
+4%
35 974
-2%
36 362
+1%
36 944
+2%
38 140
+3%
38 009
0%
37 929
0%
37 690
-1%
37 592
0%
37 650
+0%
37 742
+0%
37 997
+1%
38 658
+2%
39 750
+3%
41 013
+3%
41 850
+2%
43 146
+3%
43 164
+0%
42 779
-1%
Gross Profit
Cost of Revenue
0
0
(14 965)
0
0
0
(15 234)
0
0
0
(18 369)
0
0
0
(19 878)
0
0
0
(22 996)
0
0
0
0
0
0
0
(24 675)
0
0
0
(24 269)
0
0
0
(24 432)
0
0
0
(28 120)
0
0
Gross Profit
0
N/A
0
N/A
9 016
N/A
0
N/A
0
N/A
0
N/A
8 941
N/A
0
N/A
0
N/A
0
N/A
10 244
N/A
0
N/A
0
N/A
0
N/A
11 297
N/A
0
N/A
0
N/A
0
N/A
10 978
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
13 465
N/A
0
N/A
0
N/A
0
N/A
13 323
N/A
0
N/A
0
N/A
0
N/A
14 226
N/A
0
N/A
0
N/A
0
N/A
15 026
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(22 778)
(23 065)
(8 234)
(22 937)
(22 979)
(22 764)
(8 177)
(24 035)
(25 561)
(26 878)
(9 381)
(28 594)
(28 879)
(29 703)
(10 340)
(30 817)
(32 599)
(33 471)
(10 864)
(34 959)
(34 469)
(34 718)
(35 921)
(35 390)
(35 777)
(36 166)
(12 256)
(36 661)
(36 511)
(36 339)
(11 950)
(36 340)
(36 441)
(36 685)
(12 736)
(38 421)
(39 683)
(40 477)
(13 630)
(41 624)
(41 161)
Selling, General & Administrative
0
0
(5 022)
0
0
0
(5 233)
0
0
0
(5 838)
0
0
0
(6 319)
0
0
0
(6 794)
0
0
0
0
0
0
0
(7 403)
0
0
0
(7 209)
0
0
0
(7 312)
0
0
0
(7 911)
0
0
Depreciation & Amortization
(322)
(326)
(338)
(344)
(353)
(356)
(373)
(392)
(414)
(443)
(466)
(482)
(496)
(508)
(518)
(532)
(549)
(565)
(587)
(662)
(734)
(816)
(887)
(898)
(914)
(912)
(910)
(903)
(904)
(896)
(908)
(921)
(912)
(918)
(920)
(965)
(1 000)
(1 033)
(1 035)
(1 054)
(1 055)
Other Operating Expenses
(22 456)
(22 739)
(2 874)
(22 593)
(22 626)
(22 408)
(2 571)
(23 643)
(25 147)
(26 435)
(3 077)
(28 112)
(28 383)
(29 195)
(3 503)
(30 285)
(32 050)
(32 906)
(3 483)
(34 296)
(33 735)
(33 902)
(35 034)
(34 492)
(34 863)
(35 254)
(3 943)
(35 758)
(35 607)
(35 443)
(3 833)
(35 419)
(35 529)
(35 767)
(4 504)
(37 456)
(38 683)
(39 444)
(4 684)
(40 570)
(40 106)
Operating Income
840
N/A
826
-2%
782
-5%
750
-4%
829
+10%
808
-3%
764
-5%
711
-7%
801
+13%
981
+22%
863
-12%
968
+12%
933
-4%
863
-8%
957
+11%
944
-1%
422
-55%
435
+3%
114
-74%
68
-40%
595
+775%
614
+3%
648
+6%
584
-10%
585
+0%
778
+33%
1 209
+55%
1 348
+11%
1 418
+5%
1 351
-5%
1 373
+2%
1 310
-5%
1 301
-1%
1 312
+1%
1 490
+14%
1 329
-11%
1 330
+0%
1 373
+3%
1 396
+2%
1 540
+10%
1 618
+5%
Pre-Tax Income
Interest Income Expense
158
195
248
250
214
168
136
137
174
192
193
235
237
281
361
326
320
316
77
78
37
(38)
(81)
(236)
(219)
(222)
(26)
45
9
(10)
(30)
(51)
(79)
(76)
4
45
75
89
71
75
95
Non-Reccuring Items
(11)
(11)
22
1
0
0
30
0
0
0
(2)
0
0
0
(6)
(6)
(7)
(7)
0
0
0
0
0
0
0
0
(3)
0
0
0
(11)
0
0
0
(25)
0
0
0
(20)
0
0
Total Other Income
0
1
3
0
0
0
20
0
3
0
38
1
0
1
15
(1)
0
(1)
4
0
0
0
15
0
1
0
22
0
0
0
10
0
0
2
(2)
0
2
0
(3)
0
0
Pre-Tax Income
987
N/A
1 010
+2%
1 055
+4%
1 003
-5%
1 043
+4%
976
-6%
950
-3%
849
-11%
978
+15%
1 175
+20%
1 092
-7%
1 204
+10%
1 170
-3%
1 145
-2%
1 327
+16%
1 263
-5%
734
-42%
743
+1%
195
-74%
147
-25%
634
+331%
577
-9%
582
+1%
349
-40%
367
+5%
557
+52%
1 202
+116%
1 395
+16%
1 427
+2%
1 341
-6%
1 342
+0%
1 259
-6%
1 223
-3%
1 238
+1%
1 467
+18%
1 375
-6%
1 407
+2%
1 463
+4%
1 444
-1%
1 616
+12%
1 713
+6%
Net Income
Tax Provision
(216)
(212)
(196)
(185)
(194)
(180)
(167)
(147)
(172)
(192)
(170)
(193)
(177)
(159)
(122)
(113)
(35)
(8)
(42)
(38)
(115)
(156)
(142)
(125)
(140)
(203)
(279)
(323)
(330)
(313)
(313)
(295)
(287)
(288)
(308)
(289)
(294)
(303)
(293)
(331)
(352)
Income from Continuing Operations
771
798
859
818
849
796
783
702
806
983
922
1 011
993
986
1 205
1 150
699
735
153
109
519
421
440
224
227
354
923
1 072
1 097
1 028
1 029
964
936
950
1 159
1 086
1 113
1 160
1 151
1 285
1 361
Income to Minority Interest
(21)
(22)
(16)
(15)
(14)
(13)
(18)
(22)
(36)
(33)
(35)
(33)
(26)
(32)
(27)
(33)
(30)
(35)
(34)
(28)
(35)
(38)
(48)
(15)
(23)
(30)
(81)
(87)
(101)
(97)
(71)
(62)
(48)
(47)
(67)
(61)
(64)
(74)
(81)
(86)
(78)
Net Income (Common)
751
N/A
776
+3%
843
+9%
803
-5%
836
+4%
783
-6%
765
-2%
679
-11%
767
+13%
948
+24%
887
-6%
978
+10%
968
-1%
955
-1%
1 178
+23%
1 117
-5%
669
-40%
700
+5%
540
-23%
637
+18%
1 207
+89%
1 151
-5%
914
-21%
990
+8%
981
-1%
2 115
+116%
2 108
0%
2 202
+4%
2 050
-7%
925
-55%
958
+4%
902
-6%
888
-2%
904
+2%
1 092
+21%
1 025
-6%
1 049
+2%
1 086
+4%
1 069
-2%
1 199
+12%
1 282
+7%
EPS (Diluted)
5.45
N/A
5.9
+8%
6.31
+7%
7.29
+16%
6.28
-14%
5.85
-7%
5.72
-2%
5.09
-11%
5.74
+13%
7.09
+24%
6.63
-6%
7.98
+20%
7.39
-7%
7.09
-4%
8.81
+24%
8.59
-2%
5.11
-41%
5.31
+4%
4.03
-24%
4.76
+18%
9.45
+99%
8.85
-6%
6.83
-23%
7.33
+7%
7.26
-1%
15.67
+116%
15.61
0%
16.31
+4%
15.19
-7%
6.85
-55%
7.1
+4%
6.68
-6%
6.72
+1%
6.71
0%
8.1
+21%
7.68
-5%
7.77
+1%
8.12
+5%
7.92
-2%
13.32
+68%
9.66
-27%

See Also

Discover More