Realtid
Andra börsplatser
|
5-dagars förändring | Förändring 1 jan. | ||
31,45 NOK | −1,87 % |
|
+11,33 % | +18,68 % |
17.02. | Sats Groups Norge-chef säljer över 100 000 aktier | FW |
13.02. | Kepler Cheuvreux höjer riktkursen för Sats Group till 35 norska kronor (31), upprepar köp | FW |
Skatteperiod: December | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|
Revenues | 3,99 md | 3,53 md | 3,25 md | 4,08 md | 4,73 md | ||||
Total Revenues | 3,99 md | 3,53 md | 3,25 md | 4,08 md | 4,73 md | ||||
Cost of Goods Sold, Total | 1,58 md | 1,47 md | 1,5 md | 1,73 md | 1,81 md | ||||
Gross Profit | 2,41 md | 2,06 md | 1,74 md | 2,35 md | 2,92 md | ||||
Selling General & Admin Expenses, Total | 129 mn | 152 mn | 166 mn | 167 mn | 110 mn | ||||
Depreciation & Amortization - (IS) | 972 mn | 1,04 md | 1,04 md | 1,12 md | 1,18 md | ||||
Other Operating Expenses | 796 mn | 776 mn | 754 mn | 1,03 md | 1,04 md | ||||
Other Operating Expenses, Total | 1,9 md | 1,97 md | 1,96 md | 2,32 md | 2,33 md | ||||
Operating Income | 512 mn | 87 mn | −220 mn | 31 mn | 589 mn | ||||
Interest Expense, Total | −248 mn | −305 mn | −285 mn | −253 mn | −352 mn | ||||
Interest And Investment Income | 1 mn | - | - | 12 mn | 50 mn | ||||
Net Interest Expenses | −247 mn | −305 mn | −285 mn | −241 mn | −302 mn | ||||
Currency Exchange Gains (Loss) | −15 mn | 66 mn | −35 mn | −14 mn | 72 mn | ||||
Other Non Operating Income (Expenses) | −3 mn | −26 mn | 21 mn | −28 mn | −46 mn | ||||
EBT, Excl. Unusual Items | 247 mn | −178 mn | −519 mn | −252 mn | 313 mn | ||||
Gain (Loss) On Sale Of Assets | - | −78 mn | −3 mn | −9 mn | - | ||||
Asset Writedown | - | - | - | - | - | ||||
EBT, Incl. Unusual Items | 247 mn | −256 mn | −522 mn | −261 mn | 313 mn | ||||
Income Tax Expense | 60 mn | 69 mn | −70 mn | −15 mn | 89 mn | ||||
Earnings From Continuing Operations | 187 mn | −325 mn | −452 mn | −246 mn | 224 mn | ||||
Net Income to Company | 187 mn | −325 mn | −452 mn | −246 mn | 224 mn | ||||
Minority Interest | - | - | - | - | - | ||||
Net Income - (IS) | 187 mn | −325 mn | −452 mn | −246 mn | 224 mn | ||||
Net Income to Common Incl Extra Items | 187 mn | −325 mn | −452 mn | −246 mn | 224 mn | ||||
Net Income to Common Excl. Extra Items | 187 mn | −325 mn | −452 mn | −246 mn | 224 mn | ||||
Per aktie poster | |||||||||
Net EPS - Basic | 1,52 | −1,9 | −2,65 | −1,25 | 1,1 | ||||
Basic EPS - Continuing Operations | 1,52 | −1,9 | −2,65 | −1,25 | 1,1 | ||||
Basic Weighted Average Shares Outstanding | 123 mn | 171 mn | 171 mn | 197 mn | 203 mn | ||||
Net EPS - Diluted | 1,52 | −1,9 | −2,65 | −1,25 | 1,1 | ||||
Diluted EPS - Continuing Operations | 1,52 | −1,9 | −2,65 | −1,25 | 1,1 | ||||
Diluted Weighted Average Shares Outstanding | 123 mn | 171 mn | 171 mn | 197 mn | 204 mn | ||||
Normalized Basic EPS | 1,25 | −0,65 | −1,9 | −0,8 | 0,96 | ||||
Normalized Diluted EPS | 1,25 | −0,65 | −1,9 | −0,8 | 0,96 | ||||
Payout Ratio | 551,87 | - | - | - | - | ||||
Kompletterande punkter | |||||||||
EBITDA | 680 mn | 276 mn | −38 mn | 219 mn | 775 mn | ||||
EBITA | 520 mn | 97 mn | −207 mn | 44 mn | 600 mn | ||||
EBIT | 512 mn | 87 mn | −220 mn | 31 mn | 589 mn | ||||
EBITDAR | - | - | - | 235 mn | 792 mn | ||||
Total Revenues (As Reported) | - | - | - | - | - | ||||
Effective Tax Rate - (Ratio) | 24,29 | −26,95 | 13,41 | 5,75 | 28,43 | ||||
Total Current Taxes | 48 mn | 21 mn | 4 mn | 6 mn | 18 mn | ||||
Total Deferred Taxes | 8 mn | 48 mn | −74 mn | −21 mn | 72 mn | ||||
Normalized Net Income | 154 mn | −111 mn | −324 mn | −158 mn | 196 mn | ||||
Interest on Long-Term Debt | - | 196 mn | - | 189 mn | 224 mn | ||||
Kompletterande driftskostnadsposter | |||||||||
Marketing Expenses | 129 mn | 152 mn | 166 mn | 167 mn | 110 mn | ||||
Selling and Marketing Expenses | 129 mn | 152 mn | 166 mn | 167 mn | 110 mn | ||||
Research And Development Expense From Footnotes | 43 mn | 50 mn | 55 mn | 72 mn | 52 mn | ||||
Net Rental Expense, Total | - | - | - | 16 mn | 17 mn | ||||
Imputed Operating Lease Interest Expense | - | - | - | 4,95 mn | 7,25 mn | ||||
Imputed Operating Lease Depreciation | - | - | - | 11,05 mn | 9,75 mn | ||||
Maintenance & Repair Expenses, Total | - | - | - | - | - |