Marine Harvest ASA | Income Statement
Fiscal year is January-December. All values NOK Millions.
2013
2014
2015
2016
2017
2018
Sales/Revenue
19,177
25,300
27,710
32,539
33,850
36,032
Cost of Goods Sold (COGS) incl. D&A
13,380
21,159
20,977
20,718
20,679
23,046
Gross Income
5,797
4,141
6,733
11,821
13,171
12,985
SG&A Expense
2,328
-
3,858
3,549
4,351
5,294
EBIT
3,283
4,009
2,869
7,262
9,937
7,633
Unusual Expense
746
2,236
733
74
4,378
1,028
Non Operating Income/Expense
178
79
318
432
568
452
Interest Expense
640
545
434
450
445
492
Pretax Income
3,236
1,337
2,031
6,472
4,558
6,594
Income Tax
1,027
752
821
2,043
558
1,584
Equity in Affiliates
222
150
210
582
314
437
Consolidated Net Income
2,431
735
1,420
5,010
4,314
5,446
Net Income
2,423
731
1,419
5,013
4,312
5,441
Net Income After Extraordinaries
2,331
526
1,421
5,013
4,312
5,441
Net Income Available to Common
2,515
769
1,417
5,013
4,312
5,441
EPS (Basic)
6.70
2.28
3.22
11.15
9.04
11.02
Basic Shares Outstanding
378
410
441
450
476
494
EPS (Diluted)
6.66
1.92
2.96
9.77
8.01
11.02
Diluted Shares Outstanding
378
487
479
513
501
494
EBITDA
4,045
4,976
4,121
8,586
11,340
9,106
Other Operating Expense
187
132
7
1,010
1,117
59
Non-Operating Interest Income
25
30
11
17
11
29
Minority Interest Expense
7
4
1
3
2
6
About Marine Harvest ASA
View Profile
