|
mill. kr. |
Per cent |
mill. kr. |
Operating income |
69 034 |
63 358 |
59 416 |
62 361 |
100 |
16 407 |
9 072 |
3 548 |
2 452 |
6 020 |
12 213 |
12 649 |
Sales of energy |
48 894 |
44 310 |
39 958 |
41 946 |
67 |
14 933 |
8 070 |
1 235 |
1 183 |
3 422 |
1 142 |
11 960 |
Sales of transmission |
17 153 |
16 082 |
16 110 |
17 213 |
28 |
814 |
694 |
2 049 |
1 150 |
2 000 |
10 261 |
245 |
Other operating income |
2 986 |
2 967 |
3 348 |
3 202 |
5 |
660 |
308 |
264 |
119 |
597 |
811 |
443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
58 626 |
52 868 |
48 737 |
51 899 |
83 |
11 507 |
8 495 |
3 139 |
2 183 |
4 958 |
9 344 |
12 273 |
Purchase of energy |
32 975 |
26 881 |
24 057 |
25 647 |
41 |
2 987 |
6 385 |
1 198 |
1 052 |
1 544 |
1 055 |
11 425 |
Purchase of grid services |
6 148 |
4 944 |
4 347 |
5 283 |
8 |
1 580 |
249 |
465 |
236 |
487 |
2 181 |
86 |
Other purchases of goods |
773 |
678 |
570 |
684 |
1 |
34 |
54 |
52 |
48 |
261 |
216 |
19 |
Compensation of employees |
5 081 |
5 238 |
5 485 |
5 223 |
8 |
1 062 |
450 |
550 |
326 |
862 |
1 800 |
173 |
Depreciation |
5 372 |
5 545 |
5 815 |
6 085 |
10 |
2 269 |
385 |
362 |
216 |
769 |
1 895 |
189 |
Other operating expenses |
8 277 |
9 583 |
8 463 |
8 976 |
14 |
3 575 |
971 |
512 |
305 |
1 035 |
2 197 |
381 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
10 408 |
10 490 |
10 679 |
10 462 |
17 |
4 899 |
577 |
409 |
269 |
1 062 |
2 869 |
376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial income |
1 662 |
1 769 |
1 762 |
2 849 |
5 |
742 |
989 |
169 |
132 |
244 |
415 |
158 |
Dividends on shares/partnerships |
177 |
183 |
226 |
282 |
0 |
53 |
48 |
30 |
20 |
69 |
46 |
15 |
Interest received |
1 217 |
1 138 |
1 293 |
1 662 |
3 |
545 |
473 |
92 |
73 |
134 |
274 |
71 |
Other financial income |
269 |
447 |
242 |
906 |
1 |
144 |
468 |
47 |
38 |
41 |
95 |
73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expenses |
4 598 |
4 975 |
5 185 |
5 479 |
9 |
2 489 |
692 |
163 |
87 |
499 |
1 238 |
310 |
Interest paid |
4 019 |
4 265 |
4 267 |
4 533 |
7 |
2 154 |
624 |
107 |
53 |
310 |
990 |
295 |
Other financial expenses |
578 |
711 |
917 |
945 |
2 |
334 |
69 |
56 |
34 |
189 |
249 |
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial items, net |
-2 936 |
-3 206 |
-3 423 |
-2 629 |
-4 |
-1 746 |
297 |
6 |
45 |
-255 |
-824 |
-152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profits before extraordinary items |
7 472 |
7 284 |
7 256 |
7 833 |
13 |
3 153 |
874 |
415 |
314 |
807 |
2 046 |
224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Extraordinary income |
9 774 |
1 689 |
2 326 |
436 |
1 |
19 |
16 |
10 |
23 |
3 |
334 |
32 |
Extraordinary depreciation |
305 |
74 |
101 |
|
|
|
|
|
|
|
|
|
Other extraordinary expenses |
83 |
160 |
293 |
82 |
0 |
55 |
6 |
4 |
14 |
3 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before taxes |
16 858 |
8 739 |
9 188 |
8 187 |
13 |
3 117 |
884 |
421 |
323 |
807 |
2 380 |
256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes |
2 291 |
1 561 |
2 095 |
2 477 |
4 |
1 118 |
197 |
103 |
83 |
238 |
659 |
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual profit |
14 567 |
7 178 |
7 093 |
5 710 |
9 |
1 999 |
687 |
317 |
241 |
569 |
1 721 |
176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends |
2 155 |
2 180 |
2 954 |
2 979 |
5 |
1 309 |
289 |
213 |
138 |
283 |
681 |
65 |
|