Operating income |
122 074 |
115 452 |
100 |
31 196 |
2 203 |
5 839 |
18 059 |
58 155 |
Sales of energy |
95 891 |
89 052 |
77 |
21 197 |
1 191 |
3 618 |
11 354 |
51 692 |
Sales of transmission |
20 758 |
19 717 |
17 |
8 363 |
542 |
1 818 |
4 653 |
4 342 |
Operating income |
5 425 |
6 683 |
6 |
1 636 |
470 |
404 |
2 052 |
2 121 |
|
|
|
|
|
|
|
|
|
Operating expenses |
102 685 |
95 397 |
83 |
24 284 |
1 441 |
3 933 |
11 545 |
54 194 |
Purchase of energy |
71 088 |
64 886 |
56 |
10 627 |
133 |
1 253 |
3 879 |
48 995 |
Purchase of grid services |
7 270 |
6 244 |
5 |
2 502 |
72 |
605 |
1 602 |
1 465 |
Other purchases of goods |
1 009 |
1 452 |
1 |
462 |
154 |
77 |
689 |
69 |
Compensation og employees |
5 340 |
5 296 |
5 |
2 394 |
413 |
608 |
1 301 |
581 |
Depreciation |
6 520 |
6 552 |
6 |
2 793 |
249 |
595 |
1 898 |
1 016 |
Other operating expenses |
11 459 |
10 967 |
9 |
5 507 |
419 |
796 |
2 177 |
2 068 |
|
|
|
|
|
|
|
|
|
Operating profit |
19 389 |
20 055 |
17 |
6 912 |
762 |
1 906 |
6 514 |
3 961 |
|
|
|
|
|
|
|
|
|
Financial income |
4 976 |
4 269 |
4 |
619 |
44 |
259 |
2 705 |
642 |
Dividends on shares/partnerships |
551 |
1 371 |
1 |
226 |
15 |
133 |
855 |
143 |
Interest recieved |
3 501 |
2 323 |
2 |
220 |
21 |
79 |
1 786 |
217 |
Other financial income |
925 |
575 |
- |
173 |
8 |
47 |
63 |
283 |
|
|
|
|
|
|
|
|
|
Financial expenses |
7 830 |
6 764 |
6 |
1 719 |
296 |
292 |
3 760 |
697 |
Interest paid |
6 237 |
5 502 |
5 |
1 143 |
107 |
212 |
3 395 |
645 |
Other financial expenses |
1 593 |
1 262 |
1 |
575 |
189 |
80 |
365 |
52 |
|
|
|
|
|
|
|
|
|
Financial items, net |
-2 854 |
-2 495 |
-2 |
-1 099 |
-253 |
-33 |
-1 055 |
-55 |
|
|
|
|
|
|
|
|
|
Profit on ordinary items before taxes |
16 535 |
17 559 |
15 |
5 813 |
510 |
1 873 |
5 458 |
3 906 |
|
|
|
|
|
|
|
|
|
Taxes |
6 146 |
6 142 |
5 |
2 096 |
264 |
598 |
1 272 |
1 912 |
|
|
|
|
|
|
|
|
|
Profit before extraordinary items |
10 389 |
11 417 |
10 |
3 717 |
245 |
1 274 |
4 187 |
1 994 |
|
|
|
|
|
|
|
|
|
Extraordinary income |
486 |
135 |
- |
9 |
.. |
117 |
.. |
8 |
Extraordinary depreciation |
2 |
11 |
- |
.. |
.. |
.. |
.. |
11 |
Other extraordinary expenses |
10 |
36 |
- |
34 |
.. |
1 |
.. |
1 |
|
|
|
|
|
|
|
|
|
Profit extraordinary items |
473 |
87 |
- |
-25 |
.. |
117 |
.. |
-4 |
|
|
|
|
|
|
|
|
|
Taxes on extraordinary items |
294 |
249 |
- |
20 |
.. |
72 |
151 |
6 |
|
|
|
|
|
|
|
|
|
Annual profit |
10 567 |
11 255 |
10 |
3 672 |
245 |
1 319 |
4 036 |
1 984 |
|
|
|
|
|
|
|
|
|
Dividends |
5 433 |
6 050 |
5 |
2 079 |
88 |
284 |
3 263 |
337 |
|