| Operating revenues |
13,768 |
12,745 |
| Operating expenses |
(11,605) |
(11,184) |
| Income from associated companies |
36 |
(67) |
| Operating profit (EBITDA) |
2,199 |
1,494 |
| Depreciation and amortisation |
(588) |
(662) |
| Operating profit (EBITA) |
1,611 |
832 |
| Impairment loss |
(110) |
(161) |
| Other revenues and expenses |
1,909 |
(236) |
| Operating profit (EBIT) |
3,410 |
435 |
| Profit before taxes |
3,399 |
279 |
| Operating margin: | | |
| EBITDA (%) |
16.0 |
11.7 |
| EBITA (%) |
11.7 |
6.5 |
| Profit ratio (%) |
20.3 |
3.1 |
| EPS diluted (%) |
42.4 |
34.7 |
| Net interest bearing debt/EBITDA |
0.8 |
1.7 |
| EPS (NOK) |
27.0 |
4.7 |
| EPS diluted (NOK) |
27.0 |
4.7 |
| Cash flow per share (NOK) |
19.7 |
19.3 |
| MEDIA HOUSES SCANDINAVIA | | |
| Operating revenues |
9,771 |
8,657 |
| Operating profit (EBITA) |
1,007 |
477 |
| Operating margin (EBITA) (%) |
10.3 |
5.5 |
| MEDIA HOUSES INTERNATIONAL | | |
| Operating revenues |
1,009 |
1,074 |
| Operating profit (EBITA) |
23 |
(34) |
| Operating margin (EBITA) (%) |
2.3 |
(3.2) |
| ONLINE CLASSIFIEDS | | |
| Operating revenues |
2,938 |
2,627 |
| Operating profit (EBITA) |
771 |
591 |
| Operating margin (EBITA) (%) |
26.2 |
22.5 |