| Operating revenues |
14,378
|
13,768 |
12,745 |
| Operating expenses |
(12,232) |
(11,605) |
(11,184) |
| Share of profit (loss) from associated companies |
39 |
36 |
(67) |
| Gross operating profit (loss) (EBITDA) |
2,185
|
2,199 |
1,494 |
| Depreciation and amortisation |
(505) |
(588) |
(662) |
| Impairment loss |
(191) |
(110) |
(161) |
| Other revenues and expenses |
(50)
|
1,909 |
(236) |
| Operating profit (loss) |
1,439
|
3,410 |
435 |
| Profit (loss) before taxes |
1,331
|
3,399 |
279 |
| Gross operating margin EBITDA (%) |
15 |
16 |
12 |
| Equity ratio (%) |
41 |
42 |
35 |
| Net interestbearing debt/EBITDA |
0.8 |
0.8 |
1.7 |
| Earnings per share (NOK) |
7.00 |
27.04 |
4.74 |
| Diluted earnings per share (NOK) |
6.99 |
27.01 |
4.74 |
| Cashflow from operating activities per share (NOK) |
15.24 |
18.78 |
11.77 |
| MEDIA HOUSES SCANDINAVIA | | |
| Operating revenues |
9,991
|
9,771 |
8,657 |
| Gross operating profit (EBITDA) |
1,275
|
1,324
|
755
|
| Gross operating margin (EBITDA) (%) |
13 |
14 |
9 |
| MEDIA HOUSES INTERNATIONAL | | |
| Operating revenues |
1,004
|
1, 009 |
1, 074 |
| Gross operating profit (EBITDA) |
38 |
60 |
10 |
| Gross operating margin (EBITDA) (%) |
4 |
6 |
1 |
| ONLINE CLASSIFIEDS | | |
| Operating revenues |
3,495
|
2, 938 |
2, 627 |
| Gross operating profit (EBITDA) |
1,076 |
972 |
803 |
| Gross operating margin (EBITDA) (%) |
31 |
33 |
31 |