Storebrand ASA (OSL: STB)
Norway
· Delayed Price · Currency is NOK 121.90
+1.80 (1.50%)
Dec 27, 2024, 2:35 PM CET
Storebrand ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Premiums & Annuity Revenue | 12,040 | 11,155 | 10,355 | 53,681 | 44,188 | 32,366 | Upgrade
|
| Total Interest & Dividend Income | 72,825 | 43,905 | -23,628 | 62,322 | 26,739 | 49,488 | Upgrade
|
| Other Revenue | 368 | 413 | 311 | 3,187 | 10,104 | 5,549 | Upgrade
|
| Total Revenue | 88,563 | 58,581 | -10,179 | 119,190 | 81,031 | 87,403 | Upgrade
|
| Revenue Growth (YoY) | 65.08% | - | - | 47.09% | -7.29% | 150.31% | Upgrade
|
| Policy Benefits | 7,302 | 6,899 | 5,759 | 107,971 | 71,787 | 77,373 | Upgrade
|
| Policy Acquisition & Underwriting Costs | 12 | 12 | 7 | - | - | - | Upgrade
|
| Amortization of Goodwill & Intangibles | 339 | 379 | 315 | 504 | 470 | 409 | Upgrade
|
| Selling, General & Administrative | 5,226 | 5,147 | 4,407 | 5,784 | 4,914 | 4,828 | Upgrade
|
| Other Operating Expenses | 900 | 937 | 446 | 745 | 688 | 1,081 | Upgrade
|
| Total Operating Expenses | 13,779 | 13,374 | 10,934 | 115,004 | 77,859 | 83,691 | Upgrade
|
| Operating Income | 74,784 | 45,207 | -21,113 | 4,186 | 3,172 | 3,712 | Upgrade
|
| Interest Expense | -3,934 | -2,985 | -1,333 | -777 | -931 | -1,084 | Upgrade
|
| Earnings From Equity Investments | 291 | -431 | -334 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -65,301 | -38,411 | 25,146 | -1 | - | - | Upgrade
|
| EBT Excluding Unusual Items | 5,840 | 3,380 | 2,366 | 3,408 | 2,241 | 2,628 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | 591 | - | - | Upgrade
|
| Asset Writedown | -87 | -87 | -9 | -23 | -22 | -35 | Upgrade
|
| Pretax Income | 5,753 | 3,293 | 2,357 | 3,976 | 2,219 | 2,593 | Upgrade
|
| Income Tax Expense | 636 | -84 | -19 | 846 | -136 | 511 | Upgrade
|
| Earnings From Continuing Ops. | 5,117 | 3,377 | 2,376 | 3,130 | 2,355 | 2,082 | Upgrade
|
| Net Income to Company | 5,117 | 3,377 | 2,376 | 3,130 | 2,355 | 2,082 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | -3 | Upgrade
|
| Net Income | 5,117 | 3,377 | 2,376 | 3,130 | 2,355 | 2,079 | Upgrade
|
| Preferred Dividends & Other Adjustments | 31 | 27 | 14 | 9 | 10 | 12 | Upgrade
|
| Net Income to Common | 5,086 | 3,350 | 2,362 | 3,121 | 2,345 | 2,067 | Upgrade
|
| Net Income Growth | 75.00% | 42.13% | -24.09% | 32.91% | 13.28% | -43.70% | Upgrade
|
| Shares Outstanding (Basic) | 444 | 458 | 468 | 467 | 467 | 467 | Upgrade
|
| Shares Outstanding (Diluted) | 444 | 458 | 468 | 467 | 467 | 467 | Upgrade
|
| Shares Change (YoY) | -3.84% | -2.22% | 0.28% | -0.02% | 0.09% | -0.09% | Upgrade
|
| EPS (Basic) | 11.46 | 7.31 | 5.04 | 6.68 | 5.02 | 4.43 | Upgrade
|
| EPS (Diluted) | 11.46 | 7.31 | 5.04 | 6.68 | 5.02 | 4.43 | Upgrade
|
| EPS Growth | 82.39% | 45.05% | -24.53% | 33.12% | 13.35% | -43.84% | Upgrade
|
| Free Cash Flow | -610 | -1,382 | 2,693 | -3,781 | -2,032 | -836 | Upgrade
|
| Free Cash Flow Per Share | -1.37 | -3.02 | 5.75 | -8.09 | -4.35 | -1.79 | Upgrade
|
| Dividend Per Share | 4.100 | 4.100 | 3.700 | 3.500 | 3.250 | - | Upgrade
|
| Dividend Growth | 10.81% | 10.81% | 5.71% | 7.69% | - | - | Upgrade
|
| Operating Margin | 84.44% | 77.17% | - | 3.51% | 3.91% | 4.25% | Upgrade
|
| Profit Margin | 5.74% | 5.72% | - | 2.62% | 2.89% | 2.36% | Upgrade
|
| Free Cash Flow Margin | -0.69% | -2.36% | - | -3.17% | -2.51% | -0.96% | Upgrade
|
| EBITDA | 75,068 | 45,531 | -20,324 | 4,895 | 3,785 | 4,233 | Upgrade
|
| EBITDA Margin | 84.76% | 77.72% | - | 4.11% | 4.67% | 4.84% | Upgrade
|
| D&A For EBITDA | 284 | 324 | 789 | 709 | 613 | 521 | Upgrade
|
| EBIT | 74,784 | 45,207 | -21,113 | 4,186 | 3,172 | 3,712 | Upgrade
|
| EBIT Margin | 84.44% | 77.17% | - | 3.51% | 3.91% | 4.25% | Upgrade
|
| Effective Tax Rate | 11.06% | - | - | 21.28% | - | 19.71% | Upgrade
|
| Revenue as Reported | - | - | - | 119,781 | 81,031 | 87,403 | Upgrade
|
Source: S&P Capital IQ. Insurance template. Financial Sources.