Storebrand ASA Income Statement

Financials in millions NOK. Fiscal year is January - December.

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Premiums Earned	11,748	10,282	9,147	8,514	53,681
Investment Income	54,948	74,837	56,108	-51,725	970
Net Gains on Investments	-	-	-	-	354
Total Other Revenues	-41,505	-61,214	-45,083	58,179	64,776
Revenue	25,191	23,905	20,172	14,968	119,781
Revenue Growth (YoY)	5.38%	18.51%	34.77%	-87.50%	47.82%
Insurance Benefits & Claims	-8,952	-7,908	-7,682	-6,233	-107,971
Policy Amortization Costs	-433	-424	-466	-324	-527
Other Operating Expenses	-6,068	-5,384	-5,313	-4,386	-6,620
Operating Income	5,102	4,279	2,653	3,551	234,899
Interest Expense	-4,234	-3,974	-2,985	-1,333	-686
Other Non-Operating Income (Expense)	552	428	-431	-334	-
Total Non-Operating Income (Expense)	-3,682	-3,546	-3,416	-1,667	-686
Pretax Income	6,056	6,643	3,294	2,357	3,976
Provision for Income Taxes	-1,033	-1,121	84	19	-846
Net Income	5,018	5,494	3,350	2,362	3,121
Minority Interest in Earnings	5	29	27	14	9
Net Income to Common	5,018	5,494	3,350	2,362	3,121
Net Income Growth	-8.66%	64.00%	41.83%	-24.32%	33.09%
Shares Outstanding (Basic)	429	440	458	468	467
Shares Outstanding (Diluted)	429	440	458	468	467
Shares Change (YoY)	-2.57%	-3.86%	-2.22%	0.28%	-0.02%
EPS (Basic)	11.69	12.48	7.31	5.04	6.68
EPS (Diluted)	11.69	12.48	7.31	5.04	6.68
EPS Growth	-6.33%	70.73%	45.04%	-24.55%	33.07%
Shares Outstanding	423.93	433.98	447.32	464.21	470.14
Free Cash Flow	4,592	649	-1,382	2,693	-3,781
Free Cash Flow Growth	607.55%	-	-	-	-
Free Cash Flow Per Share	10.70	1.47	-3.02	5.75	-8.09
Dividends Per Share	5.400	4.700	4.100	3.700	3.500
Dividend Growth	14.89%	14.63%	10.81%	5.71%	7.69%
Operating Margin	20.25%	17.90%	13.15%	23.72%	196.11%
Profit Margin	19.94%	23.10%	16.74%	15.87%	2.61%
FCF Margin	18.23%	2.71%	-6.85%	17.99%	-3.16%
EBITDA	5,102	4,279	2,653	3,551	234,899
EBIT	5,102	4,279	2,653	3,551	234,899
EBIT Margin	20.25%	17.90%	13.15%	23.72%	196.11%
Effective Tax Rate	-17.06%	-16.87%	2.55%	0.81%	-21.28%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Insurance template. Financial Sources.