{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Restated Sapa"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Restated Sapa","index":0,"n_rows":23,"n_cols":17,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Condensed Income Statement"]
[null,"Amounts in NOK million","Q1 2015","Q2 2015","YTD \nQ2 2015","Q3 2015","YTD \nQ3 2015","Q4 2015","YTD \nQ4 2015","Q1 2016","Q2 2016","YTD \nQ2 2016","Q3 2016","YTD \nQ3 2016","Q4 2016","YTD \nQ4 2016","Q1 2017"]
[null,"Operating revenues",7541,7705,15246,8381,23627,9571,33198,8610,9433,18043,9429,27472,10286,37758,9081]
[null,"Operating expenses",-6578,-6643,-13221,-7123,-20344,-8188,-28532,-7514,-8152,-15666,-7961,-23627,-8687,-32314,-7893]
[null,"Depreciation, amortisation and write-downs",{"$f":"-234-4","v":-238},{"$f":"-268-5","v":-273},{"$f":"-502-9","v":-511},{"$f":"-260-5","v":-265},{"$f":"-762-14","v":-776},{"$f":"-276-5","v":-281},{"$f":"-1038-19","v":-1057},{"$f":"-272-7","v":-279},{"$f":"-279-6","v":-285},{"$f":"-551-13","v":-564},{"$f":"-287-3","v":-290},{"$f":"-838-16","v":-854},{"$f":"-287-5","v":-292},{"$f":"-1125-21","v":-1146},{"$f":"-285-3","v":-288}]
[null,"EBIT (adj.)",{"$f":"SUM(C4:C6)","v":725},789,1514,993,2507,1102,3609,817,996,1813,1178,2991,1307,4298,900]
[null,"Other income and expenses",-117,-55,-172,-96,-268,-234,-502,-30,-81,-111,-149,-260,-122,-382,-87]
[null,"Operating profit    ",{"$f":"SUM(C7:C8)","v":608},734,1342,897,2239,868,3107,787,915,1702,1029,2731,1185,3916,813]
[null,"Profit from associates ",193,538,731,185,916,72,988,253,123,376,141,517,-29,488,173]
[null,"Interest, net",-63,-18,-81,-78,-159,-33,-192,-50,-47,-97,-40,-137,-40,-177,-37]
[null,"Other financial items, net",12,19,31,11,42,22,64,52,-51,1,26,27,38,65,34]
[null,"Profit before taxes",{"$f":"SUM(C9:C12)","v":750},1273,2023,1015,3038,929,3967,1042,940,1982,1156,3138,1154,4292,983]
[null,"Taxes",-155,-155,-310,-240,-550,-172,-722,-135,-200,-335,-235,-570,-237,-807,-185]
[null,"Profit for the period for continued operations",{"$f":"SUM(C13:C14)","v":595},1118,1713,775,2488,757,3245,907,740,1647,921,2568,917,3485,798]
[null,"Gains/profit/loss discontinued operations",45,7,52,54,106,0,106,209,319,528,172,700,190,890,312]
[null,"Profit/loss for the period",{"$f":"SUM(C15:C16)","v":640},1125,1765,829,2594,757,3351,1116,1059,2175,1093,3268,1107,4375,1110]
[null,"Profit/loss attributable to non-controlling interests ",11,16,27,19,46,10,56,21,42,63,24,87,-5,82,15]
[null,"Profit/loss attributable to owners of the parent",{"$f":"C17-C18","v":629},1109,1738,810,2548,747,3295,1095,1017,2112,1069,3181,1112,4293,1095]
[]
[null,"Earnings per share",0.62,1.0900000000000001,1.71,0.8,2.5,0.73,3.24,1.08,1,2.0699999999999998,1.05,3.12,1.0900000000000001,4.22,1.08]
[null,"Earnings per share (diluted)",0.62,1.0900000000000001,1.71,0.8,2.5,0.73,3.24,1.08,1,2.0699999999999998,1.05,3.12,1.0900000000000001,4.22,1.08]
[null,"Earnings per share for continuing operations (diluted)",0.56999999999999995,1.08,1.65,0.74,2.4,0.73,3.13,0.87,0.68,1.56,0.88,2.44,0.91,3.34,0.77]