{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["Condensed Income Statement"]
["NOK million","Q1 2011","Q2 2011","Ytd Q2 2011","Q3 2011","Ytd Q3 2011","Q4 2011","Ytd Q4 2011","Q1 2012","Q2 2012","Ytd Q2 2012"]
["Operating revenues",7221,7580,14801,7233,22034,8124,30158,7084,7237,14321]
["Operating expenses",-6443,-6671,-13114,-6175,-19289,-7006,-26295,-6203,-6322,-12525]
["Depreciation and write-down property, plant and equipment",-262,-243,-505,-241,-746,-245,-991,-229,-232,-461]
["Operating profit - EBITA",516,666,1182,817,1999,873,2872,652,683,1335]
["Amortisation intangible assets",-2,-2,-4,-2,-6,-11,-17,-4,-3,-7]
["Other income and expenses",0,-16,-16,-17,-33,-342,-375,-37,-128,-165]
["Operating profit    ",514,648,1162,798,1960,520,2480,611,552,1163]
["Profit from associates",62,81,143,61,204,59,263,166,118,284]
["Dividend received",84,236,320,23,343,97,440,52,122,174]
["Gains, losses and write-downs Share Portfolio",361,658,1019,-105,914,729,1643,427,231,658]
["Financial items, net",-103,-92,-195,-117,-312,-88,-400,-133,-92,-225]
["Profit before taxes",918,1531,2449,660,3109,1317,4426,1123,931,2054]
["Taxes",-131,-273,-404,-220,-624,-27,-651,-196,-138,-334]
["Profit for the period for continued operations",787,1258,2045,440,2485,1290,3775,927,793,1720]
["Gains/profit/loss discontinued operations",2167,-3896,-1729,-1738,-3467,-1036,-4503,378,-493,-115]
["Profit/loss for the period",2954,-2638,316,-1298,-982,254,-728,1305,300,1605]
[]
[]
[]
["Operating revenues"]
["NOK million","Q1 2011","Q2 2011","Ytd Q2 2011","Q3 2011","Ytd Q3 2011","Q4 2011","Ytd Q4 2011","Q1 2012","Q2 2012","Ytd Q2 2012"]
["Orkla Group",7221,7580,14801,7233,22034,8124,30158,7084,7237,14321]
["  Orkla Brands",5714,6008,11722,6030,17752,6869,24621,5583,5662,11245]
["      Orkla Foods Nordic",2213,2391,4604,2242,6846,2650,9496,2026,2063,4089]
["      Orkla Brands Nordic",1937,1911,3848,1947,5795,2133,7928,1924,1878,3802]
["      Orkla Brands International",445,448,893,498,1391,722,2113,452,471,923]
["      Orkla Food Ingredients",1192,1325,2517,1418,3935,1457,5392,1232,1308,2540]
["      Eliminering Orkla Brands",-73,-67,-140,-75,-215,-93,-308,-51,-58,-109]
["   Sapa Heat Transfer",1103,988,2091,927,3018,890,3908,997,1102,2099]
["   Hydro Power",706,529,1235,214,1449,242,1691,208,195,403]
["   Orkla Financial Investments",78,58,136,69,205,123,328,321,297,618]
["   HQ/Other business/Eliminations",-380,-3,-383,-7,-390,0,-390,-25,-19,-44]
[]
[]
[]
["Operating profit - EBITA"]
["NOK million","Q1 2011","Q2 2011","Ytd Q2 2011","Q3 2011","Ytd Q3 2011","Q4 2011","Ytd Q4 2011","Q1 2012","Q2 2012","Ytd Q2 2012"]
["Orkla Group",516,666,1182,817,1999,873,2872,652,683,1335]
["  Orkla Brands",520,626,1146,762,1908,876,2784,523,587,1110]
["      Orkla Foods Nordic",186,277,463,262,725,357,1082,197,259,456]
["      Orkla Brands Nordic",363,312,675,428,1103,361,1464,334,276,610]
["      Orkla Brands International",-63,-26,-89,10,-79,87,8,-37,-15,-52]
["      Orkla Food Ingredients",34,63,97,62,159,71,230,29,67,96]
["   Sapa Heat Transfer",80,65,145,28,173,6,179,70,102,172]
["   Hydro Power",-13,93,80,93,173,87,260,33,45,78]
["   Orkla Financial Investments",0,-41,-41,1,-40,-18,-58,103,42,145]
["   HQ/ Other business",-71,-77,-148,-67,-215,-78,-293,-77,-93,-170]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}