{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Segmenter 2010","Segmenter 2009","Segmenter 2008"],"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":"Segmenter 2010","index":0,"n_rows":61,"n_cols":23,"rows_kept":61,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[null,2010,"Orkla Foods Nordic","Orkla Brands Nordic","Orkla Brands Inter- national","Orkla Food Ingre- dients","Elimi- nations Orkla Brands","Orkla Brands","Sapa Profiles","Sapa Heat Transfer & Building System","Elimi- nations Sapa","Sapa","Hydro Power","Borregaard Chemicals","Tilknyttede selskaper (REC/Jotun)","Orkla Financial Invest- ments","HQ/ Other Business/ Eliminations","Orkla- konsernet"]
[null,"SALGSINNTEKTER/RESULTAT"]
[null,"Norge",3983,4629,0,552,0,9164,135,83,0,218,579,136,0,792,12,10901]
[null,"Sverige",3203,1259,0,994,0,5456,1100,317,0,1417,0,101,0,23,0,6997]
[null,"Danmark",545,677,0,1298,0,2520,143,83,0,226,0,14,0,0,0,2760]
[null,"Finland og Island",982,670,0,153,0,1805,99,28,0,127,0,47,0,0,0,1979]
[null,"Norden",8713,7235,0,2997,0,18945,1477,511,0,1988,579,298,0,815,12,22637]
[null,"Øvrige Vest-Europa",175,234,253,649,0,1311,8980,2855,0,11835,0,1327,0,0,0,14473]
[null,"Sentral- og Øst-Europa",383,293,1289,753,0,2718,1344,852,0,2196,0,222,0,0,0,5136]
[null,"Asia",4,51,396,18,0,469,260,1624,0,1884,0,902,0,0,10,3265]
[null,"Nord-Amerika",49,44,18,8,0,119,8806,402,0,9208,0,639,0,0,0,9966]
[null,"Sør- og Sentral Amerika",0,0,0,4,0,4,32,187,0,219,0,244,0,0,0,467]
[null,"Øvrige verden",0,0,5,2,0,7,9,23,0,32,0,68,0,0,0,107]
[null,"Utenfor Norden",611,622,1961,1434,0,4628,19431,5943,0,25374,0,3402,0,0,10,33414]
[null,"Sum salgsinntekter ",9324,7857,1961,4431,0,23573,20908,6454,0,27362,579,3700,0,815,22,56051]
[null,"Andre driftsinntekter",6,14,11,6,0,37,12,282,0,294,76,34,0,820,26,1287]
[null,"Internsalg",108,25,37,123,-276,17,751,78,-801,28,666,16,0,380,-1107,0]
[null,"Driftsinntekter",9438,7896,2009,4560,-276,23627,21671,6814,-801,27684,1321,3750,0,2015,-1059,57338]
[null,"Varekostnader",-4191,-3069,-1094,-2873,217,-11010,-12367,-3950,701,-15616,-924,-1265,0,-1248,902,-29161]
[null,"Lønnskostnader",-1965,-1443,-353,-642,0,-4403,-3807,-1006,0,-4813,-31,-738,0,-193,-411,-10589]
[null,"Andre driftskostnader",-1834,-1656,-432,-665,59,-4528,-4553,-1304,100,-5757,-131,-1301,0,-382,267,-11832]
[null,"Avskrivninger",-333,-184,-90,-112,0,-719,-571,-183,0,-754,-58,-208,0,-41,-32,-1812]
[null,"EBITA (adjusted)",1115,1544,40,268,0,2967,373,371,0,744,177,238,0,151,-333,3944]
[null,"Amortiseringer immaterielle eiendeler",0,-5,0,-6,0,-11,-9,-1,0,-10,-24,-6,0,0,-1,-52]
[null,"Andre inntekter og kostnader",-259,25,-4,-7,0,-245,-32,-212,0,-244,-255,11,0,1131,-68,330]
[null,"Driftsresultat",856,1564,36,255,0,2711,332,158,0,490,-102,243,0,1282,-402,4222]
[null,"Resultat fra tilknyttede selskaper",0,0,0,1,0,1,0,3,0,3,0,0,-6123,-58,8,-6169]
[null,"Minoritetenes andel av resultatet",0,0,0,-20,0,-20,-11,-1,0,-12,9,-4,0,-6,-20,-53]
[null,"1 Herav salg i EU",5265,3065,256,3701,0,12287,11469,3984,0,15453,0,1563,0,23,0,29326]
[]
[null,"KONTANTSTRØM"]
[null,"Kontantstrøm fra driften før investeringer",1447,1705,138,292,0,3582,188,-44,0,144,124,398,0,360,-267,4341]
[null,"Netto fornyelsesinvesteringer",-304,-169,-67,-78,0,-618,-491,-241,0,-732,-28,-82,0,107,-52,-1405]
[null,"Kontantstrøm fra driften",1143,1536,71,214,0,2964,-303,-285,0,-588,96,316,0,467,-319,2936]
[null,"Ekspansjonsinvesteringer",-6,0,-37,0,0,-43,-217,-122,0,-339,-118,-9,0,0,0,-509]
[null,"Kjøpte selskaper (enterprise value)",-302,0,-265,-422,0,-989,-179,0,0,-179,0,0,-1562,-120,-28,-2878]
[]
[null,"SEGMENTEIENDELER"]
[null,"Kundefordringer",1006,1137,344,644,-44,3087,2906,1350,-233,4023,255,491,0,106,-160,7802]
[null,"Andre kortsiktige fordringer",160,103,54,71,0,388,313,517,0,830,306,196,0,94,-29,1785]
[null,"Varebeholdninger",1247,787,258,470,0,2762,2361,1209,0,3570,0,549,0,219,2,7102]
[null,"Pensjonsmidler",0,0,0,0,0,0,0,0,0,0,0,41,0,0,84,125,null,"               "]
[null,"Tilknyttede selskaper",0,0,0,3,0,3,0,21,0,21,0,-1,9010,859,98,9990]
[null,"Immaterielle eiendeler",2049,4374,801,791,0,8015,2994,1284,0,4278,20,76,0,0,-52,12337]
[null,"Varige driftsmidler",2175,1319,658,738,0,4890,5010,1768,0,6778,2276,1951,0,1569,266,17730,null,null,null,2010,2009]
[null,"Sum segmenteiendeler",6637,7720,2115,2717,-44,19145,13584,6149,-233,19500,2857,3303,9010,2847,209,56871,null,"Segmenteiendeler",null,56871,71206]
[{"$nulls":19},"Eiendeler ikke videreført virksomhet",null,13891,0]
[null,"SEGMENTGJELD",{"$nulls":17},"Aksjeporteføljen mv.",null,11674,11087]
[null,"Leverandørgjeld",-715,-500,-153,-374,44,-1698,-2243,-1354,233,-3364,-88,-297,0,-30,33,-5444,null,"Kontanter og kontantekvivalenter",null,2819,4153]
[null,"Skattetrekk, offentlige avgifter",-186,-193,-62,-69,0,-510,-102,-62,0,-164,15,-47,0,-49,-43,-798,null,"Finansielle eiendeler",null,870,1140]
[null,"Annen kortsiktig gjeld",-827,-803,-71,-179,0,-1880,-900,-422,0,-1322,-295,-129,0,-90,-155,-3871,null,"Eiendeler ved utsatt skatt",null,623,514]
[null,"Pensjonsforpliktelser",-482,-128,-9,-107,0,-726,-328,-199,0,-527,-1,-77,0,-9,-221,-1561,null,"Rentebærende fordringer etc.",null,793,6586]
[null,"Utsatt skatt henførte merverdier",-99,-359,-41,-11,0,-510,-19,35,0,16,0,0,0,-65,0,-559,null,"Sum eiendeler",null,87541,94686]
[null,"Sum segmentgjeld",-2309,-1983,-336,-740,44,-5324,-3592,-2002,233,-5361,-369,-550,0,-243,-386,-12233]
[null,"Anvendt kapital - balanseført",4328,5737,1779,1977,0,13821,9992,4147,0,14139,2488,2753,9010,2604,-177,44638]
[]
[null,"NØKKELTALL"]
[null,"Driftsmargin EBITA (%)",11.81394363212545,19.55420466058764,1.991040318566451,5.87719298245614,0,12.557667075803106,1.721194222693923,5.444672732609334,0,2.6874729085392284,13.398940196820591,6.346666666666668,"ia","ia","ia",6.878509888729988]
[null,"Antall årsverk",4355,2865,4657,2041,0,13918,11592,2647,0,14239,40,1161,0,64,326,29748]

{"sheet":"Segmenter 2009","index":1,"n_rows":61,"n_cols":21,"rows_kept":61,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[null,2009,"Orkla Foods Nordic","Orkla Brands Nordic","Orkla Brands Inter- national","Orkla Food Ingre- dients","Elimi- nations Orkla Brands","Orkla Brands","Sapa Profiles","Sapa Heat Transfer & Building System","Eliminations Sapa","Sapa","Hydro Power","Borregaard Chemicals","Tilknyttede selskaper (REC/Jotun)","Orkla Financial Invest- ments","HQ/ Other Business/ Eliminations","Videreført virksomhet","Ikke videreført virksomhet","Orkla- konsernet"]
[null,"SALGSINNTEKTER/RESULTAT"]
[null,"Norge",4297,4488,0,378,0,9163,145,90,0,235,67,164,0,1286,9,10924,null,null,0]
[null,"Sverige",3170,1161,0,972,0,5303,916,623,0,1539,0,101,0,30,0,6973,null,null,0]
[null,"Danmark",605,747,0,1160,0,2512,143,68,0,211,0,27,0,0,0,2750,null,null,0]
[null,"Finland og Island",1051,666,0,121,0,1838,103,24,0,127,0,37,0,0,0,2002,null,null,0]
[null,"Norden",9123,7062,0,2631,0,18816,1307,805,0,2112,67,329,0,1316,9,22649,null,null,0]
[null,"Øvrige Vest-Europa",206,260,286,394,0,1146,7199,2857,0,10056,0,1297,0,0,0,12499,null,null,0]
[null,"Sentral- og Øst-Europa",289,307,1271,712,0,2579,1076,547,0,1623,0,196,0,1,0,4399,null,null,0]
[null,"Asia",3,13,324,14,0,354,102,1182,0,1284,0,1011,0,0,11,2660,null,null,0]
[null,"Nord-Amerika",46,27,15,8,0,96,5240,250,0,5490,0,630,0,0,0,6216,null,null,0]
[null,"Sør- og Sentral Amerika",0,1,0,0,0,1,12,65,0,77,0,215,0,0,0,293,null,null,0]
[null,"Øvrige verden",0,1,4,2,0,7,41,21,0,62,0,66,0,0,0,135,null,null,0]
[null,"Utenfor Norden",544,609,1900,1130,0,4183,13670,4922,0,18592,0,3415,0,1,11,26202,null,null,0]
[null,"Sum salgsinntekter ",9667,7671,1900,3761,0,22999,14977,5727,0,20704,67,3744,0,1317,20,48851,null,null,0]
[null,"Andre driftsinntekter",2,21,8,4,0,35,62,31,0,93,143,39,0,1046,26,1382,null,null,0]
[null,"Internsalg",85,30,31,201,-335,12,582,98,-674,6,1143,32,0,614,-1807,0,null,null,0]
[null,"Driftsinntekter",9754,7722,1939,3966,-335,23046,15621,5856,-674,20803,1353,3815,0,2977,-1761,50233,null,null,0]
[null,"Varekostnader",-4485,-3143,-1054,-2445,296,-10831,-8790,-3239,674,-11355,-202,-1409,0,-1749,1695,-23851,null,null,0]
[null,"Lønnskostnader",-1971,-1449,-328,-579,0,-4327,-3179,-1039,0,-4218,-57,-728,0,-229,-367,-9926,null,null,0]
[null,"Andre driftskostnader",-1878,-1563,-404,-601,39,-4407,-3647,-1161,0,-4808,-214,-1238,0,-1031,97,-11601,null,null,0]
[null,"Avskrivninger",-332,-187,-64,-105,0,-688,-579,-187,0,-766,-79,-224,0,-53,-16,-1826,null,null,0]
[null,"EBITA (adjusted)",1088,1380,89,236,0,2793,-574,230,0,-344,801,216,0,-85,-352,3029,null,null,0]
[null,"Amortiseringer immaterielle eiendeler",-6,-11,-2,-7,0,-26,-3,0,0,-3,-178,-6,0,0,0,-213,null,null,0]
[null,"Andre inntekter og kostnader",0,0,-10,0,0,-10,-179,-6,0,-185,3066,0,0,0,0,2871,null,null,0]
[null,"Driftsresultat",1082,1369,77,229,0,2757,-756,224,0,-532,3689,210,0,-85,-352,5687,null,null,0]
[null,"Resultat fra tilknyttede selskaper",0,-1,0,0,0,-1,0,2,0,2,-3,0,-3816,-103,2,-3919,null,null,0]
[null,"Minoritetenes andel av resultatet",0,0,0,-35,0,-35,96,0,0,96,-12,-5,0,-1,-12,31,null,null,0]
[null,"1 Herav salg i EU",5298,3061,388,3220,0,11967,9147,4030,0,13177,0,1522,0,31,null,26697,null,null,0]
[{"$nulls":20},0]
[null,"KONTANTSTRØM",{"$nulls":18},0]
[null,"Kontantstrøm fra driften før investeringer",1541,1778,48,378,0,3745,788,600,0,1388,938,531,0,-198,-203,6201,575,6776,0]
[null,"Netto fornyelsesinvesteringer",-228,-126,-56,-66,0,-476,-252,-11,0,-263,-34,-76,0,78,-104,-875,-219,-1094,0]
[null,"Kontantstrøm fra driften",1313,1652,-8,312,0,3269,536,589,0,1125,904,455,0,-120,-307,5326,356,5682,0]
[null,"Ekspansjonsinvesteringer",-121,-8,-3,0,0,-132,-165,-280,0,-445,-225,-15,0,0,0,-817,-948,-1765,0]
[null,"Kjøpte selskaper (enterprise value)",-5,7,-127,-40,0,-165,-759,0,0,-759,-3,0,-1741,-613,-1,-3282,0,-3282,0]
[{"$nulls":20},0]
[null,"SEGMENTEIENDELER",{"$nulls":18},0]
[null,"Kundefordringer",949,1073,318,472,-52,2760,2223,1186,-260,3149,61,524,0,855,-327,7022,937,7959,0]
[null,"Andre kortsiktige fordringer",173,99,63,60,0,395,328,269,0,597,7,139,0,314,-31,1421,602,2023,0]
[null,"Varebeholdninger",1215,776,272,372,0,2635,1710,855,0,2565,0,591,0,494,2,6287,1244,7531,0]
[null,"Pensjonsmidler",0,2,0,0,0,2,0,0,0,0,9,37,0,3,9,60,46,106,0]
[null,"Tilknyttede selskaper",0,0,0,2,0,2,0,17,0,17,0,-1,13723,834,101,14676,0,14676,0]
[null,"Immaterielle eiendeler",2201,4441,678,597,0,7917,2962,1270,0,4232,396,86,0,110,-35,12706,1511,14217,0]
[null,"Varige driftsmidler",1997,1345,499,584,0,4425,4829,1640,0,6469,2187,1983,0,1937,238,17239,7455,24694,0]
[null,"Sum segmenteiendeler",6535,7736,1830,2087,-52,18136,12052,5237,-260,17029,2660,3359,13723,4547,-43,59411,11795,71206,0]
[{"$nulls":20},0]
[null,"SEGMENTGJELD",{"$nulls":18},0]
[null,"Leverandørgjeld",-627,-487,-149,-234,52,-1445,-1619,-1030,260,-2389,-29,-286,0,-230,358,-4021,-775,-4796,0]
[null,"Skattetrekk, offentlige avgifter",-259,-200,-28,-73,0,-560,-80,-17,0,-97,-10,-49,0,-39,-65,-820,-84,-904,0]
[null,"Annen kortsiktig gjeld",-795,-740,-97,-135,0,-1767,-1132,-349,0,-1481,-208,-153,0,-338,-108,-4055,-335,-4390,0]
[null,"Pensjonsforpliktelser",-491,-151,-12,-74,0,-728,-314,-200,0,-514,-1,-97,0,-6,-50,-1396,-106,-1502,0]
[null,"Utsatt skatt henførte merverdier",-114,-355,-36,-4,0,-509,26,0,0,26,-105,0,0,-81,2,-667,-3,-670,0]
[null,"Sum segmentgjeld",-2286,-1933,-322,-520,52,-5009,-3119,-1596,260,-4455,-353,-585,0,-694,137,-10959,-1303,-12262,0]
[null,"Anvendt kapital - balanseført",4249,5803,1508,1567,0,13127,8933,3641,0,12574,2307,2774,13723,3853,94,48452,10492,58944,0]
[{"$nulls":20},0]
[null,"NØKKELTALL",{"$nulls":18},0]
[null,"Driftsmargin EBITA (%)",11.2,17.9,4.6,6,0,12.1,-3.7,3.9,0,-1.7,59.2,5.7,"ia","ia","ia",6.03,"ia","ia"]
[null,"Antall årsverk",4048,2869,4265,1684,0,12866,10148,2347,0,12495,44,1239,0,198,292,27134,2437,29571,0]

{"sheet":"Segmenter 2008","index":2,"n_rows":61,"n_cols":20,"rows_kept":61,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[null,2008,"Orkla Foods Nordic","Orkla Brands Nordic","Orkla Brands Inter- national","Orkla Food Ingre- dients","Elimi- nations Orkla Brands","Orkla Brands","Sapa Profiles","Sapa Heat Transfer & Building System","Eliminations Sapa","Sapa","Hydro Power","Borregaard Chemicals","Tilknyttede selskaper (REC/Jotun)","Orkla Financial Invest- ments","HQ/ Other Business/ Eliminations","Videreført virksomhet","Ikke videreført virksomhet","Orkla- konsernet"]
[null,"SALGSINNTEKTER/RESULTAT"]
[null,"Norge",4313,4461,0,382,0,9156,170,119,0,289,84,198,0,1094,5,10826]
[null,"Sverige",3305,1139,0,1026,0,5470,1403,857,0,2260,0,114,0,7,0,7851]
[null,"Danmark",624,702,0,1117,0,2443,256,138,0,394,0,17,0,0,0,2854]
[null,"Finland og Island",1020,639,0,108,0,1767,118,31,0,149,0,27,0,0,0,1943]
[null,"Norden",9262,6941,0,2633,0,18836,1947,1145,0,3092,84,356,0,1101,5,23474]
[null,"Øvrige Vest-Europa",207,315,262,317,0,1101,10733,3581,0,14314,0,1714,0,0,0,17129]
[null,"Sentral- og Øst-Europa",319,349,1824,480,0,2972,1776,631,0,2407,0,204,0,0,0,5583]
[null,"Asia",2,7,291,8,0,308,272,1114,0,1386,0,1236,0,0,10,2940]
[null,"Nord-Amerika",47,49,16,7,0,119,6208,175,0,6383,0,755,0,0,0,7257]
[null,"Sør- og Sentral Amerika",0,2,0,0,0,2,48,83,0,131,0,193,0,0,0,326]
[null,"Øvrige verden",3,1,3,2,0,9,6,49,0,55,0,75,0,0,0,139]
[null,"Utenfor Norden",578,723,2396,814,0,4511,19043,5633,0,24676,0,4177,0,0,10,33374]
[null,"Sum salgsinntekter ",9840,7664,2396,3447,0,23347,20990,6778,0,27768,84,4533,0,1101,15,56848]
[null,"Andre driftsinntekter",6,17,6,7,0,36,34,7,0,41,73,80,0,752,15,997]
[null,"Internsalg",67,38,38,216,-344,15,880,124,-1004,0,1147,19,0,859,-2040,0]
[null,"Driftsinntekter",9913,7719,2440,3670,-344,23398,21904,6909,-1004,27809,1304,4632,0,2712,-2010,57845]
[null,"Varekostnader",-4612,-3081,-1378,-2299,323,-11047,-13037,-4113,1004,-16146,-181,-1559,0,-1907,1895,-28945]
[null,"Lønnskostnader",-1977,-1407,-431,-514,0,-4329,-3459,-1047,0,-4506,-50,-892,0,-226,-310,-10313]
[null,"Andre driftskostnader",-1935,-1733,-537,-553,21,-4737,-4788,-993,0,-5781,-188,-1724,0,-698,116,-13012]
[null,"Avskrivninger",-339,-174,-89,-93,0,-695,-511,-168,0,-679,-56,-224,0,-32,-13,-1699]
[null,"EBITA (adjusted)",1050,1324,5,211,0,2590,109,588,0,697,829,233,0,-151,-322,3876]
[null,"Amortiseringer immaterielle eiendeler",-8,-15,0,-4,0,-27,-15,0,0,-15,-179,-6,0,0,0,-227]
[null,"Andre inntekter og kostnader",0,38,-571,0,0,-533,-560,0,0,-560,0,-561,0,0,0,-1654]
[null,"Driftsresultat",1042,1347,-566,207,0,2030,-466,588,0,122,650,-334,0,-151,-322,1995]
[null,"Resultat fra tilknyttede selskaper",0,2,0,0,0,2,0,2,0,2,0,-4,1470,-151,870,2189]
[null,"Minoritetenes andel av resultatet",0,0,0,-25,0,-25,202,0,0,202,1,-5,0,-5,-31,137]
[null,"1 Herav salg i EU",5448,3042,781,2923,0,12194,13706,5120,0,18826,0,1911,0,7,0,32938]
[]
[null,"KONTANTSTRØM"]
[null,"Kontantstrøm fra driften før investeringer",1380,1392,-17,229,0,2984,417,348,0,765,940,273,0,-88,-158,4716,10,4726]
[null,"Netto fornyelsesinvesteringer",-258,-204,-49,-122,0,-633,-613,-337,0,-950,-84,-222,0,-404,-39,-2332,-343,-2675]
[null,"Kontantstrøm fra driften",1122,1188,-66,107,0,2351,-196,11,0,-185,856,51,0,-492,-197,2384,-333,2051]
[null,"Ekspansjonsinvesteringer",-126,-22,-62,-4,0,-214,-337,-210,0,-547,-359,-71,0,0,0,-1191,-2951,-4142]
[null,"Kjøpte selskaper (enterprise value)",-23,0,0,-110,0,-133,0,-38,0,-38,0,0,0,-886,0,-1057,-2,-1059]
[]
[null,"SEGMENTEIENDELER"]
[null,"Kundefordringer",1075,1161,410,541,-69,3118,2991,1475,-336,4130,123,656,0,632,-252,8407,1317,9724]
[null,"Andre kortsiktige fordringer",151,94,60,60,0,365,571,374,0,945,56,215,0,403,13,1997,1556,3553]
[null,"Varebeholdninger",1414,885,318,438,0,3055,2862,1097,0,3959,0,868,0,1,2,7885,1679,9564]
[null,"Pensjonsmidler",0,1,0,0,0,1,0,0,0,0,13,40,0,3,8,65,73,138]
[null,"Tilknyttede selskaper",0,5,0,1,0,6,0,19,0,19,0,11,16342,633,85,17096,16,17112]
[null,"Immaterielle eiendeler",2484,4980,737,656,0,8857,1596,1387,0,2983,2786,95,0,103,-28,14796,1521,16317]
[null,"Varige driftsmidler",2149,1525,712,633,0,5019,5644,1613,0,7257,2489,2308,0,1982,124,19179,7189,26368]
[null,"Sum segmenteiendeler",7273,8651,2237,2329,-69,20421,13664,5965,-336,19293,5467,4193,16342,3757,-48,69425,13351,82776]
[]
[null,"SEGMENTGJELD"]
[null,"Leverandørgjeld",-691,-469,-195,-266,69,-1552,-2286,-1007,336,-2957,-105,-354,0,-219,327,-4860,-1088,-5948]
[null,"Skattetrekk, offentlige avgifter",-341,-205,-39,-76,0,-661,0,0,0,0,-44,-52,0,-43,-75,-875,-55,-930]
[null,"Annen kortsiktig gjeld",-737,-669,-135,-145,0,-1686,-1519,-525,0,-2044,-16,-393,0,-351,-109,-4599,-1639,-6238]
[null,"Pensjonsforpliktelser",-518,-163,-12,-80,0,-773,-214,-234,0,-448,-2,-112,0,-1,-32,-1368,-286,-1654]
[null,"Utsatt skatt henførte merverdier",-124,-396,-47,-6,0,-573,-41,0,0,-41,-1305,0,0,0,-48,-1967,-4,-1971]
[null,"Sum segmentgjeld",-2411,-1902,-428,-573,69,-5245,-4060,-1766,336,-5490,-1472,-911,0,-614,63,-13669,-3072,-16741]
[null,"Anvendt kapital - balanseført",4862,6749,1809,1756,0,15176,9604,4199,0,13803,3995,3282,16342,3143,15,55756,10279,66035]
[]
[null,"NØKKELTALL"]
[null,"Driftsmargin EBITA (%)",10.6,17.2,0.2,5.7,0,11.1,0.5,8.5,0,2.5,63.6,5,"ia","ia","ia",6.7,"ia","ia"]
[null,"Antall årsverk",4462,2972,4600,1315,0,13349,9944,2641,0,12585,73,1618,0,203,289,28117,2820,30937]