{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Income statement","Cash flow","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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":"Income statement","index":0,"n_rows":26,"n_cols":8,"rows_kept":26,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[]
["Restated Condensed Income Statement Orkla Group , Elkem Primary Aluminium as discontinued operations"]
[null,"Q1","Q2","pr. Q2","Q3","pr. Q3","Q4","pr. Q4"]
["Amounts in NOK million",2008,2008,2008,2008,2008,2008,2008]
["Operating revenues",16332,16851,33183,15904,49087,16492,65579]
["Operating expenses",-14820,-15178,-29998,-14409,-44407,-14929,-59336]
["Depreciations and write-downs of property, plant and equipment",-483,-486,-969,-469,-1438,-565,-2003]
["Amortisation intangible assets",-52,-53,-105,-53,-158,-70,-228]
["Write-down inventory Sapa Profiles",0,0,0,0,0,-372,-372]
["Restructuring and significant impairments",0,-34,-34,0,-34,-1248,-1282]
["Operating profit",977,1100,2077,973,3050,-692,2358]
["Profit from associates",179,1153,1332,573,1905,284,2189]
["Dividends",88,311,399,58,457,16,473]
["Gains and losses/write-downs Share portfolio ",-295,112,-183,-2323,-2506,-3537,-6043]
["Financial items, net",-103,-223,-326,-220,-546,-446,-992]
["Profit before taxes",846,2453,3299,-939,2360,-4375,-2015]
["Taxes",-184,-503,-687,-265,-952,57,-895]
["Profit for the period",662,1950,2612,-1204,1408,-4318,-2910]
["Discontinued operations",25,32,57,-11,46,-101,-55]
["Profit for the year",687,1982,2669,-1215,1454,-4419,-2965]
["Minority interests' share of profit",52,78,130,1,131,-268,-137]
["Profit attributable to equity holders",635,1904,2539,-1216,1323,-4151,-2828]
["Profit before tax, Industry division",955,1916,2871,1271,4142,-786,3356]
["Profit before tax, Orkla Financial Investments ",-109,537,428,-2210,-1782,-3589,-5371]

{"sheet":"Cash flow","index":1,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["Restated Condensed Cash flow 2008\nElkem Primary Aluminium as discontinued operations"]
[null,"Q1","Q2","Q3","Q4","Year"]
["Amounts in NOK million"]
["Cash flow in the Industry division:"]
["Operating profit",993,1113,1015,-665,2456]
["Amortisation, depreciation and write-downs",528,553,513,1432,3026]
["Change in net working capital",-335,-854,-631,1251,-569]
["Cash flow from operating activities before net replacement expenditures",1186,812,897,2018,4913]
["Net replacement expenditures",-347,-545,-607,-772,-2271]
["Cash flow from operations",839,267,290,1246,2642]
["Financial items, net",-282,-368,-272,-622,-1544]
["Cash flow from Industry division",557,-101,18,624,1098]
[]
["Cash flow from Orkla Financial Investments ",473,45,-188,-1193,-863]
["Taxes paid",-427,-754,-92,-54,-1327]
["Other",-18,46,1,114,143]
["Cash flow before capital transactions",585,-764,-261,-509,-949]
["Dividends paid",-19,-2175,-137,-17,-2348]
["Net share buy back/sale",-662,1,8,92,-561]
["Cash flow before expansion",-96,-2938,-390,-434,-3858]
["Expansion investments, Industry division",-740,-1232,-1079,-1091,-4142]
["Sold companies/share of companies",101,10,57,1149,1317]
["Acquired companies/share of companies",-485,-512,-53,-9,-1059]
["Net purchases/sales portfolio investments",-1055,292,-804,-262,-1829]
["Net cash flow",-2275,-4380,-2269,-647,-9571]
["Currency translations net interest-bearing debt",-170,163,-254,-1414,-1675]
["Change in net interest-bearing debt",2445,4217,2523,2061,11246]
[]
["Net interest-bearing debt",18623,22840,25363,27424,27424]

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