{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Off values"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"Off values","index":0,"n_rows":52,"n_cols":23,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,2,0,8],[28,2,28,8],[28,18,28,22],[0,10,0,16],[28,10,28,16],[0,18,0,22]],"flags":["formulas_cached_only"]}
["Operating revenues pr. quarter",null,2004,{"$nulls":7},"2004 Proforma*",{"$nulls":7},2005]
["NOK million",null,"pr 1Q","2Q","pr 2Q","3Q","pr 3Q","4Q","pr 4Q",null,"pr 1Q","2Q","pr 2Q","3Q","pr 3Q","4Q","pr 4Q",null,"pr 1Q","2Q","pr 2Q","3Q","pr 3Q"]
["Orkla Foods Nordic",null,2243,2188,4431,2228,6659,2455,9114,null,2243,2188,4431,2228,6659,2455,9114,null,2059,2191,4250,2170,6420]
["Orkla Foods Ingredients",null,624,622,1246,657,1903,737,2640,null,624,622,1246,657,1903,737,2640,null,622,664,1286,662,1948]
["Orkla Foods International",null,293,248,541,285,826,356,1182,null,293,248,541,285,826,356,1182,null,537,515,1052,559,1611]
["Elimination Orkla Foods",null,-48,-52,-100,-58,-158,-67,-225,null,-48,-52,-100,-58,-158,-67,-225,null,-64,-60,-124,-67,-191]
["Orkla Foods",null,3112,3006,6118,3112,9230,3481,12711,null,3112,3006,6118,3112,9230,3481,12711,null,3154,3310,6464,3324,9788]
["Orkla Brands",null,1200,1162,2362,1102,3464,1323,4787,null,1329,1624,2953,1544,4497,1818,6315,null,1348,1666,3014,1558,4572]
["Orkla Media",null,1983,2061,4044,1982,6026,2254,8280,null,1983,2061,4044,1982,6026,2254,8280,null,2087,2215,4302,2000,6302]
["Elimination",null,-54,-39,-93,-50,-143,-83,-226,null,-54,-39,-93,-50,-143,-83,-226,null,-64,-46,-110,-70,-180]
["Branded Consumer Goods",null,6241,6190,12431,6146,18577,6975,25552,null,6370,6652,13022,6588,19610,7470,27080,null,6525,7145,13670,6812,20482]
["Elkem Energy",null,null,0,null,0,null,0,null,null,300,342,642,300,942,323,1265,null,347,386,733,370,1103]
["Elkem Primary Aluminium",null,null,0,null,0,null,0,null,null,610,549,1159,585,1744,584,2328,null,604,597,1201,532,1733]
["Elkem Silicon related",null,null,0,null,0,null,0,null,null,1606,1694,3300,1701,5001,1813,6814,null,1601,1732,3333,1518,4851]
["Elimination Elkem",null,null,0,null,0,null,0,null,null,-247,-293,-540,-263,-803,-270,-1073,null,-296,-305,-601,-286,-887]
["Elkem",null,0,0,0,0,0,0,0,null,2269,2292,4561,2323,6884,2450,9334,null,2256,2410,4666,2134,6800]
["Sapa",null,null,0,null,0,null,0,null,null,3250,3384,6634,3145,9779,3047,12826,null,3192,3274,6466,2887,9353]
["Borregaard Energy",null,86,81,167,62,229,75,304,null,86,81,167,62,229,75,304,null,69,76,145,111,256]
["Borregaard Chemicals",null,1540,1564,3104,1526,4630,1470,6100,null,1540,1564,3104,1526,4630,1470,6100,null,1066,1088,2154,977,3131]
["Elimination Borregaard",null,-48,-46,-94,-45,-139,-48,-187,null,-48,-46,-94,-45,-139,-48,-187,null,-45,-44,-89,-48,-137]
["Borregaard",null,1578,1599,3177,1543,4720,1497,6217,null,1578,1599,3177,1543,4720,1497,6217,null,1090,1120,2210,1040,3250]
["Elimination",null,null,0,null,0,null,0,null,null,-30,-31,-61,-31,-92,-23,-115,null,-24,-21,-45,-21,-66]
["Speciality Materials",null,1578,1599,3177,1543,4720,1497,6217,null,7067,7244,14311,6980,21291,6971,28262,null,6514,6783,13297,6040,19337]
["HQ/Unallocated/Elimination",null,-22,-21,-43,-14,-57,-17,-74,null,-22,-21,-43,-14,-57,-17,-74,null,-7,-19,-26,-18,-44]
["Industry Division",null,7797,7768,15565,7675,23240,8455,31695,null,13415,13875,27290,13554,40844,14424,55268,null,13032,13909,26941,12834,39775]
["Financial Investment division",null,100,106,206,77,283,148,431,null,100,106,206,77,283,148,431,null,241,134,375,323,698]
["Group",null,7897,7874,15771,7752,23523,8603,32126,null,13515,13981,27496,13631,41127,14572,55699,null,13273,14043,27316,13157,40473]
[]
["Operating Profit**",null,2004,{"$nulls":7},"2004 Proforma*",{"$nulls":7},2005]
["NOK Million",null,"pr 1Q","2Q","pr 2Q","3Q","pr 3Q","4Q","pr 4Q",null,"pr 1Q","2Q","pr 2Q","3Q","pr 3Q","4Q","pr 4Q",null,"pr 1Q","2Q","pr 2Q","3Q","pr 3Q"]
["Orkla Foods Nordic",null,186,237,423,286,709,327,1036,null,186,237,423,286,709,327,1036,null,151,261,412,278,690]
["Orkla Foods Ingredients",null,13,27,40,26,66,51,117,null,13,27,40,26,66,51,117,null,18,35,53,32,85]
["Orkla Foods Internnational",null,1,-6,-5,-2,-7,18,11,null,1,-6,-5,-2,-7,18,11,null,12,-16,-4,9,5]
["Orkla Foods",null,200,258,458,310,768,396,1164,null,200,258,458,310,768,396,1164,null,181,280,461,319,780]
["Orkla Brands",null,222,218,440,237,677,274,951,null,231,261,492,292,784,327,1111,null,230,262,492,291,783]
["Orkla Media",null,24,154,178,49,227,144,371,null,24,154,178,49,227,144,371,null,28,170,198,54,252]
["Branded Consumer Goods",null,446,630,1076,596,1672,814,2486,null,455,673,1128,651,1779,867,2646,null,439,712,1151,664,1815]
["Elkem Energy",null,null,0,null,0,null,0,null,null,147,20,167,77,244,156,400,null,198,99,297,136,433]
["Elkem Primary Aluminium",null,null,0,null,0,null,0,null,null,130,87,217,112,329,101,430,null,120,99,219,98,317]
["Elkem Silicon related",null,null,0,null,0,null,0,null,null,128,131,259,96,355,76,431,null,54,52,106,-27,79]
["Elkem",null,0,0,0,0,0,0,0,null,405,238,643,285,928,333,1261,null,372,250,622,207,829]
["Sapa",null,null,0,null,0,null,0,null,null,194,230,424,140,564,56,620,null,133,153,286,115,401]
["Borregaard Energy",null,37,25,62,23,85,37,122,null,37,25,62,23,85,37,122,null,33,32,65,47,112]
["Borregaard Chemicals",null,60,61,121,50,171,63,234,null,60,61,121,50,171,63,234,null,46,64,110,28,138]
["Borregaard",null,97,86,183,73,256,100,356,null,97,86,183,73,256,100,356,null,79,96,175,75,250]
["Speciality Materials",null,97,86,183,73,256,100,356,null,696,554,1250,498,1748,489,2237,null,584,499,1083,397,1480]
["HQ/Unallocated/Elimination",null,-43,-35,-78,-25,-103,-45,-148,null,-43,-35,-78,-25,-103,-45,-148,null,-37,-41,-78,-39,-117]
["Industry Division",null,500,681,1181,644,1825,869,2694,null,1108,1192,2300,1124,3424,1311,4735,null,986,1170,2156,1022,3178]
["Financial Investment division",null,13,7,20,-1,19,25,44,null,13,7,20,-1,19,25,44,null,142,17,159,65,224]
["Group",null,513,688,1201,643,1844,894,2738,null,1121,1199,2320,1123,3443,1336,4779,null,1128,1187,2315,1087,3402]
["*Including Elkem/Sapa and Chips"]
["**Before amortisation and other revenues and expenses"]