Equinor ASA (EQNR)
Growth
Revenue 5Y13.85%
Revenue 3Y5.01%
EPS 5Y23.61%
EPS 3Y5.22%
Dividend 5Y-1.16%
Dividend 3Y-11.66%
Capital Efficiency
ROIC73.11%
ROE58.30%
ROA15.87%
ROTA15.87%
Capital Structure
Market Cap93.93B
EV102.61B
Cash23.35B
Current Ratio1.65
Debt/Equity0.72
Net Debt/EBITDA0.10
EQNR
Income Statement
Select a metric from the list below to chart it
Dec '98
Dec '03
Dec '08
Dec '13
Dec '18
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101,847.9 | 81,615.9 | 52,932.5 | 45,688.0 | 60,971.0 | 78,555.0 | 62,911.0 | 45,753.0 | 88,744.0 | 147,287.0 | |
| Revenue % Chg. | -19.4% | -19.9% | -35.1% | -13.7% | 33.5% | 28.8% | -19.9% | -27.3% | 94.0% | 115.0% | |
| Cost of Revenue | 62,466.9 | 54,164.0 | 39,247.2 | 33,055.0 | 36,856.0 | 47,765.0 | 42,736.0 | 36,221.0 | 46,879.0 | 62,479.0 | |
| Cost of Revenue % Chg. | -17.7% | -13.3% | -27.5% | -15.8% | 11.5% | 29.6% | -10.5% | -15.2% | 29.4% | 57.9% | |
| Gross Profit | 39,381.0 | 27,451.9 | 13,685.3 | 12,633.0 | 24,115.0 | 30,790.0 | 20,175.0 | 9,532.0 | 41,865.0 | 84,808.0 | |
| Gross Profit % Chg. | -22.1% | -30.3% | -50.1% | -7.7% | 90.9% | 27.7% | -34.5% | -52.8% | 339.2% | 193.2% | |
| Gross Profit Margin | 38.7% | 33.6% | 25.9% | 27.7% | 39.6% | 39.2% | 32.1% | 20.8% | 47.2% | 57.6% | |
| Gross Profit Margin % Chg. | -3.3% | -13.0% | -23.1% | 6.9% | 43.0% | -0.9% | -18.2% | -35.0% | 126.4% | 36.4% | |
| Selling, General, & Admin Expenses | 1,512.8 | 981.9 | 853.2 | 762.0 | 738.0 | 758.0 | 809.0 | 706.0 | 780.0 | 930.0 | |
| Selling, General, & Admin Expenses % Chg. | -23.9% | -35.1% | -13.1% | -10.7% | -3.1% | 2.7% | 6.7% | -12.7% | 10.5% | 31.2% | |
| Other Expenses | 12,891.3 | 12,212.8 | 11,558.0 | 12,093.0 | 10,208.0 | 10,648.0 | 10,687.0 | 12,714.0 | 8,134.0 | 8,435.0 | |
| Other Expenses % Chg. | 4.2% | -5.3% | -5.4% | 4.6% | -15.6% | 4.3% | 0.4% | 19.0% | -36.0% | -7.4% | |
| Operating Income | 25,568.8 | 14,728.0 | 1,695.0 | 80.0 | 13,771.0 | 20,137.0 | 9,299.0 | -3,423.0 | 33,663.0 | 75,806.0 | |
| Operating Income % Chg. | -30.9% | -42.4% | -88.5% | -95.3% | 17113.8% | 46.2% | -53.8% | - | - | 297.0% | |
| Operating Income Margin | 25.1% | 18.0% | 3.2% | 0.2% | 22.6% | 25.6% | 14.8% | -7.5% | 37.9% | 51.5% | |
| Operating Income Margin % Chg. | -14.2% | -28.1% | -82.3% | -94.5% | 12798.9% | 13.5% | -42.3% | - | - | 84.6% | |
| Total Other Income/Expenses Net | -2,811.8 | -13.5 | -1,205.9 | -258.0 | -351.0 | -1,263.0 | -7.0 | -836.0 | -2,080.0 | 1,464.0 | |
| Total Other Income/Expenses Net % Chg. | - | 99.5% | 8865.3% | 78.6% | 36.0% | 259.8% | 99.4% | 11842.9% | 148.8% | - | |
| Income Before Tax | 22,757.1 | 14,714.5 | 489.2 | -178.0 | 13,420.0 | 18,874.0 | 9,292.0 | -4,259.0 | 31,583.0 | 77,270.0 | |
| Income Before Tax % Chg. | -38.5% | -35.3% | -96.7% | - | - | 40.6% | -50.8% | - | - | 353.2% | |
| Income Before Tax Margin | 22.3% | 18.0% | 0.9% | -0.4% | 22.0% | 24.0% | 14.8% | -9.3% | 35.6% | 52.5% | |
| Income Before Tax Margin % Chg. | -23.7% | -19.3% | -94.9% | - | - | 9.2% | -38.5% | - | - | 110.8% | |
| Income Tax Expense | 16,311.4 | 11,755.5 | 4,732.4 | 2,724.0 | 8,822.0 | 11,335.0 | 7,441.0 | 1,237.0 | 23,007.0 | 53,054.0 | |
| Income Tax Expense % Chg. | -33.6% | -27.9% | -59.7% | -42.4% | 223.9% | 28.5% | -34.4% | -83.4% | 1759.9% | 272.1% | |
| Net Income | 6,560.8 | 2,945.6 | -4,266.0 | -2,922.0 | 4,590.0 | 7,535.0 | 1,843.0 | -5,510.0 | 8,563.0 | 24,219.0 | |
| Net Income % Chg. | -46.8% | -55.1% | - | 31.5% | - | 64.2% | -75.5% | - | - | 773.1% | |
| Net Income Margin | 6.4% | 3.6% | -8.1% | -6.4% | 7.5% | 9.6% | 2.9% | -12.0% | 9.6% | 16.4% | |
| Net Income Margin % Chg. | -34.0% | -44.0% | - | 20.6% | - | 27.4% | -69.5% | - | - | 306.0% | |
| Weighted Avg. Shares Out | 3,180.7 | 3,180.0 | 3,179.4 | 3,195.0 | 3,268.0 | 3,326.0 | 3,326.0 | 3,269.0 | 3,245.0 | 3,200.5 | |
| Weighted Avg. Shares Out % Chg. | -0.0% | -0.0% | -0.0% | 0.5% | 2.3% | 1.8% | - | -1.7% | -0.7% | -1.4% | |
| EPS | 2.1 | 0.9 | -1.3 | -0.9 | 1.4 | 2.3 | 0.6 | -1.7 | 2.6 | 7.6 | |
| EPS % Chg. | -46.9% | -55.0% | - | 32.2% | - | 62.1% | -75.8% | - | - | 789.5% | |
| Weighted Avg. Shares Out Dil | 3,192.0 | 3,187.8 | 3,179.4 | 3,195.0 | 3,268.0 | 3,326.0 | 3,326.0 | 3,277.0 | 3,254.0 | 3,210.0 | |
| Weighted Avg. Shares Out Dil % Chg. | 0.1% | -0.1% | -0.3% | 0.5% | 2.3% | 1.8% | - | -1.5% | -0.7% | -1.4% | |
| EPS Diluted | 2.1 | 0.9 | -1.3 | -0.9 | 1.4 | 2.3 | 0.6 | -1.7 | 2.6 | 7.6 | |
| EPS Diluted % Chg. | -46.9% | -55.0% | - | 32.2% | - | 62.1% | -75.8% | - | - | 787.2% | |
| Interest Income | 263.1 | 349.7 | 284.4 | 390.0 | 316.0 | 204.0 | 425.0 | 237.0 | 112.0 | 777.0 | |
| Interest Income % Chg. | 33.5% | 32.9% | -18.7% | 37.1% | -19.0% | -35.4% | 108.3% | -44.2% | -52.7% | - | |
| Interest Expense | 230.2 | 511.1 | 443.7 | 623.0 | 490.0 | 578.0 | 993.0 | 979.0 | 769.0 | 1,228.0 | |
| Interest Expense % Chg. | -48.6% | 122.0% | -13.2% | 40.4% | -21.3% | 18.0% | 71.8% | -1.4% | -21.5% | -9.4% | |
| EBIT | 22,790.0 | 14,553.1 | 329.9 | -411.0 | 13,246.0 | 18,500.0 | 8,724.0 | -5,001.0 | 30,926.0 | 76,819.0 | |
| EBIT % Chg. | -38.0% | -36.1% | -97.7% | - | - | 39.7% | -52.8% | - | - | 389.5% | |
| EBIT Margin | 22.4% | 17.8% | 0.6% | -0.9% | 21.7% | 23.6% | 13.9% | -10.9% | 34.8% | 52.2% | |
| EBIT Margin % Chg. | -23.1% | -20.3% | -96.5% | - | - | 8.4% | -41.1% | - | - | 127.6% | |
| Depreciation & Amortization | 11,904.7 | 13,638.5 | 15,221.1 | 11,550.0 | 8,644.0 | 9,249.0 | 13,204.0 | 15,235.0 | 11,719.0 | 9,983.0 | |
| Depreciation & Amortization % Chg. | 9.9% | 14.6% | 11.6% | -24.1% | -25.2% | 7.0% | 42.8% | 15.4% | -23.1% | -4.2% | |
| EBITDA | 34,694.7 | 28,191.6 | 15,551.0 | 11,139.0 | 21,890.0 | 27,749.0 | 21,928.0 | 10,234.0 | 42,645.0 | 86,802.0 | |
| EBITDA % Chg. | -27.1% | -18.7% | -44.8% | -28.4% | 96.5% | 26.8% | -21.0% | -53.3% | 316.7% | 232.4% | |
| EBITDA Margin | 34.1% | 34.5% | 29.4% | 24.4% | 35.9% | 35.3% | 34.9% | 22.4% | 48.1% | 58.9% | |
| EBITDA Margin % Chg. | -9.6% | 1.4% | -14.9% | -17.0% | 47.3% | -1.6% | -1.3% | -35.8% | 114.8% | 54.6% |