0 XP   0   0   0

Origo hf
Buy, Hold or Sell?

I guess you are interested in Origo hf. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Origo

Let's start. I'm going to help you getting a better view of Origo hf. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Origo hf even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Origo hf is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Origo hf. The closing price on 2022-09-30 was kr64.00 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Origo hf Daily Candlestick Chart


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Origo hf.

1.1. Profitability

An important factor of a company's health is the profitability.

1.1.1. Net Profit Margin

Measures how much net profit Origo earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare Origo to the Information Technology Services industry mean.
  • A Net Profit Margin of 7.3% means that kr0.07 for each kr1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Origo hf:

  • The MRQ is 6.8%. The company is making a profit. +1
  • The TTM is 7.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.8%TTM7.3%-0.5%
TTM7.3%YOY3.5%+3.8%
TTM7.3%5Y9.3%-2.0%
5Y9.3%10Y5.6%+3.7%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8%4.2%+2.6%
TTM7.3%2.8%+4.5%
YOY3.5%3.5%+0.0%
5Y9.3%3.0%+6.3%
10Y5.6%3.3%+2.3%
1.1.2. Return on Assets

Shows how efficient Origo is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Origo to the Information Technology Services industry mean.
  • 2.9% Return on Assets means that Origo generated kr0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Origo hf:

  • The MRQ is 2.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.1%TTM2.9%-0.8%
TTM2.9%YOY1.3%+1.6%
TTM2.9%5Y3.5%-0.6%
5Y3.5%10Y2.3%+1.2%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%1.1%+1.0%
TTM2.9%1.0%+1.9%
YOY1.3%1.1%+0.2%
5Y3.5%1.0%+2.5%
10Y2.3%1.1%+1.2%
1.1.3. Return on Equity

Shows how efficient Origo is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Origo to the Information Technology Services industry mean.
  • 3.5% Return on Equity means the company generated kr0.03 for each kr1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Origo hf:

  • The MRQ is 3.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 5.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.5%TTM5.0%-1.5%
TTM5.0%YOY2.2%+2.8%
TTM5.0%5Y5.7%-0.7%
5Y5.7%10Y5.1%+0.6%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5%2.4%+1.1%
TTM5.0%2.5%+2.5%
YOY2.2%2.5%-0.3%
5Y5.7%2.3%+3.4%
10Y5.1%2.2%+2.9%

1.2. Operating Efficiency of Origo hf.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Origo is operating .

  • Measures how much profit Origo makes for each kr1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Origo to the Information Technology Services industry mean.
  • An Operating Margin of 0.0% means the company generated kr0.00  for each kr1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Origo hf:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.4%-2.4%
TTM2.4%YOY3.7%-1.3%
TTM2.4%5Y4.1%-1.6%
5Y4.1%10Y2.1%+2.0%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.4%-5.4%
TTM2.4%4.8%-2.4%
YOY3.7%4.3%-0.6%
5Y4.1%4.2%-0.1%
10Y2.1%3.3%-1.2%
1.2.2. Operating Ratio

Measures how efficient Origo is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • An Operation Ratio of 170.5% means that the operating costs are kr1.70for each kr1 in net sales.

Let's take a look of the Operating Ratio trends of Origo hf:

  • The MRQ is 1.705. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.266. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.705TTM1.266+0.439
TTM1.266YOY1.713-0.447
TTM1.2665Y1.622-0.356
5Y1.62210Y1.203+0.419
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7051.589+0.116
TTM1.2661.352-0.086
YOY1.7131.096+0.617
5Y1.6221.049+0.573
10Y1.2031.014+0.189

1.3. Liquidity of Origo hf.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Origo is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Information Technology Services industry mean).
  • A Current Ratio of 147.8% means the company has kr1.48 in assets for each kr1 in short-term debts.

Let's take a look of the Current Ratio trends of Origo hf:

  • The MRQ is 1.478. The company is just able to pay all its short-term debts.
  • The TTM is 1.399. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.478TTM1.399+0.078
TTM1.399YOY1.229+0.170
TTM1.3995Y1.387+0.012
5Y1.38710Y0.730+0.657
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4781.508-0.030
TTM1.3991.489-0.090
YOY1.2291.546-0.317
5Y1.3871.506-0.119
10Y0.7301.383-0.653
1.3.2. Quick Ratio

Measures if Origo is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy (always compare to Information Technology Services industry mean)
  • A Quick Ratio of 53.7% means the company can pay off kr0.54 for each kr1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Origo hf:

  • The MRQ is 0.537. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.389. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.537TTM0.389+0.148
TTM0.389YOY0.498-0.109
TTM0.3895Y0.566-0.177
5Y0.56610Y0.631-0.064
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5370.909-0.372
TTM0.3890.988-0.599
YOY0.4981.089-0.591
5Y0.5661.003-0.437
10Y0.6310.949-0.318

1.4. Solvency of Origo hf.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Origo assets are financed with debt.

  • Below 1 (100%) is considered healthy (always compare to Information Technology Services industry mean).
  • A Debt to Asset Ratio of 0.40 means that Origo assets are financed with 40.0% credit (debt) and the remaining percentage (100% - 40.0%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Origo hf:

  • The MRQ is 0.400. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.419. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.400TTM0.419-0.020
TTM0.419YOY0.423-0.003
TTM0.4195Y0.453-0.033
5Y0.45310Y0.604-0.152
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4000.509-0.109
TTM0.4190.499-0.080
YOY0.4230.493-0.070
5Y0.4530.491-0.038
10Y0.6040.476+0.128
1.4.2. Debt to Equity Ratio

Measures if Origo is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy (always compare to Information Technology Services industry mean).
  • A Debt to Equity ratio of 67.0% means that company has kr0.67 debt for each kr1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Origo hf:

  • The MRQ is 0.670. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.728. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.670TTM0.728-0.058
TTM0.728YOY0.736-0.008
TTM0.7285Y0.874-0.147
5Y0.87410Y2.303-1.428
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6700.953-0.283
TTM0.7280.976-0.248
YOY0.7360.965-0.229
5Y0.8740.959-0.085
10Y2.3030.948+1.355

2. Market Valuation of Origo hf

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Origo.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 14.10 means the investor is paying kr14.10 for every kr1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Origo hf:

  • The EOD is 16.401. Neutral. Compare to industry.
  • The MRQ is 14.095. Good. +1
  • The TTM is 23.260. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD16.401MRQ14.095+2.306
MRQ14.095TTM23.260-9.165
TTM23.260YOY42.151-18.891
TTM23.2605Y25.761-2.502
5Y25.76110Y18.750+7.011
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD16.40113.375+3.026
MRQ14.09514.395-0.300
TTM23.26017.514+5.746
YOY42.15118.853+23.298
5Y25.76117.359+8.402
10Y18.75016.087+2.663
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Origo.

  • Lower is better
  • A PEG ratio of 1 means the investor is paying a fair price for the stock

Let's take a look of the Price Earnings to Growth Ratio trends of Origo hf:

  • The MRQ is 0.082. Very good. +2
  • The TTM is 0.226. Very good. +2
Trends
Current periodCompared to+/- 
MRQ0.082TTM0.226-0.143
TTM0.226YOY-0.786+1.012
TTM0.2265Y-0.121+0.347
5Y-0.12110Y10.515-10.636
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0820.042+0.040
TTM0.2260.063+0.163
YOY-0.7860.056-0.842
5Y-0.1210.067-0.188
10Y10.5150.069+10.446

2. Books
2.3. Price to Book Ratio

Measures if the stock price of Origo is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • A PB ratio of 2.68 means the investor is paying kr2.68 for each kr1 in book value.

Let's take a look of the Price to Book Ratio trends of Origo hf:

  • The EOD is 3.118. Neutral. Compare to industry.
  • The MRQ is 2.680. Good. +1
  • The TTM is 3.379. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD3.118MRQ2.680+0.439
MRQ2.680TTM3.379-0.699
TTM3.379YOY2.438+0.941
TTM3.3795Y1.424+1.955
5Y1.42410Y0.712+0.712
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD3.1182.209+0.909
MRQ2.6802.478+0.202
TTM3.3793.033+0.346
YOY2.4382.792-0.354
5Y1.4242.424-1.000
10Y0.7122.044-1.332

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Origo hf compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Per Share--20.52419.440+6%16.437+25%9.510+116%4.755+332%
Book Value Per Share Growth--0.7110.944-25%0.166+327%1.866-62%1.866-62%
Current Ratio--1.4781.399+6%1.229+20%1.387+7%0.730+102%
Debt To Asset Ratio--0.4000.419-5%0.423-5%0.453-12%0.604-34%
Debt To Equity Ratio--0.6700.728-8%0.736-9%0.874-23%2.303-71%
Dividend Per Share----0%0.104-100%0.111-100%0.111-100%
Eps--0.7180.976-26%0.360+99%0.939-24%0.536+34%
Eps Growth--170.895234.290-27%-31.840+119%404.088-58%314.190-46%
Gains Per Share--0.7110.944-25%0.270+163%1.977-64%1.977-64%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.900+11%
Net Profit Margin--0.0680.073-6%0.035+94%0.093-27%0.056+22%
Operating Margin---0.024-100%0.037-100%0.041-100%0.021-100%
Operating Ratio--1.7051.266+35%1.7130%1.622+5%1.203+42%
Pb Ratio3.118+14%2.6803.379-21%2.438+10%1.424+88%0.712+276%
Pe Ratio16.401+14%14.09523.260-39%42.151-67%25.761-45%18.750-25%
Peg Ratio--0.0820.226-63%-0.786+1053%-0.121+247%10.515-99%
Price Per Share64.000+14%55.00065.500-16%40.138+37%35.956+53%22.714+142%
Quick Ratio--0.5370.389+38%0.498+8%0.566-5%0.631-15%
Return On Assets--0.0210.029-27%0.013+65%0.035-40%0.023-8%
Return On Equity--0.0350.050-30%0.022+58%0.057-39%0.051-31%
 EOD+0 -3MRQTTM+9 -9YOY+14 -55Y+5 -1410Y+9 -11

3.2. Fundamental Score

Let's check the fundamental score of Origo hf based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.401
Price to Book Ratio (EOD)Between0-13.118
Net Profit Margin (MRQ)Greater than00.068
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.537
Current Ratio (MRQ)Greater than11.478
Debt to Asset Ratio (MRQ)Less than10.400
Debt to Equity Ratio (MRQ)Less than10.670
Return on Equity (MRQ)Greater than0.150.035
Return on Assets (MRQ)Greater than0.050.021
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Origo hf based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5026.764
Ma 20Greater thanMa 5068.025
Ma 50Greater thanMa 10069.330
Ma 100Greater thanMa 20064.930
OpenGreater thanClose63.500
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in ISK. All numbers in thousands.

Summary
Total Assets14,868,946
Total Liabilities5,943,537
Total Stockholder Equity8,868,447
 As reported
Total Liabilities 5,943,537
Total Stockholder Equity+ 8,868,447
Total Assets = 14,868,946

Assets

Total Assets14,868,946
Total Current Assets4,715,250
Long-term Assets4,715,250
Total Current Assets
Cash And Cash Equivalents 1,168,948
Net Receivables 1,715,006
Inventory 1,831,296
Total Current Assets  (as reported)4,715,250
Total Current Assets  (calculated)4,715,250
+/-0
Long-term Assets
Goodwill 2,195,808
Intangible Assets 894,515
Long-term Assets  (as reported)10,153,696
Long-term Assets  (calculated)3,090,323
+/- 7,063,373

Liabilities & Shareholders' Equity

Total Current Liabilities3,191,130
Long-term Liabilities2,752,407
Total Stockholder Equity8,868,447
Total Current Liabilities
Short Long Term Debt 120,708
Accounts payable 2,657,053
Total Current Liabilities  (as reported)3,191,130
Total Current Liabilities  (calculated)2,777,761
+/- 413,369
Long-term Liabilities
Long term Debt 894,059
Capital Lease Obligations Min Short Term Debt2,128,965
Long-term Liabilities  (as reported)2,752,407
Long-term Liabilities  (calculated)3,023,024
+/- 270,617
Total Stockholder Equity
Retained Earnings 4,602,485
Total Stockholder Equity (as reported)8,868,447
Total Stockholder Equity (calculated)4,602,485
+/- 4,265,962
Other
Capital Stock430,923
Common Stock Shares Outstanding 434,867
Net Invested Capital 9,883,214
Net Working Capital 1,524,120



Balance Sheet

Currency in ISK. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-06-302011-03-312010-12-312010-09-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-03-312006-12-312005-12-312004-12-312003-12-312002-12-31
> Total Assets 
2,460,276
2,869,823
2,941,380
3,968,124
4,548,260
0
5,661,290
0
9,004,158
9,142,586
9,952,434
9,295,625
10,173,246
10,058,423
9,594,922
9,389,280
9,970,494
7,980,520
7,800,245
0
8,417,936
8,021,939
7,498,903
7,473,778
8,099,178
7,534,747
6,758,601
6,433,499
6,031,304
5,530,238
5,426,811
5,271,794
5,770,602
6,018,981
5,983,633
5,740,338
6,906,714
6,668,066
6,635,102
6,589,745
6,910,611
6,442,378
6,220,593
6,104,567
7,035,193
6,602,080
6,989,991
7,256,303
12,348,579
11,381,113
11,428,878
11,592,853
11,884,633
12,276,643
12,396,931
12,136,856
12,363,978
12,248,822
12,658,209
13,089,004
15,143,970
0
14,868,946
14,868,946015,143,97013,089,00412,658,20912,248,82212,363,97812,136,85612,396,93112,276,64311,884,63311,592,85311,428,87811,381,11312,348,5797,256,3036,989,9916,602,0807,035,1936,104,5676,220,5936,442,3786,910,6116,589,7456,635,1026,668,0666,906,7145,740,3385,983,6336,018,9815,770,6025,271,7945,426,8115,530,2386,031,3046,433,4996,758,6017,534,7478,099,1787,473,7787,498,9038,021,9398,417,93607,800,2457,980,5209,970,4949,389,2809,594,92210,058,42310,173,2469,295,6259,952,4349,142,5869,004,15805,661,29004,548,2603,968,1242,941,3802,869,8232,460,276
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,982,022
2,775,087
3,217,994
2,751,570
3,035,852
3,343,558
6,624,621
4,482,020
4,590,678
4,167,305
4,147,030
4,141,190
4,101,894
3,779,380
4,336,022
4,019,049
4,480,659
4,316,026
5,402,288
5,047,000
4,715,250
4,715,2505,047,0005,402,2884,316,0264,480,6594,019,0494,336,0223,779,3804,101,8944,141,1904,147,0304,167,3054,590,6784,482,0206,624,6213,343,5583,035,8522,751,5703,217,9942,775,0872,982,022000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
549,860
225,655
296,743
259,794
175,925
75,465
3,175,454
1,186,657
1,328,351
1,166,485
825,847
899,885
726,890
590,704
1,172,714
1,183,891
740,074
917,094
1,794,624
0
1,168,948
1,168,94801,794,624917,094740,0741,183,8911,172,714590,704726,890899,885825,8471,166,4851,328,3511,186,6573,175,45475,465175,925259,794296,743225,655549,860000000000000000000000000000000000000000000
       Net Receivables 
732,101
941,672
1,140,752
1,655,068
1,738,179
0
2,486,115
0
0
0
3,260,646
0
0
0
2,405,527
0
2,642,466
2,615,545
0
0
2,865,355
0
0
0
2,361,002
1,797,135
1,987,285
1,778,146
1,832,481
1,539,698
1,503,610
1,375,515
1,754,847
1,829,308
1,895,133
1,450,104
2,025,986
1,784,406
1,841,631
1,889,291
1,835,300
1,369,189
1,427,731
1,541,957
1,854,917
1,460,432
1,621,144
1,920,934
1,802,366
1,665,599
1,756,625
1,601,590
1,778,145
2,045,753
1,932,583
1,818,006
1,709,999
1,431,653
1,746,774
1,775,050
1,831,710
0
1,715,006
1,715,00601,831,7101,775,0501,746,7741,431,6531,709,9991,818,0061,932,5832,045,7531,778,1451,601,5901,756,6251,665,5991,802,3661,920,9341,621,1441,460,4321,854,9171,541,9571,427,7311,369,1891,835,3001,889,2911,841,6311,784,4062,025,9861,450,1041,895,1331,829,3081,754,8471,375,5151,503,6101,539,6981,832,4811,778,1461,987,2851,797,1352,361,0020002,865,355002,615,5452,642,46602,405,5270003,260,6460002,486,11501,738,1791,655,0681,140,752941,672732,101
       Other Current Assets 
0
0
0
0
0
0
0
0
3,828,890
3,884,514
0
3,612,426
3,847,956
3,666,165
0
3,290,596
644,000
0
3,403,437
0
0
3,598,656
3,187,288
3,105,592
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
149,410
0
0
95,931
112,200
0
0
3,450,000
0
0
0
0
0
0
0
0
0
0
0
0
5,047,000
0
05,047,0000000000000003,450,00000112,20095,93100149,410000000000000000003,105,5923,187,2883,598,656003,403,4370644,0003,290,59603,666,1653,847,9563,612,42603,884,5143,828,89000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,899,093
6,838,200
7,425,548
7,737,603
8,135,453
8,295,037
8,357,476
8,027,956
8,229,773
8,177,550
8,772,978
9,741,682
0
10,153,696
10,153,69609,741,6828,772,9788,177,5508,229,7738,027,9568,357,4768,295,0378,135,4537,737,6037,425,5486,838,2006,899,0930000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,076,363
1,120,464
1,070,498
1,041,699
1,065,898
0
1,154,792
0
0
0
1,385,968
5,683,199
0
0
2,102,780
6,098,684
2,107,477
495,880
4,396,808
0
560,867
4,423,283
4,311,615
4,368,186
632,700
675,281
670,642
640,525
625,224
647,662
560,919
499,211
536,944
511,359
496,540
547,187
564,314
682,754
685,084
687,850
596,212
600,429
569,718
553,126
590,121
602,031
570,116
519,908
533,074
1,439,717
1,443,284
1,800,721
2,029,410
1,925,224
2,044,315
2,071,885
1,875,914
1,771,364
1,717,548
2,124,869
2,244,668
9,793,000
0
09,793,0002,244,6682,124,8691,717,5481,771,3641,875,9142,071,8852,044,3151,925,2242,029,4101,800,7211,443,2841,439,717533,074519,908570,116602,031590,121553,126569,718600,429596,212687,850685,084682,754564,314547,187496,540511,359536,944499,211560,919647,662625,224640,525670,642675,281632,7004,368,1864,311,6154,423,283560,86704,396,808495,8802,107,4776,098,6842,102,780005,683,1991,385,9680001,154,79201,065,8981,041,6991,070,4981,120,4641,076,363
       Goodwill 
26,288
68,897
44,546
665,394
925,497
0
1,178,496
0
0
0
3,713,895
0
0
0
3,678,075
0
0
3,435,705
0
0
3,371,793
0
0
0
3,386,002
0
2,475,838
2,491,151
2,039,526
1,961,984
1,953,100
1,951,515
1,943,295
1,938,559
1,940,109
1,926,769
1,932,055
1,927,352
1,916,013
1,895,134
1,782,855
1,785,227
1,753,469
1,774,158
1,848,129
1,818,212
1,839,891
1,859,081
1,616,694
1,619,011
1,624,214
1,871,011
3,288,367
1,897,526
1,910,000
1,921,223
3,296,306
2,046,641
2,039,593
2,067,592
4,164,251
0
2,195,808
2,195,80804,164,2512,067,5922,039,5932,046,6413,296,3061,921,2231,910,0001,897,5263,288,3671,871,0111,624,2141,619,0111,616,6941,859,0811,839,8911,818,2121,848,1291,774,1581,753,4691,785,2271,782,8551,895,1341,916,0131,927,3521,932,0551,926,7691,940,1091,938,5591,943,2951,951,5151,953,1001,961,9842,039,5262,491,1512,475,83803,386,0020003,371,793003,435,705003,678,0750003,713,8950001,178,4960925,497665,39444,54668,89726,288
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,226
58,657
13,014
12,091
12,218
12,537
2,697,564
2,992,656
2,931,812
2,877,685
2,845,249
0
0
0
0
0
0
0
0
0
0
00000000002,845,2492,877,6852,931,8122,992,6562,697,56412,53712,21812,09113,01458,65727,226000000000000000000000000000000000000000000
       Intangible Assets 
26,288
68,897
44,546
665,394
925,497
0
1,178,496
0
0
0
3,911,105
0
0
0
3,958,241
0
3,714,796
3,703,965
0
0
3,597,783
0
0
0
3,571,973
3,479,771
2,637,359
2,643,888
2,179,811
2,103,541
2,132,520
2,183,699
2,226,440
2,296,308
2,304,260
2,357,130
2,440,432
2,467,981
2,520,852
2,513,247
2,522,457
2,596,567
2,537,258
2,598,709
3,083,183
3,028,147
1,321,762
1,361,217
820,177
810,606
805,928
868,931
1,816,390
982,372
1,030,120
1,061,738
1,936,439
1,044,675
1,056,406
1,001,719
1,854,107
0
894,515
894,51501,854,1071,001,7191,056,4061,044,6751,936,4391,061,7381,030,120982,3721,816,390868,931805,928810,606820,1771,361,2171,321,7623,028,1473,083,1832,598,7092,537,2582,596,5672,522,4572,513,2472,520,8522,467,9812,440,4322,357,1302,304,2602,296,3082,226,4402,183,6992,132,5202,103,5412,179,8112,643,8882,637,3593,479,7713,571,9730003,597,783003,703,9653,714,79603,958,2410003,911,1050001,178,4960925,497665,39444,54668,89726,288
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
128,215
125,256
115,551
0
154,851
0
0
0
0
0
0
0
0
0
000000000154,8510115,551125,256128,2150000000000000000000000000000000000000000000000000
> Total Liabilities 
1,160,445
1,539,820
1,660,987
2,570,896
3,151,221
0
3,897,329
0
6,486,566
6,818,761
7,988,468
7,331,778
8,122,846
8,273,302
8,330,941
8,255,735
7,747,692
5,560,609
5,336,456
0
6,231,303
5,825,409
5,332,109
5,302,049
5,806,630
5,385,664
5,471,997
5,246,914
5,366,326
4,809,279
4,637,077
4,430,761
4,807,750
5,014,743
4,910,028
4,584,419
4,976,235
4,699,590
4,593,771
4,448,176
4,581,603
3,885,597
3,494,576
3,346,890
4,107,072
3,841,432
4,210,833
4,328,006
4,154,303
4,316,688
4,338,394
4,609,693
5,067,254
5,067,458
5,421,067
5,071,114
5,351,542
5,073,079
5,393,654
5,450,479
6,525,254
0
5,943,537
5,943,53706,525,2545,450,4795,393,6545,073,0795,351,5425,071,1145,421,0675,067,4585,067,2544,609,6934,338,3944,316,6884,154,3034,328,0064,210,8333,841,4324,107,0723,346,8903,494,5763,885,5974,581,6034,448,1764,593,7714,699,5904,976,2354,584,4194,910,0285,014,7434,807,7504,430,7614,637,0774,809,2795,366,3265,246,9145,471,9975,385,6645,806,6305,302,0495,332,1095,825,4096,231,30305,336,4565,560,6097,747,6928,255,7358,330,9418,273,3028,122,8467,331,7787,988,4686,818,7616,486,56603,897,32903,151,2212,570,8961,660,9871,539,8201,160,445
   > Total Current Liabilities 
843,382
774,652
941,823
1,737,624
1,810,346
0
2,716,696
0
3,913,159
4,240,403
5,319,362
4,737,264
5,376,591
5,894,685
6,804,720
7,063,705
5,183,481
3,187,084
2,994,711
0
4,006,451
3,612,988
3,225,487
2,518,444
3,033,944
2,577,967
2,828,929
2,615,066
3,276,406
2,726,891
1,963,460
1,750,429
2,156,956
2,370,119
2,343,751
2,046,816
2,454,774
2,281,935
2,309,174
2,322,006
2,553,180
2,176,038
2,026,975
1,830,836
2,470,198
2,286,453
2,612,489
2,740,856
3,397,316
2,596,295
2,603,872
2,764,542
3,095,383
3,144,501
3,374,422
3,089,354
3,406,307
3,346,499
3,676,456
3,305,188
3,792,528
3,633,000
3,191,130
3,191,1303,633,0003,792,5283,305,1883,676,4563,346,4993,406,3073,089,3543,374,4223,144,5013,095,3832,764,5422,603,8722,596,2953,397,3162,740,8562,612,4892,286,4532,470,1981,830,8362,026,9752,176,0382,553,1802,322,0062,309,1742,281,9352,454,7742,046,8162,343,7512,370,1192,156,9561,750,4291,963,4602,726,8913,276,4062,615,0662,828,9292,577,9673,033,9442,518,4443,225,4873,612,9884,006,45102,994,7113,187,0845,183,4817,063,7056,804,7205,894,6855,376,5914,737,2645,319,3624,240,4033,913,15902,716,69601,810,3461,737,624941,823774,652843,382
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,593,446
103,637
104,566
99,530
109,395
358,735
124,054
278,456
240,742
189,625
60,702
0
0
0
0
0
0
0
0
0
0
000000000060,702189,625240,742278,456124,054358,735109,39599,530104,566103,6371,593,446000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,593,446
103,637
104,566
99,530
109,395
358,735
124,054
278,456
240,742
189,625
60,702
59,689
61,920
63,337
102,469
86,336
84,507
84,105
112,375
0
120,708
120,7080112,37584,10584,50786,336102,46963,33761,92059,68960,702189,625240,742278,456124,054358,735109,39599,530104,566103,6371,593,446000000000000000000000000000000000000000000
       Accounts payable 
196,023
288,139
307,450
678,902
656,719
0
1,185,074
0
0
0
1,491,851
0
0
0
1,309,095
0
2,645,310
1,223,314
0
0
1,453,552
0
0
0
1,140,099
2,024,590
2,209,096
1,914,118
882,752
1,803,792
1,733,159
1,390,288
755,239
1,777,187
1,861,422
1,590,934
931,990
1,989,775
2,197,205
2,210,037
1,299,918
2,054,093
1,901,130
1,727,199
1,162,395
2,186,923
2,503,094
2,382,121
1,859,390
2,012,552
2,099,693
2,241,279
1,232,887
2,777,107
2,993,674
2,703,814
1,254,741
2,878,193
3,193,555
2,796,717
1,371,018
0
2,657,053
2,657,05301,371,0182,796,7173,193,5552,878,1931,254,7412,703,8142,993,6742,777,1071,232,8872,241,2792,099,6932,012,5521,859,3902,382,1212,503,0942,186,9231,162,3951,727,1991,901,1302,054,0931,299,9182,210,0372,197,2051,989,775931,9901,590,9341,861,4221,777,187755,2391,390,2881,733,1591,803,792882,7521,914,1182,209,0962,024,5901,140,0990001,453,552001,223,3142,645,31001,309,0950001,491,8510001,185,0740656,719678,902307,450288,139196,023
       Other Current Liabilities 
264,940
292,106
352,596
792,793
862,557
0
978,263
0
3,913,159
4,240,403
1,484,784
4,737,264
5,376,591
5,894,685
1,481,524
7,063,705
0
1,332,310
2,994,711
0
1,548,527
3,612,988
3,225,487
2,518,444
1,394,930
0
0
0
1,332,804
0
0
0
1,024,541
0
0
0
1,230,624
0
0
0
1,131,317
0
0
0
1,195,326
0
0
0
1,413,872
0
0
0
1,491,676
0
0
0
1,722,904
0
0
0
1,891,982
3,633,000
0
03,633,0001,891,9820001,722,9040001,491,6760001,413,8720001,195,3260001,131,3170001,230,6240001,024,5410001,332,8040001,394,9302,518,4443,225,4873,612,9881,548,52702,994,7111,332,31007,063,7051,481,5245,894,6855,376,5914,737,2641,484,7844,240,4033,913,1590978,2630862,557792,793352,596292,106264,940
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,720,393
1,734,522
1,845,151
1,971,871
1,922,957
2,046,645
1,981,760
1,945,235
1,726,580
1,717,198
2,145,291
2,732,726
0
2,752,407
2,752,40702,732,7262,145,2911,717,1981,726,5801,945,2351,981,7602,046,6451,922,9571,971,8711,845,1511,734,5221,720,3930000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
0
0
0
0
0
0
0
0
9,618
35,257
69,208
108,013
0
0
00108,01369,20835,2579,618000000001,000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,299,831
1,330,003
1,280,393
1,397,228
1,387,598
1,397,039
1,749,712
1,763,961
2,517,592
2,323,825
1,942,001
1,963,847
2,050,400
1,785,121
1,252,661
1,133,545
2,209,281
2,406,221
2,463,789
2,463,789
2,186,502
2,196,530
2,166,794
2,171,729
2,291,826
2,148,510
1,286,604
1,186,585
664,978
720,959
789,734
841,033
962,852
1,004,238
1,073,605
1,155,919
1,930,479
1,968,476
2,041,331
2,141,569
2,329,008
2,556,781
2,726,017
2,757,677
2,928,121
2,760,648
2,779,158
2,928,297
8,161,035
7,031,184
7,057,243
6,958,090
6,790,410
7,179,027
6,945,665
7,038,562
6,983,744
7,145,564
7,233,138
7,603,482
8,560,744
0
8,868,447
8,868,44708,560,7447,603,4827,233,1387,145,5646,983,7447,038,5626,945,6657,179,0276,790,4106,958,0907,057,2437,031,1848,161,0352,928,2972,779,1582,760,6482,928,1212,757,6772,726,0172,556,7812,329,0082,141,5692,041,3311,968,4761,930,4791,155,9191,073,6051,004,238962,852841,033789,734720,959664,9781,186,5851,286,6042,148,5102,291,8262,171,7292,166,7942,196,5302,186,5022,463,7892,463,7892,406,2212,209,2811,133,5451,252,6611,785,1212,050,4001,963,8471,942,0012,323,8252,517,5921,763,9611,749,7121,397,0391,387,5981,397,2281,280,3931,330,0031,299,831
   Common Stock
255,904
250,826
237,626
246,408
223,201
0
225,635
0
2,517,592
2,323,825
275,706
1,963,847
2,050,400
1,785,121
274,956
1,133,545
394,956
396,201
2,463,789
0
396,201
2,196,530
2,166,794
2,171,729
399,869
399,869
399,869
399,869
399,869
399,869
399,869
409,869
409,869
409,869
409,869
409,869
449,869
449,869
449,869
449,869
449,869
458,609
458,609
458,609
458,609
465,172
465,172
465,172
462,918
457,162
452,307
447,287
436,105
434,857
434,857
434,857
434,857
434,857
434,857
434,857
434,857
8,496,000
0
08,496,000434,857434,857434,857434,857434,857434,857434,857434,857436,105447,287452,307457,162462,918465,172465,172465,172458,609458,609458,609458,609449,869449,869449,869449,869449,869409,869409,869409,869409,869409,869399,869399,869399,869399,869399,869399,869399,8692,171,7292,166,7942,196,530396,20102,463,789396,201394,9561,133,545274,9561,785,1212,050,4001,963,847275,7062,323,8252,517,5920225,6350223,201246,408237,626250,826255,904
   Retained Earnings 
621,822
675,666
908,449
927,929
1,026,156
0
1,341,450
0
0
0
104,820
0
0
0
0
0
0
0
0
0
25,000
0
0
0
107,587
0
0
0
0
0
0
0
101,899
193,445
245,563
304,006
450,134
471,708
546,909
630,429
837,221
911,464
1,095,500
1,110,415
1,287,061
1,005,190
1,029,589
1,175,728
6,484,715
3,048,608
3,145,004
3,149,928
3,568,871
5,806,574
5,556,121
5,636,902
5,835,484
5,995,047
6,136,786
4,093,098
7,298,865
0
4,602,485
4,602,48507,298,8654,093,0986,136,7865,995,0475,835,4845,636,9025,556,1215,806,5743,568,8713,149,9283,145,0043,048,6086,484,7151,175,7281,029,5891,005,1901,287,0611,110,4151,095,500911,464837,221630,429546,909471,708450,134304,006245,563193,445101,8990000000107,58700025,000000000000104,8200001,341,45001,026,156927,929908,449675,666621,822
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000-9,790000-9,7900-18,690-18,690000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
402,238
418,983
412,781
414,979
409,090
412,090
392,358
541,780
580,603
521,446
295,558
816,140
833,231
845,347
591,947
594,204
540,039
2,954,071
705,566
0
0
00705,5662,954,071540,039594,204591,947845,347833,231816,140295,558521,446580,603541,780392,358412,090409,090414,979412,781418,983402,238000000000000000000000000000000000000000000



Balance Sheet

Currency in ISK. All numbers in thousands.




Cash Flow

Currency in ISK. All numbers in thousands.




Income Statement

Currency in ISK. All numbers in thousands.