2024-11-13  11:00:13 PM Chg. -0.056 Volume Bid11:00:13 PM Ask11:00:13 PM Market Capitalization Dividend Y. P/E Ratio
5.460EUR -1.02% -
Turnover: -
5.460Bid Size: - 5.502Ask Size: - 11.02 bill.EUR - -

Assets

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Property and Equipment
  51,174   58,734   73,020   71,299   74,243
Intangible Assets
  5,121   5,811   12,712   11,443   11,501
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  12,192   12,381   20,873   26,483   20,816
Accounts Receivable
  10,797   10,884   19,983   20,743   18,959
Cash and Cash Equivalents
  6,917   8,037   11,828   5,995   12,286
Current Assets
  36,160   36,371   54,597   54,997   53,665
Total Assets
  122,544   130,793   163,327   161,855   164,401

 

Liabilities

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Accounts Payable
  9,375   10,108   19,561   20,381   18,692
Long-term debt
  2,169   1,067   2,041   2,429   2,992
Liabilities to Banks
  5,731   4,350   10,286   10,972   9,149
Provisions
  5,263   6,768   9,350   8,625   9,647
Liabilities
  43,215   43,153   71,075   71,086   80,320
Share Capital
  2,272   2,272   2,272   2,272   2,272
Total Equity
  74,169   81,906   87,074   85,833   79,932
Minority Interests
  5,159   5,733   5,178   4,936   4,148
Total liabilities equity
  122,544   130,793   163,327   161,855   164,401

 

Income Statement

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Revenues
  87,694   81,953   109,220   159,377   149,766
Depreciation (total)
  5,024   5,041   6,156   7,369   8,572
Operating Result
  8,258   7,011   12,189   8,522   499
Interest Income
  -4,833   2,126   -1,115   -2,060   -2,055
Income Before Taxes
  3,425   9,137   11,075   6,462   -1,556
Income Taxes
  1,092   2,551   1,891   2,139   813
Minority Interests Profit
  -313   -199   -401   -67   558
Net Income
  2,020   6,388   8,783   4,256   -1,811

 

Per Share

2015
IFRS
in NOK
2016
IFRS
in NOK
2017
IFRS
in NOK
2018
IFRS
in NOK
2019
IFRS
in NOK
Earnings per Share
  0.9900   3.1300   4.3000   2.0800   -0.8800
Dividend per Share
  2.0000   1.2500   1.7500   1.2500   1.2500

 

Cash Flow

2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
2019
IFRS
in mill. NOK
Cash Flow from Operating Activities
  14,373   10,018   14,347   7,025   12,550
Cash Flow from Investing Activities
  -9,391   -4,781   -14,436   -7,196   -9,173
Cash Flow from Financing
  -7,381   -4,386   3,840   -5,436   2,911
Decrease / Increase in Cash
  -2,331   1,120   3,791   -5,833   6,291
Employees
  13,263   12,911   34,625   36,236   36,310