2024-11-15  9:16:09 AM Chg. +0.0580 Volume Bid9:22:21 AM Ask9:22:21 AM Market Capitalization Dividend Y. P/E Ratio
5.6060EUR +1.05% 799
Turnover: 4,479.1940
5.6020Bid Size: 1,500 5.6040Ask Size: 1,500 11.3 bill.EUR - -

Assets

2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
Property and Equipment
  55,719   51,174   58,734   73,020   71,299
Intangible Assets
  5,947   5,121   5,811   12,712   11,443
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  12,642   12,192   12,381   20,873   26,483
Accounts Receivable
  11,703   10,797   10,884   19,983   20,743
Cash and Cash Equivalents
  9,253   6,917   8,037   11,828   5,995
Current Assets
  35,927   36,160   36,371   54,597   54,997
Total Assets
  126,273   122,544   130,793   163,327   161,855

 

Liabilities

2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
Accounts Payable
  9,663   9,375   10,108   19,561   20,381
Long-term debt
  2,780   2,169   1,067   2,041   2,429
Liabilities to Banks
  8,819   5,731   4,350   10,286   10,972
Provisions
  5,669   5,263   6,768   9,350   8,625
Liabilities
  46,332   43,215   43,153   71,075   71,086
Share Capital
  2,272   2,272   2,272   2,272   2,272
Total Equity
  74,030   74,169   81,906   87,074   85,833
Minority Interests
  5,911   5,159   5,733   5,178   4,936
Total liabilities equity
  126,273   122,544   130,793   163,327   161,855

 

Income Statement

2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
Revenues
  77,907   87,694   81,953   109,220   159,377
Depreciation (total)
  4,565   5,024   5,041   6,156   7,369
Operating Result
  5,674   8,258   7,011   12,189   8,522
Interest Income
  -3,553   -4,833   2,126   -1,115   -2,060
Income Before Taxes
  2,121   3,425   9,137   11,075   6,462
Income Taxes
  892   1,092   2,551   1,891   2,139
Minority Interests Profit
  -432   -313   -199   -401   -67
Net Income
  797   2,020   6,388   8,783   4,256

 

Per Share

2014
IFRS
in NOK
2015
IFRS
in NOK
2016
IFRS
in NOK
2017
IFRS
in NOK
2018
IFRS
in NOK
Earnings per Share
  0.3900   0.9900   3.1300   4.3000   2.0800
Dividend per Share
  1.0000   2.0000   1.2500   1.7500   1.2500

 

Cash Flow

2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
2018
IFRS
in mill. NOK
Cash Flow from Operating Activities
  5,965   14,373   10,018   14,347   7,025
Cash Flow from Investing Activities
  -2,275   -9,391   -4,781   -14,436   -7,196
Cash Flow from Financing
  -3,098   -7,381   -4,386   3,840   -5,436
Decrease / Increase in Cash
  840   -2,331   1,120   3,791   -5,833
Employees
  12,922   13,263   12,911   34,625   36,236