6/25/2019  12:00:00 AM Chg. - Volume Bid11/23/2018 Ask11/23/2018 Market Capitalization Dividend Y. P/E Ratio
29.74NOK - 5.23 mill.
Turnover: 151.52 mill.
-Bid Size: 41,330 -Ask Size: 13,057 60.79 bill.NOK 5.88% 6.92

Assets

2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
Property and Equipment
  50,670   55,719   51,174   58,734   73,020
Intangible Assets
  5,557   5,947   5,121   5,811   12,712
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  9,929   12,642   12,192   12,381   20,873
Accounts Receivable
  9,719   11,703   10,797   10,884   19,983
Cash and Cash Equivalents
  8,412   9,253   6,917   8,037   11,828
Current Assets
  30,721   35,927   36,160   36,371   54,597
Total Assets
  115,235   126,273   122,544   130,793   163,327

 

Liabilities

2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
Accounts Payable
  9,255   9,663   9,375   10,108   19,561
Long-Term Liabilities
  2,075   2,780   2,169   1,067   2,041
Liabilities to Banks
  8,270   8,819   5,731   4,350   10,286
Provisions
  5,034   5,669   5,263   6,768   9,350
Liabilities
  39,971   46,332   43,215   43,153   71,075
Share Capital
  2,272   2,272   2,272   2,272   2,272
Total Equity
  69,981   74,030   74,169   81,906   87,074
Minority Interests
  5,283   5,911   5,159   5,733   5,178
Total liabilities equity
  115,235   126,273   122,544   130,793   163,327

 

Income Statement

2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
Revenues
  64,880   77,907   87,694   81,953   109,220
Depreciation (total)
  4,292   4,565   5,024   5,041   6,156
Operating Result
  1,674   5,674   8,258   7,011   12,189
Interest Income
  -2,549   -3,553   -4,833   2,126   -1,115
Income Before Taxes
  -875   2,121   3,425   9,137   11,075
Income Taxes
  153   892   1,092   2,551   1,891
Minority Interests Profit
  -81   -432   -313   -199   -401
Net Income
  -920   797   2,020   6,388   8,783

 

Per Share

2013
IFRS
in NOK
2014
IFRS
in NOK
2015
IFRS
in NOK
2016
IFRS
in NOK
2017
IFRS
in NOK
Earnings per Share
  -0.4500   0.3900   0.9900   3.1300   4.3000
Dividend per Share
  0.7500   1.0000   1.0000   1.2500   1.7500

 

Cash Flow

2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
2017
IFRS
in mill. NOK
Cash Flow from Operating Activities
  5,073   5,965   14,373   10,018   14,347
Cash Flow from Investing Activities
  -731   -2,275   -9,391   -4,781   -14,436
Cash Flow from Financing
  -2,719   -3,098   -7,381   -4,386   3,840
Decrease / Increase in Cash
  1,375   840   -2,331   1,120   3,791
Employees
  12,564   12,922   13,263   12,911   34,625