2024-04-18  12:00:00 AM Chg. +0.02 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
10.88NOK +0.18% 1.22 mill.
Turnover: -
-Bid Size: - -Ask Size: - 2.52 bill.NOK - -

Assets

2008
IFRS
in mill. USD
2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
Property and Equipment
  -   4,062.9000   4,427.3000   2,568.7000   1,231.3000
Intangible Assets
  -   79.3000   89.3000   66.3000   21.1000
Long-Term Investments
  -   89.6000   242.3000   207.2000   144.9000
Fixed Assets
  -   4,543.9000   4,934.9000   2,919.9000   1,449.3000
Inventories
  -   331.2000   415.5000   396.8000   219.5000
Accounts Receivable
  -   0.0000   0.0000   0.0000   222.5000
Cash and Cash Equivalents
  -   281.1000   141.4000   265.8000   320.2000
Current Assets
  -   1,140.4000   1,204.2000   1,155   842.5000
Total Assets
  -   5,684.3000   6,139.1000   4,074.9000   2,291.8000

 

Liabilities

2008
IFRS
in mill. USD
2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
Accounts Payable
  -   0.0000   0.0000   0.0000   94.6000
Long-term debt
  -   1,892.8000   1,430.8000   1,018   626.1000
Liabilities to Banks
  -   1,994.5000   1,463.1000   1,044.5000   621.3000
Provisions
  -   126.7000   300.4000   419.3000   218.7000
Liabilities
  -   2,868.4000   2,450.3000   2,044.6000   1,103.6000
Share Capital
  -   110.7000   166   166   352
Total Equity
  -   2,815.8000   3,688.8000   2,030.3000   1,188.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   5,684.3000   6,139.1000   4,074.9000   2,291.8000

 

Income Statement

2008
IFRS
in mill. USD
2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
Revenues
  -   1,524.7000   2,294.1000   2,225.8000   1,189.8000
Depreciation (total)
  -   9.7000   13.5000   22.5000   18.8000
Operating Result
  -   -303.7000   169.5000   -1,583.3000   -1,253.6000
Interest Income
  -   -   -   -   -
Income Before Taxes
  -   -413.3000   302.7000   -1,549.2000   -1,333.6000
Income Taxes
  -   -22.5000   154.9000   120.9000   -231.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -   -390.8000   164.7000   -1,670.3000   -1,003.7000

 

Per Share

2008
IFRS
in USD
2009
IFRS
in USD
2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
Earnings per Share
  9.0000   -5.3000   1.8000   -16.8000   -6.1000
Dividend per Share
  -   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2008
IFRS
in mill. USD
2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
Cash Flow from Operating Activities
  -   214.2000   413.8000   515.9000   215.2000
Cash Flow from Investing Activities
  -   -1,802.3000   -720.9000   -101.4000   -64.3000
Cash Flow from Financing
  -   1,793.3000   169.5000   -288.4000   -95.1000
Decrease / Increase in Cash
  -   198.5000   -139.9000   124.6000   54.3000
Employees
  -   3,100   4,210   3,587   2,346