6/19/2019  12:00:00 AM Chg. - Volume Bid11/23/2018 Ask11/23/2018 Market Capitalization Dividend Y. P/E Ratio
233.00NOK - 214,177
Turnover: 32.7 mill.
-Bid Size: 722 -Ask Size: 337 56.99 bill.NOK 0.76% 97.06

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
  1,287   1,137   1,019   988   870
Intangible Assets
  11,906   14,292   14,100   16,983   16,521
Long-Term Investments
  17   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  56   14   10   0.0000   0.0000
Accounts Receivable
  2,797   2,928   2,704   3,141   3,199
Cash and Cash Equivalents
  745   1,891   1,268   1,626   1,844
Current Assets
  3,598   4,833   3,982   4,767   5,322
Total Assets
  17,874   21,616   20,408   27,617   27,325

 

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
  -   -   -   -   -
Long-Term Liabilities
  2,132   2,365   1,814   4,212   3,837
Liabilities to Banks
  2,828   2,683   2,342   4,240   4,226
Provisions
  -   -   -   -   -
Liabilities
  11,084   10,526   9,868   12,562   12,652
Share Capital
  108   113   113   0.0000   0.0000
Total Equity
  6,790   11,090   10,540   15,054   14,673
Minority Interests
  230   314   305   261   262
Total liabilities equity
  17,874   21,616   20,408   27,617   27,325

 

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
  14,975   15,117   15,854   16,943   18,059
Depreciation (total)
  467   498   529   634   731
Operating Result
  510   2,161   1,237   3,315   1,794
Interest Income
  -128   -195   21   -171   -113
Income Before Taxes
  382   1,966   1,258   3,144   1,681
Income Taxes
  509   575   699   958   965
Minority Interests Profit
  -53   -128   -94   -55   -68
Net Income
  -180   1,263   465   2,130   648

 

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
  -1.6700   5.7900   2.0500   9.3600   2.7200
Dividend per Share
  3.5000   1.7500   1.7500   1.7500   2.0000

 

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
  1,230   993   1,506   1,290   1,781
Cash Flow from Investing Activities
  -1,580   -1,513   -1,248   -4,546   -953
Cash Flow from Financing
  -116   1,683   -877   3,558   -608
Decrease / Increase in Cash
  -457   1,146   -623   357   218
Employees
  6,800   6,800   7,300   8,070   8,348