9/19/2019  4:24:45 PM Chg. -1.40 Volume Bid5:28:56 PM Ask5:28:56 PM Market Capitalization Dividend Y. P/E Ratio
184.35NOK -0.75% 202,992
Turnover: 37.45 mill.
183.50Bid Size: 200 185.10Ask Size: 100 276.27 bill.NOK 4.57% 18.40

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
  49,547   56,368   69,211   72,016   75,557
Intangible Assets
  32,271   39,024   40,495   33,057   30,601
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  146,141   151,489   162,596   153,177   148,298
Inventories
  1,587   1,907   2,271   1,802   1,773
Accounts Receivable
  9,550   10,370   10,557   10,327   10,838
Cash and Cash Equivalents
  11,978   11,909   13,956   23,085   22,546
Current Assets
  34,830   42,266   42,313   52,991   53,468
Total Assets
  180,971   193,755   204,909   206,168   201,765

 

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
  31,706   37,216   44,030   42,890   40,295
Long-Term Liabilities
  51,001   60,814   63,802   60,391   51,587
Liabilities to Banks
  58,292   68,201   76,428   86,361   74,297
Provisions
  7,567   8,294   9,960   9,802   11,929
Liabilities
  103,934   125,250   141,783   150,772   139,430
Share Capital
  9,127   9,078   9,078   9,078   9,025
Total Equity
  73,365   63,755   58,467   50,879   57,496
Minority Interests
  3,672   4,750   4,660   4,517   4,839
Total liabilities equity
  180,971   193,755   204,909   206,168   201,765

 

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
  104,027   106,540   128,175   131,427   124,756
Depreciation (total)
  13,731   14,754   18,384   20,050   21,257
Operating Result
  21,327   25,034   22,761   17,070   26,739
Interest Income
  -1,926   -1,712   -2,671   -2,778   -1,409
Income Before Taxes
  17,825   19,473   13,020   11,731   21,959
Income Taxes
  5,701   6,614   6,317   5,924   6,854
Minority Interests Profit
  -3,375   -3,682   -3,289   -2,974   -2,915
Net Income
  8,748   9,077   3,414   2,832   11,983

 

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
  5.7400   6.0300   2.2700   1.8900   7.9900
Dividend per Share
  7.0000   7.3000   7.5000   7.8000   8.1000

 

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
  36,990   33,851   37,107   39,778   42,046
Cash Flow from Investing Activities
  -20,614   -20,997   -20,281   -21,105   -9,710
Cash Flow from Financing
  -13,768   -13,866   -15,041   -9,037   -33,421
Decrease / Increase in Cash
  3,175   -85   1,866   9,190   -632
Employees
  32,000   33,000   38,000   37,000   31,000