9/20/2019  4:24:54 PM Chg. -0.15 Volume Bid4:42:38 PM Ask4:42:38 PM Market Capitalization Dividend Y. P/E Ratio
184.20NOK -0.08% 267,116
Turnover: 49.29 mill.
182.25Bid Size: 8 187.45Ask Size: 1,674 276.57 bill.NOK 4.56% 18.42

Assets

2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
Property and Equipment
  43,596   49,547   56,368   69,211   72,016
Intangible Assets
  28,818   32,271   39,024   40,495   33,057
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  139,423   146,141   151,489   162,596   153,177
Inventories
  1,198   1,587   1,907   2,271   1,802
Accounts Receivable
  9,090   9,550   10,370   10,557   10,327
Cash and Cash Equivalents
  8,805   11,978   11,909   13,956   23,085
Current Assets
  29,941   34,830   42,266   42,313   52,991
Total Assets
  169,364   180,971   193,755   204,909   206,168

 

Liabilities

2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
Accounts Payable
  28,034   31,706   37,216   44,030   42,890
Long-Term Liabilities
  39,826   51,001   60,814   63,802   60,391
Liabilities to Banks
  50,101   58,292   68,201   76,428   86,361
Provisions
  4,925   7,567   8,294   9,960   9,802
Liabilities
  92,128   103,934   125,250   141,783   150,772
Share Capital
  9,360   9,127   9,078   9,078   9,078
Total Equity
  74,180   73,365   63,755   58,467   50,879
Minority Interests
  3,057   3,672   4,750   4,660   4,517
Total liabilities equity
  169,364   180,971   193,755   204,909   206,168

 

Income Statement

2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
Revenues
  101,718   104,027   106,540   128,175   131,427
Depreciation (total)
  14,402   13,731   14,754   18,384   20,050
Operating Result
  9,662   21,327   25,034   22,761   17,070
Interest Income
  -2,207   -1,926   -1,712   -2,671   -2,778
Income Before Taxes
  12,022   17,825   19,473   13,020   11,731
Income Taxes
  1,735   5,701   6,614   6,317   5,924
Minority Interests Profit
  -219   -3,375   -3,682   -3,289   -2,974
Net Income
  10,067   8,748   9,077   3,414   2,832

 

Per Share

2012
IFRS
in NOK
2013
IFRS
in NOK
2014
IFRS
in NOK
2015
IFRS
in NOK
2016
IFRS
in NOK
Earnings per Share
  6.4300   5.7400   6.0300   2.2700   1.8900
Dividend per Share
  6.0000   7.0000   7.3000   7.5000   7.8000

 

Cash Flow

2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
2016
IFRS
in mill. NOK
Cash Flow from Operating Activities
  24,002   36,990   33,851   37,107   39,778
Cash Flow from Investing Activities
  -22,918   -20,614   -20,997   -20,281   -21,105
Cash Flow from Financing
  -4,723   -13,768   -13,866   -15,041   -9,037
Decrease / Increase in Cash
  -4,095   3,175   -85   1,866   9,190
Employees
  32,900   32,000   33,000   38,000   37,000