11/21/2018  3:48:33 PM Chg. - Volume Bid4/20/2015 Ask4/20/2015 Market Capitalization Dividend Y. P/E Ratio
164.13NOK - -
Turnover: 1.33 mill.
-Bid Size: - -Ask Size: - 270.94 bill.NOK 4.66% 18.05

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
  56,368   69,211   72,016   75,557   73,361
Intangible Assets
  39,024   40,495   33,057   30,601   36,371
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  151,489   162,596   153,177   148,298   147,009
Inventories
  1,907   2,271   1,802   1,773   1,703
Accounts Receivable
  10,370   10,557   10,327   10,838   15,650
Cash and Cash Equivalents
  11,909   13,956   23,085   22,546   18,492
Current Assets
  42,266   42,313   52,991   53,468   44,263
Total Assets
  193,755   204,909   206,168   201,765   191,272

 

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
  37,216   44,030   42,890   40,295   37,728
Long-Term Liabilities
  60,814   63,802   60,391   51,587   55,926
Liabilities to Banks
  68,201   76,428   86,361   74,297   71,666
Provisions
  8,294   9,960   9,802   11,929   14,348
Liabilities
  125,250   141,783   150,772   139,430   136,817
Share Capital
  9,078   9,078   9,078   9,025   8,818
Total Equity
  63,755   58,467   50,879   57,496   49,446
Minority Interests
  4,750   4,660   4,517   4,839   5,009
Total liabilities equity
  193,755   204,909   206,168   201,765   191,272

 

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
  106,540   128,175   131,427   124,756   110,362
Depreciation (total)
  14,754   18,384   20,050   21,257   20,104
Operating Result
  25,034   22,761   17,070   26,739   22,088
Interest Income
  -1,712   -2,671   -2,778   -1,409   -3,158
Income Before Taxes
  19,473   13,020   11,731   21,959   18,848
Income Taxes
  6,614   6,317   5,924   6,854   6,179
Minority Interests Profit
  -3,682   -3,289   -2,974   -2,915   -2,711
Net Income
  9,077   3,414   2,832   11,983   14,731

 

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
  6.0300   2.2700   1.8900   7.9900   10.0000
Dividend per Share
  7.3000   7.5000   7.8000   8.1000   8.4000

 

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