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: - 247.14 bill.NOK 5.10% 16.46

Assets

2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
Property and Equipment
  49,620   43,596   49,547   56,368   69,211
Intangible Assets
  21,774   28,818   32,271   39,024   40,495
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  132,022   139,423   146,141   151,489   162,596
Inventories
  0.0000   1,198   1,587   1,907   2,271
Accounts Receivable
  8,563   9,090   9,550   10,370   10,557
Cash and Cash Equivalents
  12,899   8,805   11,978   11,909   13,956
Current Assets
  34,317   29,941   34,830   42,266   42,313
Total Assets
  166,339   169,364   180,971   193,755   204,909

 

Liabilities

2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
Accounts Payable
  6,590   28,034   31,706   37,216   44,030
Long-Term Liabilities
  23,157   39,826   51,001   60,814   63,802
Liabilities to Banks
  33,924   50,101   58,292   68,201   76,428
Provisions
  5,099   4,925   7,567   8,294   9,960
Liabilities
  79,437   92,128   103,934   125,250   141,783
Share Capital
  9,649   9,360   9,127   9,078   9,078
Total Equity
  83,992   74,180   73,365   63,755   58,467
Minority Interests
  2,910   3,057   3,672   4,750   4,660
Total liabilities equity
  166,339   169,364   180,971   193,755   204,909

 

Income Statement

2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
Revenues
  98,516   101,718   104,027   106,540   128,175
Depreciation (total)
  15,309   14,402   13,731   14,754   18,384
Operating Result
  10,393   9,662   21,327   25,034   22,761
Interest Income
  -1,395   -2,207   -1,926   -1,712   -2,671
Income Before Taxes
  12,575   12,022   17,825   19,473   13,020
Income Taxes
  5,358   1,735   5,701   6,614   6,317
Minority Interests Profit
  -52   -219   -3,375   -3,682   -3,289
Net Income
  7,165   10,067   8,748   9,077   3,414

 

Per Share

2011
IFRS
in NOK
2012
IFRS
in NOK
2013
IFRS
in NOK
2014
IFRS
in NOK
2015
IFRS
in NOK
Earnings per Share
  4.4500   6.4300   5.7400   6.0300   2.2700
Dividend per Share
  5.0000   6.0000   7.0000   7.3000   7.5000

 

Cash Flow

2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
2015
IFRS
in mill. NOK
Cash Flow from Operating Activities
  27,093   24,002   36,990   33,851   37,107
Cash Flow from Investing Activities
  -14,451   -22,918   -20,614   -20,997   -20,281
Cash Flow from Financing
  -12,868   -4,723   -13,768   -13,866   -15,041
Decrease / Increase in Cash
  -706   -4,095   3,175   -85   1,866
Employees
  32,030   32,900   32,000   33,000   38,000