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: - 246.61 bill.NOK 5.11% 16.43

Assets

2010
IFRS
in mill. NOK
2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
Property and Equipment
  52,963   49,620   43,596   49,547   56,368
Intangible Assets
  27,007   21,774   28,818   32,271   39,024
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  140,522   132,022   139,423   146,141   151,489
Inventories
  0.0000   0.0000   1,198   1,587   1,907
Accounts Receivable
  8,591   8,563   9,090   9,550   10,370
Cash and Cash Equivalents
  13,606   12,899   8,805   11,978   11,909
Current Assets
  32,209   34,317   29,941   34,830   42,266
Total Assets
  172,731   166,339   169,364   180,971   193,755

 

Liabilities

2010
IFRS
in mill. NOK
2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
Accounts Payable
  6,039   6,590   28,034   31,706   37,216
Long-Term Liabilities
  25,701   23,157   39,826   51,001   60,814
Liabilities to Banks
  34,452   33,924   50,101   58,292   68,201
Provisions
  4,806   5,099   4,925   7,567   8,294
Liabilities
  76,513   79,437   92,128   103,934   125,250
Share Capital
  9,947   9,649   9,360   9,127   9,078
Total Equity
  87,867   83,992   74,180   73,365   63,755
Minority Interests
  8,351   2,910   3,057   3,672   4,750
Total liabilities equity
  172,731   166,339   169,364   180,971   193,755

 

Income Statement

2010
IFRS
in mill. NOK
2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
Revenues
  94,843   98,516   101,718   104,027   106,540
Depreciation (total)
  16,134   15,309   14,402   13,731   14,754
Operating Result
  12,500   10,393   9,662   21,327   25,034
Interest Income
  -   -1,395   -2,207   -1,926   -1,712
Income Before Taxes
  20,205   12,575   12,022   17,825   19,473
Income Taxes
  4,982   5,358   1,735   5,701   6,614
Minority Interests Profit
  -475   -52   -219   -3,375   -3,682
Net Income
  14,334   7,165   10,067   8,748   9,077

 

Per Share

2010
IFRS
in NOK
2011
IFRS
in NOK
2012
IFRS
in NOK
2013
IFRS
in NOK
2014
IFRS
in NOK
Earnings per Share
  8.6900   4.4500   6.4300   5.7400   6.0300
Dividend per Share
  3.8000   5.0000   6.0000   7.0000   7.3000

 

Cash Flow

2010
IFRS
in mill. NOK
2011
IFRS
in mill. NOK
2012
IFRS
in mill. NOK
2013
IFRS
in mill. NOK
2014
IFRS
in mill. NOK
Cash Flow from Operating Activities
  26,465   27,093   24,002   36,990   33,851
Cash Flow from Investing Activities
  -15,590   -14,451   -22,918   -20,614   -20,997
Cash Flow from Financing
  -9,263   -12,868   -4,723   -13,768   -13,866
Decrease / Increase in Cash
  2,054   -706   -4,095   3,175   -85
Employees
  33,220   32,030   32,900   32,000   33,000