9/16/2019  4:19:09 PM Chg. -11.60 Volume Bid5:16:00 PM Ask5:16:00 PM Market Capitalization Dividend Y. P/E Ratio
396.30NOK -2.84% 83,415
Turnover: 33.25 mill.
393.40Bid Size: 28 401.70Ask Size: 70 107.67 bill.NOK - -

Assets

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Property and Equipment
  3,210   3,782.4000   5,130.8000   6,033   6,874.8000
Intangible Assets
  864.5000   968.9000   1,381.9000   1,102.8000   1,056.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  1,372.6000   1,498.7000   2,145   2,295.6000   2,023.1000
Accounts Receivable
  925.8000   1,067.5000   1,392.5000   1,392.3000   1,189
Cash and Cash Equivalents
  1,144   784.7000   413.3000   370.6000   431.7000
Current Assets
  3,743.6000   3,742.6000   4,439   4,739.3000   4,208.2000
Total Assets
  9,351.3000   10,239.9000   12,846.7000   13,678.9000   13,867.9000

 

Liabilities

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Accounts Payable
  1,112.3000   1,356.1000   1,683.4000   1,688.7000   1,698.8000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  69.5000   62   513.3000   418.3000   267.3000
Provisions
  778.4000   714.3000   869.1000   789.3000   662.9000
Liabilities
  3,607.9000   3,747.3000   5,025.6000   4,964.1000   5,033.1000
Share Capital
  54.9000   54.2000   53.9000   53.6000   53.4000
Total Equity
  5,542.7000   6,245.1000   7,338.1000   8,503.3000   8,567.1000
Minority Interests
  200.8000   247.7000   482.9000   211.4000   267.7000
Total liabilities equity
  9,351.3000   10,239.9000   12,846.7000   13,678.9000   13,867.9000

 

Income Statement

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Revenues
  9,666.5000   9,743.7000   10,938.1000   12,430   10,960.9000
Depreciation (total)
  3,424   3,713   4,678   6,933   6,427
Operating Result
  1,285   896.6000   1,185.9000   1,623.1000   1,009.4000
Interest Income
  -54.8000   -56.1000   -41.3000   -79   -20.3000
Income Before Taxes
  1,524.9000   875   1,154.8000   1,224.9000   962.4000
Income Taxes
  299.2000   173.3000   240.7000   254.2000   234.9000
Minority Interests Profit
  -5.6000   -40.2000   -36.7000   -40.4000   4.3000
Net Income
  1,220.1000   661.5000   877.5000   930.2000   731.9000

 

Per Share

2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
Earnings per Share
  4.3100   2.3700   3.1800   3.3800   2.6800
Dividend per Share
  1.5000   1.1500   1.5000   1.7300   1.1500

 

Cash Flow

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Cash Flow from Operating Activities
  1,522.9000   1,401   990.5000   1,683.8000   1,620.8000
Cash Flow from Investing Activities
  -455.1000   -1,065.5000   -1,116.3000   -792.7000   -1,220.3000
Cash Flow from Financing
  -581.2000   -689.2000   -274.7000   -955.6000   -344
Decrease / Increase in Cash
  468.7000   -359.3000   -372.1000   -42.7000   61.1000
Employees
  8,052   9,759   12,073   12,883   14,736