9/20/2019  4:20:00 PM Chg. -4.65 Volume Bid4:25:04 PM Ask5:16:00 PM Market Capitalization Dividend Y. P/E Ratio
389.20NOK -1.18% 78,948
Turnover: 30.89 mill.
384.00Bid Size: 833 409.80Ask Size: 320 106.82 bill.NOK - -

Assets

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Property and Equipment
  2,775.5000   3,210   3,782.4000   5,130.8000   6,033
Intangible Assets
  594.3000   864.5000   968.9000   1,381.9000   1,102.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  1,459.6000   1,372.6000   1,498.7000   2,145   2,295.6000
Accounts Receivable
  998.9000   925.8000   1,067.5000   1,392.5000   1,392.3000
Cash and Cash Equivalents
  675.3000   1,144   784.7000   413.3000   370.6000
Current Assets
  3,472.8000   3,743.6000   3,742.6000   4,439   4,739.3000
Total Assets
  8,504.5000   9,351.3000   10,239.9000   12,846.7000   13,678.9000

 

Liabilities

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Accounts Payable
  980.8000   1,112.3000   1,356.1000   1,683.4000   1,688.7000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  81.4000   69.5000   62   513.3000   418.3000
Provisions
  582.9000   778.4000   714.3000   869.1000   789.3000
Liabilities
  3,351.2000   3,607.9000   3,747.3000   5,025.6000   4,964.1000
Share Capital
  55.8000   54.9000   54.2000   53.9000   53.6000
Total Equity
  5,135.3000   5,542.7000   6,245.1000   7,338.1000   8,503.3000
Minority Interests
  18.1000   200.8000   247.7000   482.9000   211.4000
Total liabilities equity
  8,504.5000   9,351.3000   10,239.9000   12,846.7000   13,678.9000

 

Income Statement

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Revenues
  8,944.8000   9,666.5000   9,743.7000   10,938.1000   12,430
Depreciation (total)
  2,677   3,424   3,713   4,678   6,933
Operating Result
  1,523.7000   1,285   896.6000   1,185.9000   1,623.1000
Interest Income
  -58.5000   -54.8000   -56.1000   -41.3000   -79
Income Before Taxes
  1,657.6000   1,524.9000   875   1,154.8000   1,224.9000
Income Taxes
  266.4000   299.2000   173.3000   240.7000   254.2000
Minority Interests Profit
  -2.8000   -5.6000   -40.2000   -36.7000   -40.4000
Net Income
  1,388.6000   1,220.1000   661.5000   877.5000   930.2000

 

Per Share

2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
Earnings per Share
  4.8300   4.3100   2.3700   3.1800   3.3800
Dividend per Share
  0.8100   1.5000   1.1500   1.5000   1.7300

 

Cash Flow

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Cash Flow from Operating Activities
  847.3000   1,522.9000   1,401   990.5000   1,683.8000
Cash Flow from Investing Activities
  49.6000   -455.1000   -1,065.5000   -1,116.3000   -792.7000
Cash Flow from Financing
  -556.2000   -581.2000   -689.2000   -274.7000   -955.6000
Decrease / Increase in Cash
  336.3000   468.7000   -359.3000   -372.1000   -42.7000
Employees
  7,627   8,052   9,759   12,073   12,883