10/18/2019  4:19:38 PM Chg. -15.50 Volume Bid4:24:55 PM Ask4:20:00 PM Market Capitalization Dividend Y. P/E Ratio
373.00NOK -3.99% 143,756
Turnover: 53.83 mill.
368.40Bid Size: 1,512 400.00Ask Size: 445 101.51 bill.NOK - -

Assets

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Property and Equipment
  2,701   2,775.5000   3,210   3,782.4000   5,130.8000
Intangible Assets
  568.2000   594.3000   864.5000   968.9000   1,381.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  1,109.8000   1,459.6000   1,372.6000   1,498.7000   2,145
Accounts Receivable
  764.6000   998.9000   925.8000   1,067.5000   1,392.5000
Cash and Cash Equivalents
  339   675.3000   1,144   784.7000   413.3000
Current Assets
  2,637.1000   3,472.8000   3,743.6000   3,742.6000   4,439
Total Assets
  7,533.7000   8,504.5000   9,351.3000   10,239.9000   12,846.7000

 

Liabilities

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Accounts Payable
  933.4000   980.8000   1,112.3000   1,356.1000   1,683.4000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  226.5000   81.4000   69.5000   62   513.3000
Provisions
  588   582.9000   778.4000   714.3000   869.1000
Liabilities
  3,467.6000   3,351.2000   3,607.9000   3,747.3000   5,025.6000
Share Capital
  56.4000   55.8000   54.9000   54.2000   53.9000
Total Equity
  4,049.1000   5,135.3000   5,542.7000   6,245.1000   7,338.1000
Minority Interests
  17.1000   18.1000   200.8000   247.7000   482.9000
Total liabilities equity
  7,533.7000   8,504.5000   9,351.3000   10,239.9000   12,846.7000

 

Income Statement

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Revenues
  7,365.9000   8,944.8000   9,666.5000   9,743.7000   10,938.1000
Depreciation (total)
  2,440   2,677   3,424   3,713   4,678
Operating Result
  859.3000   1,523.7000   1,285   896.6000   1,185.9000
Interest Income
  -   -58.5000   -54.8000   -56.1000   -41.3000
Income Before Taxes
  1,286.5000   1,657.6000   1,524.9000   875   1,154.8000
Income Taxes
  274.6000   266.4000   299.2000   173.3000   240.7000
Minority Interests Profit
  -7.4000   -2.8000   -5.6000   -40.2000   -36.7000
Net Income
  1,004.5000   1,388.6000   1,220.1000   661.5000   877.5000

 

Per Share

2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
Earnings per Share
  3.4800   4.8300   4.3100   2.3700   3.1800
Dividend per Share
  0.6300   0.8100   1.5000   1.1500   1.5000

 

Cash Flow

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Cash Flow from Operating Activities
  816.3000   847.3000   1,522.9000   1,401   990.5000
Cash Flow from Investing Activities
  60.3000   49.6000   -455.1000   -1,065.5000   -1,116.3000
Cash Flow from Financing
  -670.3000   -556.2000   -581.2000   -689.2000   -274.7000
Decrease / Increase in Cash
  226.9000   336.3000   468.7000   -359.3000   -372.1000
Employees
  7,348   7,627   8,052   9,759   12,073