9/13/2019  4:19:48 PM Chg. -1.50 Volume Bid4:24:23 PM Ask4:20:00 PM Market Capitalization Dividend Y. P/E Ratio
407.90NOK -0.37% 78,323
Turnover: 32.27 mill.
405.80Bid Size: 1,290 419.70Ask Size: 726 112.06 bill.NOK - -

Assets

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Property and Equipment
  2,545.7000   2,701   2,775.5000   3,210   3,782.4000
Intangible Assets
  413.3000   568.2000   594.3000   864.5000   968.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  903.7000   1,109.8000   1,459.6000   1,372.6000   1,498.7000
Accounts Receivable
  682.9000   764.6000   998.9000   925.8000   1,067.5000
Cash and Cash Equivalents
  112.1000   339   675.3000   1,144   784.7000
Current Assets
  2,114.3000   2,637.1000   3,472.8000   3,743.6000   3,742.6000
Total Assets
  7,096.5000   7,533.7000   8,504.5000   9,351.3000   10,239.9000

 

Liabilities

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Accounts Payable
  792.1000   933.4000   980.8000   1,112.3000   1,356.1000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  366.5000   226.5000   81.4000   69.5000   62
Provisions
  565.4000   588   582.9000   778.4000   714.3000
Liabilities
  3,774.9000   3,467.6000   3,351.2000   3,607.9000   3,747.3000
Share Capital
  56.5000   56.4000   55.8000   54.9000   54.2000
Total Equity
  3,303.4000   4,049.1000   5,135.3000   5,542.7000   6,245.1000
Minority Interests
  18.2000   17.1000   18.1000   200.8000   247.7000
Total liabilities equity
  7,096.5000   7,533.7000   8,504.5000   9,351.3000   10,239.9000

 

Income Statement

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Revenues
  7,004.6000   7,365.9000   8,944.8000   9,666.5000   9,743.7000
Depreciation (total)
  2,425   2,440   2,677   3,424   3,713
Operating Result
  146.3000   859.3000   1,523.7000   1,285   896.6000
Interest Income
  -   -   -58.5000   -54.8000   -56.1000
Income Before Taxes
  400.1000   1,286.5000   1,657.6000   1,524.9000   875
Income Taxes
  -38.8000   274.6000   266.4000   299.2000   173.3000
Minority Interests Profit
  -3.7000   -7.4000   -2.8000   -5.6000   -40.2000
Net Income
  435.2000   1,004.5000   1,388.6000   1,220.1000   661.5000

 

Per Share

2009
IFRS
in USD
2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
Earnings per Share
  1.5100   3.4800   4.8300   4.3100   2.3700
Dividend per Share
  0.5200   0.6300   0.8100   1.5000   1.1500

 

Cash Flow

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Cash Flow from Operating Activities
  1,372.3000   816.3000   847.3000   1,522.9000   1,401
Cash Flow from Investing Activities
  -629.1000   60.3000   49.6000   -455.1000   -1,065.5000
Cash Flow from Financing
  -1,006.6000   -670.3000   -556.2000   -581.2000   -689.2000
Decrease / Increase in Cash
  -255.6000   226.9000   336.3000   468.7000   -359.3000
Employees
  7,629   7,348   7,627   8,052   9,759