2024-10-18  4:02:16 PM Chg. - Volume Bid2024-09-17 Ask2024-10-11 Market Capitalization Dividend Y. P/E Ratio
197.65NOK - 664
Turnover: 131,239.60
-Bid Size: - -Ask Size: - 97.76 bill.NOK - -

Assets

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Property and Equipment
  962.8000   1,008.1000   1,082.7000   1,216.1000   1,361.6000
Intangible Assets
  773.6000   796.7000   641.3000   807.6000   887.8000
Long-Term Investments
  0.0000   .4000   .4000   0.0000   1.9000
Fixed Assets
  -   -   -   -   -
Inventories
  277.5000   248.2000   306.9000   285.5000   320.7000
Accounts Receivable
  408.8000   498   477.6000   636.9000   657.9000
Cash and Cash Equivalents
  60.1000   88   59.1000   105.3000   128.6000
Current Assets
  2,057.5000   2,551   2,163   2,587.1000   2,629.6000
Total Assets
  4,192.3000   4,810.4000   4,330.3000   5,145.1000   5,840.1000

 

Liabilities

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Accounts Payable
  247.8000   275.5000   280.9000   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  72.5000   142.6000   90.8000   -   99.6000
Liabilities
  2,298.4000   2,741.1000   2,014.9000   2,266.2000   2,947.5000
Share Capital
  351.5000   351.8000   383.8000   404   404.8000
Total Equity
  1,893.8000   2,069.3000   2,315.4000   2,879   2,892.6000
Minority Interests
  .9000   .9000   1.2000   1.7000   .4000
Total liabilities equity
  4,192.3000   4,810.4000   4,330.3000   5,145.1000   5,840.1000

 

Income Statement

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Revenues
  2,903.2000   3,510.2000   3,649.4000   3,811.9000   4,135.6000
Depreciation (total)
  130.4000   142.5000   150.4000   153.4000   287.1000
Operating Result
  322.1000   991.2000   484.9000   925.4000   617
Interest Income
  -43.4000   -48.4000   -46.7000   -50   -70.2000
Income Before Taxes
  233.3000   759.2000   522.6000   732.2000   607.4000
Income Taxes
  85.4000   219.9000   59.9000   165   131.2000
Minority Interests Profit
  -.1000   0.0000   -.2000   -.6000   66.3000
Net Income
  147.6000   539.3000   462.5000   566.6000   538.7000

 

Per Share

2015
IFRS
in EUR
2016
IFRS
in EUR
2017
IFRS
in EUR
2018
IFRS
in EUR
2019
IFRS
in EUR
Earnings per Share
  0.3300   1.2000   0.9700   1.1500   0.9200
Dividend per Share
  0.5400   0.9500   1.2600   1.0482   1.0539

 

Cash Flow

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Cash Flow from Operating Activities
  217.7000   693.2000   632.4000   620.9000   759
Cash Flow from Investing Activities
  -175.7000   -132.6000   -234.7000   -563.7000   -308.3000
Cash Flow from Financing
  -116.1000   -533   -425.5000   -22   -428.2000
Decrease / Increase in Cash
  -64.4000   27.9000   -28.9000   35.2000   23.5000
Employees
  12,454   12,717   13,233   14,537   14,866