1/27/2023  12:00:00 AM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
182.90NOK - 1.03 mill.
Turnover: -
-Bid Size: - -Ask Size: - 92.41 bill.NOK - -

Assets

2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
Property and Equipment
  1,082.7000   1,216.1000   1,361.6000   1,394.7000   1,504
Intangible Assets
  641.3000   807.6000   887.8000   897   946.4000
Long-Term Investments
  .4000   0.0000   1.9000   1.9000   2
Fixed Assets
  -   -   -   -   -
Inventories
  306.9000   285.5000   320.7000   334.1000   384.1000
Accounts Receivable
  477.6000   636.9000   657.9000   454   492.1000
Cash and Cash Equivalents
  59.1000   105.3000   128.6000   100.3000   94.9000
Current Assets
  2,163   2,587.1000   2,629.6000   2,448.7000   2,717.5000
Total Assets
  4,330.3000   5,145.1000   5,840.1000   5,846.1000   6,259.5000

 

Liabilities

2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
Accounts Payable
  280.9000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  90.8000   -   99.6000   26.3000   79.9000
Liabilities
  2,014.9000   2,266.2000   2,947.5000   3,082   3,128.1000
Share Capital
  383.8000   404   404.8000   404.8000   404.8000
Total Equity
  2,315.4000   2,879   2,892.6000   2,764.1000   3,131.4000
Minority Interests
  1.2000   1.7000   .4000   2.1000   2.4000
Total liabilities equity
  4,330.3000   5,145.1000   5,840.1000   5,846.1000   6,259.5000

 

Income Statement

2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
Revenues
  3,649.4000   3,811.9000   4,135.6000   3,760.2000   4,202.2000
Depreciation (total)
  150.4000   153.4000   287.1000   338.1000   373.2000
Operating Result
  484.9000   925.4000   617   183.5000   602.2000
Interest Income
  -46.7000   -50   -70.2000   -63   -59
Income Before Taxes
  522.6000   732.2000   607.4000   120.6000   593.4000
Income Taxes
  59.9000   165   131.2000   1.4000   105.5000
Minority Interests Profit
  -.2000   -.6000   66.3000   -1.6000   -.2000
Net Income
  462.5000   566.6000   538.7000   117.5000   487.6000

 

Per Share

2017
IFRS
in EUR
2018
IFRS
in EUR
2019
IFRS
in EUR
2020
IFRS
in EUR
2021
IFRS
in EUR
Earnings per Share
  0.9700   1.1500   0.9200   0.2300   0.9400
Dividend per Share
  1.2600   1.0482   1.0539   0.2472   0.4430

 

Cash Flow

2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
Cash Flow from Operating Activities
  632.4000   620.9000   759   502.7000   833.1000
Cash Flow from Investing Activities
  -234.7000   -563.7000   -308.3000   -283.4000   -133.7000
Cash Flow from Financing
  -425.5000   -22   -428.2000   -238.1000   -706.6000
Decrease / Increase in Cash
  -28.9000   35.2000   23.5000   -17.3000   -5.4000
Employees
  13,233   14,537   14,866   14,821   14,315