7/19/2024  12:00:00 AM Chg. +0.30 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
177.70NOK +0.17% 496,824
Turnover: -
-Bid Size: - -Ask Size: - 91.81 bill.NOK - -

Assets

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Property and Equipment
  1,361.6000   1,394.7000   1,504   1,711   765.9000
Intangible Assets
  887.8000   897   946.4000   16.8000   12.9000
Long-Term Investments
  1.9000   1.9000   2   3,129.9000   3,819.5000
Fixed Assets
  -   -   -   4,042.6000   4,598.3000
Inventories
  320.7000   334.1000   384.1000   603.9000   605.1000
Accounts Receivable
  657.9000   454   492.1000   600.1000   654.3000
Cash and Cash Equivalents
  128.6000   100.3000   94.9000   170.9000   288.4000
Current Assets
  2,629.6000   2,448.7000   2,717.5000   3,488.7000   3,979.5000
Total Assets
  5,840.1000   5,846.1000   6,259.5000   7,531.3000   8,258.4000

 

Liabilities

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Accounts Payable
  0.0000   0.0000   0.0000   437   65.3000
Long-term debt
  -   -   -   1,725.8000   1,965.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  99.6000   26.3000   79.9000   33.7000   27.5000
Liabilities
  2,947.5000   3,082   3,128.1000   3,844.2000   5,246.8000
Share Capital
  404.8000   404.8000   404.8000   -   404.8000
Total Equity
  2,892.6000   2,764.1000   3,131.4000   3,507.5000   3,012.2000
Minority Interests
  .4000   2.1000   2.4000   179.7000   -
Total liabilities equity
  5,840.1000   5,846.1000   6,259.5000   7,531.3000   8,258.4000

 

Income Statement

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Revenues
  4,135.6000   3,760.2000   4,202.2000   4,907.3000   5,478.3000
Depreciation (total)
  287.1000   338.1000   373.2000   386.6000   403.8000
Operating Result
  617   183.5000   602.2000   1,053.8000   981
Interest Income
  -70.2000   -63   -59   -   -
Income Before Taxes
  607.4000   120.6000   593.4000   -   -
Income Taxes
  131.2000   1.4000   105.5000   215.5000   459.2000
Minority Interests Profit
  66.3000   -1.6000   -.2000   3   4.9000
Net Income
  538.7000   117.5000   487.6000   782.4000   444.4000

 

Per Share

2019
IFRS
in EUR
2020
IFRS
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
2023
IFRS
in EUR
Earnings per Share
  0.9200   0.2300   0.9400   1.5100   0.8600
Dividend per Share
  1.0539   0.2472   0.4430   0.6983   0.6000

 

Cash Flow

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Cash Flow from Operating Activities
  759   502.7000   833.1000   644.8000   -5.4000
Cash Flow from Investing Activities
  -308.3000   -283.4000   -133.7000   -469.4000   -193.8000
Cash Flow from Financing
  -428.2000   -238.1000   -706.6000   -99.9000   282.8000
Decrease / Increase in Cash
  23.5000   -17.3000   -5.4000   -   -
Employees
  14,866   14,821   14,315   13,726   14,142