5/16/2024  12:00:00 AM Chg. -0.20 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
198.40NOK -0.10% 813,252
Turnover: -
-Bid Size: - -Ask Size: - 102.59 bill.NOK - -

Assets

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Property and Equipment
  1,216.1000   1,361.6000   1,394.7000   1,504   1,711
Intangible Assets
  807.6000   887.8000   897   946.4000   16.8000
Long-Term Investments
  0.0000   1.9000   1.9000   2   3,129.9000
Fixed Assets
  -   -   -   -   4,042.6000
Inventories
  285.5000   320.7000   334.1000   384.1000   603.9000
Accounts Receivable
  636.9000   657.9000   454   492.1000   600.1000
Cash and Cash Equivalents
  105.3000   128.6000   100.3000   94.9000   170.9000
Current Assets
  2,587.1000   2,629.6000   2,448.7000   2,717.5000   3,488.7000
Total Assets
  5,145.1000   5,840.1000   5,846.1000   6,259.5000   7,531.3000

 

Liabilities

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Accounts Payable
  0.0000   0.0000   0.0000   0.0000   437
Long-term debt
  -   -   -   -   1,725.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   99.6000   26.3000   79.9000   33.7000
Liabilities
  2,266.2000   2,947.5000   3,082   3,128.1000   3,844.2000
Share Capital
  404   404.8000   404.8000   404.8000   -
Total Equity
  2,879   2,892.6000   2,764.1000   3,131.4000   3,507.5000
Minority Interests
  1.7000   .4000   2.1000   2.4000   179.7000
Total liabilities equity
  5,145.1000   5,840.1000   5,846.1000   6,259.5000   7,531.3000

 

Income Statement

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Revenues
  3,811.9000   4,135.6000   3,760.2000   4,202.2000   4,907.3000
Depreciation (total)
  153.4000   287.1000   338.1000   373.2000   386.6000
Operating Result
  925.4000   617   183.5000   602.2000   1,053.8000
Interest Income
  -50   -70.2000   -63   -59   -
Income Before Taxes
  732.2000   607.4000   120.6000   593.4000   -
Income Taxes
  165   131.2000   1.4000   105.5000   215.5000
Minority Interests Profit
  -.6000   66.3000   -1.6000   -.2000   3
Net Income
  566.6000   538.7000   117.5000   487.6000   782.4000

 

Per Share

2018
IFRS
in EUR
2019
IFRS
in EUR
2020
IFRS
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
Earnings per Share
  1.1500   0.9200   0.2300   0.9400   1.5100
Dividend per Share
  1.0482   1.0539   0.2472   0.4430   0.6983

 

Cash Flow

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Cash Flow from Operating Activities
  620.9000   759   502.7000   833.1000   644.8000
Cash Flow from Investing Activities
  -563.7000   -308.3000   -283.4000   -133.7000   -469.4000
Cash Flow from Financing
  -22   -428.2000   -238.1000   -706.6000   -99.9000
Decrease / Increase in Cash
  35.2000   23.5000   -17.3000   -5.4000   -
Employees
  14,537   14,866   14,821   14,315   13,726