7/19/2024  12:00:00 AM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
208.80NOK - 624,379
Turnover: -
-Bid Size: - -Ask Size: - 62.78 bill.NOK - -

Assets

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Property and Equipment
  4,422.3000   3,982.6000   4,287.4000   4,164   4,070
Intangible Assets
  42.8000   46   35   31.1000   58.5000
Long-Term Investments
  40.9000   55.3000   -   -   342
Fixed Assets
  5,615.6000   4,461.7000   4,694.7000   4,522.9000   5,230.6000
Inventories
  31.2000   26.4000   40.3000   49.5000   60.1000
Accounts Receivable
  604.7000   590.7000   631.8000   586.2000   921.8000
Cash and Cash Equivalents
  397.7000   511.6000   597.6000   645.6000   750.9000
Current Assets
  1,608.6000   1,835.4000   2,328   2,421.3000   2,864.9000
Total Assets
  7,224.2000   6,297.1000   7,022.7000   6,944.2000   8,095.5000

 

Liabilities

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Accounts Payable
  858.3000   981.8000   1,352.5000   1,270.4000   1,683.9000
Long-term debt
  209   205.5000   503.2000   463.4000   721.4000
Liabilities to Banks
  240.6000   256.5000   -   -   -
Provisions
  156.7000   200.2000   227.7000   189.1000   168.3000
Liabilities
  1,861.2000   2,042   2,534.4000   2,493.5000   3,738.4000
Share Capital
  600   600   -   -   -
Total Equity
  5,328.7000   4,227.8000   4,183.8000   4,121.6000   4,323
Minority Interests
  34.3000   27.3000   304.5000   329.1000   34.1000
Total liabilities equity
  7,224.2000   6,297.1000   7,022.7000   6,944.2000   8,095.5000

 

Income Statement

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Revenues
  3,656.6000   3,466.4000   5,010   5,135.8000   5,973.7000
Depreciation (total)
  -   -   -   -   -
Operating Result
  -22.9000   -1,033.8000   71.7000   148.8000   104.7000
Interest Income
  -   -   -15.4000   -14.4000   -46
Income Before Taxes
  -52.9000   -1,071.9000   -   -   -
Income Taxes
  -29.5000   -33.3000   64.3000   99.9000   70
Minority Interests Profit
  -1.2000   12.4000   -4.6000   20.7000   -5.4000
Net Income
  -82.4000   -1,105.2000   31.8000   57.1000   15.4000

 

Per Share

2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
2023
IFRS
in USD
Earnings per Share
  -0.2700   -3.6700   0.1100   0.2000   0.0500
Dividend per Share
  0.0000   0.2400   0.0940   0.3700   0.5898

 

Cash Flow

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Cash Flow from Operating Activities
  356.7000   446.8000   293   485.8000   660
Cash Flow from Investing Activities
  -274.2000   -164.6000   -183.7000   -220.1000   -710.2000
Cash Flow from Financing
  -447.2000   -157.6000   -22.8000   -211.2000   151.1000
Decrease / Increase in Cash
  -364.7000   124.6000   -   -   -
Employees
  11,000   11,000   5,067   6,691   -