7/11/2025  12:00:00 AM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
198.00NOK - 612,167
Turnover: -
-Bid Size: - -Ask Size: - 58.52 bill.NOK - -

Assets

2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
2024
IFRS
in mill. USD
Property and Equipment
  3,982.6000   4,287.4000   4,164   4,070   3,960.8000
Intangible Assets
  46   35   31.1000   58.5000   87.6000
Long-Term Investments
  55.3000   -   -   342   367.2000
Fixed Assets
  4,461.7000   4,694.7000   4,522.9000   5,230.6000   5,206.3000
Inventories
  26.4000   40.3000   49.5000   60.1000   57.4000
Accounts Receivable
  590.7000   631.8000   586.2000   921.8000   663.8000
Cash and Cash Equivalents
  511.6000   597.6000   645.6000   750.9000   575.3000
Current Assets
  1,835.4000   2,328   2,421.3000   2,864.9000   2,474.1000
Total Assets
  6,297.1000   7,022.7000   6,944.2000   8,095.5000   7,680.4000

 

Liabilities

2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
2024
IFRS
in mill. USD
Accounts Payable
  981.8000   1,352.5000   1,270.4000   1,683.9000   1,429.2000
Long-term debt
  205.5000   503.2000   463.4000   721.4000   583.8000
Liabilities to Banks
  256.5000   -   -   -   -
Provisions
  200.2000   227.7000   189.1000   168.3000   92.1000
Liabilities
  2,042   2,534.4000   2,493.5000   3,738.4000   3,385.4000
Share Capital
  600   -   -   -   -
Total Equity
  4,227.8000   4,183.8000   4,121.6000   4,323   4,250.4000
Minority Interests
  27.3000   304.5000   329.1000   34.1000   44.6000
Total liabilities equity
  6,297.1000   7,022.7000   6,944.2000   8,095.5000   7,680.4000

 

Income Statement

2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
2024
IFRS
in mill. USD
Revenues
  3,466.4000   5,010   5,135.8000   5,973.7000   6,837
Depreciation (total)
  -   -   -   -   -
Operating Result
  -1,033.8000   71.7000   148.8000   104.7000   445.5000
Interest Income
  -   -15.4000   -14.4000   -46   -76.8000
Income Before Taxes
  -1,071.9000   -   -   -   -
Income Taxes
  -33.3000   64.3000   99.9000   70   151.6000
Minority Interests Profit
  12.4000   -4.6000   20.7000   -5.4000   15.2000
Net Income
  -1,105.2000   31.8000   57.1000   15.4000   201.4000

 

Per Share

2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
2023
IFRS
in USD
2024
IFRS
in USD
Earnings per Share
  -3.6700   0.1100   0.2000   0.0500   0.6800
Dividend per Share
  0.2400   0.0940   0.3700   0.5898   1.1700

 

Cash Flow

2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
2024
IFRS
in mill. USD
Cash Flow from Operating Activities
  446.8000   293   485.8000   660   931.4000
Cash Flow from Investing Activities
  -164.6000   -183.7000   -220.1000   -710.2000   -413.6000
Cash Flow from Financing
  -157.6000   -22.8000   -211.2000   151.1000   -680.2000
Decrease / Increase in Cash
  124.6000   -   -   -   -
Employees
  11,000   5,067   6,691   8,349   -