2024-05-16  12:00:00 AM Chg. +3.40 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
120.40NOK +2.91% 392,255
Turnover: -
-Bid Size: - -Ask Size: - 15.77 bill.NOK - -

Assets

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Property and Equipment
  23   19.7000   22.8000   24.7000   27.6000
Intangible Assets
  821.4000   808.1000   878.9000   1,105   963.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  201.2000   157.4000   215   223.2000   168.7000
Cash and Cash Equivalents
  190.7000   249.9000   273.5000   323.4000   195.7000
Current Assets
  544.2000   523.6000   653.7000   721.8000   578
Total Assets
  1,476.6000   1,424.1000   1,624.4000   2,194.9000   2,015.4000

 

Liabilities

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Accounts Payable
  116.5000   101.4000   39.9000   108.1000   116
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  39.3000   23.7000   29.3000   29.3000   29.1000
Liabilities
  307.5000   224   372.7000   619.1000   749.6000
Share Capital
  3.6570   3.6630   3.6720   4.1270   4.0820
Total Equity
  1,169.1000   1,200.1000   1,251.7000   1,545.8000   1,265.8000
Minority Interests
  -.0070   -.0070   -.0070   -.0070   -.0070
Total liabilities equity
  1,476.6000   1,424.1000   1,624.4000   2,194.9000   2,015.4000

 

Income Statement

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Revenues
  456   492.2000   614.2000   585.6000   319.5000
Depreciation (total)
  309.7000   311.8000   279.7000   325.7000   484.5000
Operating Result
  53   97.4000   230   129   -264.2000
Interest Income
  -.9000   1.4000   6   6.7000   -2
Income Before Taxes
  52.7000   99.6000   236.8000   131.2000   -260.9000
Income Taxes
  25   24   58   18.1000   -72.3000
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  27.7000   75.6000   178.8000   113.1000   -188.6000

 

Per Share

2016
IFRS
in USD
2017
IFRS
in USD
2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
Earnings per Share
  0.2800   0.7400   1.7500   1.0500   -1.6100
Dividend per Share
  0.6000   0.6000   0.8000   1.0800   0.7500

 

Cash Flow

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Cash Flow from Operating Activities
  324.4000   461.3000   390   560.6000   354.7000
Cash Flow from Investing Activities
  -240   -352.7000   -289   -334.4000   -390.5000
Cash Flow from Financing
  -58.1000   -50   -77.5000   -173.3000   -97.3000
Decrease / Increase in Cash
  26.3000   58.7000   23.6000   52.9000   -133
Employees
  614   597   547   686   462