10 Year Financial Data of Statoil ASA (STO)

22.6 (1y: -2%)

Market Cap	71.62 B	P/E(ttm)	7.10
Enterprise Value	56.94 B	P/B	1.30

STO- NYSE (USA)
Statoil ASA

Currently 3/5

Business Predictability Rank: 3-Star (On Watch)
Back Testing Results:
Average gain of all 3-Star stocks: 8.2% per year.
% of Stocks that are in still loss if held for 10yrs: 11%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$22.60

1 Severe Warning Sign 2 Medium Warning Signs 4 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	3.7	13	-3.3
EBITDA Growth (%)	7.3	13.1	-9.6
Free Cash Flow Growth (%)	0	0	409.6
Book Value Growth (%)	0	0	17.4

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Dec11	Mar12	Jun12	Sep12	Dec12

Revenue per Share ($)	19.74	24.35	31.00	33.58	28.02	35.27	24.99	28.45	35.91	38.76	38.78	9.72	10.50	10.78	8.96	8.54
EBITDA per Share	5.16	6.57	9.16	10.95	9.46	13.00	9.43	10.09	14.10	14.31	14.30	3.96	3.89	4.16	2.98	3.27
Free Cashflow per Share	0.69	0.56	1.96	1.50	1.23	1.78	-0.07	0.14	1.03	0.84	0.83	0.25	-0.58	0.30	0.37	0.74
Earnings per Share ($)	1.31	1.97	2.42	3.21	2.36	2.31	0.98	2.04	4.22	3.69	3.69	1.36	0.81	1.42	0.77	0.69
Dividends Per Share	0.52	0.43	0.57	0.57	0.69	0.71	0.75	0.86	0.87	0.94	0.94	--	--	0.94	--	--
Book Value per Share	5.55	6.76	8.41	9.65	9.50	11.51	10.65	11.79	14.95	17.10	16.97	14.84	15.39	16.28	16.56	16.97
Month End Stock Price	11.30	15.88	22.96	26.32	30.52	16.66	24.91	23.77	25.61	25.04	25.04	25.61	27.11	23.86	25.79	25.04
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

Return on Equity %	23.60	29.30	28.80	33.20	24.90	20.20	9.20	17.30	28.20	21.60	16.40	36.40	21.20	34.80	18.80	16.40
Return on Assets %	7.50	10.00	10.80	12.90	9.10	7.50	3.30	5.90	10.30	8.80	6.80	13.20	7.60	13.60	7.60	6.80
Return on Capital - Joel Greenblatt %	37.70	41.00	53.90	54.90	49.80	59.80	35.00	37.60	47.70	44.60	39.60	54.80	53.20	55.60	36.40	39.60
Debt to Equity	0.53	0.43	0.32	0.29	--	0.35	0.53	0.51	0.47	0.37	0.37	0.47	0.43	0.40	0.37	0.37

Gross Margin %	40.00	38.00	39.20	43.70	48.00	47.60	40.00	37.60	41.20	49.80	90.60	42.50	38.80	42.90	34.80	90.60
Operating Margin %	19.60	21.30	24.20	27.50	26.20	30.30	26.10	25.90	31.60	28.60	28.50	33.20	29.70	30.90	24.50	28.50
Net Margin %	6.60	8.10	7.80	9.60	8.40	6.60	3.90	7.20	11.80	9.50	8.10	13.90	7.70	13.20	8.60	8.10

Days Sales Outstanding	44.20	37.80	40.20	35.40	48.40	41.00	46.30	53.20	56.50	37.30	41.90	51.70	43.50	35.30	39.60	41.90
Days Inventory	12.20	13.40	13.20	18.10	23.80	16.10	26.40	26.10	23.40	25.40	153	21.80	19.30	18.70	21.20	153
Inventory Turnover	30.00	27.30	27.70	20.20	15.40	22.70	13.80	14.00	15.60	14.40	0.10	0.70	0.80	0.80	0.70	0.10

Debt to Revenue	0.15	0.12	0.09	0.08	--	0.12	0.22	0.21	0.20	0.17	0.74	0.72	0.63	0.60	0.67	0.74
COGS to Revenue	0.60	0.62	0.61	0.56	0.52	0.52	0.60	0.62	0.59	0.50	0.09	0.57	0.61	0.57	0.65	0.09
Inventory to Revenue	0.02	0.02	0.02	0.03	0.03	0.02	0.04	0.05	0.04	0.04	0.16	0.14	0.13	0.12	0.15	0.16
Interest Exp. to Revenue %	--	1.87	-0.91	0.09	-0.08	2.16	-1.88	0.27	0.14	-0.10	1.36	0.41	-0.08	--	0.84	1.36

Asset Turnover	1.13	1.23	1.38	1.35	1.08	1.13	0.83	0.82	0.87	0.92	0.21	0.24	0.25	0.26	0.21	0.21
Dividend Payout Ratio	2.30	1.27	1.37	1.04	1.71	1.79	4.44	2.47	1.21	1.50	--	--	--	3.89	--	--
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Dec11	Mar12	Jun12	Sep12	Dec12

Revenue	42,750	52,744	67,143	72,569	89,534	112,369	79,561	90,538	114,565	123,658	123,658	31,235	33,402	34,310	28,493	27,453
Cost of Goods Sold	25,654	32,727	40,798	40,886	46,536	58,902	47,763	56,535	67,327	62,068	61,187	17,950	20,428	19,608	18,584	2,568
Gross Profit	17,096	20,016	26,346	31,683	42,998	53,467	31,798	34,003	47,238	61,590	62,471	13,285	12,974	14,702	9,909	24,885

Selling, General, &Admin. Expense	5,921	5,795	6,509	8,018	12,758	12,044	1,764	1,894	2,258	12,838	13,719	550	581	1,454	418	11,266
Earnings Before DDA	11,175	14,221	19,836	23,665	30,240	41,423	30,034	32,109	44,980	45,658	45,658	12,735	12,393	13,249	9,491	10,525

Depreciation, Depletion and Amortization	2,790	3,006	3,601	3,715	6,742	7,365	9,240	8,651	8,778	10,342	10,342	2,355	2,489	2,654	2,502	2,697

Operating Income	8,385	11,215	16,235	19,950	23,497	34,058	20,793	23,458	36,202	35,316	35,316	10,381	9,905	10,595	6,988	7,829
Interest Income/Expense	--	989	-609	62.78	-75.35	2,432	-1,495	243	158	-120	586	129	-27.18	--	238	375
Net Income	2,838	4,292	5,246	6,933	7,552	7,411	3,130	6,510	13,468	11,778	11,778	4,355	2,584	4,517	2,460	2,217

Earnings per Share ($)	1.31	1.97	2.42	3.21	2.36	2.31	0.98	2.04	4.22	3.69	3.69	1.36	0.81	1.42	0.77	0.69
Total Shares Outstanding	2,166	2,166	2,166	2,161	3,196	3,186	3,184	3,183	3,190	3,190	3,215	3,213	3,182	3,182	3,181	3,215
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

Cash and cash equivalents	2,851	2,868	2,367	1,433	3,128	3,192	6,344	7,153	10,337	13,692	13,692	10,337	14,905	14,401	14,441	13,692
Accounts Receivable	5,176	5,467	7,403	7,044	11,881	12,636	10,098	13,199	17,749	12,650	12,650	17,749	15,979	13,300	12,413	12,650
Inventory	856	1,201	1,474	2,026	3,031	2,595	3,452	4,039	4,309	4,325	4,325	4,309	4,334	4,022	4,337	4,325
Other Current Assets	3,624	4,050	3,201	3,841	6,781	9,027	5,260	6,969	10,035	11,967	11,967	10,035	13,311	12,789	12,793	11,967
Total Current Assets	10,143	11,208	12,483	13,157	22,228	24,804	19,895	25,429	33,861	31,282	31,282	33,861	36,172	32,572	32,012	31,282

Property, Plant and Equipment	21,691	26,339	30,982	35,775	47,671	56,498	58,262	59,522	69,673	75,060	75,060	69,673	69,926	72,202	73,537	75,060
Intangible Assets	--	--	--	--	7,681	11,311	9,274	6,785	15,842	14,974	14,974	15,842	15,297	15,625	15,183	14,974
Other Long Term Assets	6,155	5,212	5,203	4,913	5,176	6,464	8,781	18,179	12,010	12,769	12,769	12,010	11,812	12,158	12,209	12,769
Total Assets	37,989	42,758	48,668	53,845	82,756	99,077	96,212	109,916	131,386	134,085	134,085	131,386	133,208	132,557	132,940	134,085

Accounts Payable	6,094	6,422	7,882	7,182	11,067	2,669	17,230	20,555	25,344	24,615	24,615	25,344	28,468	25,921	26,338	24,615
Current Portion of Long-Term Debt	735	815	261	942	--	3,545	1,393	2,005	3,393	3,145	3,145	3,393	2,693	2,463	2,965	3,145
Other Current Liabilities	3,030	3,293	5,080	5,157	11,088	21,145	489	711	516	188	188	516	470	403	317	188
Total Current Liabilities	9,858	10,530	13,223	13,280	22,155	27,359	19,112	23,271	29,253	27,949	27,949	29,253	31,631	28,787	29,620	27,949

Long-Term Debt	5,656	5,419	5,577	5,166	--	9,354	16,404	17,059	19,079	17,265	17,265	19,079	18,345	18,179	16,247	17,265
Other Long-Term Liabilities	10,445	12,164	11,662	14,537	30,241	25,696	26,796	32,057	35,376	34,308	34,308	35,376	34,244	33,784	34,395	34,308
Total Liabilities	25,960	28,113	30,462	32,983	52,396	62,408	62,311	72,387	83,708	79,521	79,521	83,708	84,220	80,750	80,262	79,521

Common Stock	--	--	--	--	--	--	--	--	1,363	--	--	1,363	1,363	1,363	1,363	--
Retained Earnings	4,736	7,950	11,165	15,065	24,132	25,350	24,942	28,194	37,354	46,291	46,291	37,354	39,945	41,062	43,541	46,291
Additional Paid-In Capital	6,467	6,420	6,369	5,762	7,023	7,100	6,989	6,981	6,972	8,308	8,308	6,972	6,959	6,955	6,952	8,308
Treasury Stock	-10.26	-10.39	-26.51	-9.58	-0.93	-103	-2.56	-3.08	-3.42	--	--	-3.42	-2.74	-2.91	-3.25	--
Total Equity	12,030	14,645	18,206	20,862	30,360	36,669	33,901	37,529	47,678	54,564	54,564	47,678	48,987	51,806	52,678	54,564
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Dec11	Mar12	Jun12	Sep12	Dec12

Net Income	2,838	4,292	5,246	6,933	25,143	30,912	19,639	--	--	--	--	--	--	--	--	--
Depreciation, Depletion and Amortization	2,790	3,006	3,601	3,715	6,742	7,365	9,240	8,651	8,778	10,342	10,342	2,355	2,489	2,654	2,502	2,697
Cash Flow from Others	-349	-614	756	-251	-15,799	-20,714	-16,401	5,164	10,276	11,538	11,538	3,401	786	2,352	3,585	4,815
Cash Flow from Operations	5,280	6,684	9,603	10,396	16,086	17,563	12,479	13,815	19,054	21,880	21,880	5,756	3,275	5,006	6,088	7,512

Investment for Property, Plant & Equipement	-3,784	-5,477	-5,359	-7,158	-12,155	-11,881	-12,710	-13,381	-15,765	-19,214	-19,214	-4,943	-5,106	-4,057	-4,909	-5,143
Cash Flow from Acquisitions	--	--	-2,246	--	--	-2,247	--	--	-4,397	5,094	5,094	-4,397	--	4,923	99.66	71.28
Cash Flow from Investing	-3,977	-5,505	-6,430	-6,841	-12,864	-14,703	-12,881	-13,029	-15,157	-16,513	-16,513	-9,471	-2,796	-1,638	-4,938	-7,142

Net Issuance of Stock	--	--	--	-172	-37.21	-52.45	-58.63	-50.26	-69.74	--	-62.05	-18.46	-20.51	-20.51	-21.03	--
Net Issuance of Debt	-210	-363	-704	-176	-60.47	1,744	5,863	2,473	1,337	427	427	1,263	-374	-249	-458	1,509
Cash Flow for Dividends	-1,138	-1,196	-2,115	-3,031	-4,400	-4,639	-3,946	-3,264	-3,400	-3,538	-3,538	--	--	-3,536	--	-2.91
Other Financing	-0.00	-0.00	0.00	-127	3,143	30.99	71.97	938	-47.01	--	62.05	9.40	2.05	-65.13	-1.03	126
Cash Flow from Financing	-1,347	-1,559	-2,820	-3,505	-1,354	-2,917	1,930	96.92	-2,180	-3,111	-3,111	1,254	-393	-3,870	-480	1,632

Net Change in Cash	105	-394	341	58.53	1,840	64.37	1,528	883	1,716	2,256	2,256	-2,461	85.98	-502	670	2,002

Free Cash Flow	1,495	1,207	4,244	3,238	3,931	5,682	-231	434	3,288	2,667	2,667	813	-1,831	949	1,179	2,369
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles