|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40.78 NOK | +0.20% |
|
-2.39% | -19.65% |
| 02/06 | DNB Carnegie cuts salmon sector earnings forecasts, Mowi remains top pick - BN | FW |
| 02/06 | DNB Carnegie trims Lerøy Seafood price target to NOK 55 (60), reiterates Buy | FW |
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
Net Income | 263.24Cr | 290.68Cr | 27Cr | 267.35Cr | 37Cr | |||||
Depreciation & Amortization - CF | 121.94Cr | 129.25Cr | 145.03Cr | 161.98Cr | 187.51Cr | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 3.29Cr | 3.36Cr | 3.36Cr | 3.24Cr | 3.25Cr | |||||
Depreciation & Amortization, Total | 125.23Cr | 132.6Cr | 148.39Cr | 165.22Cr | 190.76Cr | |||||
(Gain) Loss From Sale Of Asset | -6.28Cr | -65.47L | -3.65Cr | -1.18Cr | -1.56Cr | |||||
(Gain) Loss on Sale of Investments - (CF) | - | - | - | - | -3Cr | |||||
Asset Writedown & Restructuring Costs | 64L | - | 11Cr | 5.85Cr | 5.48Cr | |||||
(Income) Loss On Equity Investments - (CF) | -12Cr | -6.57Cr | 14Cr | -11Cr | 8.91Cr | |||||
Other Operating Activities, Total | -38Cr | -17Cr | 205.29Cr | -93Cr | 151.92Cr | |||||
Change In Accounts Receivable | -7.62Cr | -54Cr | -17Cr | -27Cr | -1.28Cr | |||||
Change In Inventories | 8.45Cr | -163.82Cr | -73Cr | -94Cr | 3.07Cr | |||||
Change In Accounts Payable | 39Cr | 39Cr | 44Cr | -29Cr | -13Cr | |||||
Change in Other Net Operating Assets | 1.6Cr | 8.28Cr | -24Cr | 21Cr | 34Cr | |||||
Cash from Operations | 374.04Cr | 227.54Cr | 333.72Cr | 204.4Cr | 412.11Cr | |||||
Capital Expenditure | -94Cr | -89Cr | -130.68Cr | -171.96Cr | -160.12Cr | |||||
Sale of Property, Plant, and Equipment | 4.35Cr | 2.4Cr | 4.7Cr | 6.8Cr | 2.75Cr | |||||
Cash Acquisitions | -20Cr | -5.87Cr | -8.23Cr | 2L | -2.97Cr | |||||
Divestitures | - | - | - | -3Cr | - | |||||
Sale (Purchase) of Real Estate properties | -7.76Cr | -1.84Cr | -1.93Cr | -1.31Cr | -37.83L | |||||
Sale (Purchase) of Intangible assets | -34.6L | -3L | -2L | -14Cr | -4L | |||||
Investment in Marketable and Equity Securities, Total | -31Cr | 17.74L | 37.64L | -9L | 5L | |||||
Net (Increase) Decrease in Loans Originated / Sold - Investing | 7L | -52.49L | -54.73L | 1.28Cr | 4.44Cr | |||||
Other Investing Activities, Total | 4.49Cr | 4.22Cr | 13Cr | 19Cr | 14Cr | |||||
Cash from Investing | -144.03Cr | -91Cr | -122.93Cr | -163.83Cr | -142.32Cr | |||||
Short Term Debt Issued, Total | - | 52Cr | - | 114.78Cr | - | |||||
Long-Term Debt Issued, Total | 217.18Cr | 3L | 284.26Cr | 81Cr | 111.82Cr | |||||
Total Debt Issued | 217.18Cr | 52Cr | 284.26Cr | 195.45Cr | 111.82Cr | |||||
Short Term Debt Repaid, Total | -36Cr | - | -46Cr | - | -12Cr | |||||
Long-Term Debt Repaid, Total | -143.57Cr | -91Cr | -141.34Cr | -112.18Cr | -208.98Cr | |||||
Total Debt Repaid | -179.47Cr | -91Cr | -187.44Cr | -112.18Cr | -220.6Cr | |||||
Issuance of Common Stock | - | - | - | - | - | |||||
Common Dividends Paid | -120.25Cr | -148.87Cr | -152.87Cr | -153.65Cr | -149.82Cr | |||||
Common & Preferred Stock Dividends Paid | -120.25Cr | -148.87Cr | -152.87Cr | -153.65Cr | -149.82Cr | |||||
Other Financing Activities, Total | -24Cr | -39Cr | -53Cr | -70Cr | -77Cr | |||||
Cash from Financing | -106.33Cr | -226.6Cr | -108.97Cr | -140.36Cr | -335.9Cr | |||||
Miscellaneous Cash Flow Adjustments | 1T | - | -1T | - | - | |||||
Net Change in Cash | 123.67Cr | -90Cr | 101.82Cr | -100Cr | -66Cr | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 24Cr | 31Cr | 53Cr | 70Cr | 77Cr | |||||
Cash Income Tax Paid (Refund) | 39Cr | 53Cr | 63Cr | 104.13Cr | 21Cr | |||||
Levered Free Cash Flow | 173.83Cr | 49Cr | 59Cr | -64Cr | 204.84Cr | |||||
Unlevered Free Cash Flow | 189.12Cr | 69Cr | 94Cr | -19Cr | 252.45Cr | |||||
Change In Net Working Capital | 64Cr | 241.94Cr | 130.32Cr | 187.12Cr | -155.07Cr | |||||
Net Debt Issued / Repaid | 38Cr | -39Cr | 97Cr | 83Cr | -108.77Cr |
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition















