Multiconsult ASA (FRA:3MC)
Germany · Delayed Price · Currency is EUR 14.60
-0.05 (-0.34%)
At close: Jan 30, 2026
Multiconsult ASA Cash Flow Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 302.51 | 416.49 | 318.12 | 303.02 | 234.67 | 249.21 |
Depreciation & Amortization | 250.42 | 244.08 | 235.22 | 202.77 | 188.62 | 190.99 |
Other Amortization | 4.8 | 4.8 | 4.43 | 4.24 | 5.36 | 6.65 |
Asset Writedown & Restructuring Costs | 0.1 | - | - | - | - | 30 |
Loss (Gain) on Equity Investments | -9.02 | -9.76 | -12.61 | -15.26 | -0.2 | 2.27 |
Other Operating Activities | 18.98 | 20.92 | 45.53 | 38.46 | 9.75 | 107.89 |
Change in Other Net Operating Assets | -58.37 | -4.75 | -167.37 | 28.39 | 20.43 | 80.69 |
Operating Cash Flow | 369.96 | 671.78 | 423.33 | 561.61 | 458.63 | 667.7 |
Operating Cash Flow Growth | -45.50% | 58.69% | -24.62% | 22.45% | -31.31% | 168.97% |
Capital Expenditures | -70.89 | -95.97 | -100.94 | -43.17 | -41.9 | -25.19 |
Sale of Property, Plant & Equipment | - | - | 1.93 | 1.3 | 1.22 | - |
Cash Acquisitions | -7.43 | -62.24 | -92.65 | -47.38 | -314.19 | - |
Investment in Securities | 2.74 | 4.62 | - | 2.58 | -7 | - |
Other Investing Activities | -12.56 | -1.59 | -1.67 | -7.35 | -2.14 | -2.65 |
Investing Cash Flow | -88.14 | -155.17 | -193.33 | -94.01 | -364.02 | -27.84 |
Long-Term Debt Issued | - | 350 | 450 | 100 | 180 | 172 |
Long-Term Debt Repaid | - | -726.18 | -160.25 | -429.75 | -140.52 | -484.47 |
Net Debt Issued (Repaid) | -137.03 | -376.18 | 289.75 | -329.75 | 39.48 | -312.47 |
Issuance of Common Stock | 99.78 | 95.22 | 88.94 | 57.6 | 61.9 | 21.92 |
Repurchase of Common Stock | -159.92 | -59.1 | -143.79 | -32.07 | -64.87 | -52.81 |
Common Dividends Paid | -277.04 | -221.14 | -247.29 | -164.38 | -215.44 | -53.63 |
Other Financing Activities | -69.07 | -71.13 | -60.62 | -42.57 | -33.13 | -40.52 |
Financing Cash Flow | -543.29 | -632.33 | -73.01 | -511.17 | -212.07 | -437.5 |
Foreign Exchange Rate Adjustments | 1.1 | 2.12 | 6.54 | 1.96 | -3.82 | 1.52 |
Miscellaneous Cash Flow Adjustments | 0 | - | -0 | 0 | - | -0 |
Net Cash Flow | -260.37 | -113.6 | 163.53 | -41.61 | -121.27 | 203.88 |
Free Cash Flow | 299.07 | 575.81 | 322.39 | 518.44 | 416.73 | 642.51 |
Free Cash Flow Growth | -47.70% | 78.61% | -37.81% | 24.40% | -35.14% | 246.54% |
Free Cash Flow Margin | 5.36% | 10.70% | 6.71% | 12.38% | 10.96% | 17.55% |
Free Cash Flow Per Share | 10.90 | 20.89 | 11.72 | 18.93 | 15.39 | 23.86 |
Cash Interest Paid | 69.07 | 71.13 | 60.52 | 42.5 | 32.99 | 40.52 |
Cash Income Tax Paid | 100.56 | 84.68 | 93.28 | 76.13 | 86.9 | 12.77 |
Levered Free Cash Flow | 172.98 | 417.14 | 206.1 | 452.51 | 372.48 | 525.02 |
Unlevered Free Cash Flow | 222.35 | 461.4 | 243.08 | 479.36 | 395.16 | 550.32 |
Change in Working Capital | -197.84 | -4.75 | -167.37 | 28.39 | 20.43 | 80.69 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.