Lerøy Seafood Group ASA (FRA:Z1L)
Germany · Delayed Price · Currency is EUR 4.326
+0.192 (4.64%)
Sep 10, 2025, 3:14 PM CET
Lerøy Seafood Group 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2016 - 2020 |
Net Income | 1,297 | 2,673 | 272.5 | 2,907 | 2,632 | 794.34 | Upgrade |
Depreciation & Amortization | 1,772 | 1,652 | 1,484 | 1,326 | 1,252 | 1,158 | Upgrade |
Loss (Gain) From Sale of Assets | -20.06 | -11.84 | -36.47 | -6.55 | -62.81 | -6.57 | Upgrade |
Asset Writedown & Restructuring Costs | 58.3 | 58.54 | 108.11 | - | 6.4 | 1.55 | Upgrade |
Loss (Gain) on Equity Investments | -8.77 | -106.84 | 143.31 | -65.68 | -121.5 | -105.36 | Upgrade |
Other Operating Activities | 608.23 | -925.46 | 2,053 | -173.53 | -378.63 | 807.98 | Upgrade |
Change in Accounts Receivable | -370.81 | -271.5 | -167.59 | -542.75 | -76.21 | 376.84 | Upgrade |
Change in Inventory | -876.92 | -941.49 | -725.02 | -1,638 | 84.55 | -255.24 | Upgrade |
Change in Accounts Payable | 339.69 | -292.95 | 441.84 | 386.51 | 387.88 | -359.6 | Upgrade |
Change in Other Net Operating Assets | 398.89 | 209.85 | -236.17 | 82.78 | 16 | -44.68 | Upgrade |
Operating Cash Flow | 3,198 | 2,044 | 3,337 | 2,275 | 3,740 | 2,367 | Upgrade |
Operating Cash Flow Growth | -3.41% | -38.75% | 46.67% | -39.17% | 58.03% | -17.21% | Upgrade |
Capital Expenditures | -1,938 | -1,720 | -1,307 | -892.99 | -937.43 | -1,171 | Upgrade |
Sale of Property, Plant & Equipment | 68.05 | 68.05 | 46.98 | 24.01 | 43.48 | 10.89 | Upgrade |
Cash Acquisitions | 1.49 | 0.18 | -82.26 | -58.67 | -202.53 | -1.52 | Upgrade |
Divestitures | -29.99 | -29.99 | - | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -101.41 | -144.79 | -0.16 | -0.29 | -3.46 | -182.79 | Upgrade |
Sale (Purchase) of Real Estate | -13.1 | -13.1 | -19.28 | -18.41 | -77.62 | -23.33 | Upgrade |
Investment in Securities | 4.44 | -0.86 | 3.76 | 1.77 | -308.4 | -27.09 | Upgrade |
Other Investing Activities | 258.13 | 188.98 | 133.97 | 42.17 | 44.91 | 55.56 | Upgrade |
Investing Cash Flow | -1,738 | -1,638 | -1,229 | -907.65 | -1,440 | -1,354 | Upgrade |
Short-Term Debt Issued | - | 1,148 | - | 522.39 | - | 229.99 | Upgrade |
Long-Term Debt Issued | - | 806.64 | 2,843 | 0.26 | 2,172 | 1,658 | Upgrade |
Total Debt Issued | 1,719 | 1,954 | 2,843 | 522.66 | 2,172 | 1,888 | Upgrade |
Short-Term Debt Repaid | - | - | -460.98 | - | -359.07 | - | Upgrade |
Long-Term Debt Repaid | - | -1,122 | -1,413 | -914.3 | -1,436 | -1,786 | Upgrade |
Total Debt Repaid | -2,147 | -1,122 | -1,874 | -914.3 | -1,795 | -1,786 | Upgrade |
Net Debt Issued (Repaid) | -428.52 | 832.63 | 968.23 | -391.65 | 377.09 | 101.5 | Upgrade |
Common Dividends Paid | -1,541 | -1,536 | -1,529 | -1,489 | -1,202 | -924.33 | Upgrade |
Other Financing Activities | -774.83 | -699.77 | -529.26 | -385.67 | -237.93 | -254.45 | Upgrade |
Financing Cash Flow | -2,744 | -1,404 | -1,090 | -2,266 | -1,063 | -1,077 | Upgrade |
Miscellaneous Cash Flow Adjustments | -0 | - | -0 | - | 0 | 0 | Upgrade |
Net Cash Flow | -1,285 | -997.92 | 1,018 | -898.27 | 1,237 | -64.64 | Upgrade |
Free Cash Flow | 1,259 | 324.44 | 2,030 | 1,382 | 2,803 | 1,196 | Upgrade |
Free Cash Flow Growth | -33.06% | -84.02% | 46.87% | -50.68% | 134.45% | -17.32% | Upgrade |
Free Cash Flow Margin | 3.80% | 1.04% | 6.58% | 5.19% | 12.15% | 5.99% | Upgrade |
Free Cash Flow Per Share | 2.11 | 0.55 | 3.41 | 2.32 | 4.71 | 2.01 | Upgrade |
Cash Interest Paid | 774.83 | 699.77 | 529.26 | 314.46 | 237.93 | 254.45 | Upgrade |
Cash Income Tax Paid | 659.31 | 1,041 | 634.48 | 527.3 | 386.57 | 452.69 | Upgrade |
Levered Free Cash Flow | 1,197 | -639.77 | 590.15 | 485.3 | 1,738 | 827.94 | Upgrade |
Unlevered Free Cash Flow | 1,665 | -191.58 | 935.55 | 686.32 | 1,891 | 975.25 | Upgrade |
Change in Working Capital | -509.15 | -1,296 | -686.94 | -1,712 | 412.21 | -282.68 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.