Telenor ASA (LON:0G8C)
London
· Delayed Price · Currency is GBP · Price in NOK 156.80
+0.60 (0.38%)
At close: May 2, 2025
Telenor 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
Net Income | 8,970 | 18,336 | 13,734 | 44,913 | 1,528 | 17,341 | Upgrade
|
Depreciation & Amortization | 14,461 | 14,321 | 14,081 | 14,895 | 20,788 | 23,727 | Upgrade
|
Other Amortization | 2,550 | 2,550 | 2,459 | 2,253 | 2,459 | 2,568 | Upgrade
|
Asset Writedown & Restructuring Costs | 72 | 73 | 24 | 2,472 | - | 13 | Upgrade
|
Loss (Gain) From Sale of Investments | -375 | -3,361 | -17,427 | -33,823 | 272 | -4,828 | Upgrade
|
Loss (Gain) on Equity Investments | -73 | -6,812 | 8,467 | 303 | 459 | 361 | Upgrade
|
Other Operating Activities | 2,901 | 3,886 | -12,071 | -35,377 | 9,601 | -2,565 | Upgrade
|
Change in Accounts Receivable | 2,245 | 2,245 | -121 | -1,377 | 392 | 1,589 | Upgrade
|
Change in Inventory | 114 | 114 | 235 | -186 | -319 | 242 | Upgrade
|
Change in Accounts Payable | 389 | 389 | -25 | 174 | 831 | -730 | Upgrade
|
Change in Other Net Operating Assets | -449 | - | - | - | 1 | - | Upgrade
|
Operating Cash Flow | 30,490 | 31,481 | 29,120 | 39,222 | 42,272 | 43,820 | Upgrade
|
Operating Cash Flow Growth | -3.61% | 8.11% | -25.76% | -7.22% | -3.53% | 28.05% | Upgrade
|
Capital Expenditures | -12,571 | -13,383 | -14,728 | -19,298 | -19,447 | -19,000 | Upgrade
|
Sale of Property, Plant & Equipment | 56 | 45 | 60 | 199 | 161 | 54 | Upgrade
|
Cash Acquisitions | -248 | -249 | -1,806 | -991 | -391 | -340 | Upgrade
|
Divestitures | -24 | 2,138 | 5,045 | -4,662 | 17 | 7,651 | Upgrade
|
Investment in Securities | 89 | -37 | -6,868 | 1,608 | 2,432 | 1,070 | Upgrade
|
Other Investing Activities | 6 | - | - | -1 | - | - | Upgrade
|
Investing Cash Flow | -12,692 | -11,486 | -18,297 | -23,145 | -17,228 | -10,565 | Upgrade
|
Long-Term Debt Issued | - | 6,278 | 20,091 | 20,977 | 26,470 | 34,432 | Upgrade
|
Long-Term Debt Repaid | - | -18,745 | -16,616 | -29,116 | -38,226 | -42,375 | Upgrade
|
Net Debt Issued (Repaid) | -11,689 | -12,467 | 3,475 | -8,139 | -11,756 | -7,943 | Upgrade
|
Repurchase of Common Stock | -2,072 | -1,971 | -1,719 | -27 | - | -4,161 | Upgrade
|
Common Dividends Paid | -13,082 | -13,082 | -13,017 | -13,015 | -12,595 | -12,277 | Upgrade
|
Other Financing Activities | -1,920 | -1,871 | 9,727 | -2,803 | -3,552 | -3,202 | Upgrade
|
Financing Cash Flow | -28,763 | -29,391 | -1,534 | -23,984 | -27,903 | -27,583 | Upgrade
|
Foreign Exchange Rate Adjustments | -212 | -78 | 612 | 600 | -245 | 420 | Upgrade
|
Miscellaneous Cash Flow Adjustments | -1 | - | 1 | -1 | 1 | -1 | Upgrade
|
Net Cash Flow | -11,178 | -9,474 | 9,902 | -7,308 | -3,103 | 6,091 | Upgrade
|
Free Cash Flow | 17,919 | 18,098 | 14,392 | 19,924 | 22,825 | 24,820 | Upgrade
|
Free Cash Flow Growth | 0.41% | 25.75% | -27.77% | -12.71% | -8.04% | 102.84% | Upgrade
|
Free Cash Flow Margin | 22.35% | 22.64% | 17.89% | 25.92% | 23.49% | 21.43% | Upgrade
|
Free Cash Flow Per Share | 13.06 | 13.15 | 10.37 | 14.24 | 16.31 | 17.63 | Upgrade
|
Cash Interest Paid | 3,761 | 3,761 | 2,900 | 2,616 | 2,635 | 3,539 | Upgrade
|
Cash Income Tax Paid | 3,868 | 3,783 | 2,062 | 5,977 | 6,113 | 7,395 | Upgrade
|
Levered Free Cash Flow | 16,130 | 17,317 | 5,146 | 5,346 | 17,328 | 18,611 | Upgrade
|
Unlevered Free Cash Flow | 18,543 | 19,813 | 7,277 | 6,471 | 18,881 | 20,746 | Upgrade
|
Change in Net Working Capital | -2,612 | -4,834 | 5,709 | 1,680 | -2,820 | 1,587 | Upgrade
|
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.