Atea ASA (OSL:ATEA)
Norway
· Delayed Price · Currency is NOK 147.40
-0.40 (-0.27%)
May 9, 2025, 4:25 PM CET
Atea 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 | 745 | 775 | 800 | 848 | 760 | 590 | Upgrade
|
| Depreciation & Amortization | 639 | 631 | 602 | 533 | 543 | 562 | Upgrade
|
| Other Amortization | 105 | 105 | 86 | 82 | 71 | 81 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1 | -3 | - | -72 | -44 | - | Upgrade
|
| Stock-Based Compensation | 73 | 77 | 64 | 53 | 49 | 46 | Upgrade
|
| Other Operating Activities | 48 | -36 | -30 | -6 | 33 | -76 | Upgrade
|
| Change in Accounts Receivable | -387 | -993 | 193 | -1,537 | 306 | -1,033 | Upgrade
|
| Change in Inventory | -187 | -158 | 487 | -10 | -446 | 70 | Upgrade
|
| Change in Accounts Payable | 701 | 1,528 | -567 | 1,288 | -40 | 386 | Upgrade
|
| Change in Other Net Operating Assets | 314 | 102 | 243 | -149 | -136 | 762 | Upgrade
|
| Operating Cash Flow | 2,050 | 2,028 | 1,878 | 1,030 | 1,096 | 1,388 | Upgrade
|
| Operating Cash Flow Growth | 166.23% | 7.99% | 82.33% | -6.02% | -21.04% | -26.83% | Upgrade
|
| Capital Expenditures | -447 | -426 | -322 | -397 | -328 | -330 | Upgrade
|
| Sale of Property, Plant & Equipment | 3 | 5 | 2 | 76 | 56 | 9 | Upgrade
|
| Cash Acquisitions | - | - | - | -119 | -1 | -6 | Upgrade
|
| Other Investing Activities | -1 | - | - | -1 | - | -3 | Upgrade
|
| Investing Cash Flow | -445 | -421 | -320 | -441 | -273 | -330 | Upgrade
|
| Long-Term Debt Issued | - | 3,061 | 3,224 | 4,923 | 6,030 | 4,240 | Upgrade
|
| Long-Term Debt Repaid | - | -3,532 | -3,640 | -5,153 | -6,393 | -5,180 | Upgrade
|
| Net Debt Issued (Repaid) | -781 | -471 | -416 | -230 | -363 | -940 | Upgrade
|
| Issuance of Common Stock | 14 | 23 | 27 | 23 | 155 | 40 | Upgrade
|
| Repurchase of Common Stock | -65 | - | - | -170 | -106 | -84 | Upgrade
|
| Common Dividends Paid | -782 | -782 | -693 | -612 | -555 | -550 | Upgrade
|
| Other Financing Activities | - | - | - | - | -1 | - | Upgrade
|
| Financing Cash Flow | -1,614 | -1,230 | -1,082 | -989 | -870 | -1,534 | Upgrade
|
| Foreign Exchange Rate Adjustments | 57 | 41 | 190 | -31 | -205 | 312 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 2 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | 50 | 418 | 666 | -431 | -252 | -164 | Upgrade
|
| Free Cash Flow | 1,603 | 1,602 | 1,556 | 633 | 768 | 1,058 | Upgrade
|
| Free Cash Flow Growth | 265.15% | 2.96% | 145.81% | -17.58% | -27.41% | -36.30% | Upgrade
|
| Free Cash Flow Margin | 4.51% | 4.63% | 4.48% | 1.95% | 2.70% | 2.68% | Upgrade
|
| Free Cash Flow Per Share | 14.18 | 14.18 | 13.89 | 5.65 | 6.74 | 9.53 | Upgrade
|
| Cash Interest Paid | 203 | 203 | 220 | 140 | 92 | 92 | Upgrade
|
| Cash Income Tax Paid | 175 | 264 | 251 | 240 | 151 | 236 | Upgrade
|
| Levered Free Cash Flow | 1,518 | 1,423 | 1,540 | 623 | 277.63 | 1,209 | Upgrade
|
| Unlevered Free Cash Flow | 1,643 | 1,550 | 1,678 | 710.5 | 337.63 | 1,268 | Upgrade
|
| Change in Net Working Capital | -480 | -385 | -444 | 289 | 698 | -364 | Upgrade
|
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.