DNO ASA (OSL: DNO)
Norway
· Delayed Price · Currency is NOK 11.89
-0.16 (-1.33%)
Aug 30, 2024, 4:25 PM CET
DNO ASA Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 1 | 18.6 | 384.9 | 203.9 | -285.9 | 73.5 | Upgrade
|
| Depreciation & Amortization | 211 | 177.7 | 585.9 | 248.7 | 493.7 | 388.1 | Upgrade
|
| Other Amortization | 4 | 3.3 | 5.2 | 9.4 | 7.6 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 52.3 | 11 | 21.5 | 68.5 | 161.1 | 113.5 | Upgrade
|
| Stock-Based Compensation | -11.9 | -11.9 | -6 | - | - | - | Upgrade
|
| Other Operating Activities | 144.1 | 80.2 | -1.3 | 233.9 | 113.5 | -128.6 | Upgrade
|
| Change in Accounts Receivable | -20.1 | -2.3 | 59.9 | -99.5 | 41.1 | -147.4 | Upgrade
|
| Change in Inventory | -4.5 | -30.8 | -11.2 | 5 | -13.7 | -2 | Upgrade
|
| Change in Accounts Payable | 29.3 | -23 | 11.5 | 55.1 | -108.5 | -18.1 | Upgrade
|
| Change in Other Net Operating Assets | -14.3 | -28.7 | 5.9 | 3.8 | -2.7 | 92.5 | Upgrade
|
| Operating Cash Flow | 386 | 194.1 | 1,056 | 728.8 | 406.2 | 371.5 | Upgrade
|
| Operating Cash Flow Growth | -29.48% | -81.62% | 44.94% | 79.42% | 9.34% | -21.14% | Upgrade
|
| Capital Expenditures | -150.1 | -163.6 | -300.2 | -193.8 | -162.2 | -339.4 | Upgrade
|
| Cash Acquisitions | - | - | 21.5 | - | - | -428.7 | Upgrade
|
| Sale (Purchase) of Intangibles | -162 | -119.7 | -74.6 | -82.1 | -62.8 | -38.9 | Upgrade
|
| Investment in Securities | -11 | -6.9 | -3.2 | - | - | 6.6 | Upgrade
|
| Other Investing Activities | 18.8 | 9.2 | -58.5 | -86.1 | -30.7 | -22.6 | Upgrade
|
| Investing Cash Flow | -304.3 | -281 | -415 | -362 | -255.7 | -823 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 400 | 152.3 | 537.9 | Upgrade
|
| Long-Term Debt Repaid | - | -4.3 | -334.5 | -467.6 | -293.7 | -200.8 | Upgrade
|
| Net Debt Issued (Repaid) | 216.3 | -4.3 | -334.5 | -67.6 | -141.4 | 337.1 | Upgrade
|
| Repurchase of Common Stock | -0.1 | -50.7 | -11.7 | - | -17.8 | -82.3 | Upgrade
|
| Common Dividends Paid | -91.4 | -92 | -72.8 | -22.2 | - | -46.6 | Upgrade
|
| Other Financing Activities | -5.4 | - | -0.1 | -15.6 | 0.1 | 0.1 | Upgrade
|
| Financing Cash Flow | 119.4 | -147 | -419.1 | -105.4 | -159.1 | 208.3 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.2 | -1.9 | -4.5 | -2 | - | - | Upgrade
|
| Net Cash Flow | 199.9 | -235.8 | 217.7 | 259.4 | -8.6 | -243.2 | Upgrade
|
| Free Cash Flow | 235.9 | 30.5 | 756.1 | 535 | 244 | 32.1 | Upgrade
|
| Free Cash Flow Growth | -18.71% | -95.97% | 41.33% | 119.26% | 660.12% | -90.58% | Upgrade
|
| Free Cash Flow Margin | 35.75% | 4.57% | 54.91% | 53.28% | 39.68% | 3.30% | Upgrade
|
| Free Cash Flow Per Share | 0.24 | 0.03 | 0.77 | 0.55 | 0.25 | 0.03 | Upgrade
|
| Cash Interest Paid | 42.8 | 46.4 | 58.1 | 73 | 85.7 | 78.2 | Upgrade
|
| Cash Income Tax Paid | - | 89.6 | 21.2 | -174.7 | -236.3 | -56.9 | Upgrade
|
| Levered Free Cash Flow | 195.94 | -28.43 | 536.9 | 43.86 | 335.69 | -91.63 | Upgrade
|
| Unlevered Free Cash Flow | 216.13 | -1.79 | 570.89 | 86.71 | 387.4 | -29.75 | Upgrade
|
| Change in Net Working Capital | -220.1 | 17.5 | -90.1 | 118.4 | -225.2 | 155.3 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.