Grieg Seafood ASA (OSL: GSF)
Norway
· Delayed Price · Currency is NOK 60.65
+0.10 (0.17%)
Dec 20, 2024, 4:25 PM CET
Grieg Seafood ASA Cash Flow Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 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 | -515.4 | 559.75 | 1,154 | 1,205 | -541.05 | 619.51 | Upgrade
|
| Depreciation & Amortization | 632.94 | 554.7 | 451.35 | 375.67 | 368.87 | 307.07 | Upgrade
|
| Loss (Gain) From Sale of Assets | 6.87 | 8.16 | -5.54 | -0.09 | 4.79 | -7.57 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -0.14 | 140.08 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -1.43 | 6.96 | -21.1 | 1.49 | -3.35 | -0.21 | Upgrade
|
| Other Operating Activities | -298.93 | -657.65 | 166.53 | -793.65 | 568.95 | 329.2 | Upgrade
|
| Change in Accounts Receivable | -82.21 | -82.21 | -117.07 | 13.33 | 166.47 | -22.66 | Upgrade
|
| Change in Inventory | 52.83 | -829.63 | -529.15 | -330.56 | -83.43 | -360.72 | Upgrade
|
| Change in Accounts Payable | 43.26 | 43.26 | 194.3 | -39.65 | 75.67 | 117.65 | Upgrade
|
| Change in Other Net Operating Assets | 94.78 | 94.78 | 151.05 | 170.28 | -144.76 | 210.8 | Upgrade
|
| Operating Cash Flow | -67.3 | -302.02 | 1,584 | 2,642 | 173.39 | 996.86 | Upgrade
|
| Operating Cash Flow Growth | - | - | -40.03% | 1423.60% | -82.61% | 23.69% | Upgrade
|
| Capital Expenditures | -1,046 | -790.03 | -561.92 | -561.04 | -760.09 | -282.87 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.26 | 2.41 | 17.11 | 11.23 | 0.78 | 2.1 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -589.84 | - | Upgrade
|
| Divestitures | - | - | - | - | -84.75 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1.59 | -1.59 | -2.58 | -3.83 | -159.07 | -1.64 | Upgrade
|
| Investment in Securities | 198.98 | 1,019 | -1,112 | -15 | 0.02 | -14.16 | Upgrade
|
| Other Investing Activities | 11.52 | 25.85 | 9.12 | 8.44 | - | - | Upgrade
|
| Investing Cash Flow | -836.26 | 255.72 | -1,651 | -560.2 | -1,593 | -296.57 | Upgrade
|
| Short-Term Debt Issued | - | 63.11 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 754.38 | 1,463 | 39.15 | 1,892 | 368.93 | Upgrade
|
| Total Debt Issued | 1,618 | 817.49 | 1,463 | 39.15 | 1,892 | 368.93 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -240.92 | Upgrade
|
| Long-Term Debt Repaid | - | -473.35 | -1,188 | -1,269 | -280.2 | -249.1 | Upgrade
|
| Total Debt Repaid | -325.85 | -473.35 | -1,188 | -1,269 | -280.2 | -490.02 | Upgrade
|
| Net Debt Issued (Repaid) | 1,293 | 344.15 | 275.81 | -1,230 | 1,611 | -121.09 | Upgrade
|
| Repurchase of Common Stock | - | -5.54 | -24.4 | - | - | - | Upgrade
|
| Common Dividends Paid | -196.23 | -504.12 | -336.94 | - | - | -220.87 | Upgrade
|
| Other Financing Activities | -320.22 | -221.76 | -140 | -200.4 | -132.93 | -62.18 | Upgrade
|
| Financing Cash Flow | 776.16 | -387.27 | -225.54 | -1,430 | 1,478 | -625.04 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.5 | 7.17 | 6.38 | 1.34 | 1.98 | 1.32 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | 0 | 0 | Upgrade
|
| Net Cash Flow | -130.9 | -426.4 | -285.62 | 652.92 | 60.93 | 76.58 | Upgrade
|
| Free Cash Flow | -1,114 | -1,092 | 1,022 | 2,081 | -586.7 | 713.99 | Upgrade
|
| Free Cash Flow Growth | - | - | -50.87% | - | - | 130.37% | Upgrade
|
| Free Cash Flow Margin | -15.40% | -15.47% | 14.19% | 44.63% | -13.29% | 14.94% | Upgrade
|
| Free Cash Flow Per Share | -10.09 | -9.75 | 9.10 | 18.53 | -5.25 | 6.47 | Upgrade
|
| Cash Interest Paid | 221.76 | 221.76 | 140 | 189.38 | 94.67 | 60.79 | Upgrade
|
| Cash Income Tax Paid | 794.67 | 860.71 | 93.87 | 6.9 | 205.16 | 128.22 | Upgrade
|
| Levered Free Cash Flow | -1,187 | -1,339 | 689.17 | 1,075 | -1,367 | 858.07 | Upgrade
|
| Unlevered Free Cash Flow | -960.38 | -1,175 | 797 | 1,205 | -1,291 | 897.62 | Upgrade
|
| Change in Net Working Capital | 386.82 | 1,549 | 225.31 | -796.96 | 701.2 | -347.31 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.