Mowi ASA (OSL: MOWI)
Norway
· Delayed Price · Currency is NOK 195.45
-0.55 (-0.28%)
Dec 20, 2024, 4:27 PM CET
Mowi ASA Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. 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 |
| Operating Revenue | 5,503 | 5,478 | 4,907 | 4,166 | 3,732 | 4,074 | Upgrade
|
| Other Revenue | 27.5 | 27.5 | 33.5 | 36.3 | 28 | 61.4 | Upgrade
|
| Revenue | 5,530 | 5,506 | 4,941 | 4,202 | 3,760 | 4,136 | Upgrade
|
| Revenue Growth (YoY) | 1.67% | 11.44% | 17.58% | 11.75% | -9.08% | 8.49% | Upgrade
|
| Cost of Revenue | 3,262 | 2,978 | 2,417 | 2,341 | 2,325 | 2,300 | Upgrade
|
| Gross Profit | 2,268 | 2,528 | 2,524 | 1,861 | 1,436 | 1,836 | Upgrade
|
| Selling, General & Admin | 637.7 | 586.7 | 557.7 | 516.5 | 506.6 | 520 | Upgrade
|
| Other Operating Expenses | 544.4 | 556.4 | 531.9 | 389.3 | 395.5 | 438.8 | Upgrade
|
| Operating Expenses | 1,618 | 1,547 | 1,476 | 1,279 | 1,240 | 1,246 | Upgrade
|
| Operating Income | 649.3 | 980.7 | 1,048 | 582.2 | 195.5 | 589.7 | Upgrade
|
| Interest Expense | -143.2 | -113.1 | -52.6 | -59 | -63 | -70.2 | Upgrade
|
| Interest & Investment Income | 6.5 | 6.5 | 2 | 0.5 | 0.7 | 1.5 | Upgrade
|
| Earnings From Equity Investments | 8.1 | 28.4 | 59.2 | 97.5 | 21.8 | 48.7 | Upgrade
|
| Currency Exchange Gain (Loss) | 12.4 | 35.9 | 1.4 | 37 | -12.9 | 31.6 | Upgrade
|
| Other Non Operating Income (Expenses) | -13.3 | -28.2 | -5.6 | -17.8 | 4.4 | 25.2 | Upgrade
|
| EBT Excluding Unusual Items | 519.8 | 910.2 | 1,052 | 640.4 | 146.5 | 626.5 | Upgrade
|
| Merger & Restructuring Charges | -9.7 | -4.9 | -13.7 | -22.6 | -14.5 | -19.2 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -0.7 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.3 | -0.3 | -0.1 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.6 | 1.6 | 3.8 | 0.5 | 3.3 | 4.7 | Upgrade
|
| Asset Writedown | 1.1 | -7.9 | -41.2 | -25 | -14.1 | -4.5 | Upgrade
|
| Pretax Income | 512.5 | 898.7 | 1,001 | 593.3 | 120.5 | 607.5 | Upgrade
|
| Income Tax Expense | 82.9 | 459.2 | 215.5 | 105.5 | 1.4 | 131.2 | Upgrade
|
| Earnings From Continuing Operations | 429.6 | 439.5 | 785.4 | 487.8 | 119.1 | 476.3 | Upgrade
|
| Net Income to Company | 429.6 | 439.5 | 785.4 | 487.8 | 119.1 | 476.3 | Upgrade
|
| Minority Interest in Earnings | - | 4.9 | -3 | -0.2 | -1.6 | 1.3 | Upgrade
|
| Net Income | 429.6 | 444.4 | 782.4 | 487.6 | 117.5 | 477.6 | Upgrade
|
| Net Income to Common | 429.6 | 444.4 | 782.4 | 487.6 | 117.5 | 477.6 | Upgrade
|
| Net Income Growth | 2.78% | -43.20% | 60.46% | 314.98% | -75.40% | -15.71% | Upgrade
|
| Shares Outstanding (Basic) | 518 | 517 | 517 | 517 | 517 | 516 | Upgrade
|
| Shares Outstanding (Diluted) | 518 | 517 | 517 | 517 | 517 | 516 | Upgrade
|
| Shares Change (YoY) | 0.67% | - | - | - | 0.14% | 4.56% | Upgrade
|
| EPS (Basic) | 0.83 | 0.86 | 1.51 | 0.94 | 0.23 | 0.92 | Upgrade
|
| EPS (Diluted) | 0.83 | 0.86 | 1.51 | 0.94 | 0.23 | 0.92 | Upgrade
|
| EPS Growth | 2.47% | -43.09% | 60.64% | 313.68% | -75.30% | -19.80% | Upgrade
|
| Free Cash Flow | 530.4 | 595.9 | 309.6 | 588.4 | 186.9 | 466.3 | Upgrade
|
| Free Cash Flow Per Share | 1.02 | 1.15 | 0.60 | 1.14 | 0.36 | 0.90 | Upgrade
|
| Dividend Per Share | 0.573 | 0.660 | 0.678 | 0.365 | 0.031 | 1.054 | Upgrade
|
| Dividend Growth | -12.45% | -2.64% | 85.64% | 1096.86% | -97.10% | 0.59% | Upgrade
|
| Gross Margin | 41.01% | 45.91% | 51.08% | 44.29% | 38.18% | 44.39% | Upgrade
|
| Operating Margin | 11.74% | 17.81% | 21.21% | 13.85% | 5.20% | 14.26% | Upgrade
|
| Profit Margin | 7.77% | 8.07% | 15.84% | 11.60% | 3.12% | 11.55% | Upgrade
|
| Free Cash Flow Margin | 9.59% | 10.82% | 6.27% | 14.00% | 4.97% | 11.28% | Upgrade
|
| EBITDA | 885.1 | 1,184 | 1,244 | 759.8 | 368.2 | 752 | Upgrade
|
| EBITDA Margin | 16.01% | 21.51% | 25.17% | 18.08% | 9.79% | 18.18% | Upgrade
|
| D&A For EBITDA | 235.8 | 203.4 | 196.1 | 177.6 | 172.7 | 162.3 | Upgrade
|
| EBIT | 649.3 | 980.7 | 1,048 | 582.2 | 195.5 | 589.7 | Upgrade
|
| EBIT Margin | 11.74% | 17.81% | 21.20% | 13.85% | 5.20% | 14.26% | Upgrade
|
| Effective Tax Rate | 16.18% | 51.10% | 21.53% | 17.78% | 1.16% | 21.60% | Upgrade
|
| Revenue as Reported | 5,506 | 5,506 | 4,941 | 4,202 | 3,760 | 4,136 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.