Multiconsult ASA (OSL: MULTI)
Norway
· Delayed Price · Currency is NOK 186.00
-1.00 (-0.53%)
Nov 21, 2024, 4:25 PM CET
Multiconsult ASA Income 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 |
| Operating Revenue | 5,302 | 4,802 | 4,189 | 3,804 | 3,661 | 3,436 | Upgrade
|
| Revenue | 5,302 | 4,802 | 4,189 | 3,804 | 3,661 | 3,436 | Upgrade
|
| Revenue Growth (YoY) | 16.07% | 14.64% | 10.13% | 3.90% | 6.55% | 3.03% | Upgrade
|
| Cost of Revenue | 3,418 | 3,094 | 2,690 | 2,480 | 2,373 | 2,345 | Upgrade
|
| Gross Profit | 1,884 | 1,709 | 1,499 | 1,324 | 1,288 | 1,091 | Upgrade
|
| Selling, General & Admin | 25.9 | 25.9 | 21.68 | 19.87 | 21.37 | 39.14 | Upgrade
|
| Other Operating Expenses | 1,062 | 1,025 | 866.52 | 759.23 | 683.31 | 753.42 | Upgrade
|
| Operating Expenses | 1,347 | 1,299 | 1,095 | 973.08 | 902.32 | 985.36 | Upgrade
|
| Operating Income | 537.15 | 410.35 | 404.22 | 350.71 | 385.72 | 105.97 | Upgrade
|
| Interest Expense | -60.96 | -59.17 | -42.96 | -36.29 | -40.48 | -48.61 | Upgrade
|
| Interest & Investment Income | 20.47 | 8.78 | 6.19 | 1.49 | 2.3 | 0.87 | Upgrade
|
| Earnings From Equity Investments | 10.47 | 12.61 | 15.26 | 0.2 | -2.27 | -0.17 | Upgrade
|
| Currency Exchange Gain (Loss) | -1.18 | -1.18 | 6.58 | -0.9 | 3.85 | -3.45 | Upgrade
|
| Other Non Operating Income (Expenses) | 36.9 | 26.3 | -1.16 | -2.2 | -5.09 | -1.54 | Upgrade
|
| EBT Excluding Unusual Items | 542.86 | 397.69 | 388.14 | 313.01 | 344.02 | 53.07 | Upgrade
|
| Merger & Restructuring Charges | -4.1 | -4.1 | -1.3 | -2.6 | -30 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.92 | 1.92 | 0.21 | 0.76 | 1.03 | 0.36 | Upgrade
|
| Asset Writedown | 0.1 | - | - | - | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | 14.3 | - | Upgrade
|
| Pretax Income | 540.78 | 395.5 | 387.04 | 311.17 | 329.35 | 53.43 | Upgrade
|
| Income Tax Expense | 104.17 | 78.91 | 84.03 | 76.5 | 80.14 | 18.32 | Upgrade
|
| Earnings From Continuing Operations | 436.61 | 316.6 | 303.02 | 234.67 | 249.21 | 35.11 | Upgrade
|
| Minority Interest in Earnings | 2.92 | 1.52 | - | - | - | - | Upgrade
|
| Net Income | 439.53 | 318.12 | 303.02 | 234.67 | 249.21 | 35.11 | Upgrade
|
| Net Income to Common | 439.53 | 318.12 | 303.02 | 234.67 | 249.21 | 35.11 | Upgrade
|
| Net Income Growth | 56.52% | 4.98% | 29.13% | -5.84% | 609.79% | -44.76% | Upgrade
|
| Shares Outstanding (Basic) | 28 | 28 | 27 | 27 | 27 | 27 | Upgrade
|
| Shares Outstanding (Diluted) | 28 | 28 | 27 | 27 | 27 | 27 | Upgrade
|
| Shares Change (YoY) | 0.45% | 0.43% | 1.14% | 0.56% | -0.10% | -0.05% | Upgrade
|
| EPS (Basic) | 15.93 | 11.56 | 11.06 | 8.67 | 9.25 | 1.30 | Upgrade
|
| EPS (Diluted) | 15.93 | 11.56 | 11.06 | 8.67 | 9.25 | 1.30 | Upgrade
|
| EPS Growth | 55.83% | 4.52% | 27.63% | -6.32% | 611.54% | -44.83% | Upgrade
|
| Free Cash Flow | 571.85 | 322.39 | 518.44 | 416.73 | 642.51 | 185.41 | Upgrade
|
| Free Cash Flow Per Share | 20.73 | 11.72 | 18.93 | 15.39 | 23.86 | 6.88 | Upgrade
|
| Dividend Per Share | 8.000 | 8.000 | 9.000 | 6.000 | 8.000 | 2.000 | Upgrade
|
| Dividend Growth | -11.11% | -11.11% | 50.00% | -25.00% | 300.00% | 33.33% | Upgrade
|
| Gross Margin | 35.54% | 35.58% | 35.79% | 34.80% | 35.18% | 31.76% | Upgrade
|
| Operating Margin | 10.13% | 8.54% | 9.65% | 9.22% | 10.54% | 3.08% | Upgrade
|
| Profit Margin | 8.29% | 6.62% | 7.23% | 6.17% | 6.81% | 1.02% | Upgrade
|
| Free Cash Flow Margin | 10.79% | 6.71% | 12.38% | 10.96% | 17.55% | 5.40% | Upgrade
|
| EBITDA | 611.03 | 482 | 456.44 | 394.48 | 431.01 | 153.15 | Upgrade
|
| EBITDA Margin | 11.52% | 10.04% | 10.90% | 10.37% | 11.77% | 4.46% | Upgrade
|
| D&A For EBITDA | 73.87 | 71.65 | 52.23 | 43.77 | 45.3 | 47.18 | Upgrade
|
| EBIT | 537.15 | 410.35 | 404.22 | 350.71 | 385.72 | 105.97 | Upgrade
|
| EBIT Margin | 10.13% | 8.54% | 9.65% | 9.22% | 10.54% | 3.08% | Upgrade
|
| Effective Tax Rate | 19.26% | 19.95% | 21.71% | 24.58% | 24.33% | 34.29% | Upgrade
|
| Revenue as Reported | 5,302 | 4,802 | 4,189 | 3,804 | 3,661 | 3,436 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.