Norsk Hydro ASA (OSL:NHY)
Norway
· Delayed Price · Currency is NOK 66.44
-1.32 (-1.95%)
Feb 21, 2025, 4:26 PM CET
Norsk Hydro ASA Cash Flow Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 5,790 | 3,583 | 24,154 | 12,160 | 1,845 | Upgrade
|
| Depreciation & Amortization | 10,120 | 9,369 | 8,593 | 7,844 | 7,174 | Upgrade
|
| Other Amortization | 92 | 99 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -127 | 6 | 20 | 382 | -5,204 | Upgrade
|
| Asset Writedown & Restructuring Costs | 39 | 4,421 | 336 | 437 | 1,979 | Upgrade
|
| Loss (Gain) on Equity Investments | 1,426 | 552 | -100 | 219 | 756 | Upgrade
|
| Other Operating Activities | 3,900 | 144 | 526 | -1,172 | 4,702 | Upgrade
|
| Change in Accounts Receivable | -1,768 | 1,017 | -980 | -6,675 | 1,204 | Upgrade
|
| Change in Inventory | -2,263 | 7,155 | -6,269 | -7,527 | 293 | Upgrade
|
| Change in Accounts Payable | -162 | -1,293 | -1,532 | 5,566 | 125 | Upgrade
|
| Change in Other Net Operating Assets | -1,691 | -2,833 | 4,645 | -554 | -704 | Upgrade
|
| Operating Cash Flow | 15,356 | 22,220 | 29,337 | 14,330 | 12,760 | Upgrade
|
| Operating Cash Flow Growth | -30.89% | -24.26% | 104.72% | 12.30% | 1.67% | Upgrade
|
| Capital Expenditures | -13,555 | -13,638 | -9,604 | -6,020 | -5,527 | Upgrade
|
| Sale of Property, Plant & Equipment | 139 | 139 | 187 | 371 | 260 | Upgrade
|
| Investment in Securities | 401 | -7,365 | -1,179 | 916 | -2,406 | Upgrade
|
| Other Investing Activities | 99 | 105 | 35 | 49 | 66 | Upgrade
|
| Investing Cash Flow | -12,916 | -20,759 | -10,561 | -4,684 | -7,607 | Upgrade
|
| Long-Term Debt Issued | 4,727 | 9,242 | 8,963 | 4,293 | 12,060 | Upgrade
|
| Total Debt Issued | 4,727 | 9,242 | 8,963 | 4,293 | 12,060 | Upgrade
|
| Short-Term Debt Repaid | -2,242 | -393 | -241 | -107 | -221 | Upgrade
|
| Long-Term Debt Repaid | -8,714 | -9,750 | -7,158 | -5,781 | -8,130 | Upgrade
|
| Total Debt Repaid | -10,956 | -10,143 | -7,399 | -5,888 | -8,351 | Upgrade
|
| Net Debt Issued (Repaid) | -6,229 | -901 | 1,564 | -1,595 | 3,709 | Upgrade
|
| Issuance of Common Stock | 964 | 568 | 48 | 51 | 25 | Upgrade
|
| Repurchase of Common Stock | -2,272 | -2,157 | -661 | - | - | Upgrade
|
| Common Dividends Paid | -5,015 | -11,501 | -7,098 | -2,822 | -2,628 | Upgrade
|
| Other Financing Activities | -5 | 7,291 | -19 | - | - | Upgrade
|
| Financing Cash Flow | -12,557 | -6,700 | -13,247 | -4,366 | 1,106 | Upgrade
|
| Foreign Exchange Rate Adjustments | 699 | 240 | 1,353 | 5 | -907 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -151 | -188 | - | - | - | Upgrade
|
| Net Cash Flow | -9,569 | -5,187 | 6,882 | 5,285 | 5,352 | Upgrade
|
| Free Cash Flow | 1,801 | 8,582 | 19,733 | 8,310 | 7,233 | Upgrade
|
| Free Cash Flow Growth | -79.01% | -56.51% | 137.46% | 14.89% | 89.15% | Upgrade
|
| Free Cash Flow Margin | 0.88% | 4.43% | 9.49% | 5.55% | 6.33% | Upgrade
|
| Free Cash Flow Per Share | 0.90 | 4.23 | 9.62 | 4.05 | 3.53 | Upgrade
|
| Cash Interest Paid | 2,661 | 1,959 | 1,034 | 904 | 885 | Upgrade
|
| Cash Income Tax Paid | 4,719 | 7,177 | 5,312 | 2,862 | 1,561 | Upgrade
|
| Levered Free Cash Flow | 20,649 | 19,863 | 24,685 | 21,017 | 15,945 | Upgrade
|
| Unlevered Free Cash Flow | 22,358 | 21,147 | 25,366 | 21,615 | 16,567 | Upgrade
|
| Change in Net Working Capital | 709 | -1,059 | 5,295 | 1,542 | -2,285 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.