Norske Skog ASA (OSL: NSKOG)
Norway
· Delayed Price · Currency is NOK 23.16
+0.52 (2.30%)
Dec 20, 2024, 1:17 PM CET
Norske Skog 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 - 2015 |
|---|---|---|---|---|---|---|---|
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 - 2015 |
| Operating Revenue | 10,997 | 11,786 | 14,537 | 9,848 | 9,173 | 12,200 | Upgrade
|
| Other Revenue | - | - | - | 1 | - | - | Upgrade
|
| Revenue | 10,997 | 11,786 | 14,537 | 9,849 | 9,173 | 12,200 | Upgrade
|
| Revenue Growth (YoY) | -13.96% | -18.92% | 47.60% | 7.37% | -24.81% | -1.83% | Upgrade
|
| Cost of Revenue | 7,631 | 7,728 | 8,456 | 6,463 | 5,585 | 7,410 | Upgrade
|
| Gross Profit | 3,366 | 4,058 | 6,081 | 3,386 | 3,588 | 4,790 | Upgrade
|
| Selling, General & Admin | 3,325 | 3,232 | 3,298 | 2,945 | 2,940 | 3,202 | Upgrade
|
| Other Operating Expenses | -682 | -1,259 | -131 | -160 | 62 | 57 | Upgrade
|
| Operating Expenses | 3,159 | 2,487 | 3,713 | 3,235 | 3,444 | 3,725 | Upgrade
|
| Operating Income | 207 | 1,571 | 2,368 | 151 | 144 | 1,065 | Upgrade
|
| Interest Expense | -234 | -219 | -131 | -117 | -118 | -165 | Upgrade
|
| Interest & Investment Income | 99 | 99 | 31 | 4 | 6 | 12 | Upgrade
|
| Earnings From Equity Investments | -70 | -15 | 188 | -18 | -10 | -36 | Upgrade
|
| Currency Exchange Gain (Loss) | -87 | -76 | -97 | 78 | -185 | 26 | Upgrade
|
| Other Non Operating Income (Expenses) | -94 | -699 | 403 | -257 | -1,150 | 1,308 | Upgrade
|
| EBT Excluding Unusual Items | -179 | 661 | 2,762 | -159 | -1,313 | 2,210 | Upgrade
|
| Merger & Restructuring Charges | -24 | -39 | -11 | -192 | -75 | -223 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | -12 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 57 | 57 | 191 | 16 | 91 | 415 | Upgrade
|
| Asset Writedown | -110 | -88 | -164 | 22 | -451 | -209 | Upgrade
|
| Other Unusual Items | - | - | - | 18 | 62 | - | Upgrade
|
| Pretax Income | 359 | 591 | 2,778 | -295 | -1,698 | 2,193 | Upgrade
|
| Income Tax Expense | 113 | 110 | 206 | 68 | 186 | 149 | Upgrade
|
| Net Income | 246 | 481 | 2,572 | -363 | -1,884 | 2,044 | Upgrade
|
| Net Income to Common | 246 | 481 | 2,572 | -363 | -1,884 | 2,044 | Upgrade
|
| Net Income Growth | -76.88% | -81.30% | - | - | - | 34.03% | Upgrade
|
| Shares Outstanding (Basic) | 86 | 91 | 94 | 93 | 83 | 83 | Upgrade
|
| Shares Outstanding (Diluted) | 86 | 91 | 94 | 93 | 83 | 83 | Upgrade
|
| Shares Change (YoY) | -7.78% | -3.18% | 1.29% | 12.85% | - | - | Upgrade
|
| EPS (Basic) | 2.87 | 5.27 | 27.27 | -3.90 | -22.84 | 24.78 | Upgrade
|
| EPS (Diluted) | 2.87 | 5.27 | 27.27 | -3.90 | -22.84 | 24.77 | Upgrade
|
| EPS Growth | -74.93% | -80.68% | - | - | - | 34.04% | Upgrade
|
| Free Cash Flow | -967 | -1,156 | -188 | -830 | -83 | 233 | Upgrade
|
| Free Cash Flow Per Share | -11.29 | -12.66 | -1.99 | -8.92 | -1.01 | 2.82 | Upgrade
|
| Dividend Per Share | - | - | 0.670 | - | - | 6.250 | Upgrade
|
| Gross Margin | 30.61% | 34.43% | 41.83% | 34.38% | 39.11% | 39.26% | Upgrade
|
| Operating Margin | 1.88% | 13.33% | 16.29% | 1.53% | 1.57% | 8.73% | Upgrade
|
| Profit Margin | 2.24% | 4.08% | 17.69% | -3.69% | -20.54% | 16.75% | Upgrade
|
| Free Cash Flow Margin | -8.79% | -9.81% | -1.29% | -8.43% | -0.90% | 1.91% | Upgrade
|
| EBITDA | 647 | 2,043 | 2,874 | 546 | 543 | 1,485 | Upgrade
|
| EBITDA Margin | 5.88% | 17.33% | 19.77% | 5.54% | 5.92% | 12.17% | Upgrade
|
| D&A For EBITDA | 440 | 472 | 506 | 395 | 399 | 420 | Upgrade
|
| EBIT | 207 | 1,571 | 2,368 | 151 | 144 | 1,065 | Upgrade
|
| EBIT Margin | 1.88% | 13.33% | 16.29% | 1.53% | 1.57% | 8.73% | Upgrade
|
| Effective Tax Rate | 31.48% | 18.61% | 7.42% | - | - | 6.79% | Upgrade
|
| Revenue as Reported | 12,675 | 13,524 | 15,214 | 10,315 | 9,612 | 12,954 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.