SalMar ASA (OSL: SALM)
Norway
· Delayed Price · Currency is NOK 569.00
+4.50 (0.80%)
Nov 21, 2024, 4:05 PM CET
SalMar 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 | 26,213 | 27,891 | 19,985 | 14,900 | 12,857 | 12,202 | Upgrade
|
| Other Revenue | - | - | - | 63.02 | 41.56 | 27.64 | Upgrade
|
| Revenue | 26,213 | 27,891 | 19,985 | 14,963 | 12,898 | 12,230 | Upgrade
|
| Revenue Growth (YoY) | -0.55% | 39.56% | 33.56% | 16.01% | 5.47% | 8.02% | Upgrade
|
| Cost of Revenue | 13,283 | 11,142 | 9,175 | 6,730 | 6,314 | 6,188 | Upgrade
|
| Gross Profit | 12,930 | 16,749 | 10,810 | 8,234 | 6,584 | 6,041 | Upgrade
|
| Selling, General & Admin | 3,031 | 2,769 | 2,052 | 1,681 | 1,442 | 1,280 | Upgrade
|
| Other Operating Expenses | 2,875 | 3,097 | 2,849 | 2,064 | 1,519 | 1,132 | Upgrade
|
| Operating Expenses | 7,525 | 7,285 | 5,902 | 4,549 | 3,742 | 3,129 | Upgrade
|
| Operating Income | 5,405 | 9,464 | 4,908 | 3,685 | 2,842 | 2,912 | Upgrade
|
| Interest Expense | -1,117 | -1,223 | -364.25 | -184.65 | -149.85 | -170.19 | Upgrade
|
| Interest & Investment Income | 70.73 | 77.73 | 28.41 | 15.19 | 10.26 | 12.47 | Upgrade
|
| Earnings From Equity Investments | 118.71 | -27.3 | 66.43 | 94.88 | 42.21 | 118.66 | Upgrade
|
| Currency Exchange Gain (Loss) | -19.22 | -17.22 | 0.02 | -23.21 | -121.72 | 54.62 | Upgrade
|
| Other Non Operating Income (Expenses) | 95.78 | -257.22 | 165.18 | -183.82 | -11.16 | 6.58 | Upgrade
|
| EBT Excluding Unusual Items | 4,553 | 8,016 | 4,804 | 3,404 | 2,611 | 2,934 | Upgrade
|
| Merger & Restructuring Charges | -4 | - | -82.2 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 90.78 | - | - | 225.87 | Upgrade
|
| Asset Writedown | -43.07 | -33.07 | -36.64 | -3.54 | -31.12 | -1.64 | Upgrade
|
| Other Unusual Items | -221.07 | -704.07 | -213.66 | -13.07 | -8.56 | -0.27 | Upgrade
|
| Pretax Income | 4,264 | 7,279 | 4,562 | 3,387 | 2,572 | 3,158 | Upgrade
|
| Income Tax Expense | 949.74 | 4,534 | 954 | 718.82 | 563.36 | 613.88 | Upgrade
|
| Earnings From Continuing Operations | 3,315 | 2,746 | 3,608 | 2,668 | 2,008 | 2,544 | Upgrade
|
| Earnings From Discontinued Operations | 1.59 | 656.59 | 107.37 | - | - | - | Upgrade
|
| Net Income to Company | 3,316 | 3,402 | 3,715 | 2,668 | 2,008 | 2,544 | Upgrade
|
| Minority Interest in Earnings | -33.42 | -199.42 | -403.45 | -51.4 | -29.27 | -56.45 | Upgrade
|
| Net Income | 3,283 | 3,203 | 3,312 | 2,617 | 1,979 | 2,488 | Upgrade
|
| Net Income to Common | 3,283 | 3,203 | 3,312 | 2,617 | 1,979 | 2,488 | Upgrade
|
| Net Income Growth | 90.75% | -3.30% | 26.57% | 32.22% | -20.46% | -30.28% | Upgrade
|
| Shares Outstanding (Basic) | 131 | 131 | 120 | 116 | 113 | 113 | Upgrade
|
| Shares Outstanding (Diluted) | 132 | 132 | 120 | 116 | 113 | 113 | Upgrade
|
| Shares Change (YoY) | 1.03% | 9.71% | 3.50% | 2.44% | 0.21% | -0.01% | Upgrade
|
| EPS (Basic) | 24.96 | 24.36 | 27.65 | 22.61 | 17.52 | 22.06 | Upgrade
|
| EPS (Diluted) | 24.95 | 24.33 | 27.60 | 22.57 | 17.49 | 22.03 | Upgrade
|
| EPS Growth | 89.66% | -11.85% | 22.29% | 29.05% | -20.61% | -30.28% | Upgrade
|
| Free Cash Flow | 3,491 | 7,025 | 2,327 | 782.16 | 1,449 | 1,743 | Upgrade
|
| Free Cash Flow Per Share | 26.50 | 53.37 | 19.39 | 6.75 | 12.81 | 15.44 | Upgrade
|
| Dividend Per Share | 35.000 | 35.000 | 20.000 | 20.000 | 20.000 | 13.000 | Upgrade
|
| Dividend Growth | 75.00% | 75.00% | 0% | 0% | 53.85% | -43.48% | Upgrade
|
| Gross Margin | 49.33% | 60.05% | 54.09% | 55.03% | 51.04% | 49.40% | Upgrade
|
| Operating Margin | 20.62% | 33.93% | 24.56% | 24.63% | 22.03% | 23.81% | Upgrade
|
| Profit Margin | 12.52% | 11.48% | 16.57% | 17.49% | 15.34% | 20.34% | Upgrade
|
| Free Cash Flow Margin | 13.32% | 25.19% | 11.64% | 5.23% | 11.24% | 14.25% | Upgrade
|
| EBITDA | 6,706 | 10,557 | 5,664 | 4,271 | 3,411 | 3,437 | Upgrade
|
| EBITDA Margin | 25.58% | 37.85% | 28.34% | 28.54% | 26.44% | 28.10% | Upgrade
|
| D&A For EBITDA | 1,301 | 1,093 | 755.72 | 585.69 | 569.34 | 524.65 | Upgrade
|
| EBIT | 5,405 | 9,464 | 4,908 | 3,685 | 2,842 | 2,912 | Upgrade
|
| EBIT Margin | 20.62% | 33.93% | 24.56% | 24.63% | 22.03% | 23.81% | Upgrade
|
| Effective Tax Rate | 22.27% | 62.28% | 20.91% | 21.22% | 21.91% | 19.44% | Upgrade
|
| Revenue as Reported | 28,219 | 28,219 | 20,158 | 15,044 | 12,912 | 12,238 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.