Scatec ASA (OSL: SCATC)
Norway
· Delayed Price · Currency is NOK 79.85
+1.95 (2.50%)
Nov 22, 2024, 4:25 PM CET
Scatec 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 | 4,378 | 3,399 | 3,002 | 3,038 | 2,771 | 1,810 | Upgrade
|
| Other Revenue | - | - | - | - | -1 | 1 | Upgrade
|
| Revenue | 4,378 | 3,399 | 3,002 | 3,038 | 2,770 | 1,811 | Upgrade
|
| Revenue Growth (YoY) | 34.05% | 13.22% | -1.18% | 9.68% | 52.95% | 57.48% | Upgrade
|
| Selling, General & Admin | 210 | 210 | 210 | 182 | 142 | 95 | Upgrade
|
| Depreciation & Amortization | 1,047 | 878 | 886 | 816 | 766 | 479 | Upgrade
|
| Other Operating Expenses | 882 | 944 | 986 | 718 | 543 | 302 | Upgrade
|
| Total Operating Expenses | 2,139 | 2,032 | 2,082 | 1,716 | 1,451 | 876 | Upgrade
|
| Operating Income | 2,239 | 1,367 | 920 | 1,322 | 1,319 | 935 | Upgrade
|
| Interest Expense | -2,348 | -1,727 | -1,424 | -1,303 | -1,131 | -704 | Upgrade
|
| Interest Income | -85 | 162 | 92 | 43 | 48 | 66 | Upgrade
|
| Net Interest Expense | -2,433 | -1,565 | -1,332 | -1,260 | -1,083 | -638 | Upgrade
|
| Income (Loss) on Equity Investments | 644 | 46 | 749 | 765 | -16 | -28 | Upgrade
|
| Currency Exchange Gain (Loss) | -27 | 161 | -357 | 71 | -405 | -46 | Upgrade
|
| Other Non-Operating Income (Expenses) | -212 | -213 | -130 | -63 | -42 | -6 | Upgrade
|
| EBT Excluding Unusual Items | 211 | -204 | -150 | 835 | -227 | 217 | Upgrade
|
| Gain (Loss) on Sale of Assets | 2,023 | 1,276 | - | - | - | - | Upgrade
|
| Asset Writedown | -198 | -64 | -946 | -76 | -11 | -33 | Upgrade
|
| Pretax Income | 2,036 | 1,008 | -1,096 | 759 | -238 | 184 | Upgrade
|
| Income Tax Expense | -275 | -114 | 132 | 303 | 130 | 29 | Upgrade
|
| Earnings From Continuing Ops. | 2,311 | 1,122 | -1,228 | 456 | -368 | 155 | Upgrade
|
| Minority Interest in Earnings | -416 | -494 | -106 | -68 | -110 | -194 | Upgrade
|
| Net Income | 1,895 | 628 | -1,334 | 388 | -478 | -39 | Upgrade
|
| Net Income to Common | 1,895 | 628 | -1,334 | 388 | -478 | -39 | Upgrade
|
| Shares Outstanding (Basic) | 159 | 159 | 159 | 159 | 136 | 125 | Upgrade
|
| Shares Outstanding (Diluted) | 159 | 159 | 159 | 160 | 136 | 125 | Upgrade
|
| Shares Change (YoY) | -0.27% | - | -0.50% | 17.51% | 8.63% | 14.67% | Upgrade
|
| EPS (Basic) | 11.94 | 3.95 | -8.40 | 2.44 | -3.52 | -0.31 | Upgrade
|
| EPS (Diluted) | 11.94 | 3.95 | -8.40 | 2.43 | -3.52 | -0.31 | Upgrade
|
| Free Cash Flow | -2,435 | -4,961 | -1,230 | 1,105 | -103 | -4,642 | Upgrade
|
| Free Cash Flow Per Share | -15.34 | -31.22 | -7.74 | 6.92 | -0.76 | -37.11 | Upgrade
|
| Dividend Per Share | - | - | 1.940 | 2.540 | 1.090 | 0.950 | Upgrade
|
| Dividend Growth | - | - | -23.62% | 133.03% | 14.74% | 0% | Upgrade
|
| Profit Margin | 43.28% | 18.48% | -44.44% | 12.77% | -17.26% | -2.15% | Upgrade
|
| Free Cash Flow Margin | -55.62% | -145.95% | -40.97% | 36.37% | -3.72% | -256.32% | Upgrade
|
| EBITDA | 3,248 | 2,207 | 1,770 | 2,138 | 2,087 | 1,414 | Upgrade
|
| EBITDA Margin | 74.19% | 64.93% | 58.96% | 70.38% | 75.34% | 78.08% | Upgrade
|
| D&A For EBITDA | 1,009 | 840 | 850 | 816 | 768 | 479 | Upgrade
|
| EBIT | 2,239 | 1,367 | 920 | 1,322 | 1,319 | 935 | Upgrade
|
| EBIT Margin | 51.14% | 40.22% | 30.65% | 43.52% | 47.62% | 51.63% | Upgrade
|
| Effective Tax Rate | - | - | - | 39.92% | - | 15.76% | Upgrade
|
| Revenue as Reported | 7,045 | 4,721 | 3,751 | 3,803 | 2,754 | 1,783 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.