loading
ENG SVE
InvestorsFinancial data
Investors

Financial data

CASH FLOW
Quarterly
Download

CASH FLOW

CONSOLIDATED STATEMENT OF CASH FLOWS Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 Q3 2021 Q2 2021 Q1 2021 Q4 2020 Q3 2020 Q2 2020 Q1 2020
NOK million
Cash flows from operating activities
Profit before income tax 79.4 37.0 23.4 87.8 77.8 44.8 26.7 69.3 75.6 24.7 27.5 27.7 31.1 -6.3 31.3 41.7 26.3 46.0
Adjustments for:
Impairment, depreciation and amortisation expenses 95.4 91.1 92.8 84.6 83.0 78.5 76.3 69.3 67.0 63.2 60.6 63.2 58.8 55.0 48.7 40.1 39.3 34.5
Taxes paid -2.7 -16.3 -3.5 -1.0 -6.7 -21.6 -17.0 -1.2 -13.1 -25.3 0.0 0.0 0.0 -31.3 0.0 -10.0 0.0 -10.0
Net gain/loss on sale of non-current assets -10.1 -5.6 0.1 -4.0 -4.5 -2.5 -4.7 -5.9 -2.7 -4.6 -2.0 -1.4 -0.3 -1.5 0.7 2.3 -2.4 -0.4
Net financial items 27.0 0.5 36.6 22.2 -10.0 1.3 8.6 7.3 -12.1 11.6 48.0 26.8 11.9 26.6 15.6 10.7 23.4 -15.8
Share-based payments 0.7 0.5
Change in net working capital -71.5 -85.2 50.6 -52.2 -31.3 -48.1 59.8 -19.8 -107.9 -43.1 82.7 -14.7 1.8 -12.0 19.2 -1.0 -7.3 -13.1
Changes in other items* -8.4 22.1 43.9 -6.4 24.2 -7.3 -6.4 14.4 25.3 8.0 -76.6 6.0 -55.5 11.2 19.6 8.1 -15.3 21.8
Net cash inflow from operating activities 109.8 44.2 244.5 131.8 132.5 45.1 143.3 133.3 32.2 34.4 140.2 107.6 47.8 41.8 135.0 91.8 63.9 63.0
Cash flows from investing activities
Payment for acquisition of subsiduaries, net of cash acquired -139.6 -61.2 -55.1 -7.6 - -79.9 -50.7 -124.8 -93.4 0.0 0.0 0.0 -103.8 -110.3 -124.2 -97.2 -15.7 -55.1
Payment of earnouts 0.0 0.0
Payment for fixed- and intangible assets -55.8 -29.3 -52.7 -35.6 -44.7 -33.7 -26.1 -7.1 -25.1 -10.6 -26.6 -21.1 -14.0 -9.2 -45.2 -6.3 -1.2 -8.9
Proceeds from sale of fixed assets 18.9 22.4 1.8 2.0 4.0 6.4 -41.1 9.7 6.8 6.6 6.3 1.4 2.0 2.9 2.4 2.0 4.2 0.0
Investments in treasury shares -3.0 -3.0
Net cash outflow from investing activities -179.5 -71.2 -117.4 -49.5 -40.7 -125.3 17.1 -126.9 -111.7 -23.1 -20.3 -19.7 -115.7 -116.5 -167.0 -101.5 -12.7 -63.9
-100.8
Cash flows from financing activities
Proceeds from issuance of shares 0.0 23.3 47.5 -6.5 111.5 - - - - 910.4 0.0 3.6 0.9 0.0 -0.5 0.0 2.5
Proceeds from borrowings 222.7 67.2 -4.0 -15.3 1.4 -41.9 82.0 132.1 117.0 - 244.4 0.5 195.0 107.2 218.4 0.0 5.5 43.0
Repayment of borrowings -69.4 -51.1 -93.3 -40.9 -45.9 -42.8 -66.6 -15.1 -2.3 -76.4 -1,109.0 -7.5 -108.1 -10.6 -79.1 0.0 0.0 -12.3
Principal element of lease payments -66.4 -60.1 -10.7 -11.9 -7.9 -5.4 -36.8 -35.7 -35.2 -36.6 -38.1 -32.3 -34.6 -29.4 -31.1 -28.5 -28.3 -26.8
Interest paid, loans -10.9 -10.1 -3.3 -16.5 -9.3 -8.8 -5.1 -3.7 -3.5 -2.4 -14.2 -14.6 -11.7 -9.8
Interest paid, lease -11.5 -10.5
Interest received 0.9 1.2
Other financial payments 0.1 1.1 0.2 2.8 3.8 -2.2 -8.3 -5.9 -17.4 -1.6 -8.6 -3.9 4.9 -15.1 -17.8 -2.9 -2.9 -9.1
Net cash inflow/outflow from financing activities 65.6 -62.3 -0.4 -34.3 -63.2 11.7 -4.3 71.8 58.6 -117.1 -15.1 -57.9 49.1 43.1 83.1 -39.9 -33.5 -10.4
-88.4 -39.1
Net increase in cash and cash equivalents -4.2 -89.3 38.7 48.0 28.6 -68.5 3.4 78.2 -21.0 -105.7 104.8 30.0 -18.9 -31.7 51.1 -49.6 17.6 -11.2
Cash and cash equivalents at period start 182.2 267.0 221.0 177.8 147.7 204.7 201.3 126.9 150.1 260.4 157.6 128.1 145.0 180.9 130.7 181.9 167.9 171.8
Effects of exchange rate changes on cash and cash equivalents -4.2 4.4 7.4 -4.8 1.5 11.4 -0.1 -3.8 -2.2 -4.6 -2.0 -0.5 2.0 -4.2 -0.9 -1.5 -3.7 7.3
Cash and cash equivalents at period end 173.9 182.2 267.0 221.0 177.8 147.7 204.7 201.3 126.9 150.1 260.4 157.6 128.1 145.0 180.9 130.7 181.9 167.9
* Includes changes in other non-current receivables and other non-current liabilities.

Related

Repurchases of shares
EU taxonomy
Policies and certifications

Norva24 uses cookies so that we can make our websites better. Use the site normally by accepting cookies.

Cookie settingsAccept all cookies