Akastor ASA
OSE:AKAST.OL
10.38 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 6 | 899 | 594 | -38 | -100 | -94 | -31 | -304 | 90 | 67 | -111 | 1,033 | -81 | 39 | -65 | -244 | -65 | 16 | -291 | 78 | -8 | -38 | 62 | -428 | 20 | 121 | -40 | 693 | -241 | -229 | -193 | -167 | -229 | -520 | -366 | -661 | -1,377 | -298 | -251 | 3,405 | -2,405 | 429 | 1,064 | -1,621 | 1,074 | 946 | 868 | 1,047 | 1,122 | 1,357 | 502 | 1,220 | 1,136 | 141 | 3,293 | 561 | 330 | 445 | 636 | 352 | 497 | 792 | 603 |
Afschrijvingen & Amortisatie
| 16 | 9 | 6 | 12 | 7 | 7 | 7 | 11 | 10 | 32 | 14 | 213 | 11 | 18 | 18 | 80 | 63 | 68 | 66 | 64 | 57 | 87 | 62 | 525 | 46 | 47 | 125 | 177 | 249 | 94 | 161 | 928 | 140 | 209 | 281 | 895 | 1,407 | 284 | 275 | 671 | 274 | 1,373 | 360 | 180 | 375 | 724 | 339 | 0 | 288 | 302 | 231 | 0 | 193 | 204 | 214 | 223 | 227 | 219 | 202 | 0 | 219 | 229 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -84 | 962 | -650 | 129 | -120 | 53 | -2 | 111 | -140 | -195 | 37 | -60 | 49 | -51 | -51 | 178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 212 | -162 | -71 | -355 | 5 | 488 | -35 | 50 | 704 | -14 | -52 | -1,049 | -1,078 | -593 | 767 | -1,822 | 0 | 0 | 697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -84 | 962 | -650 | 129 | -120 | 53 | -2 | 0 | -140 | -195 | 37 | -60 | 49 | -51 | -51 | 178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 1 | 17 | -629 | -127 | 1 | 12 | -1 | 134 | 20 | 1 | 37 | -1,228 | 49 | -51 | -51 | 631 | 70 | -70 | -113 | 377 | 75 | -192 | -218 | -169 | 20 | 51 | -4 | -991 | -1 | -16 | -348 | -913 | -1 | 1 | 0 | -466 | -14 | -52 | -1,049 | -2,819 | 2,276 | -1,373 | -360 | 4,302 | -873 | -724 | -3,209 | 135 | -1,461 | -2,146 | -855 | 1,223 | 640 | -850 | -2,326 | 2,874 | -872 | -231 | -2,483 | 2,078 | 1,681 | -1,061 | -1,145 |
Kasstroom uit Operationele Activiteiten
| -61 | 1,869 | -49 | -24 | -212 | -34 | -27 | -48 | -40 | -95 | -60 | 18 | -21 | 6 | -98 | 467 | 68 | 14 | -338 | 519 | 124 | -143 | -94 | -72 | 86 | 219 | 81 | 91 | -155 | -222 | -387 | -147 | 398 | -345 | -35 | 472 | 16 | -66 | -1,025 | 179 | -129 | 1,196 | -758 | 2,861 | 576 | 1,643 | -2,002 | 1,182 | -51 | -487 | -122 | 2,443 | 1,969 | -505 | 1,181 | 3,658 | -315 | 433 | -1,645 | 2,430 | 2,397 | -40 | -542 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -24 | -54 | -58 | -7 | -2 | 3 | -3 | -2 | -3 | -3 | -6 | -38 | -25 | -36 | -38 | -16 | -14 | -17 | -19 | -65 | -22 | -23 | -16 | -37 | -68 | -8 | -18 | -35 | -30 | -16 | -16 | -24 | -50 | -58 | -70 | -143 | -99 | -272 | -1,122 | -405 | -884 | -425 | -227 | -1,652 | -569 | -774 | -477 | -2,039 | -597 | -692 | -584 | -1,088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| -7 | -174 | -2 | -102 | -6 | -102 | 8 | -150 | 10 | -23 | -5 | 592 | 0 | -63 | -32 | -83 | 0 | 0 | 0 | 3 | -177 | -266 | -1 | -190 | 1,127 | 1 | -12 | -84 | 965 | 0 | -42 | 2,110 | 41 | 0 | -7 | 1,174 | 21 | 1 | -7 | 170 | -61 | 446 | 5,380 | 47 | -112 | -5 | -1,034 | -79 | -101 | 1,165 | -75 | 330 | -494 | -61 | 3,473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -398 | 0 | 0 | -119 | 3 | -6 | 0 | -76 | 0 | 0 | 0 | -56 | 0 | 0 | 0 | -120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 119 | -3 | 3 | 0 | 745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -28 | -18 | -9 | -103 | 109 | 219 | 14 | 118 | 16 | -13 | 11 | 691 | 4 | -60 | -68 | 75 | -52 | -77 | -16 | 416 | -115 | -190 | -99 | 107 | 3 | -577 | -81 | 101 | -48 | 8 | -66 | 771 | 7 | 25 | -25 | 71 | -66 | 47 | 179 | 97 | 287 | -80 | 201 | 660 | -157 | -132 | -47 | -105 | -76 | -12 | -49 | -224 | -1,140 | -331 | 3,492 | -281 | -681 | -634 | -513 | -1,353 | -126 | -1,873 | -575 |
Kasstroom uit Investeringsactiviteiten
| -457 | -246 | -69 | -212 | 101 | 117 | 19 | 635 | 23 | -39 | 3 | 653 | -21 | -96 | -106 | -24 | -66 | -94 | -35 | 354 | -314 | -479 | -116 | -120 | 1,062 | -584 | -111 | -18 | 887 | -8 | -124 | 2,857 | -2 | -33 | -102 | 1,102 | -144 | -224 | -950 | -138 | -658 | -59 | 5,354 | -945 | -838 | -911 | -1,558 | -2,223 | -774 | 461 | -708 | -982 | -1,140 | -331 | 3,492 | -281 | -681 | -634 | -513 | -1,353 | -126 | -1,873 | -575 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | -1,157 | -75 | -35 | -21 | -13 | -56 | -556 | -43 | -204 | -69 | -783 | -61 | -123 | -194 | -526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -663 | 0 | 0 | 0 | -2,936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,170 | -537 | -1,872 | -3,458 | 0 | 0 | -801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -198 | -2,793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -1,109 | 0 | -5 | 0 | -1,087 | 0 | -6 | 0 | -1,057 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -7 | -75 | 0 | 27 | 10 | 19 | 98 | -20 | 67 | 184 | 50 | -799 | 29 | 92 | 161 | -559 | -18 | 48 | 302 | -568 | 197 | 715 | 169 | 173 | -1,254 | 622 | -22 | 551 | -714 | 111 | 324 | 421 | -377 | 151 | 117 | -2,111 | 287 | 331 | 1,678 | 3,738 | 1,078 | 0 | 0 | -889 | 501 | 76 | 4,487 | 945 | 1,551 | 616 | 698 | -1,545 | -2,516 | 1,497 | -2,798 | -1,634 | 218 | 122 | 1,173 | -1,038 | -1,250 | 1,915 | 95 |
Kasstroom uit Financieringsactiviteiten
| -7 | -1,165 | 65 | 27 | 10 | 6 | 42 | -576 | 24 | 184 | 50 | -799 | 29 | 92 | 161 | -559 | -18 | 48 | 302 | -568 | 197 | 715 | 173 | 173 | -1,254 | 622 | -22 | -112 | -714 | 111 | 324 | -2,515 | -377 | 151 | 117 | -2,111 | 287 | 331 | 1,678 | 568 | 535 | -2,981 | -3,458 | -894 | 501 | -1,812 | 4,487 | 939 | 1,551 | -441 | 698 | -1,547 | -2,516 | 1,497 | -2,798 | -1,634 | 218 | 122 | 1,173 | -1,038 | -1,250 | 1,915 | 95 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 3 | 7 | -2 | 1 | 1 | 1 | 2 | -4 | -24 | 1 | -2 | -26 | 30 | -6 | 108 | 5 | 93 | -251 | 30 | -67 | 21 | 5 | -25 | -7 | -69 | 52 | -28 | -26 | -6 | 15 | 13 | -1 | 57 | -58 | 11 | 79 | 28 | 3 | 134 | -88 | 87 | 9 | -7 | 37 | -33 | 26 | 53 | -35 | -53 | -34 | -13 | -829 | 836 | -138 | -73 | -218 | 379 | 23 | -41 | -428 | 108 | -321 |
Netto Kasstroomverandering
| -524 | 462 | -46 | 0 | -100 | 89 | 36 | 12 | 2 | 26 | -10 | -130 | -39 | 32 | -49 | -8 | -11 | 62 | -323 | 334 | -61 | 114 | -31 | -45 | -113 | 188 | 0 | -15 | -6 | -126 | -172 | 207 | 18 | -170 | -78 | -525 | 238 | 70 | -295 | 744 | -1,404 | -1,757 | 1,147 | 1,015 | 276 | -1,113 | 953 | -49 | 691 | -520 | -166 | -99 | -6,179 | -3,438 | 1,737 | 1,670 | -996 | 300 | -962 | -2 | 593 | 110 | -1,343 |
Kaspositie aan het Einde van de Periode
| 36 | 560 | 98 | 144 | 144 | 244 | 155 | 119 | 107 | 105 | 79 | 89 | 219 | 258 | 226 | 275 | 283 | 294 | 232 | 555 | 221 | 281 | 167 | 198 | 243 | 356 | 168 | 168 | 183 | 189 | 315 | 540 | 333 | 315 | 485 | 563 | 1,088 | 850 | 780 | 1,075 | 331 | 1,735 | 3,492 | 2,345 | 1,330 | 1,054 | 2,167 | 1,308 | 1,313 | 622 | 1,142 | 1,214 | -2,516 | 1,497 | 4,935 | 3,198 | 1,528 | 2,524 | 2,224 | 3,186 | 3,188 | 2,595 | 2,485 |