
Norske Skog ASA
OSE:NSKOG.OL
42 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
2025 Q1 | 2024 Q4 | 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 | 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
| 436 | -660 | -156 | 245 | -328 | 482 | 112 | 41 | -148 | 3,392 | 23 | 1,065 | 593 | 479 | -614 | -365 | 205 | -1,646 | -82 | -52 | -343 | -175 | 1,024 | 1,082 | 261 | 336 | 1,034 | -3,808 | 143 | 190 | 158 | -1,060 | 251 | 335 | 242 | -1,498 | 163 | 138 | 192 | -1,903 | 208 | 251 | 153 | -2,908 | 176 | 214 | 174 | 327 | 371 | 398 | -343 | 503 | -1,841 | -280 | 169 | -1,595 | -244 | -874 | -1,153 | 870 | -418 | -538 | -1,111 |
Afschrijvingen & Amortisatie
| 121 | 132 | 132 | 128 | 125 | 130 | 141 | 128 | 115 | 601 | 122 | 120 | 114 | 93 | 109 | 105 | 104 | 584 | 108 | 304 | 107 | 359 | 80 | 113 | 113 | 114 | 109 | 147 | 154 | 157 | 150 | 150 | 156 | 186 | 190 | 194 | 190 | 191 | 193 | 188 | 186 | 180 | 181 | 195 | 136 | 198 | 198 | 223 | 231 | 230 | 251 | 365 | 429 | 432 | 431 | 1,490 | 513 | 501 | 528 | 923 | 649 | 666 | 652 |
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
| -132 | 96 | -271 | 195 | -79 | 568 | -215 | 521 | -194 | -545 | 188 | -364 | -184 | 54 | -22 | 26 | 123 | 392 | 121 | -7 | 230 | 16 | -184 | 28 | -74 | 138 | -162 | 79 | -272 | 60 | 41 | 45 | -104 | -11 | 77 | 181 | -134 | -9 | -546 | 374 | -136 | 44 | 40 | 266 | -104 | 225 | -200 | 63 | 226 | 183 | -8 | 146 | 0 | 0 | 0 | 0 | 0 | 0 | -157 | 0 | 0 | 0 | -60 |
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
| -132 | 96 | -271 | 195 | -79 | 568 | -215 | 521 | -194 | -545 | 188 | -364 | -184 | 27 | -139 | 18 | 123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -598 | 460 | 23 | -269 | 462 | -203 | 135 | -337 | 657 | -1,309 | 294 | -348 | -327 | -309 | 428 | 44 | -269 | 1,328 | -32 | -354 | 476 | -279 | -770 | -998 | 5 | -283 | -869 | 3,872 | -187 | -220 | -261 | 849 | -284 | -468 | -324 | 1,213 | -315 | -572 | -357 | 1,765 | -227 | -727 | -378 | 2,760 | -299 | -685 | -278 | -366 | -365 | -805 | 367 | -605 | 1,825 | -280 | -839 | 655 | -370 | 220 | 883 | -380 | -377 | -421 | 1,242 |
Kasstroom uit Operationele Activiteiten
| -173 | 28 | -272 | 299 | -70 | 977 | 173 | 353 | 430 | 2,139 | 627 | 473 | 196 | 317 | -99 | -190 | 163 | 658 | 115 | -109 | 470 | -79 | 150 | 225 | 305 | 305 | 112 | 290 | -162 | 187 | 88 | -16 | 19 | 42 | 185 | 90 | -96 | -252 | -518 | 424 | 31 | -252 | -4 | 313 | -91 | -48 | -106 | 247 | 463 | 6 | 267 | 409 | 413 | -128 | -239 | 550 | -101 | -153 | 101 | 1,413 | -146 | -293 | 723 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -372 | -462 | -316 | -442 | -338 | -800 | -1,018 | -697 | -570 | -1,881 | -519 | -437 | -391 | -326 | -347 | -159 | -189 | -504 | -161 | -128 | -100 | -132 | -82 | -78 | -77 | -106 | -63 | -69 | -71 | -75 | -61 | -115 | -65 | -74 | -48 | -61 | -45 | -48 | -26 | -73 | -55 | -29 | -116 | -177 | -110 | -125 | -117 | -201 | -106 | -95 | -90 | -165 | -119 | -138 | -68 | -305 | 83 | -106 | -83 | -306 | 1 | -196 | -79 |
Netto Overnames
| 1 | 0 | 0 | 0 | -91 | 185 | 3 | 1 | 2 | 9 | 2 | -28 | 276 | 0 | 10 | 0 | -56 | 6 | 30 | -5 | -50 | 3 | -11 | -11 | -15 | -3 | -8 | 45 | -7 | -28 | -19 | 2 | 0 | -1 | 0 | -5 | -14 | -8 | -1 | -1 | 9 | 261 | 48 | 132 | 5 | 219 | -37 | 83 | 9 | 319 | 0 | -32 | 0 | 0 | 0 | 765 | 102 | 0 | 0 | -889 | 750 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | -91 | 0 | 0 | 0 | 0 | -5 | -4 | -28 | 0 | -1 | -25 | 0 | -69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -14 | -8 | -1 | 0 | -8 | -4 | -3 | 0 | -5 | 0 | 0 | 0 | 0 | -319 | 0 | -35 | -28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | -4 | 28 | 276 | 0 | 195 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 9 | 265 | 51 | 0 | 5 | 0 | 0 | 0 | 0 | 318 | 272 | 129 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 |
Overige Investeringsactiviteiten
| 560 | 35 | 27 | 338 | 52 | -67 | 66 | 1 | 201 | 9 | 5 | 14 | 3 | 0 | 9 | -1 | 7 | 559 | 0 | 374 | 558 | 130 | 92 | 1 | 0 | 1 | 0 | 1 | 0 | 5 | 0 | 191 | 1 | 2 | 0 | 1 | 14 | 8 | 1 | 2 | 1 | -262 | -47 | 3 | 20 | 19 | -1 | 45 | 11 | 12 | 42 | -1 | 75 | 741 | 59 | 153 | -113 | -92 | 11 | 154 | -121 | 76 | 4 |
Kasstroom uit Investeringsactiviteiten
| 189 | -427 | -289 | -104 | -377 | -682 | -949 | -695 | -367 | -1,788 | -520 | -451 | -112 | -326 | -168 | -159 | -238 | 61 | -131 | 241 | 408 | 1 | -1 | -88 | -92 | -108 | -71 | -23 | -78 | -98 | -80 | 78 | -64 | -73 | -48 | -65 | -59 | -56 | -26 | -72 | -44 | 231 | -67 | -42 | -85 | 113 | -155 | -73 | -86 | 235 | 224 | -104 | -20 | 603 | -9 | 613 | 72 | -198 | -72 | -1,041 | 630 | -120 | -56 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -38 | -34 | -635 | 683 | -118 | 349 | 431 | 104 | 136 | 925 | 205 | -26 | 121 | 329 | 108 | 47 | 335 | -310 | -139 | -29 | -229 | 136 | -100 | 95 | -475 | 234 | -126 | -23 | 190 | -71 | -73 | -104 | -92 | -761 | 676 | -192 | -82 | -95 | 1,131 | -204 | -59 | -314 | -65 | -79 | -594 | 509 | 14 | 9 | -590 | -154 | -523 | -1,481 | -473 | -2,093 | -122 | -263 | -128 | -149 | -24 | -1,847 | 686 | -46 | -941 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57 | 142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | -138 | -277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | -57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -248 | -248 | -268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financieringsactiviteiten
| 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 1 | 0 | 388 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | -178 | 0 | -88 | 0 | 1 | 0 | -1 | 0 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | -1 | 0 | 1 | -1 | 1 | 0 | 0 | -1 | 0 | 0 | 1 | 1 | 0 | 0 | -1 | 1 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -38 | -34 | -635 | 682 | -118 | 155 | 154 | 104 | 136 | 924 | 206 | -26 | 121 | 329 | 109 | 47 | 723 | -558 | -387 | -297 | -230 | 135 | -100 | 95 | -474 | 56 | -126 | -111 | 190 | -70 | -73 | -105 | -92 | -703 | 818 | -193 | -82 | -95 | 1,131 | -204 | -58 | -313 | -65 | -79 | -594 | 508 | 14 | 10 | -591 | -154 | -523 | -1,481 | -474 | -2,093 | -122 | -261 | 24 | -148 | -24 | -1,851 | 690 | -46 | -942 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 6 | 18 | -9 | 17 | -22 | -15 | 17 | 45 | 45 | 7 | 55 | -17 | 6 | -2 | 4 | -6 | 22 | 9 | -6 | 40 | 3 | -1 | -9 | -13 | 30 | -3 | 12 | -21 | 11 | -1 | 4 | -17 | -13 | -19 | 5 | 40 | -5 | 10 | 61 | -9 | 36 | -1 | 5 | 15 | 30 | 25 | -18 | -8 | 7 | -11 | -51 | 114 | 31 | -89 | -230 | 76 | 26 | -76 | -730 | 455 | -27 | -613 |
Netto Kasstroomverandering
| 0 | -478 | -1,179 | 869 | -548 | 427 | -637 | -221 | 244 | 1,487 | 319 | 52 | 187 | 326 | -161 | -298 | 642 | -507 | -394 | -172 | 689 | 61 | 48 | 223 | -274 | 282 | -88 | 7 | -70 | 30 | -66 | -38 | -155 | -747 | 936 | -163 | -197 | -410 | 596 | 210 | -80 | -298 | -137 | 195 | -755 | 604 | -223 | 166 | -223 | 94 | -43 | -1,227 | 33 | -1,587 | -459 | 672 | 71 | -473 | -72 | -2,209 | 1,629 | -486 | -888 |
Kaspositie aan het Einde van de Periode
| 1,051 | 1,127 | 1,605 | 2,784 | 1,915 | 2,463 | 2,036 | 2,673 | 2,894 | 2,650 | 2,047 | 1,728 | 1,676 | 1,489 | 1,163 | 1,324 | 1,622 | 980 | 1,093 | 1,487 | 1,659 | 970 | 909 | 861 | 638 | 912 | 630 | 433 | 426 | 496 | 466 | 532 | 570 | 725 | 1,472 | 536 | 699 | 896 | 1,306 | 710 | 500 | 580 | 878 | 1,015 | 820 | 1,575 | 971 | 1,194 | 1,028 | 1,251 | -43 | 1,200 | 33 | -1,587 | -459 | 672 | 71 | -473 | 4,169 | -2,209 | 1,629 | -486 | 5,307 |