Norske Skog ASA
OSE:NSKOG.OL
42 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 11,786 | 14,537 | 9,848 | 9,173 | 12,200 | 12,641 | 11,527 | 11,849 | 11,538 | 12,150 | 13,339 | 16,592 | 18,904 | 18,986 | 20,362 | 26,468 | 27,118 | 28,812 | 25,726 | 25,302 |
| Cost of Revenue
| 7,728 | 7,937 | 6,055 | 5,099 | 6,872 | 7,520 | 6,915 | 6,843 | 6,817 | 7,258 | 8,062 | 9,720 | 11,361 | 31 | 11,577 | 15,771 | 15,070 | 15,600 | 13,657 | 12,644 |
| Gross Profit
| 4,058 | 6,600 | 3,793 | 4,074 | 5,328 | 5,121 | 4,612 | 5,006 | 4,721 | 4,892 | 5,277 | 6,872 | 7,543 | 18,955 | 8,785 | 10,697 | 12,048 | 13,212 | 12,069 | 12,658 |
| Gross Profit Ratio
| 0.344 | 0.454 | 0.385 | 0.444 | 0.437 | 0.405 | 0.4 | 0.422 | 0.409 | 0.403 | 0.396 | 0.414 | 0.399 | 0.998 | 0.431 | 0.404 | 0.444 | 0.459 | 0.469 | 0.5 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 | 0 | 0 | 0 | 17 | 18 | 19 | 18 | 0 |
| General & Administrative Expenses
| 2,107 | 93 | 58 | 186 | 213 | 206 | 168 | 200 | 218 | 211 | 251 | 314 | 0 | 11,539 | 0 | 577 | -1,778 | -1,873 | -1,753 | -2,039 |
| Selling & Marketing Expenses
| 1,125 | 1,249 | 1,208 | 1,167 | 1,250 | 1,312 | 1,264 | 1,240 | 1,253 | 1,262 | 1,414 | 1,662 | 1,786 | 1,856 | 1,749 | 2,340 | 2,444 | 2,553 | 2,387 | 2,716 |
| SG&A
| 3,232 | 1,342 | 1,266 | 1,353 | 1,463 | 1,518 | 1,432 | 1,440 | 1,471 | 1,473 | 1,665 | 1,976 | 1,786 | 13,395 | 1,749 | 2,340 | 666 | 680 | 634 | 677 |
| Other Expenses
| -70 | 2,889 | 2,314 | 2,584 | 2,811 | -10 | 1 | 50 | 2 | -13 | -102 | -152 | 0 | 0 | 0 | 0 | -80 | -408 | 1,500 | 86 |
| Operating Expenses
| 3,162 | 4,231 | 3,580 | 3,937 | 4,274 | 4,537 | 4,396 | 4,639 | 4,733 | 4,826 | 5,142 | 6,344 | 7,888 | 21,111 | 7,832 | 11,098 | 6,567 | 12,491 | 11,191 | 11,511 |
| Operating Income
| 896 | 2,845 | 216 | -101 | 1,015 | 926 | -1,702 | -1,065 | -164 | 65 | -1,111 | -2,684 | -2,701 | -2,379 | -1,326 | -1,407 | 677 | -2,527 | 630 | 1,037 |
| Operating Income Ratio
| 0.076 | 0.196 | 0.022 | -0.011 | 0.083 | 0.073 | -0.148 | -0.09 | -0.014 | 0.005 | -0.083 | -0.162 | -0.143 | -0.125 | -0.065 | -0.053 | 0.025 | -0.088 | 0.024 | 0.041 |
| Total Other Income Expenses Net
| -305 | -67 | -135 | -359 | -205 | 677 | -1,615 | -340 | -841 | -1,356 | -1,233 | -186 | -431 | -941 | 306 | -1,371 | -442 | -953 | -1,634 | -827 |
| Income Before Tax
| 591 | 2,778 | -295 | -1,698 | 2,192 | 1,603 | -3,317 | -232 | -1,005 | -1,291 | -2,344 | -2,849 | -3,132 | -3,320 | -1,019 | -2,779 | 235 | -3,480 | -1,004 | 210 |
| Income Before Tax Ratio
| 0.05 | 0.191 | -0.03 | -0.185 | 0.18 | 0.127 | -0.288 | -0.02 | -0.087 | -0.106 | -0.176 | -0.172 | -0.166 | -0.175 | -0.05 | -0.105 | 0.009 | -0.121 | -0.039 | 0.008 |
| Income Tax Expense
| 110 | 206 | 68 | 186 | 149 | 78 | 234 | -538 | 520 | 213 | -500 | -69 | -588 | -851 | 380 | 13 | 918 | -463 | -156 | -419 |
| Net Income
| 481 | 2,572 | -363 | -1,884 | 2,044 | 1,525 | -3,551 | 295 | -1,526 | -1,504 | -1,844 | -2,778 | -2,545 | -2,469 | -1,400 | -2,765 | -618 | -2,809 | -854 | 621 |
| Net Income Ratio
| 0.041 | 0.177 | -0.037 | -0.205 | 0.168 | 0.121 | -0.308 | 0.025 | -0.132 | -0.124 | -0.138 | -0.167 | -0.135 | -0.13 | -0.069 | -0.104 | -0.023 | -0.097 | -0.033 | 0.025 |
| EPS
| 5.27 | 27.27 | -3.9 | -22.84 | 24.78 | 18.48 | -12.73 | 1.17 | -6.07 | -7.92 | -9.71 | -14.63 | -13.4 | -13.03 | -7.38 | -14.59 | -3.26 | -14.84 | -5.98 | 4.69 |
| EPS Diluted
| 5.27 | 27.27 | -3.9 | -22.84 | 24.78 | 18.48 | -12.73 | 1.17 | -6.07 | -7.92 | -9.71 | -14.63 | -13.4 | -13.03 | -7.38 | -14.59 | -3.26 | -14.84 | -5.98 | 4.69 |
| EBITDA
| 1,433 | 3,326 | 356 | -1,093 | 2,895 | 1,032 | -1,401 | 1,000 | 691 | 61 | -980 | 787 | 1,265 | -165 | 3,418 | 3,006 | 13,235 | 4,080 | 2,849 | 4,307 |
| EBITDA Ratio
| 0.122 | 0.216 | 0.064 | 0.086 | 0.138 | 0.104 | 0.125 | 0.341 | 0.065 | 0.004 | 0.012 | 0.232 | 0.194 | 0.003 | 0.372 | 0.122 | 0.332 | 0.142 | 0.12 | 0.175 |