Protector Forsikring ASA
OSE:PROT.OL
185.8 (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 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||
Net Income
| 1,494.3 | 845.308 | 1,164.682 | 884.86 | -76.079 | -20.731 | 373.943 | 452.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 94.8 | 27.309 | 29.498 | 28.124 | 29.359 | 21.668 | 17.24 | 15.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -1,547.7 | -993.994 | -224.235 | -954.716 | 1,459.268 | 665.867 | -1,053.559 | -162.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow
| 27.7 | -121.377 | 969.945 | -41.732 | 1,412.548 | 712.734 | -696.856 | 274.987 | 0 | 0 | 0 | 0 | 162.874 | 122.928 | 13.054 | 168.527 | -225.571 | -149.496 | 64.759 | 0.007 | -0.002 |
Investing Activities: | |||||||||||||||||||||
Investments In Property Plant And Equipment
| -71.7 | -43.754 | -52.815 | -15.804 | -47.797 | -39.04 | -25.137 | -8.976 | -10.039 | -8.652 | -9.928 | -4.91 | -8.247 | -8.316 | 0 | 0 | 0 | -2.236 | -2.753 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.601 | -20.128 | -112.782 | -29.623 | 0 | 0 | -0.056 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.979 | 243.624 | -3.068 | 0 | -6.444 | 0 | 0 | -5.753 | 0 | 0.001 | 0 | -1.432 | 0 | 0.06 |
Investing Cash Flow
| -71.7 | -43.754 | -52.815 | -15.804 | -47.797 | -39.04 | -25.137 | -13.955 | 233.585 | -11.72 | -9.928 | -11.354 | -8.247 | -11.917 | -25.881 | -112.782 | -29.622 | -2.236 | -4.185 | -0.056 | 0.06 |
Financing Activities: | |||||||||||||||||||||
Debt Repayment
| 647 | -140 | -88.372 | 229.75 | 0 | 0 | 597.41 | 497.75 | 0 | 0 | 0 | 148.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 281.76 | 0 | 33.115 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | -259.039 | -56.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -823.9 | -947.3 | -659.536 | 0 | 0 | 0 | -193.825 | -193.85 | -165.17 | -144.524 | -99.102 | 0 | -123.877 | -104.413 | -30.154 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -95 | -66.6 | -61.616 | -61.665 | -66.616 | -61.414 | -56.338 | -22.796 | -11.299 | -11.681 | -11.961 | -6.321 | 0 | 0 | 0 | 0 | -17.984 | -7.058 | -2.657 | 0 | 0 |
Financing Cash Flow
| -271.9 | -1,153.881 | -809.524 | 168.085 | -66.616 | -320.453 | 347.247 | 281.104 | -176.469 | -156.205 | -111.063 | 141.804 | -123.877 | -104.413 | -30.154 | 0 | 263.776 | 138.356 | 30.458 | 0 | 0 |
Other Information: | |||||||||||||||||||||
Effect Of Forex Changes On Cash
| 68.1 | -7.889 | -12.525 | 46.473 | -2.459 | -3.6 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 |
Net Change In Cash
| -247.8 | -1,326.901 | 95.081 | 157.022 | 1,295.676 | 349.641 | -318.409 | 564.931 | -366.054 | 455.985 | -4.978 | 60.223 | 30.749 | 6.598 | -42.981 | 55.745 | 8.583 | -13.376 | 91.031 | -0.049 | 0.058 |
Cash At End Of Period
| 832.5 | 1,080.328 | 2,407.229 | 2,312.148 | 2,155.126 | 887.301 | 537.66 | 856.069 | 291.138 | 657.192 | 201.207 | 206.185 | 145.962 | 115.213 | 108.615 | 151.596 | 95.851 | 87.268 | 100.644 | 0.01 | 0.058 |