Lerøy Seafood Group ASA (OSL:LSG)
Norway
· Delayed Price · Currency is NOK 49.82
-1.43 (-2.79%)
Mar 9, 2026, 4:25 PM CET
Lerøy Seafood Group ASA Cash Flow Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 365.96 | 2,673 | 272.5 | 2,907 | 2,632 | Upgrade
|
| Depreciation & Amortization | 1,908 | 1,652 | 1,484 | 1,326 | 1,252 | Upgrade
|
| Loss (Gain) From Sale of Assets | -45.65 | -11.84 | -36.47 | -6.55 | -62.81 | Upgrade
|
| Asset Writedown & Restructuring Costs | 54.8 | 58.54 | 108.11 | - | 6.4 | Upgrade
|
| Loss (Gain) on Equity Investments | 89.11 | -106.84 | 143.31 | -65.68 | -121.5 | Upgrade
|
| Other Operating Activities | 1,519 | -925.46 | 2,053 | -173.53 | -378.63 | Upgrade
|
| Change in Accounts Receivable | -12.76 | -271.5 | -167.59 | -542.75 | -76.21 | Upgrade
|
| Change in Inventory | 30.7 | -941.49 | -725.02 | -1,638 | 84.55 | Upgrade
|
| Change in Accounts Payable | -129.63 | -292.95 | 441.84 | 386.51 | 387.88 | Upgrade
|
| Change in Other Net Operating Assets | 341.74 | 209.85 | -236.17 | 82.78 | 16 | Upgrade
|
| Operating Cash Flow | 4,121 | 2,044 | 3,337 | 2,275 | 3,740 | Upgrade
|
| Operating Cash Flow Growth | 101.62% | -38.75% | 46.67% | -39.17% | 58.03% | Upgrade
|
| Capital Expenditures | -1,577 | -1,720 | -1,307 | -892.99 | -937.43 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 68.05 | 46.98 | 24.01 | 43.48 | Upgrade
|
| Cash Acquisitions | -29.74 | 0.18 | -82.26 | -58.67 | -202.53 | Upgrade
|
| Divestitures | - | -29.99 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.38 | -144.79 | -0.16 | -0.29 | -3.46 | Upgrade
|
| Sale (Purchase) of Real Estate | - | -13.1 | -19.28 | -18.41 | -77.62 | Upgrade
|
| Investment in Securities | 0.53 | -0.86 | 3.76 | 1.77 | -308.4 | Upgrade
|
| Other Investing Activities | 183.82 | 188.98 | 133.97 | 42.17 | 44.91 | Upgrade
|
| Investing Cash Flow | -1,423 | -1,638 | -1,229 | -907.65 | -1,440 | Upgrade
|
| Short-Term Debt Issued | - | 1,148 | - | 522.39 | - | Upgrade
|
| Long-Term Debt Issued | - | 806.64 | 2,843 | 0.26 | 2,172 | Upgrade
|
| Total Debt Issued | - | 1,954 | 2,843 | 522.66 | 2,172 | Upgrade
|
| Short-Term Debt Repaid | -116.2 | - | -460.98 | - | -359.07 | Upgrade
|
| Long-Term Debt Repaid | -971.52 | -1,122 | -1,413 | -914.3 | -1,436 | Upgrade
|
| Total Debt Repaid | -1,088 | -1,122 | -1,874 | -914.3 | -1,795 | Upgrade
|
| Net Debt Issued (Repaid) | -1,088 | 832.63 | 968.23 | -391.65 | 377.09 | Upgrade
|
| Common Dividends Paid | -1,498 | -1,536 | -1,529 | -1,489 | -1,202 | Upgrade
|
| Other Financing Activities | -773.05 | -699.77 | -529.26 | -385.67 | -237.93 | Upgrade
|
| Financing Cash Flow | -3,359 | -1,404 | -1,090 | -2,266 | -1,063 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -0 | - | 0 | Upgrade
|
| Net Cash Flow | -661.1 | -997.92 | 1,018 | -898.27 | 1,237 | Upgrade
|
| Free Cash Flow | 2,544 | 324.44 | 2,030 | 1,382 | 2,803 | Upgrade
|
| Free Cash Flow Growth | 684.00% | -84.02% | 46.87% | -50.68% | 134.45% | Upgrade
|
| Free Cash Flow Margin | 7.40% | 1.04% | 6.58% | 5.19% | 12.15% | Upgrade
|
| Free Cash Flow Per Share | 4.24 | 0.55 | 3.41 | 2.32 | 4.71 | Upgrade
|
| Cash Interest Paid | 773.05 | 699.77 | 529.26 | 314.46 | 237.93 | Upgrade
|
| Cash Income Tax Paid | 213.39 | 1,041 | 634.48 | 527.3 | 386.57 | Upgrade
|
| Levered Free Cash Flow | 2,263 | -639.77 | 590.15 | 485.3 | 1,738 | Upgrade
|
| Unlevered Free Cash Flow | 2,656 | -191.58 | 935.55 | 686.32 | 1,891 | Upgrade
|
| Change in Working Capital | 230.06 | -1,296 | -686.94 | -1,712 | 412.21 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.