First Time Loading...

Northern Oil and Gas Inc
NYSE:NOG

Watchlist Manager
Northern Oil and Gas Inc Logo
Northern Oil and Gas Inc
NYSE:NOG
Watchlist
Price: 40.96 USD 0.79% Market Closed
Updated: May 22, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

1.3B
+10%
Operating Cash Flow
Growth Rates:
1 Year
+25%
3 Years
+345%
5 Years
+339%
7 Years
+1 610%
10 Years
+446%
-1.8B
+3%
Investing Cash Flow
Growth Rates:
1 Year
-25%
3 Years
-679%
5 Years
-266%
7 Years
-1 883%
10 Years
-350%
528.4m
-23%
Financing Cash Flow
Growth Rates:
1 Year
+30%
3 Years
-
5 Years
+375%
7 Years
+3 202%
10 Years
+226%

Cash Flow Statement
Northern Oil and Gas Inc

Rotate your device to view
Cash Flow Statement
Currency: USD
Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Operating Cash Flow
Net Income
51
21
78
164
(73)
(318)
(700)
(975)
(872)
(731)
(454)
(294)
(150)
(27)
2
(9)
(23)
(134)
(99)
144
34
175
250
(76)
399
(544)
(872)
(906)
(1 365)
(556)
(311)
6
(110)
232
803
773
1 320
1 237
679
923
594
Depreciation & Amortization
134
149
163
173
182
177
163
138
110
90
72
61
56
54
55
60
65
74
89
120
146
170
195
210
227
218
193
162
132
126
131
141
163
187
217
251
293
344
412
486
565
Change in Deffered Taxes
30
13
47
96
(44)
(108)
(143)
(202)
(67)
0
0
0
0
0
0
(1)
(1)
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
1
(1)
(1)
38
17
77
79
Stock-Based Compensation
4
4
3
3
4
4
4
5
5
7
5
3
2
2
6
3
2
2
0
4
8
8
6
8
6
6
7
4
4
3
3
4
4
5
6
6
6
6
6
6
6
Other Non-Cash Items
20
72
(26)
(167)
201
502
917
1 263
1 017
802
503
323
177
43
14
30
58
194
202
6
143
23
(74)
206
(280)
632
971
1 041
1 521
783
586
335
580
349
(106)
(33)
(560)
(539)
50
(196)
107
Cash Taxes Paid
0
0
0
0
3
3
3
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
2
4
4
3
2
4
4
Cash Interest Paid
36
43
44
45
46
47
47
55
54
61
61
61
61
61
61
66
72
70
89
79
88
78
76
79
78
73
68
55
52
53
54
47
64
54
75
75
75
101
100
129
136
Change in Working Capital
4
(14)
2
9
2
5
2
24
47
33
48
12
(7)
4
(2)
(7)
(11)
(27)
(58)
(26)
(26)
12
16
(0)
(5)
38
37
34
6
(54)
(70)
(86)
(146)
(176)
(140)
(62)
(8)
61
(30)
(106)
(40)
Cash from Operating Activities
239
N/A
241
+1%
263
+9%
274
+4%
269
-2%
257
-4%
240
-7%
247
+3%
235
-5%
194
-18%
170
-12%
102
-40%
76
-25%
73
-4%
70
-5%
73
+5%
89
+22%
107
+20%
134
+25%
244
+83%
298
+22%
379
+27%
387
+2%
340
-12%
342
+1%
344
+1%
329
-4%
332
+1%
294
-11%
299
+2%
336
+13%
397
+18%
488
+23%
592
+21%
774
+31%
928
+20%
1 044
+12%
1 141
+9%
1 128
-1%
1 183
+5%
1 306
+10%
Investing Cash Flow
Capital Expenditures
(403)
(402)
(436)
(477)
(468)
(436)
(365)
(289)
(199)
(139)
(123)
(93)
(93)
(98)
(102)
(119)
(157)
(236)
(354)
(475)
(495)
(506)
(582)
(569)
(596)
(568)
(401)
(284)
(215)
(298)
(399)
(594)
(976)
(919)
(1 059)
(1 360)
(1 403)
(1 665)
(2 014)
(1 845)
(1 791)
Other Items
1
1
1
0
0
0
0
0
0
0
1
2
2
2
1
0
0
0
0
0
0
0
0
0
0
(1)
(0)
0
(18)
(9)
0
(41)
(23)
(48)
(69)
(43)
0
(64)
(15)
(17)
0
Cash from Investing Activities
(402)
N/A
(401)
+0%
(435)
-9%
(477)
-10%
(468)
+2%
(436)
+7%
(365)
+16%
(289)
+21%
(199)
+31%
(139)
+30%
(122)
+13%
(91)
+25%
(91)
0%
(95)
-4%
(100)
-5%
(119)
-19%
(157)
-32%
(236)
-51%
(354)
-50%
(475)
-34%
(494)
-4%
(506)
-2%
(582)
-15%
(569)
+2%
(596)
-5%
(569)
+5%
(401)
+29%
(284)
+29%
(232)
+18%
(307)
-32%
(399)
-30%
(634)
-59%
(999)
-58%
(967)
+3%
(1 128)
-17%
(1 403)
-24%
(1 446)
-3%
(1 728)
-19%
(2 029)
-17%
(1 862)
+8%
(1 808)
+3%
Financing Cash Flow
Net Issuance of Common Stock
(40)
(41)
(14)
(16)
(2)
(2)
(2)
(0)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
141
141
119
104
(38)
(38)
56
71
71
71
0
133
228
228
438
255
116
107
(172)
(130)
139
148
507
495
Net Issuance of Debt
210
198
183
223
200
180
132
42
(31)
(56)
(50)
(6)
17
23
35
156
166
205
205
40
47
3
157
213
202
165
14
(62)
(187)
(181)
(128)
(139)
306
304
316
722
638
579
895
316
187
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(22)
(24)
(34)
(40)
(35)
(48)
(73)
(93)
(105)
(124)
(124)
(139)
Other
(7)
(2)
(1)
(0)
(0)
(6)
(6)
(6)
0
(1)
(0)
(0)
0
(0)
(0)
(13)
(13)
(20)
(20)
(28)
(40)
(36)
(35)
(25)
(14)
(12)
(13)
(1)
(13)
(14)
(13)
(19)
(8)
(14)
(14)
(10)
(10)
(12)
(15)
(15)
(15)
Cash from Financing Activities
162
N/A
156
-4%
168
+8%
206
+23%
197
-4%
172
-13%
124
-28%
36
-71%
(38)
N/A
(58)
-52%
(52)
+11%
(8)
+85%
16
N/A
22
+39%
34
+54%
142
+315%
152
+7%
327
+115%
326
0%
130
-60%
111
-15%
(71)
N/A
84
N/A
243
+189%
259
+6%
224
-14%
72
-68%
(62)
N/A
(68)
-8%
12
N/A
63
+443%
246
+291%
512
+108%
372
-27%
361
-3%
467
+29%
406
-13%
601
+48%
904
+51%
685
-24%
528
-23%
Change in Cash
Net Change in Cash
(0)
N/A
(4)
-1 133%
(4)
N/A
4
N/A
(2)
N/A
(7)
-213%
(1)
+86%
(6)
-490%
(1)
+76%
(3)
-136%
(4)
-12%
3
N/A
1
-61%
0
-92%
4
+3 500%
96
+2 561%
84
-12%
197
+134%
106
-46%
(100)
N/A
(86)
+14%
(198)
-132%
(111)
+44%
14
N/A
5
-66%
(1)
N/A
(0)
+90%
(15)
-14 500%
(6)
+60%
3
N/A
0
-91%
8
+2 633%
1
-91%
(3)
N/A
7
N/A
(7)
N/A
3
N/A
13
+375%
4
-71%
6
+45%
26
+365%
Free Cash Flow
Free Cash Flow
(164)
N/A
(161)
+2%
(173)
-8%
(203)
-17%
(200)
+1%
(179)
+10%
(125)
+30%
(42)
+66%
37
N/A
55
+49%
47
-14%
9
-82%
(17)
N/A
(24)
-44%
(32)
-31%
(46)
-45%
(68)
-47%
(130)
-90%
(220)
-70%
(230)
-5%
(197)
+15%
(127)
+35%
(195)
-54%
(229)
-18%
(254)
-11%
(224)
+12%
(71)
+68%
48
N/A
79
+66%
0
-100%
(63)
N/A
(197)
-213%
(489)
-148%
(327)
+33%
(285)
+13%
(431)
-51%
(360)
+17%
(524)
-46%
(886)
-69%
(662)
+25%
(485)
+27%

See Also

Summary
NOG intrinsic value, competitors valuation, and company profile.
DCF Valuation
NOG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NOG stock valuation using valuation multiples.
Wall Street Estimates
NOG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NOG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 139,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.