Income Statement

5.5B

Revenue

943.6m

Operating Income

444.4m

Net Income

Revenue	5.5B EUR
Cost of Revenue	-2.7B EUR
Gross Profit	2.8B EUR
Operating Expenses	-1.8B EUR
Operating Income	943.6m EUR
Other Expenses	-499.2m EUR
Net Income	444.4m EUR

Currency: EUR

	Dec-2013	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
Revenue
Revenue	2 444 N/A	2 567 +5%	2 787 +9%	2 996 +7%	3 057 +2%	3 161 +3%	3 128 -1%	3 125 0%	3 112 0%	3 181 +2%	3 245 +2%	3 347 +3%	3 510 +5%	3 599 +3%	3 650 +1%	3 667 +0%	3 649 0%	3 618 -1%	3 621 +0%	3 746 +3%	3 812 +2%	3 930 +3%	4 063 +3%	4 094 +1%	4 136 +1%	4 040 -2%	3 931 -3%	3 867 -2%	3 760 -3%	3 899 +4%	3 984 +2%	4 061 +2%	4 202 +3%	4 276 +2%	4 510 +5%	4 730 +5%	4 941 +4%	5 207 +5%	5 336 +2%	5 439 +2%	5 506 +1%
Gross Profit
Cost of Revenue	(1 271)	(1 330)	(1 477)	(1 626)	(1 638)	(1 714)	(1 711)	(1 726)	(1 770)	(1 809)	(1 806)	(1 806)	(1 782)	(1 746)	(1 720)	(1 676)	(1 689)	(1 687)	(1 713)	(1 802)	(1 812)	(1 851)	(1 888)	(1 925)	(1 983)	(1 965)	(1 956)	(1 960)	(1 970)	(2 076)	(2 118)	(2 150)	(2 192)	(2 159)	(2 185)	(2 271)	(2 347)	(2 488)	(2 631)	(2 727)	(2 738)
Gross Profit	1 173 N/A	1 237 +5%	1 310 +6%	1 370 +5%	1 420 +4%	1 447 +2%	1 417 -2%	1 399 -1%	1 342 -4%	1 371 +2%	1 439 +5%	1 541 +7%	1 728 +12%	1 853 +7%	1 930 +4%	1 991 +3%	1 961 -1%	1 931 -2%	1 909 -1%	1 944 +2%	2 000 +3%	2 079 +4%	2 175 +5%	2 169 0%	2 153 -1%	2 075 -4%	1 976 -5%	1 908 -3%	1 790 -6%	1 823 +2%	1 867 +2%	1 911 +2%	2 011 +5%	2 116 +5%	2 325 +10%	2 459 +6%	2 594 +5%	2 719 +5%	2 706 0%	2 712 +0%	2 768 +2%
Operating Income
Operating Expenses	(793)	(795)	(827)	(892)	(932)	(987)	(1 003)	(1 022)	(1 008)	(1 041)	(1 047)	(1 052)	(1 163)	(1 080)	(1 101)	(1 136)	(1 063)	(1 174)	(1 189)	(1 224)	(1 256)	(1 290)	(1 352)	(1 397)	(1 433)	(1 459)	(1 459)	(1 449)	(1 450)	(1 470)	(1 488)	(1 502)	(1 578)	(1 594)	(1 615)	(1 598)	(1 639)	(1 598)	(1 617)	(1 705)	(1 824)
Selling, General & Administrative	(495)	(568)	(566)	(605)	(698)	(414)	(428)	(432)	(759)	(456)	(459)	(456)	(790)	(446)	(444)	(452)	(901)	(465)	(482)	(506)	(948)	(513)	(527)	(537)	(985)	(567)	(566)	(562)	(1 019)	(564)	(566)	(569)	(1 047)	(632)	(638)	(612)	(1 165)	(559)	(562)	(608)	(1 256)
Depreciation & Amortization	(97)	(98)	(103)	(110)	(116)	(126)	(134)	(139)	(140)	(141)	(141)	(141)	(143)	(144)	(146)	(149)	(150)	(151)	(151)	(152)	(153)	(183)	(214)	(248)	(287)	(301)	(313)	(325)	(338)	(346)	(360)	(368)	(373)	(380)	(383)	(386)	(387)	(390)	(394)	(397)	(404)
Other Operating Expenses	(201)	(128)	(159)	(178)	(118)	(447)	(440)	(451)	(110)	(444)	(447)	(455)	(230)	(490)	(511)	(535)	(12)	(559)	(557)	(565)	(154)	(595)	(612)	(611)	(161)	(590)	(580)	(562)	(93)	(560)	(562)	(565)	(158)	(582)	(594)	(599)	(88)	(650)	(662)	(700)	(164)
Operating Income	380 N/A	442 +16%	483 +9%	478 -1%	488 +2%	460 -6%	414 -10%	377 -9%	334 -11%	330 -1%	392 +19%	489 +25%	566 +16%	773 +37%	829 +7%	854 +3%	898 +5%	757 -16%	720 -5%	720 +0%	744 +3%	789 +6%	823 +4%	772 -6%	720 -7%	616 -14%	516 -16%	459 -11%	340 -26%	353 +4%	379 +7%	409 +8%	433 +6%	522 +21%	711 +36%	862 +21%	954 +11%	1 121 +17%	1 089 -3%	1 007 -8%	944 -6%
Pre-Tax Income
Interest Income Expense	(125)	(103)	(125)	(153)	(238)	(230)	(151)	(167)	(70)	(101)	(186)	(142)	(171)	(9)	(10)	5	72	(94)	(33)	(86)	(147)	(118)	(106)	(35)	40	(2)	(12)	(15)	(41)	71	82	77	89	30	43	25	12	(18)	(26)	(24)	(42)
Non-Reccuring Items	184	65	(35)	(12)	(70)	(112)	(95)	(57)	(12)	147	256	302	363	61	9	(63)	(447)	(136)	(22)	(75)	136	76	(20)	(202)	(151)	(346)	(367)	(117)	(178)	71	139	23	72	22	121	49	41	(3)	(234)	(97)	9
Total Other Income	(1)	(1)	(1)	(1)	(1)	12	12	12	(2)	(14)	(15)	(15)	2	0	(2)	(2)	(1)	(2)	(1)	0	(1)	2	2	1	(1)	(4)	(0)	0	(1)	3	3	2	0	(4)	(7)	(6)	(6)	1	(0)	(6)	(12)
Pre-Tax Income	438 N/A	403 -8%	323 -20%	312 -3%	178 -43%	130 -27%	181 +39%	165 -9%	250 +52%	362 +45%	448 +24%	634 +42%	759 +20%	825 +9%	827 +0%	795 -4%	523 -34%	525 +0%	664 +27%	560 -16%	732 +31%	749 +2%	700 -7%	536 -23%	607 +13%	265 -56%	138 -48%	327 +138%	121 -63%	499 +314%	604 +21%	511 -15%	593 +16%	571 -4%	868 +52%	930 +7%	1 001 +8%	1 101 +10%	829 -25%	881 +6%	899 +2%
Net Income
Tax Provision	(130)	(125)	(99)	(110)	(90)	(74)	(80)	(67)	(92)	(115)	(163)	(214)	(220)	(196)	(174)	(150)	(60)	(100)	(133)	(126)	(165)	(167)	(150)	(102)	(131)	(60)	(20)	(53)	(1)	(69)	(100)	(80)	(106)	(111)	(182)	(191)	(216)	(239)	(444)	(459)	(459)
Income from Continuing Operations	308	278	224	202	88	56	102	98	159	247	285	420	539	629	653	645	463	424	531	434	567	582	550	435	476	205	118	275	119	431	504	432	488	460	686	738	785	861	385	422	440
Income to Minority Interest	(1)	0	1	(0)	(1)	(1)	(1)	(0)	(0)	0	0	0	0	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	0	1	1	1	(1)	(1)	(2)	(1)	0	0	(0)	(0)	(2)	(2)	(3)	(6)	(2)	(4)	5
Net Income (Common)	318 N/A	309 -3%	280 -10%	256 -9%	112 -56%	59 -47%	81 +37%	80 -2%	158 +99%	247 +56%	285 +15%	420 +48%	540 +28%	629 +16%	652 +4%	645 -1%	463 -28%	424 -8%	530 +25%	433 -18%	567 +31%	582 +3%	550 -5%	435 -21%	478 +10%	206 -57%	117 -43%	273 +133%	118 -57%	429 +265%	504 +17%	432 -14%	488 +13%	459 -6%	683 +49%	736 +8%	782 +6%	856 +9%	383 -55%	418 +9%	444 +6%
EPS (Diluted)	0.84 N/A	0.75 -11%	0.68 -9%	0.62 -9%	0.23 -63%	0.08 -65%	0.17 +113%	0.16 -6%	0.36 +125%	0.53 +47%	0.63 +19%	0.93 +48%	1.05 +13%	1.34 +28%	1.37 +2%	1.32 -4%	0.92 -30%	0.86 -7%	1.07 +24%	0.87 -19%	1.15 +32%	1.13 -2%	1.05 -7%	0.85 -19%	0.92 +8%	0.39 -58%	0.22 -44%	0.52 +136%	0.23 -56%	0.83 +261%	0.98 +18%	0.92 -6%	0.94 +2%	0.89 -5%	1.32 +48%	1.46 +11%	1.51 +3%	1.66 +10%	0.75 -55%	0.81 +8%	0.86 +6%

Income Statement Balance Sheet Cash Flow Statement

Mowi ASA
OSE:MOWI

Income Statement

Earnings Waterfall
Mowi ASA

Income Statement
Mowi ASA

See Also

Company

Help

Tools

Stocks

Mowi ASA OSE:MOWI

Income Statement

Earnings Waterfall Mowi ASA

Income Statement Mowi ASA

See Also

Company

Help

Tools

Stocks

Mowi ASA
OSE:MOWI

Earnings Waterfall
Mowi ASA

Income Statement
Mowi ASA