Aker ASA
OTC:AKAAF
Cash Flow Statement
Cash Flow Statement
Aker ASA
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
951
|
0
|
0
|
0
|
2 333
|
0
|
0
|
0
|
1 793
|
0
|
0
|
0
|
4 403
|
0
|
0
|
0
|
(1 267)
|
0
|
0
|
0
|
(1 687)
|
133
|
0
|
429
|
596
|
1 792
|
1 992
|
1 990
|
1 941
|
299
|
(211)
|
(2 469)
|
(3 106)
|
(2 462)
|
(2 000)
|
(28)
|
(347)
|
314
|
(325)
|
(666)
|
(1 442)
|
(1 345)
|
(1 147)
|
(1 985)
|
(656)
|
(1 789)
|
(1 150)
|
518
|
(941)
|
(166)
|
2 643
|
3 446
|
1 420
|
(491)
|
(1 692)
|
(5 466)
|
(2 122)
|
771
|
506
|
15 662
|
8 675
|
(11 813)
|
(1 653)
|
6 589
|
1 883
|
(718)
|
|
| Depreciation & Amortization |
700
|
0
|
0
|
0
|
798
|
0
|
0
|
0
|
914
|
0
|
0
|
0
|
307
|
0
|
0
|
0
|
397
|
0
|
0
|
0
|
926
|
376
|
0
|
948
|
762
|
948
|
1 133
|
753
|
772
|
790
|
812
|
832
|
896
|
1 228
|
1 713
|
2 225
|
2 722
|
2 884
|
2 867
|
2 959
|
3 594
|
4 568
|
3 537
|
3 358
|
2 641
|
2 731
|
2 620
|
2 686
|
2 595
|
2 425
|
2 209
|
2 139
|
2 097
|
2 401
|
2 780
|
2 807
|
1 095
|
200
|
832
|
962
|
1 429
|
1 632
|
1 663
|
1 405
|
1 171
|
1 339
|
|
| Other Non-Cash Items |
(455)
|
0
|
0
|
0
|
(674)
|
0
|
0
|
0
|
580
|
0
|
0
|
0
|
(4 400)
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
1 070
|
83
|
0
|
(353)
|
(26)
|
(1 810)
|
(1 521)
|
(1 309)
|
(1 813)
|
(843)
|
(1 427)
|
(1 564)
|
2 627
|
0
|
0
|
0
|
2 380
|
0
|
0
|
0
|
5 673
|
0
|
0
|
0
|
11 992
|
0
|
0
|
0
|
10 032
|
0
|
0
|
0
|
1 439
|
0
|
891
|
0
|
4 039
|
0
|
(389)
|
0
|
(14 686)
|
0
|
(479)
|
0
|
358
|
0
|
|
| Cash Taxes Paid |
169
|
0
|
0
|
0
|
335
|
0
|
0
|
0
|
769
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
59
|
4
|
0
|
0
|
58
|
0
|
34
|
0
|
38
|
0
|
0
|
0
|
(1 347)
|
0
|
0
|
0
|
(747)
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
3 180
|
0
|
0
|
0
|
493
|
0
|
0
|
0
|
185
|
0
|
200
|
0
|
321
|
0
|
(79)
|
0
|
88
|
0
|
110
|
0
|
(29)
|
0
|
|
| Cash Interest Paid |
615
|
0
|
0
|
0
|
506
|
0
|
0
|
0
|
831
|
0
|
0
|
0
|
299
|
0
|
0
|
0
|
527
|
0
|
0
|
0
|
613
|
192
|
0
|
0
|
473
|
0
|
160
|
0
|
473
|
0
|
0
|
0
|
709
|
0
|
0
|
0
|
1 726
|
0
|
0
|
0
|
1 985
|
0
|
0
|
0
|
2 344
|
0
|
0
|
0
|
2 666
|
0
|
0
|
0
|
1 566
|
0
|
2 266
|
0
|
2 104
|
0
|
1 090
|
0
|
950
|
0
|
1 643
|
0
|
2 403
|
0
|
|
| Change in Working Capital |
3 379
|
1 478
|
1 339
|
2 470
|
1 175
|
4 440
|
5 269
|
6 663
|
1 050
|
4 432
|
4 768
|
2 645
|
(627)
|
(634)
|
(1 235)
|
(1 500)
|
202
|
186
|
200
|
242
|
(190)
|
(141)
|
800
|
565
|
(535)
|
596
|
(374)
|
(299)
|
2 017
|
2 845
|
4 023
|
6 913
|
2 384
|
(884)
|
(668)
|
(3 023)
|
980
|
2 151
|
2 325
|
1 823
|
(2 519)
|
157
|
(1 030)
|
4 005
|
(4 905)
|
9 258
|
9 980
|
7 911
|
(2 370)
|
3 657
|
(2 438)
|
74
|
306
|
597
|
1 299
|
5 310
|
(205)
|
4 637
|
847
|
(19 282)
|
1 802
|
11 031
|
2 006
|
(6 590)
|
6 331
|
10 560
|
|
| Cash from Operating Activities |
4 575
N/A
|
1 478
-68%
|
1 339
-9%
|
2 470
+84%
|
3 632
+47%
|
4 440
+22%
|
5 269
+19%
|
6 663
+26%
|
4 337
-35%
|
4 432
+2%
|
4 768
+8%
|
2 645
-45%
|
(317)
N/A
|
(634)
-100%
|
(1 235)
-95%
|
(1 500)
-21%
|
(544)
+64%
|
186
N/A
|
200
+8%
|
242
+21%
|
119
-51%
|
451
+279%
|
800
+77%
|
997
+25%
|
797
-20%
|
934
+17%
|
1 230
+32%
|
1 135
-8%
|
2 917
+157%
|
3 091
+6%
|
3 197
+3%
|
3 712
+16%
|
2 801
-25%
|
434
-85%
|
1 892
+336%
|
2 382
+26%
|
5 735
+141%
|
6 387
+11%
|
5 905
-8%
|
5 154
-13%
|
5 306
+3%
|
7 524
+42%
|
5 504
-27%
|
9 522
+73%
|
9 072
-5%
|
10 200
+12%
|
11 450
+12%
|
11 115
-3%
|
9 316
-16%
|
5 916
-36%
|
2 414
-59%
|
5 659
+134%
|
5 262
-7%
|
2 507
-52%
|
3 278
+31%
|
2 651
-19%
|
2 807
+6%
|
5 608
+100%
|
1 796
-68%
|
(2 658)
N/A
|
(2 780)
-5%
|
850
N/A
|
1 537
+81%
|
925
-40%
|
9 743
+953%
|
11 539
+18%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(670)
|
0
|
0
|
0
|
(1 594)
|
0
|
0
|
0
|
(3 456)
|
0
|
0
|
0
|
(4 157)
|
0
|
0
|
0
|
(5 995)
|
0
|
0
|
0
|
(5 720)
|
(56)
|
0
|
(424)
|
(1 690)
|
(1 751)
|
(1 818)
|
(1 790)
|
(1 873)
|
(2 509)
|
(3 586)
|
(4 917)
|
(6 426)
|
(7 984)
|
(9 175)
|
(9 549)
|
(9 608)
|
(9 149)
|
(9 707)
|
(10 181)
|
(11 299)
|
(13 154)
|
(13 761)
|
(14 605)
|
(13 397)
|
(13 100)
|
(13 603)
|
(13 251)
|
(11 902)
|
(7 004)
|
(3 854)
|
(3 080)
|
(5 558)
|
(6 823)
|
(8 413)
|
(6 719)
|
(1 552)
|
(2 605)
|
(5 875)
|
(5 823)
|
(4 691)
|
(4 210)
|
(3 183)
|
(2 261)
|
(2 083)
|
(2 766)
|
|
| Other Items |
7 073
|
7 723
|
6 432
|
6 489
|
2 805
|
(555)
|
573
|
959
|
2 515
|
(4 809)
|
(7 000)
|
(8 101)
|
3 832
|
1 333
|
1 327
|
1 709
|
(1 918)
|
(12 433)
|
(6 404)
|
(16 448)
|
(7 782)
|
(5 359)
|
(9 032)
|
2 581
|
1 950
|
2 030
|
94
|
(130)
|
2 298
|
1 374
|
3 179
|
2 984
|
266
|
(908)
|
(670)
|
(887)
|
(1 401)
|
5 318
|
5 516
|
5 501
|
(2 037)
|
(7 033)
|
(7 504)
|
(8 014)
|
(882)
|
(1 336)
|
(874)
|
(5 106)
|
(1 528)
|
(1 135)
|
382
|
(234)
|
891
|
(469)
|
(477)
|
1 630
|
(1 291)
|
(6 262)
|
(461)
|
5 088
|
1 749
|
(501)
|
744
|
6 505
|
6 676
|
168
|
|
| Cash from Investing Activities |
6 403
N/A
|
7 723
+21%
|
6 432
-17%
|
6 489
+1%
|
1 211
-81%
|
(555)
N/A
|
573
N/A
|
959
+67%
|
(941)
N/A
|
(4 809)
-411%
|
(7 000)
-46%
|
(8 101)
-16%
|
(325)
+96%
|
1 333
N/A
|
1 327
0%
|
1 709
+29%
|
(7 913)
N/A
|
(12 433)
-57%
|
(6 404)
+48%
|
(16 448)
-157%
|
(13 502)
+18%
|
(5 415)
+60%
|
(9 032)
-67%
|
2 213
N/A
|
260
-88%
|
335
+29%
|
(1 724)
N/A
|
(1 920)
-11%
|
425
N/A
|
(1 135)
N/A
|
(407)
+64%
|
(1 933)
-375%
|
(6 160)
-219%
|
(8 892)
-44%
|
(9 845)
-11%
|
(10 436)
-6%
|
(11 009)
-5%
|
(3 831)
+65%
|
(4 191)
-9%
|
(4 680)
-12%
|
(13 336)
-185%
|
(20 187)
-51%
|
(21 265)
-5%
|
(22 619)
-6%
|
(14 279)
+37%
|
(14 436)
-1%
|
(14 477)
0%
|
(18 357)
-27%
|
(13 430)
+27%
|
(8 139)
+39%
|
(3 472)
+57%
|
(3 314)
+5%
|
(4 667)
-41%
|
(7 292)
-56%
|
(8 890)
-22%
|
(5 089)
+43%
|
(2 843)
+44%
|
(8 867)
-212%
|
(6 336)
+29%
|
(735)
+88%
|
(2 942)
-300%
|
(4 711)
-60%
|
(2 439)
+48%
|
4 244
N/A
|
4 593
+8%
|
(2 598)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
853
|
0
|
0
|
0
|
1 990
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
0
|
0
|
99
|
137
|
137
|
137
|
268
|
230
|
230
|
260
|
30
|
356
|
357
|
403
|
1 257
|
959
|
1 353
|
1 282
|
1 868
|
1 783
|
1 405
|
1 386
|
(48)
|
(16)
|
(45)
|
(30)
|
819
|
646
|
662
|
(3)
|
870
|
880
|
14
|
1 328
|
1 212
|
2 724
|
10 925
|
9 994
|
1 897
|
(10)
|
(4)
|
3
|
703
|
700
|
30
|
|
| Net Issuance of Debt |
(3 474)
|
0
|
0
|
0
|
(369)
|
0
|
0
|
0
|
359
|
0
|
0
|
0
|
2 427
|
0
|
0
|
0
|
552
|
0
|
0
|
0
|
7 839
|
(730)
|
0
|
(2 044)
|
290
|
(133)
|
(273)
|
1 002
|
(2 325)
|
(600)
|
(107)
|
2 155
|
4 053
|
8 082
|
9 949
|
8 952
|
8 108
|
1 475
|
(1 187)
|
(1 259)
|
9 520
|
13 487
|
15 654
|
14 971
|
3 716
|
3 847
|
4 338
|
9 051
|
7 537
|
954
|
(1 847)
|
1 285
|
1 814
|
7 179
|
8 896
|
991
|
(7 516)
|
(2 457)
|
5 414
|
1 849
|
(117)
|
(730)
|
(1 907)
|
(3 186)
|
(6 211)
|
(6 724)
|
|
| Cash Paid for Dividends |
(30)
|
0
|
0
|
0
|
(1 142)
|
0
|
0
|
0
|
(846)
|
0
|
0
|
0
|
(1 388)
|
0
|
0
|
0
|
(1 503)
|
0
|
0
|
0
|
(443)
|
0
|
0
|
(702)
|
(702)
|
(702)
|
(1 547)
|
(857)
|
(858)
|
(858)
|
(974)
|
(962)
|
(998)
|
(998)
|
(1 851)
|
(1 851)
|
(1 946)
|
(1 973)
|
(2 080)
|
(2 123)
|
(2 151)
|
(2 191)
|
(1 140)
|
(1 151)
|
(1 081)
|
(1 081)
|
(1 183)
|
(1 353)
|
(1 379)
|
(1 746)
|
(1 575)
|
(1 697)
|
(1 737)
|
(2 294)
|
(2 347)
|
(467)
|
(2 088)
|
(2 892)
|
(1 966)
|
(2 052)
|
(2 172)
|
(2 191)
|
(2 229)
|
(2 267)
|
(4 824)
|
(9 299)
|
|
| Other |
0
|
(4 021)
|
(217)
|
140
|
64
|
456
|
(801)
|
(644)
|
(2 392)
|
(556)
|
(1 101)
|
(1 612)
|
0
|
1 178
|
286
|
(1 051)
|
0
|
4 591
|
2 299
|
13 733
|
4 377
|
0
|
8 499
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(245)
|
(225)
|
1 029
|
6 839
|
5 542
|
(221)
|
67
|
(7)
|
(27)
|
(19)
|
|
| Cash from Financing Activities |
(3 504)
N/A
|
(4 021)
-15%
|
(217)
+95%
|
140
N/A
|
(594)
N/A
|
456
N/A
|
(801)
N/A
|
(644)
+20%
|
(889)
-38%
|
(556)
+37%
|
(1 101)
-98%
|
(1 612)
-46%
|
1 178
N/A
|
1 178
N/A
|
286
-76%
|
(1 051)
N/A
|
(951)
+10%
|
4 591
N/A
|
2 299
-50%
|
13 733
+497%
|
11 826
-14%
|
5 076
-57%
|
8 499
+67%
|
(2 956)
N/A
|
(275)
+91%
|
32
N/A
|
(504)
N/A
|
413
N/A
|
(2 953)
N/A
|
(1 228)
+58%
|
(821)
+33%
|
1 223
N/A
|
3 411
+179%
|
7 441
+118%
|
8 501
+14%
|
8 357
-2%
|
7 120
-15%
|
854
-88%
|
(1 986)
N/A
|
(1 513)
+24%
|
9 152
N/A
|
12 702
+39%
|
15 900
+25%
|
13 771
-13%
|
2 620
-81%
|
2 721
+4%
|
3 126
+15%
|
8 517
+172%
|
6 804
-20%
|
(130)
N/A
|
(3 425)
-2 535%
|
458
N/A
|
957
+109%
|
4 899
+412%
|
7 877
+61%
|
1 736
-78%
|
(7 125)
N/A
|
5 351
N/A
|
14 471
+170%
|
8 533
-41%
|
3 243
-62%
|
(3 146)
N/A
|
(4 066)
-29%
|
(4 757)
-17%
|
(10 362)
-118%
|
(16 012)
-55%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(359)
|
(336)
|
(272)
|
(190)
|
44
|
(47)
|
(164)
|
218
|
101
|
108
|
218
|
(169)
|
(190)
|
(207)
|
(211)
|
(112)
|
158
|
142
|
179
|
28
|
(193)
|
(98)
|
34
|
(49)
|
6
|
(85)
|
(293)
|
(61)
|
(48)
|
(23)
|
53
|
(20)
|
(44)
|
51
|
21
|
107
|
125
|
29
|
164
|
80
|
1 154
|
1 525
|
1 266
|
1 760
|
975
|
278
|
457
|
(309)
|
(360)
|
(92)
|
(88)
|
(190)
|
86
|
110
|
(33)
|
409
|
(49)
|
(659)
|
47
|
1 013
|
899
|
718
|
180
|
(193)
|
166
|
(46)
|
|
| Net Change in Cash |
7 115
N/A
|
4 844
-32%
|
7 282
+50%
|
8 909
+22%
|
4 293
-52%
|
4 294
+0%
|
4 877
+14%
|
7 196
+48%
|
2 608
-64%
|
(825)
N/A
|
(3 115)
-278%
|
(7 237)
-132%
|
346
N/A
|
1 670
+383%
|
167
-90%
|
(954)
N/A
|
(9 250)
-870%
|
(7 514)
+19%
|
(3 726)
+50%
|
(2 445)
+34%
|
(1 750)
+28%
|
14
N/A
|
301
+2 050%
|
205
-32%
|
788
+284%
|
1 216
+54%
|
(1 291)
N/A
|
(433)
+66%
|
341
N/A
|
705
+107%
|
2 022
+187%
|
2 982
+47%
|
8
-100%
|
(966)
N/A
|
569
N/A
|
410
-28%
|
1 971
+381%
|
3 439
+74%
|
(108)
N/A
|
(959)
-788%
|
2 276
N/A
|
1 564
-31%
|
1 405
-10%
|
2 434
+73%
|
(1 612)
N/A
|
(1 237)
+23%
|
556
N/A
|
966
+74%
|
2 330
+141%
|
(2 445)
N/A
|
(4 571)
-87%
|
2 613
N/A
|
1 638
-37%
|
224
-86%
|
2 232
+896%
|
(293)
N/A
|
(7 210)
-2 361%
|
1 433
N/A
|
9 978
+596%
|
6 153
-38%
|
(1 580)
N/A
|
(6 289)
-298%
|
(4 788)
+24%
|
219
N/A
|
4 140
+1 790%
|
(7 117)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3 905
N/A
|
1 478
-62%
|
1 339
-9%
|
2 470
+84%
|
2 038
-17%
|
4 440
+118%
|
5 269
+19%
|
6 663
+26%
|
881
-87%
|
4 432
+403%
|
4 768
+8%
|
2 645
-45%
|
(4 474)
N/A
|
(634)
+86%
|
(1 235)
-95%
|
(1 500)
-21%
|
(6 539)
-336%
|
186
N/A
|
200
+8%
|
242
+21%
|
(5 601)
N/A
|
395
N/A
|
800
+103%
|
573
-28%
|
(893)
N/A
|
(817)
+9%
|
(588)
+28%
|
(655)
-11%
|
1 044
N/A
|
582
-44%
|
(389)
N/A
|
(1 205)
-210%
|
(3 625)
-201%
|
(7 550)
-108%
|
(7 283)
+4%
|
(7 167)
+2%
|
(3 873)
+46%
|
(2 762)
+29%
|
(3 802)
-38%
|
(5 027)
-32%
|
(5 993)
-19%
|
(5 630)
+6%
|
(8 257)
-47%
|
(5 083)
+38%
|
(4 325)
+15%
|
(2 900)
+33%
|
(2 153)
+26%
|
(2 136)
+1%
|
(2 586)
-21%
|
(1 088)
+58%
|
(1 440)
-32%
|
2 579
N/A
|
(296)
N/A
|
(4 316)
-1 358%
|
(5 135)
-19%
|
(4 068)
+21%
|
1 255
N/A
|
3 003
+139%
|
(4 079)
N/A
|
(8 481)
-108%
|
(7 471)
+12%
|
(3 360)
+55%
|
(1 646)
+51%
|
(1 336)
+19%
|
7 660
N/A
|
8 773
+15%
|
|