First Time Loading...

Norsk Hydro ASA
OTC:NHYKF

Watchlist Manager
Norsk Hydro ASA Logo
Norsk Hydro ASA
OTC:NHYKF
Watchlist
Price: 6.425 USD 2.64% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

193.6B
+1%
Revenue
Growth Rates:
1 Year
-7%
3 Years
+69%
5 Years
+21%
7 Years
+136%
10 Years
+198%
13.4B
+4%
Operating Income
Growth Rates:
1 Year
-54%
3 Years
+139%
5 Years
+74%
7 Years
+128%
10 Years
+570%
3.6B
-44%
Net Income
Growth Rates:
1 Year
-85%
3 Years
+94%
5 Years
-16%
7 Years
-44%
10 Years
-

Earnings Waterfall
Norsk Hydro ASA

Revenue
193.6B NOK
Cost of Revenue
-123.5B NOK
Gross Profit
70.1B NOK
Operating Expenses
-56.7B NOK
Operating Income
13.4B NOK
Other Expenses
-9.8B NOK
Net Income
3.6B NOK

Income Statement
Norsk Hydro ASA

Rotate your device to view
Income Statement
Currency: NOK
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
64 877
N/A
67 050
+3%
69 270
+3%
72 823
+5%
77 907
+7%
82 916
+6%
87 080
+5%
88 976
+2%
87 694
-1%
84 542
-4%
82 497
-2%
81 077
-2%
81 953
+1%
84 841
+4%
89 041
+5%
91 666
+3%
109 220
+19%
126 165
+16%
142 828
+13%
159 795
+12%
159 377
0%
156 989
-1%
154 911
-1%
152 662
-1%
149 766
-2%
143 792
-4%
129 959
-10%
119 958
-8%
114 291
-5%
96 877
-15%
106 093
+10%
115 287
+9%
149 654
+30%
164 318
+10%
194 552
+18%
210 287
+8%
207 929
-1%
209 847
+1%
198 684
-5%
190 941
-4%
193 619
+1%
Gross Profit
Cost of Revenue
(43 176)
(44 816)
(46 712)
(49 071)
(51 480)
(53 855)
(55 703)
(57 094)
(56 183)
(54 397)
(53 168)
(51 693)
(52 146)
(54 244)
(56 947)
(58 829)
(69 848)
(80 223)
(90 871)
(101 770)
(102 523)
(102 463)
(101 887)
(100 310)
(97 474)
(91 039)
(80 950)
(73 406)
(68 953)
(57 545)
(62 927)
(70 082)
(88 843)
(98 878)
(114 696)
(125 320)
(129 373)
(131 508)
(126 586)
(122 762)
(123 538)
Gross Profit
21 701
N/A
22 234
+2%
22 558
+1%
23 752
+5%
26 427
+11%
29 061
+10%
31 377
+8%
31 882
+2%
31 511
-1%
30 145
-4%
29 329
-3%
29 384
+0%
29 807
+1%
30 597
+3%
32 094
+5%
32 837
+2%
39 372
+20%
45 942
+17%
51 957
+13%
58 025
+12%
56 854
-2%
54 526
-4%
53 024
-3%
52 352
-1%
52 292
0%
52 753
+1%
49 009
-7%
46 552
-5%
45 338
-3%
39 332
-13%
43 166
+10%
45 205
+5%
60 811
+35%
65 440
+8%
79 856
+22%
84 967
+6%
78 556
-8%
78 339
0%
72 098
-8%
68 179
-5%
70 081
+3%
Operating Income
Operating Expenses
(19 699)
(20 220)
(20 492)
(20 686)
(21 062)
(21 642)
(22 034)
(22 674)
(23 290)
(23 815)
(23 766)
(24 216)
(23 933)
(24 093)
(24 790)
(24 701)
(30 912)
(34 200)
(39 970)
(46 162)
(49 128)
(49 833)
(50 422)
(51 479)
(51 264)
(49 356)
(46 028)
(41 726)
(39 724)
(28 163)
(29 611)
(31 327)
(44 183)
(44 842)
(46 822)
(46 907)
(49 090)
(50 334)
(51 350)
(55 218)
(56 664)
Selling, General & Administrative
(7 360)
(7 407)
(7 471)
(7 567)
(8 430)
(8 351)
(8 605)
(8 843)
(9 395)
(9 135)
(9 305)
(9 414)
(9 687)
(9 718)
(9 953)
(10 088)
(13 596)
(16 444)
(19 595)
(22 829)
(23 833)
(23 427)
(23 791)
(24 869)
(24 871)
(23 999)
(22 529)
(20 255)
(19 123)
(15 435)
(15 919)
(16 388)
(20 287)
(20 796)
(21 566)
(22 101)
(22 886)
(23 781)
(24 409)
(25 189)
(25 931)
Research & Development
0
0
0
0
(277)
0
0
0
(330)
0
0
0
(370)
0
0
0
(500)
0
0
0
(594)
0
0
0
(625)
0
0
0
(510)
0
0
0
(512)
0
0
0
(655)
0
0
0
(786)
Depreciation & Amortization
(4 543)
(4 529)
(4 483)
(4 465)
(4 565)
(4 882)
(4 991)
(5 048)
(5 024)
(5 010)
(5 041)
(5 279)
(5 041)
(5 611)
(5 756)
(5 790)
(6 156)
(6 718)
(7 220)
(7 621)
(7 369)
(7 559)
(7 773)
(8 158)
(8 573)
(8 369)
(8 084)
(7 559)
(8 374)
(6 136)
(6 201)
(6 578)
(8 022)
(8 110)
(8 392)
(8 440)
(8 593)
(8 762)
(8 935)
(9 126)
(9 395)
Other Operating Expenses
(7 796)
(8 284)
(8 538)
(8 654)
(7 790)
(8 409)
(8 438)
(8 783)
(8 541)
(9 671)
(9 421)
(9 524)
(8 835)
(8 764)
(9 081)
(8 823)
(10 660)
(11 038)
(13 155)
(15 712)
(17 332)
(18 847)
(18 858)
(18 452)
(17 195)
(16 988)
(15 415)
(13 912)
(11 717)
(6 592)
(7 491)
(8 361)
(15 362)
(15 936)
(16 864)
(16 366)
(16 956)
(17 791)
(18 006)
(20 903)
(20 552)
Operating Income
2 002
N/A
2 014
+1%
2 066
+3%
3 066
+48%
5 365
+75%
7 419
+38%
9 343
+26%
9 208
-1%
8 221
-11%
6 330
-23%
5 563
-12%
5 168
-7%
5 874
+14%
6 504
+11%
7 304
+12%
8 136
+11%
8 460
+4%
11 742
+39%
11 987
+2%
11 863
-1%
7 726
-35%
4 693
-39%
2 602
-45%
873
-66%
1 028
+18%
3 397
+230%
2 981
-12%
4 826
+62%
5 614
+16%
11 169
+99%
13 555
+21%
13 878
+2%
16 628
+20%
20 598
+24%
33 034
+60%
38 060
+15%
29 466
-23%
28 005
-5%
20 748
-26%
12 961
-38%
13 417
+4%
Pre-Tax Income
Interest Income Expense
(2 502)
(2 230)
(871)
(1 389)
(2 835)
(4 369)
(3 741)
(6 123)
(3 891)
(1 281)
(522)
3 275
3 559
2 930
1 189
1 471
831
7
292
(781)
(980)
(706)
(1 157)
(2 455)
(1 447)
(5 924)
(4 927)
(5 208)
(4 281)
888
1 275
2 438
2 051
4 104
2 315
3 761
3 058
(1 624)
(1 451)
(1 783)
(2 344)
Non-Reccuring Items
(100)
0
0
0
(106)
0
0
0
(475)
0
0
0
152
0
0
0
2 202
0
0
0
31
0
0
0
(770)
(924)
(2 753)
(2 828)
3 519
(2 089)
(267)
(206)
(81)
(315)
(308)
(343)
(88)
(333)
(333)
(284)
(4 317)
Total Other Income
(313)
(311)
(304)
(296)
(304)
(316)
(334)
(360)
(430)
(456)
(477)
(475)
(448)
(445)
(443)
(442)
(418)
(393)
(365)
(342)
(315)
(325)
(336)
(350)
(367)
(331)
(275)
(225)
(48)
42
36
(23)
(201)
(232)
(167)
(58)
(71)
(77)
(115)
(156)
(210)
Pre-Tax Income
(913)
N/A
(527)
+42%
891
N/A
1 381
+55%
2 120
+54%
2 734
+29%
5 268
+93%
2 725
-48%
3 425
+26%
4 593
+34%
4 564
-1%
7 968
+75%
9 137
+15%
8 989
-2%
8 050
-10%
9 165
+14%
11 075
+21%
11 356
+3%
11 914
+5%
10 740
-10%
6 462
-40%
3 662
-43%
1 109
-70%
(1 932)
N/A
(1 556)
+19%
(3 782)
-143%
(4 974)
-32%
(3 435)
+31%
4 804
N/A
10 010
+108%
14 599
+46%
16 087
+10%
18 397
+14%
24 155
+31%
34 874
+44%
41 420
+19%
32 365
-22%
25 971
-20%
18 849
-27%
10 738
-43%
6 546
-39%
Net Income
Tax Provision
(115)
(293)
(729)
(741)
(892)
(894)
(1 633)
(1 100)
(1 092)
(950)
(908)
(1 849)
(2 551)
(2 945)
(2 520)
(2 570)
(1 891)
(1 932)
(1 981)
(2 067)
(2 139)
(1 541)
(1 251)
(525)
(813)
(207)
(311)
(569)
(918)
(2 123)
(2 828)
(3 080)
(4 467)
(5 696)
(7 675)
(8 670)
(7 984)
(6 856)
(5 815)
(5 006)
(3 742)
Income from Continuing Operations
(1 028)
(820)
162
640
1 228
1 840
3 635
1 625
2 333
3 643
3 656
6 119
6 586
6 044
5 530
6 595
9 184
9 424
9 933
8 673
4 323
2 121
(142)
(2 457)
(2 369)
(3 989)
(5 285)
(4 004)
3 886
7 887
11 771
13 007
13 930
18 459
27 199
32 750
24 381
19 115
13 034
5 732
2 804
Income to Minority Interest
(82)
(175)
(287)
(264)
(432)
(487)
(549)
(452)
(313)
(275)
(258)
(313)
(199)
(189)
(138)
(251)
(401)
(311)
(198)
(225)
(67)
52
122
427
558
638
756
625
185
(89)
(532)
(631)
(1 782)
(2 394)
(2 033)
(1 759)
(263)
530
545
637
778
Net Income (Common)
(921)
N/A
(815)
+12%
7
N/A
374
+5 243%
797
+113%
1 353
+70%
3 086
+128%
1 173
-62%
2 020
+72%
3 368
+67%
3 398
+1%
5 807
+71%
6 388
+10%
5 855
-8%
5 391
-8%
6 343
+18%
8 783
+38%
9 111
+4%
9 735
+7%
8 449
-13%
4 256
-50%
2 175
-49%
(18)
N/A
(2 028)
-11 167%
(1 811)
+11%
(3 631)
-100%
(4 794)
-32%
(3 757)
+22%
1 845
N/A
5 096
+176%
8 929
+75%
10 160
+14%
12 160
+20%
16 459
+35%
25 151
+53%
30 993
+23%
24 154
-22%
19 680
-19%
13 615
-31%
6 406
-53%
3 583
-44%
EPS (Diluted)
-0.45
N/A
-0.39
+13%
0
N/A
0.18
N/A
0.39
+117%
0.66
+69%
1.51
+129%
0.57
-62%
0.99
+74%
1.64
+66%
1.65
+1%
2.83
+72%
3.13
+11%
2.86
-9%
2.64
-8%
3.11
+18%
4.3
+38%
4.46
+4%
4.76
+7%
4.13
-13%
2.08
-50%
1.06
-49%
-0.01
N/A
-0.99
-9 800%
-0.88
+11%
-1.77
-101%
-2.33
-32%
-1.83
+21%
0.9
N/A
2.48
+176%
4.35
+75%
4.95
+14%
5.92
+20%
8.02
+35%
12.27
+53%
15.11
+23%
11.76
-22%
9.65
-18%
6.72
-30%
3.16
-53%
1.77
-44%

See Also

Summary
NHYKF intrinsic value, competitors valuation, and company profile.
DCF Valuation
NHYKF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NHYKF stock valuation using valuation multiples.
Wall Street Estimates
NHYKF 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
NHYKF 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 132,600+ 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.