FRA:3P7 • DK0060252690
| 2025 (2025-12-31) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 7.78B | 7.97B | 7.04B | 6.74B | 5.84B | |||
| Depreciation Amortization | 2.59B | 2.35B | 2.08B | 1.97B | 2.00B | |||
| Change In Working Capital | -3.14B | -1.73B | -1.78B | -4.35B | -1.85B | |||
| Interest Paid | 1.01B | 922.00M | 683.00M | 466.00M | 468.00M | |||
| Taxes Paid | 1.88B | 1.74B | 1.83B | 1.79B | 832.00M | |||
| Other non cash items | 136.00M | 122.00M | 50.00M | 69.00M | 236.00M | |||
| OPERATING CASH FLOW | 7.36B | 8.72B | 7.38B | 4.43B | 6.23B | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.91B | -1.68B | -1.49B | -1.19B | -585.00M | |||
| Other Investing Activity | -375.00M | -210.00M | -312.00M | -594.00M | -46.00M | |||
| INVESTING CASH FLOW | -2.29B | -1.89B | -1.80B | -1.78B | -631.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -168.00M | -217.00M | 1.50B | 1.94B | -2.68B | |||
| Stock Issued/Repurchased | -4.38B | -4.01B | -5.02B | -3.53B | -3.33B | |||
| Dividend Paid | -1.57B | -1.47B | -1.41B | -1.51B | -1.48B | |||
| Other Financing Activity | N/A | N/A | N/A | N/A | 0.00 | |||
| FINANCING CASH FLOW | -6.12B | -5.70B | -4.93B | -3.10B | -7.48B | |||
| Exchange Rate Effect | -65.00M | -11.00M | -61.00M | 4.00M | 18.00M | |||
| CHANGE IN CASH | -1.11B | 1.12B | 588.00M | -447.00M | -1.87B | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 7.36B | 8.72B | 7.38B | 4.43B | 6.23B | |||
| Capital Expenditure | -1.91B | -1.68B | -1.49B | -1.19B | -585.00M | |||
| FREE CASH FLOW | 5.45B | 7.04B | 5.90B | 3.24B | 5.64B | |||
All data in DKK