FRA:BV3 • DK0015998017
| TTM (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 2.44B | 987.98M | 1.48B | -347.38M | -464.77M | |||
| Depreciation Amortization | 704.52M | 663.38M | 1.11B | 399.25M | 388.31M | |||
| Change In Working Capital | -149.79M | 268.01M | -1.55B | -157.69M | -490.12M | |||
| Interest Paid | 30.52M | 32.19M | 52.41M | 24.24M | 24.38M | |||
| Taxes Paid | 34.47M | 17.86M | 10.20M | 3.21M | 2.57M | |||
| Other non cash items | 132.51M | 30.46M | 82.83M | 325.88M | 208.09M | |||
| OPERATING CASH FLOW | 3.13B | 1.95B | 1.12B | 220.05M | -358.50M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.85B | -1.69B | -977.40M | -1.38B | -1.06B | |||
| Other Investing Activity | -48.48M | -183.23M | 31.84M | 504.17M | -1.82B | |||
| INVESTING CASH FLOW | -1.90B | -1.87B | -945.56M | -877.40M | -2.88B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -52.71M | -43.56M | -899.82M | 607.34M | 638.32M | |||
| Stock Issued/Repurchased | -68.25M | 99.33M | 1.68B | 28.59M | 2.96B | |||
| Other Financing Activity | N/A | 0.00 | -42.80M | -111.00K | -57.44M | |||
| FINANCING CASH FLOW | -120.96M | 55.77M | 735.83M | 635.82M | 3.54B | |||
| Exchange Rate Effect | -17.84M | 11.51M | -7.65M | 5.12M | 5.70M | |||
| CHANGE IN CASH | 1.10B | 146.26M | 901.83M | -16.41M | 306.33M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 3.13B | 1.95B | 1.12B | 220.05M | -358.50M | |||
| Capital Expenditure | -1.85B | -1.69B | -977.40M | -1.38B | -1.06B | |||
| FREE CASH FLOW | 1.28B | 262.19M | 141.80M | -1.16B | -1.42B | |||
All data in DKK