DFDS A/S (CPH:DFDS)
Denmark
· Delayed Price · Currency is DKK 103.30
+0.10 (0.10%)
May 13, 2025, 4:59 PM CET
DFDS A/S Cash Flow Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 255 | 534 | 1,516 | 2,010 | 958 | 433 | Upgrade
|
| Depreciation & Amortization | 3,033 | 2,927 | 2,587 | 2,457 | 2,043 | 1,833 | Upgrade
|
| Other Amortization | 76 | 76 | 64 | 48 | 44 | 40 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 33 | 101 | Upgrade
|
| Stock-Based Compensation | 26 | 26 | 29 | 30 | 37 | 7 | Upgrade
|
| Other Operating Activities | -200 | -31 | -139 | 26 | -22 | -32 | Upgrade
|
| Change in Accounts Receivable | -304 | -304 | 14 | -463 | -359 | 196 | Upgrade
|
| Change in Inventory | 13 | 13 | 5 | -61 | -91 | 34 | Upgrade
|
| Change in Accounts Payable | 227 | 227 | -358 | 530 | 597 | -82 | Upgrade
|
| Change in Other Net Operating Assets | 585 | -48 | -43 | -97 | -32 | -31 | Upgrade
|
| Operating Cash Flow | 3,711 | 3,420 | 3,675 | 4,480 | 3,208 | 2,499 | Upgrade
|
| Operating Cash Flow Growth | 18.34% | -6.94% | -17.97% | 39.65% | 28.37% | -16.62% | Upgrade
|
| Capital Expenditures | -1,274 | -1,487 | -1,576 | -2,773 | -1,566 | -1,617 | Upgrade
|
| Sale of Property, Plant & Equipment | 251 | 138 | 1,558 | 134 | 163 | 229 | Upgrade
|
| Cash Acquisitions | -1,476 | -2,574 | -1,033 | -280 | -1,765 | -14 | Upgrade
|
| Divestitures | 378 | 378 | - | -2 | 20 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -102 | -96 | -83 | -70 | -62 | -70 | Upgrade
|
| Other Investing Activities | -4 | -6 | -15 | 2 | - | -146 | Upgrade
|
| Investing Cash Flow | -2,227 | -3,647 | -1,149 | -2,989 | -3,210 | -1,618 | Upgrade
|
| Long-Term Debt Issued | - | 9,644 | 2,537 | 3,903 | 1,762 | 1,992 | Upgrade
|
| Long-Term Debt Repaid | - | -7,974 | -4,940 | -4,595 | -2,183 | -2,393 | Upgrade
|
| Total Debt Repaid | -5,935 | -7,974 | -4,940 | -4,595 | -2,183 | -2,393 | Upgrade
|
| Net Debt Issued (Repaid) | 142 | 1,670 | -2,403 | -692 | -421 | -401 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 48 | 3 | Upgrade
|
| Repurchase of Common Stock | -359 | -431 | -300 | -32 | -75 | - | Upgrade
|
| Common Dividends Paid | - | -168 | -281 | -459 | - | - | Upgrade
|
| Other Financing Activities | 11 | 4 | 4 | -20 | 89 | -60 | Upgrade
|
| Financing Cash Flow | -206 | 1,075 | -2,980 | -1,203 | -359 | -458 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4 | 5 | 2 | -2 | 1 | -2 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1 | -1 | - | - | - | - | Upgrade
|
| Net Cash Flow | 1,283 | 852 | -452 | 286 | -360 | 421 | Upgrade
|
| Free Cash Flow | 2,437 | 1,933 | 2,099 | 1,707 | 1,642 | 882 | Upgrade
|
| Free Cash Flow Growth | 53.85% | -7.91% | 22.96% | 3.96% | 86.17% | 115.12% | Upgrade
|
| Free Cash Flow Margin | 8.05% | 6.50% | 7.69% | 6.35% | 8.98% | 6.31% | Upgrade
|
| Free Cash Flow Per Share | 44.51 | 34.96 | 37.16 | 29.77 | 28.56 | 15.39 | Upgrade
|
| Cash Interest Paid | 879 | 848 | 725 | 388 | 302 | 276 | Upgrade
|
| Cash Income Tax Paid | 124 | 144 | 240 | 109 | 52 | -3 | Upgrade
|
| Levered Free Cash Flow | 2,961 | 2,388 | 1,472 | 912.13 | 1,659 | 524.75 | Upgrade
|
| Unlevered Free Cash Flow | 3,463 | 2,902 | 1,901 | 1,139 | 1,840 | 688.5 | Upgrade
|
| Change in Net Working Capital | -1,076 | -558 | 517 | 93 | -552 | -43 | Upgrade
|
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.