ALK-Abelló A/S (CPH:ALK.B)
Denmark
· Delayed Price · Currency is DKK 221.60
-1.00 (-0.45%)
Mar 9, 2026, 4:59 PM CET
ALK-Abelló Cash Flow Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 1,197 | 815 | 486 | 335 | 219 | Upgrade
|
| Depreciation & Amortization | 284 | 234 | 214 | 208 | 197 | Upgrade
|
| Other Amortization | 34 | 32 | 30 | 28 | 25 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | 33 | Upgrade
|
| Asset Writedown & Restructuring Costs | 10 | 6 | 1 | 2 | 20 | Upgrade
|
| Stock-Based Compensation | 45 | 51 | 30 | 27 | 36 | Upgrade
|
| Other Operating Activities | 396 | 226 | 109 | 51 | -34 | Upgrade
|
| Change in Accounts Receivable | -389 | 78 | -69 | -172 | -5 | Upgrade
|
| Change in Inventory | -126 | -272 | -132 | -74 | -84 | Upgrade
|
| Change in Accounts Payable | 366 | 43 | -2 | 11 | 61 | Upgrade
|
| Operating Cash Flow | 1,817 | 1,213 | 667 | 416 | 468 | Upgrade
|
| Operating Cash Flow Growth | 49.79% | 81.86% | 60.34% | -11.11% | 55.48% | Upgrade
|
| Capital Expenditures | -276 | -260 | -310 | -298 | -218 | Upgrade
|
| Cash Acquisitions | -10 | -115 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -84 | -1,043 | -69 | -55 | -45 | Upgrade
|
| Investment in Securities | -15 | 1 | 4 | 2 | -3 | Upgrade
|
| Investing Cash Flow | -385 | -1,417 | -375 | -351 | -266 | Upgrade
|
| Long-Term Debt Issued | - | 671 | 671 | 60 | 226 | Upgrade
|
| Long-Term Debt Repaid | -734 | -329 | -682 | -133 | -496 | Upgrade
|
| Net Debt Issued (Repaid) | -734 | 342 | -11 | -73 | -270 | Upgrade
|
| Issuance of Common Stock | - | 6 | - | 42 | 31 | Upgrade
|
| Other Financing Activities | -26 | -38 | -20 | -11 | -72 | Upgrade
|
| Financing Cash Flow | -760 | 310 | -31 | -42 | -311 | Upgrade
|
| Foreign Exchange Rate Adjustments | -21 | 9 | -8 | 4 | 5 | Upgrade
|
| Net Cash Flow | 651 | 115 | 253 | 27 | -104 | Upgrade
|
| Free Cash Flow | 1,541 | 953 | 357 | 118 | 250 | Upgrade
|
| Free Cash Flow Growth | 61.70% | 166.95% | 202.54% | -52.80% | 138.09% | Upgrade
|
| Free Cash Flow Margin | 24.41% | 17.21% | 7.40% | 2.62% | 6.38% | Upgrade
|
| Free Cash Flow Per Share | 6.95 | 4.30 | 1.61 | 0.53 | 1.13 | Upgrade
|
| Cash Interest Paid | 51 | 13 | 23 | 14 | 23 | Upgrade
|
| Cash Income Tax Paid | 81 | 95 | 60 | 78 | 100 | Upgrade
|
| Levered Free Cash Flow | 527.63 | -328.25 | 84.13 | 3 | 132.38 | Upgrade
|
| Unlevered Free Cash Flow | 547 | -287.63 | 97.88 | 18 | 146.75 | Upgrade
|
| Change in Working Capital | -149 | -151 | -203 | -235 | -28 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.