MT Højgaard Holding A/S (CPH:MTHH)
Denmark
· Delayed Price · Currency is DKK 431.50
-1.50 (-0.35%)
At close: Dec 5, 2025
MT Højgaard Holding 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 - 2015 |
| Net Income | 271.5 | 188.8 | 103.2 | 11.7 | 117.6 | 100.4 | Upgrade
|
| Depreciation & Amortization | 98.3 | 98.4 | 143.6 | 152.8 | 219.6 | 229.7 | Upgrade
|
| Asset Writedown & Restructuring Costs | 13.9 | 13.9 | 24.3 | 100.1 | 23.9 | 21.9 | Upgrade
|
| Loss (Gain) on Equity Investments | 55.9 | -16.6 | -29.6 | -15.5 | -42.9 | 10.2 | Upgrade
|
| Other Operating Activities | 249.1 | 347.9 | 363 | 341 | 47.3 | -76.5 | Upgrade
|
| Change in Accounts Receivable | -324.2 | 424.1 | -52.5 | -258.5 | -310.5 | -26.6 | Upgrade
|
| Change in Inventory | 199.5 | 160.7 | 29.9 | -114.2 | 74.8 | -78.8 | Upgrade
|
| Change in Accounts Payable | -443.1 | -347.6 | 211 | 115 | -5.2 | -154.3 | Upgrade
|
| Change in Other Net Operating Assets | 367.5 | -668.9 | 262.7 | 115.3 | -53.7 | 114.4 | Upgrade
|
| Operating Cash Flow | 391.3 | 25 | 792.6 | 212.8 | 58.9 | 136.6 | Upgrade
|
| Operating Cash Flow Growth | 159.83% | -96.85% | 272.46% | 261.29% | -56.88% | 10.88% | Upgrade
|
| Capital Expenditures | -82.3 | -65.7 | -82.4 | -76.4 | -238.5 | -83.6 | Upgrade
|
| Sale of Property, Plant & Equipment | 96.2 | 69.5 | 29 | 40.5 | 78.2 | 61.6 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -90 | -28.2 | Upgrade
|
| Divestitures | 7.1 | 12.7 | 19.9 | - | 536.5 | 210.5 | Upgrade
|
| Sale (Purchase) of Intangibles | -1.2 | -2.7 | -6.9 | -9.2 | -8.9 | -1.8 | Upgrade
|
| Investment in Securities | 35.3 | 21.1 | 0.9 | - | - | - | Upgrade
|
| Other Investing Activities | 10 | 18.4 | 24.8 | 13.2 | 107.4 | - | Upgrade
|
| Investing Cash Flow | 65.1 | 53.3 | -14.7 | -31.9 | 384.7 | 158.5 | Upgrade
|
| Long-Term Debt Issued | - | 8.8 | 105 | 61.9 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -80 | -80 | -17.3 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -83.6 | -238.9 | -88.8 | -339.9 | -132.4 | Upgrade
|
| Total Debt Repaid | -319.6 | -163.6 | -318.9 | -106.1 | -339.9 | -132.4 | Upgrade
|
| Net Debt Issued (Repaid) | -319.6 | -154.8 | -213.9 | -44.2 | -339.9 | -132.4 | Upgrade
|
| Repurchase of Common Stock | -26.7 | -3.7 | - | -2.3 | -18.5 | -1.9 | Upgrade
|
| Other Financing Activities | - | -85 | -14 | - | - | - | Upgrade
|
| Financing Cash Flow | -396.5 | -243.5 | -227.9 | -46.5 | -358.4 | -134.3 | Upgrade
|
| Net Cash Flow | 59.9 | -165.2 | 550 | 134.4 | 85.2 | 160.8 | Upgrade
|
| Free Cash Flow | 309 | -40.7 | 710.2 | 136.4 | -179.6 | 53 | Upgrade
|
| Free Cash Flow Growth | 321.56% | - | 420.67% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 2.85% | -0.38% | 7.26% | 1.69% | -2.58% | 0.92% | Upgrade
|
| Free Cash Flow Per Share | 39.65 | -5.23 | 91.20 | 17.52 | -23.06 | 6.81 | Upgrade
|
| Cash Interest Paid | 44.7 | 52 | 61.1 | 47.8 | 57.4 | 57.6 | Upgrade
|
| Cash Income Tax Paid | 4.8 | 20.4 | 3 | 14.5 | 7 | 16.2 | Upgrade
|
| Levered Free Cash Flow | 403.56 | 102.61 | 770.8 | 257.58 | -131.56 | 62.88 | Upgrade
|
| Unlevered Free Cash Flow | 420.75 | 133.43 | 803.43 | 284.33 | -108.63 | 86.81 | Upgrade
|
| Change in Working Capital | -200.3 | -431.7 | 451.1 | -142.4 | -294.6 | -145.3 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.