North Media A/S (CPH:NORTHM)
Denmark
· Delayed Price · Currency is DKK 50.60
-0.40 (-0.78%)
Mar 9, 2026, 4:54 PM CET
North Media 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 | 66.2 | 61.7 | 264.4 | 2.1 | 273.6 | Upgrade
|
| Depreciation & Amortization | 54.5 | 54.8 | 26.9 | 25.7 | 26.8 | Upgrade
|
| Other Amortization | 5 | 4.5 | - | 2 | 0.9 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.7 | 14 | 0.1 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 155 | - | - | 20.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | -15.6 | -217.4 | -189.3 | 194.2 | -103.2 | Upgrade
|
| Loss (Gain) on Equity Investments | -0.4 | 0.5 | -2.6 | -7.4 | -4.2 | Upgrade
|
| Stock-Based Compensation | - | - | 0.2 | 0.2 | 1.2 | Upgrade
|
| Other Operating Activities | 2.5 | -10.5 | 34.8 | 0.7 | -16.3 | Upgrade
|
| Change in Accounts Receivable | 8.9 | -0.9 | -48 | 2.9 | -1.8 | Upgrade
|
| Change in Other Net Operating Assets | -34.4 | -35.4 | 43.4 | -29.1 | -41 | Upgrade
|
| Operating Cash Flow | 79.6 | 15.5 | 126.1 | 191.3 | 156.1 | Upgrade
|
| Operating Cash Flow Growth | 413.55% | -87.71% | -34.08% | 22.55% | -27.90% | Upgrade
|
| Capital Expenditures | -55.1 | -49.2 | -11.9 | -20.2 | -18.8 | Upgrade
|
| Sale of Property, Plant & Equipment | 20.2 | 0.1 | 0.2 | - | 0.5 | Upgrade
|
| Cash Acquisitions | -20.3 | -9.6 | -146.3 | -4 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -6.7 | Upgrade
|
| Investment in Securities | 50.4 | 10.1 | 108.2 | -24.5 | -67.3 | Upgrade
|
| Other Investing Activities | 21.2 | 2.1 | 9.6 | 4.9 | 4.1 | Upgrade
|
| Investing Cash Flow | 16.4 | -46.5 | -40.2 | -43.8 | -88.2 | Upgrade
|
| Long-Term Debt Repaid | -22.3 | -20.4 | -8.7 | -8.4 | -8 | Upgrade
|
| Net Debt Issued (Repaid) | -22.3 | -20.4 | -8.7 | -8.4 | -8 | Upgrade
|
| Issuance of Common Stock | - | 2 | 6.8 | 10.1 | 7 | Upgrade
|
| Repurchase of Common Stock | - | - | -36.1 | - | - | Upgrade
|
| Common Dividends Paid | - | -72.1 | -74.3 | -92.1 | -90.7 | Upgrade
|
| Financing Cash Flow | -22.3 | -90.5 | -112.3 | -90.4 | -91.7 | Upgrade
|
| Net Cash Flow | 73.7 | -121.5 | -26.4 | 57.1 | -23.8 | Upgrade
|
| Free Cash Flow | 24.5 | -33.7 | 114.2 | 171.1 | 137.3 | Upgrade
|
| Free Cash Flow Growth | - | - | -33.26% | 24.62% | -31.38% | Upgrade
|
| Free Cash Flow Margin | 1.89% | -2.59% | 12.48% | 17.19% | 13.28% | Upgrade
|
| Free Cash Flow Per Share | 1.35 | -1.86 | 6.17 | 9.25 | 7.38 | Upgrade
|
| Cash Interest Paid | 7.8 | 9 | 5.3 | 4.7 | 4.9 | Upgrade
|
| Cash Income Tax Paid | 9 | 83.3 | 45.8 | -1.4 | 90 | Upgrade
|
| Levered Free Cash Flow | 15 | 24.39 | 208.84 | 115.18 | 107.58 | Upgrade
|
| Unlevered Free Cash Flow | 18.38 | 29.08 | 211.28 | 117.99 | 110.51 | Upgrade
|
| Change in Working Capital | -25.5 | -36.3 | -4.6 | -26.2 | -42.8 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.