Financials
Download Financial Tables
| For the year ended 31 December | ||||||
|---|---|---|---|---|---|---|
| CONSOLIDATED INCOME STATEMENT | 2017 | 2016 | 2015 | 2014 | 2013 | |
| (audited) | ||||||
| Net sales | 6,464 | 6,764 | 6,732 | 6,126 | 5,925 | |
| Gross profit | 3,095 | 3,225 | 3,239 | 2,947 | 2,915 | |
| EBITDA | 1,232 | 1,279 | 1,247 | 1,177 | 1,175 | |
| EBIT | 913 | 957 | 941 | 908 | 775 | |
| Net profit for the period | 712 | 682 | 668 | 640 | 573 | |
| As at 31 December | ||||||
| BALANCE SHEET DATA | 2017 | 2016 | 2015 | 2014 | 2013 | |
| (audited) | ||||||
| ASSETS | ||||||
| Non-current assets | 9,013 | 9,770 | 9,718 | 9,376 | 8,672 | |
| Current assets | 3,978 | 4,494 | 4,826 | 4,786 | 4,524 | |
| Total assets | 12,990 | 14,264 | 14,544 | 14,162 | 13,196 | |
| EQUITY AND LIABILITIES | ||||||
| Equity | 8,448 | 9,273 | 8,998 | 9,087 | 8,333 | |
| Non-current liabilities | 3,472 | 3,733 | 4,393 | 3,321 | 3,588 | |
| Current liabilities | 1,071 | 1,258 | 1,153 | 1,754 | 1,275 | |
| Total liabilities | 4,542 | 4,991 | 5,546 | 5,075 | 4,863 | |
| Total equity and liabilities | 12,990 | 14,264 | 14,544 | 14,162 | 13,196 | |
| For the year ended 31 December | ||||||
| CONSOLIDATED CASH FLOW STATEMENT DATA | 2017 | 2016 | 2015 | 2014 | 2013 | |
| (audited) | ||||||
| Cash Flow From operations (CFFO) | 1,049 | 1,358 | 1,285 | 1,056 | 745 | |
| Investing Activities | -94 | -219 | -229 | -471 | -318 | |
| Financing Activities | -897 | -1,178 | -1,029 | -468 | -647 | |
| Net cash flow for the period | 58 | -39 | 28 | 117 | -220 | |
| KEY PERFORMANCE INDICATORS | 2017 | 2016 | 2015 | 2014 | 2013 | |
| Organic net sales growth (%)(1) | -2.2% | 0.4% | 0.3% | 2.9% | 0.7% | |
| Net sales growth (%) | -4.2% | 0.2% | 9.9% | 3.4% | -0.9% | |
| Gross margin (%) | 47.9% | 47.8% | 48.1% | 48.1% | 49.2% | |
| EBITDA margin (%) | 19.1% | 19.0% | 18.5% | 19.2% | 19.8% | |
| EBIT margin (%) | 14.1% | 14.2% | 14.0% | 14.8% | 13.1% | |
| Net profit margin (%) | 11.00% | 10.1% | 9.9% | 10.4% | 9.7% | |
| Adj. EBITDA | 1,283 | 1,440 | 1,385 | 1,247 | 1,198 | |
| Adj. EBITDA margin (%) | 19.9% | 21.4% | 20.5% | 20.3% | 20.2% | |
| Net debt | 2.247 | 2,469 | 3,011 | 2,698 | 2,808 | |
| Net debt/Adj. EBITDA | 1.8x | 1.7x | 2.2x | 2.2x | 2.3x | |
| Dividend(2) | 925 | 550 | 1400 | 427 | 382 | |
| Dividend payout ratio | 130% | 81% | 210% | 67% | 67% | |
(1) Organic net sales growth is adjusted for currency fluctuations and acquisitions
(2) In September 2015 an extraordinary dividend of DKK 900m was paid