Bang & Olufsen a/s (BO.CO) - Quarterly Cash Flow Statement

Home
BO.CO
Financials

9.73 (DKK) • At close November 17, 2023

Overview | Financials

Numbers are in millions (except for per share data and ratios) DKK.

	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1
Operating Activities:
Net Income Numbers are in millions	-21	-35	6	5	11	4	-55	2	-103	-10	-17	17	2	-45	28	25	-41	-140	-1	-77	-129	-20	15	67.4	-4.4	53.2	26.1	56.8	-54.7	-75.7	3.1	22.8	-66.5	-109.9	-1.2	-10.5	-86.1	220.9	17.3	-71.8	-109.4	47.9	-31.9	7.9	-52.8	-37.3	-90.7	15.4	-47.2	54.5	17	28.8	-27	-1.3	27.9	28.1	-26.7	25.3	18	-33.6	-42.6
Depreciation & Amortization Numbers are in millions	56	59	61	61	58	57	58	54	53	54	51	54	52	54	35	49	46	46	44	55	55	47	45	55.1	42.6	41.9	63.5	81.9	88.2	124.3	80.4	74.5	48.7	70.4	57.3	58.4	62.3	172.8	87.5	84.2	86.4	88.5	74.6	89.7	89.3	88.6	84.8	79.3	79.2	74.4	63.6	58.8	59.4	60.6	68.2	54.7	56.1	61.5	61.9	59.2	62.8
Deferred Income Tax Numbers are in millions	0	0	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation Numbers are in millions	0	17	0	0	0	-3	0	0	0	0	3	0	0	4	3	0	0	-5	0	0	0	6	0	0	0	2	0	0	0	1.1	0	0	0	11.1	0	0	0	4.3	0	0	0	0	0	0	0	2.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Working Capital Numbers are in millions	-19	34	-11	25	-89	47	66	-10	10	-148	30	-26	-4	45	-3	108	-24	38	34	111	-101	16	-56	-168.9	-139.9	23.5	-53.2	-82.7	-83.5	153	71.3	-19.1	29.3	22.1	-76.2	79.7	-76.9	319.1	1.1	50.9	-119	-90.1	54	-78.9	8.6	126.7	222.1	-244.6	-90.1	-81.1	9.2	0	-82	19.1	76.1	-6.7	-61.8	53.8	36.9	18.3	-26.9
Accounts Receivables Numbers are in millions	76	1	49	-31	14	-14	140	-54	4	24	40	-89	-33	-36	0	0	-41	-158	0	0	191	53	0	0	54	100	107	-216.1	8.4	-13.9	159	-232.1	81.1	-46.2	225	-147.5	33.6	17.5	15.5	-78.4	56	0	70.5	-155.8	58.3	-4.2	199.7	-251.6	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Inventory Numbers are in millions	-4	22	-9	18	21	-59	69	56	5	178	-10	537	-84	21	25	415	44	31	148	-51	11	-94	-85	-18.9	-46.1	25.2	65.5	-37	-66.3	116.8	5	-34.2	-28	61.7	59.5	-94.3	3.3	161.5	-42.2	3.5	-44.1	-15.4	14	0.7	-62.5	132.5	143.6	8.2	-191.5	-46.3	0.7	0	0	32.8	41.5	0	0	33.2	57.2	0	0
Change In Accounts Payables Numbers are in millions	-36	-23	-27	48	-162	59	-140	14	51	-121	-20	89	131	66	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	-55	34	-2	-10	38	61	-3	-26	-50	-229	40	-563	113	24	-3	-307	-68	7	34	111	-112	110	29	-150	-93.8	-1.7	-118.7	-45.7	-17.2	36.2	66.3	15.1	57.3	-39.6	-135.7	174	-80.2	157.6	43.3	47.4	-74.9	-74.7	40	-79.6	71.1	-5.8	78.5	-252.8	101.4	-34.8	8.5	0	0	-13.7	34.6	0	0	20.6	-20.3	0	0
Other Non Cash Items Numbers are in millions	-13	173	-4	-11	1	-10	5	8	12	7	-3	20	-3	42	3	-7	-18	2	14	-21	-11	-72	17	9.5	12.8	64.4	25.9	24.7	-28.3	-100.5	-6.4	31.1	-18	17.1	-3.7	10.2	-18.1	-627.6	-10.8	-23.9	-22.8	17.7	-9.5	-15.6	-15.9	-9.7	-44.4	10.8	-16.3	38.9	-2.4	16.5	-3.3	17.6	9	17.5	-18.6	2.8	9.4	-32.8	-17.3
Operating Cash Flow Numbers are in millions	3	113	52	80	-19	98	74	54	-28	-97	61	65	47	96	63	175	-37	-54	91	68	-186	-29	21	-36.9	-88.9	183	62.3	80.7	-78.3	101.1	148.4	109.3	-6.5	-0.3	-23.8	137.8	-118.8	85.2	95.1	39.4	-164.8	64	87.2	3.1	29.2	168.3	171.8	-139.1	-74.4	86.7	87.4	104.1	-52.9	96	181.2	93.6	-51	143.4	126.2	11.1	-24
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-6	-71	-48	-57	-42	-69	-43	-53	-58	-93	-76	-54	-26	-63	-55	-39	-27	-53	-53	-51	-24	-51	-36	-50.1	-16.9	-21.2	-28.7	-37.2	-79.8	-92.7	-50.2	-69.3	-29.8	-48.5	-35.9	-78.4	-49	-56.7	-70	-87.3	-78.1	-95.7	-89.9	-108.6	-98.7	-112.7	-83	-81.4	-69.9	-135.8	-91.4	-104.6	-85.1	-105.3	-91.8	-88.6	-64	-73.6	-81.8	-66.6	-72.3
Acquisitions Net Numbers are in millions	0	0	0	0	0	-55	0	0	0	-5	-49	-4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	122.9	0	0	0	28.5	0	0	0	1,123.3	0	0	0	0	0	0	0	0	0	0	0	3.4	0	0	0	0	0	0	0	0	0	0	0
Purchases Of Investments Numbers are in millions	0	0	0	0	0	-110	0	0	0	-193	-173	-56	-25	-495	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	2	0	3	0	3	113	4	4	3	198	173	60	25	50	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	-33	1	1	1	-29	53	2	-32	5	5	50	-36	-22	-444	-37	3	2	8	1	15	3	11	2	3.2	0.4	2.9	0.8	0.6	-0.5	-20.1	-1.3	91.5	3.8	2.3	-3.6	3.4	-0.3	14	3	7.5	2	-41.5	96.2	53.9	-0.3	3.4	3	12.9	-0.5	-1.6	19.7	17.5	-2.4	-12.4	1.5	24.6	18.3	26.3	16.4	24.1	11.6
Investing Cash Flow Numbers are in millions	-37	-70	-44	-56	-39	-68	-37	-49	-50	-88	-75	-50	-26	-507	-55	-36	-25	-45	-52	-36	-21	-40	-34	-46.9	-16.5	-18.3	-27.9	-36.6	-80.3	10.1	-51.5	22.2	-26	-17.7	-39.5	-75	-49.3	1,080.6	-67	-79.8	-76.1	-137.2	6.3	-54.7	-99	-109.3	-80	-68.5	-70.4	-134	-71.7	-87.1	-87.5	-117.7	-90.3	-64	-45.7	-47.3	-65.4	-42.5	-60.7
Financing Activities:
Debt Repayment Numbers are in millions	-1	-2	-2	-1	-4	-10	-4	77	48	-13	29	-9	9	-6	129	-12	-1	-1	-1	-1	-1	-19	-72	-2	-3.8	-2.3	-2.2	-2.4	-2.2	-2.3	-2.1	-2.2	-3.8	-2	-2.1	-2.1	-213.6	-0.3	37.9	2.9	-2	-1.3	-2.1	18.3	48.3	-22	-91.6	-1.6	108.6	98.2	-51.7	46.4	48.4	-84.7	-4.3	-8.2	-2.9	-8.3	-2.8	-25	-3
Common Stock Issued Numbers are in millions	0	0	0	0	0	0	-2	-1	0	0	0	0	0	0	1	1	357	0	0	0	0	-1	0	-11	-3	0	0	0	0	-0.8	0	-3.7	-1.6	-1.6	-1.4	0	0	-0.9	0	0	252.9	0.6	0.6	0	0	0	0	180.9	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Repurchased Numbers are in millions	0	0	0	0	0	-3	0	0	0	0	-95	-37	0	451	0	-42	0	0	0	0	0	-28	-106	-131	-14	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-2.2	0	0	0	0	0	0	-1.7	0	-1.3	0	0	0	0	0	0	0	0	-0.1	0	-0.1	-2.6
Dividends Paid Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Financing Activities Numbers are in millions	-11	-13	-11	-11	-10	-14	-9	-12	-10	136	86	-42	-7	315	-12	-425	-12	-12	-9	-8	-9	0	0	0	-0.2	0	0.2	0	0	-0.8	0	-3.7	-1.6	-1.6	-1.4	0	0	-10.8	0	-2.2	-45	0.6	0.6	0	0	-0.1	0	0	0	-3.4	0	0	-3.4	0	0	-2	0	0	0	-2.3	0
Financing Cash Flow Numbers are in millions	-12	-15	-13	-12	-14	-24	-15	65	38	123	20	-152	2	309	118	-478	344	-13	-10	-9	-10	-48	-178	-144	-21	-2.3	-2.3	-2.4	-2.2	-3.1	-2.1	-5.9	-5.4	-3.6	-3.5	-2.1	-213.6	-11.1	37.9	0.7	205.9	-0.7	-1.5	18.3	48.3	-22.1	-93.3	179.3	107.3	90.5	-51.7	46.4	48.4	-82.7	-4.3	-10.2	-2.9	-8.4	-2.8	-27.4	-5.6
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0	0	0	1	-3	-2	1	-6	3	-1	5	-2	0	-4	0	0	0	0	0	0	0	0	0	-0.1	0.1	-164.7	0.1	0	0	-0.1	0.1	0.1	0	-0.1	-0.1	0.1	0	0	0.1	0	0	-1.3	0.1	0.1	0	-1.3	0.8	0.1	-1	0.7	0.2	-0.1	0.5	-2.1	-0.5	0.3	0	0	0	0	0
Net Change In Cash Numbers are in millions	-46	28	-5	13	-75	4	23	64	-37	-63	11	13	23	-106	126	-339	282	-112	29	23	-217	-117	-191	-228.2	-126.4	-994.3	32.2	41.7	-160.8	108	94.9	125.7	-37.9	-21.7	-66.9	60.8	-381.7	1,154.7	66.1	-39.7	-35	-75.2	92.1	-33.2	-21.5	35.8	-0.7	-28.2	-38.5	43.9	-35.8	63.3	-91.5	-106.5	86.1	19.7	-99.6	87.7	58	-58.8	-90.3
Cash At End Of Period Numbers are in millions	131	177	149	154	141	216	212	189	125	162	225	214	201	178	284	158	497	215	327	298	275	492	609	800.1	1,028.3	-2.3	992.3	960.1	918.4	1,079.2	971.2	876.3	750.6	788.5	810.2	877.1	816.3	1,198	43.3	-22.8	16.9	51.9	127.1	35	68.2	89.7	53.9	54.6	82.8	121.3	77.4	113.2	49.9	141.4	247.9	161.8	142.1	241.7	154	96	154.8

Bang & Olufsen a/s

CSE:BO.CO Add to watchlist

CSE:BO.CO