North Media A/S (NORTHM.CO) - Cash Flow Statement

Home
NORTHM.CO
Financials

59.1 (DKK) • At close November 17, 2023

Overview | Financials

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

	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008	2007	2005	2004	2003	2002
Operating Activities:
Net Income Numbers are in millions	264.4	2.1	273.6	303	205.3	55.8	28	-63.7	-11.9	22.7	15.7	81.3	176.6	85.8	-3.5	226.5	15.1	77.6	30.5	44.2	26.7
Depreciation & Amortization Numbers are in millions	26.8	27.7	27.7	28.6	30.4	27.4	28.8	38	45.8	48.4	36.2	33.4	0	45.1	55.6	0	0	0	0	0	0
Deferred Income Tax Numbers are in millions	-162.5	0	-108.3	-155.6	-117.2	-11.5	34.1	-57.4	10.4	9	9.1	-30.6	0	-22.6	0	0	0	0	0	0	0
Stock Based Compensation Numbers are in millions	0.2	0.2	1.2	2	2.3	0.8	0.3	1.1	1.5	1.8	1.5	0.7	0	0.8	0	0	0	0	0	0	0
Change In Working Capital Numbers are in millions	-4.6	-26.2	-42.8	33	1.9	5.2	-3.5	-7	-6.5	7.4	-9.8	-2.5	-21.6	18.2	-28.5	40.6	-17.6	9.1	7.1	-64.7	-18.2
Accounts Receivables Numbers are in millions	-48	2.9	-1.8	16.3	-11.5	-4.6	7.1	-5.6	10.7	16.5	-12.8	1.5	0	0	0	0	0	0	0	0	0
Inventory Numbers are in millions	0	29.1	41	-16.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accounts Payables Numbers are in millions	121.8	-29.1	-41	16.7	14	9.8	0	-1.4	-17.2	0	0	0	0	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	-78.4	-29.1	-41	16.7	-0.6	9.8	-10.6	-1.4	-17.2	-9.1	7.8	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items Numbers are in millions	1.8	187.5	4.7	5.5	7.6	27	-64.7	74.7	-4.7	-5.8	28.4	8.8	-0.7	18.8	51.5	-187	111.2	76.3	38.9	50.7	17.6
Operating Cash Flow Numbers are in millions	126.1	191.3	156.1	216.5	130.3	104.7	23	-14.3	34.6	83.5	81.1	91.1	154.3	146.1	75.1	80.1	108.7	163	76.5	30.2	26.1
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-11.9	-20.2	-25.5	-16.4	-13.9	-26.1	-32.4	-7.8	-11	-26.9	-26.5	-27.7	-15.9	-9.5	-24.5	-70.1	-125.5	-62.3	-131	-191.2	-66.6
Acquisitions Net Numbers are in millions	-146.3	-4	25.5	16.4	0.6	-9.1	-10.5	23.2	-10	-23.6	-67.1	-28.5	0	9.5	-4.5	-2.7	-4.8	0	0	0	0
Purchases Of Investments Numbers are in millions	-123.9	-61.9	-185.7	-61.2	-95.9	-17	5.4	-28.4	11	-48.8	26.5	27.7	-6.5	-40.6	12	-0.4	-1.1	-8.1	0	-0.1	-31.1
Sales Maturities Of Investments Numbers are in millions	232.1	37.4	118.4	27.2	72.1	0	3.2	7.8	22.6	26.9	49.6	33.2	0	0.4	0.2	2.4	-1.5	0	0	0	0
Other Investing Activites Numbers are in millions	9.8	4.9	-20.9	-2.3	5.8	-8.9	-3.9	-9.7	-4.2	-16.1	-29	-26.8	44.9	-3.1	140.8	144.9	-32.2	5.9	28.1	-3.1	64.4
Investing Cash Flow Numbers are in millions	-40.2	-43.8	-88.2	-36.3	-31.3	-44.1	-38.2	-14.9	8.4	-88.5	-46.5	-22.1	22.5	-43.3	124	74.1	-165.1	-64.5	-102.9	-194.4	-33.3
Financing Activities:
Debt Repayment Numbers are in millions	-8.7	-8.4	-8	-9.4	-10.2	-4	-6.9	-6.7	-7.9	-5.7	-5.8	-5.2	-4.4	-4.2	-53.5	-2.8	-33.2	0	0	0	0
Common Stock Issued Numbers are in millions	6.8	10.1	7	9.4	19.4	2.2	5.9	0	0	0	0	0	3.9	0	0	0	0	0	0	0	0
Common Stock Repurchased Numbers are in millions	-36.1	0	0	-29.2	-19.4	0	0	0	0	0	0	-22.5	0	-22	-0.6	0	0	0	0	0	0
Dividends Paid Numbers are in millions	-74.3	-92.1	-90.7	-71.8	-55.4	-28.4	0	0	0	0	0	-58.9	-274.6	-128.5	0	0	-1.2	0	0	0	0
Other Financing Activities Numbers are in millions	-36.1	-8.4	-8	-10.4	-19.4	-1.8	-6.9	-6.7	5.9	-9.5	-17.2	-21.3	70.7	-4	0	-25.2	-21.6	-41.2	40.7	136.9	0.4
Financing Cash Flow Numbers are in millions	-112.3	-90.4	-91.7	-111.4	-85	-30.2	-1	-6.7	5.9	-9.5	-17.2	-102.7	-204.4	-158.7	-54.1	-28	-56	-41.2	40.7	136.9	0.4
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	9.1	0	0	0	0	0	0	0	0	0
Net Change In Cash Numbers are in millions	-26.4	57.1	-23.8	68.8	14	30.4	-16.2	-35.9	48.9	-14.5	17.4	-24.6	-27.6	-55.9	145	126.2	-112.4	57.3	14.3	-27.3	-6.8
Cash At End Of Period Numbers are in millions	160.4	186.8	129.7	153.5	84.7	70.7	40.3	56.5	92.4	43.5	64.6	47.2	71.8	99.4	155.3	10.3	-115.9	-39.7	27.3	13	40.3

North Media A/S

CSE:NORTHM.CO Add to watchlist

CSE:NORTHM.CO