|
| | 125.4 | 125.2 | 128.2 | 131.1 |
- Western Europe (m hl) | | 44.4 | 43.1 | 43.4 | 43.7 |
- Asia (m hl) | | 48.3 | 50.4 | 52.3 | 54.3 |
- Central and Eastern Europe (m hl) | | 32.7 | 31.8 | 32.4 | 33.2 |
Net sales | | 70,265 | 73,481 | 76,458 | 79,807 |
- Western Europe | | 34,888 | 37,039 | 38,097 | 39,076 |
- Asia | | 23,682 | 23,620 | 25,242 | 27,072 |
- Central and Eastern Europe | | 11,679 | 12,839 | 13,345 | 13,950 |
- Other sales | | 16 | 17 | 18 | 18 |
EBIT before special items | | 11,470 | 11,319 | 12,237 | 13,250 |
- Western Europe | | 4,966 | 5,000 | 5,365 | 5,685 |
- Asia | | 5,435 | 5,363 | 5,818 | 6,351 |
- Central and Eastern Europe | | 2,282 | 2,300 | 2,492 | 2,650 |
- Other EBIT | | -1,213 | -1,391 | -1,421 | -1,450 |
Special items | | -784 | -169 | 0 | 0 |
Net financials | | -725 | -750 | -787 | -800 |
EBT | | 9,961 | 10,366 | 11,447 | 12,323 |
Taxes | | -1,778 | -2,182 | -2,404 | -2,622 |
Consolidated profit | | 8,183 | 8,189 | 9,019 | 9,689 |
Minority interests | | -1,171 | -1,228 | -1,303 | -1,382 |
Russian operations | | -8,075 | -404 | 0 | 0 |
Net profit | | -1,063 | 6,532 | 7,698 | 8,244 |
EBIT margin (%) | | 16.3 | 15.4 | 16.0 | 16.6 |
Tax rate (%) | | 17.9 | 21.0 | 21.0 | 21.0 |
| | -7.6 | 46.9 | 57.7 | 63.9 |
Adjusted EPS (DKK) | | 69.3 | 52.4 | 57.8 | 64.1 |
DPS (DKK) | | 27.0 | 27.0 | 29.3 | 32.1 |
Free cash flow | | 9,884 | 7,735 | 8,195 | 9,456 |
Net interest-bearing debt | | 19,326 | 20,056 | 20,485 | 21,178 |