|
| | 119.2 | 124.9 | 125.5 | 126.7 |
- Western Europe (m hl) | | 42.1 | 43.4 | 43.7 | 44.2 |
- Asia (m hl) | | 44.4 | 46.8 | 48.9 | 50.5 |
- Central and Eastern Europe (m hl) | | 32.7 | 34.1 | 30.8 | 32.6 |
Net sales | | 60,097 | 67,700 | 71,104 | 74,138 |
- Western Europe | | 30,501 | 33,925 | 35,012 | 36,075 |
- Asia | | 19,459 | 22,785 | 24,616 | 26,271 |
- Central and Eastern Europe | | 10,128 | 10,037 | 10,670 | 11,084 |
- Other sales | | 9 | 9 | 9 | 9 |
EBIT before special items | | 10,129 | 10,552 | 11,207 | 12,250 |
- Western Europe | | 4,372 | 4,596 | 4,692 | 4,895 |
- Asia | | 4,855 | 5,570 | 5,967 | 6,509 |
- Central and Eastern Europe | | 2,257 | 1,835 | 2,002 | 2,095 |
- Other EBIT | | -1,355 | -1,358 | -1,386 | -1,415 |
Special items | | 703 | -1,000 | 0 | 0 |
Net financials | | -424 | -562 | -542 | -510 |
EBT | | 10,408 | 9,262 | 10,630 | 11,633 |
Taxes | | -2,289 | -2,110 | -2,392 | -2,622 |
Profit before minorities | | 8,009 | 7,054 | 8,240 | 9,080 |
Minority interests | | -1,163 | -1,233 | -1,307 | -1,394 |
Net profit | | 6,846 | -3,072 | 7,041 | 7,728 |
EBIT margin (%) | | 16.9 | 15.7 | 15.9 | 16.5 |
Tax rate (%) | | 22.0 | 22.5 | 22.5 | 22.5 |
| | 47.6 | -22.9 | 52.2 | 59.2 |
Adjusted EPS (DKK) | | 48.3 | 47.1 | 52.0 | 59.2 |
DPS (DKK) | | 24.0 | 24.4 | 26.0 | 29.7 |
Free cash flow | | 8,876 | 7,629 | 8,490 | 9,111 |
Net interest-bearing debt | | 19,162 | 20,614 | 20,006 | 19,791 |