|
| | 125.4 | 127.4 | 131.2 | 133.7 |
- Western Europe (m hl) | | 44.4 | 43.5 | 44.0 | 44.4 |
- Asia (m hl) | | 48.3 | 51.3 | 53.3 | 55.4 |
- Central and Eastern Europe (m hl) | | 32.7 | 32.9 | 33.9 | 34.1 |
Net sales | | 70,265 | 74,549 | 77,722 | 81,124 |
- Western Europe | | 34,888 | 36,228 | 37,150 | 38,003 |
- Asia | | 23,682 | 25,322 | 27,115 | 29,015 |
- Central and Eastern Europe | | 11,679 | 12,778 | 13,549 | 14,037 |
- Other sales | | 16 | 16 | 17 | 17 |
EBIT before special items | | 11,470 | 11,321 | 12,362 | 13,304 |
- Western Europe | | 4,966 | 4,718 | 5,010 | 5,302 |
- Asia | | 5,435 | 5,688 | 6,247 | 6,768 |
- Central and Eastern Europe | | 2,282 | 2,262 | 2,446 | 2,596 |
- Other EBIT | | -1,213 | -1,374 | -1,382 | -1,465 |
Special items | | -784 | 0 | 0 | 0 |
Net financials | | -725 | -644 | -603 | -613 |
EBT | | 9,961 | 10,551 | 11,616 | 12,524 |
Taxes | | -1,778 | -2,199 | -2,448 | -2,598 |
Consolidated profit | | 8,183 | 8,365 | 9,207 | 9,833 |
Minority interests | | -1,171 | -1,241 | -1,335 | -1,400 |
Russian operations | | -8,075 | 0 | 0 | 0 |
Net profit | | -1,063 | 7,429 | 7,886 | 8,441 |
EBIT margin (%) | | 16.3 | 15.1 | 15.9 | 16.3 |
Tax rate (%) | | 17.9 | 21.0 | 21.0 | 21.0 |
| | -7.6 | 56.4 | 59.4 | 65.2 |
Adjusted EPS (DKK) | | 69.3 | 54.0 | 59.5 | 65.7 |
DPS (DKK) | | 27.0 | 28.0 | 30.0 | 32.8 |
Free cash flow | | 9,884 | 8,166 | 8,757 | 9,134 |
Net interest-bearing debt | | 19,326 | 17,786 | 19,137 | 19,344 |