|
| | 131.1 | 131.4 | 134.2 | 127.7 | 24 |
- Western Europe (m hl) | | 44.1 | 44.1 | 45.2 | 42.7 | 24 |
- Asia (m hl) | | 53.5 | 53.5 | 57.0 | 51.7 | 24 |
- Central and Eastern Europe (m hl) | | 33.5 | 33.8 | 36.8 | 30.2 | 24 |
Net sales | | 77,144 | 77,267 | 79,039 | 74,226 | 27 |
- Western Europe | | 37,571 | 37,477 | 39,279 | 36,425 | 25 |
- Asia | | 26,088 | 26,128 | 27,878 | 23,981 | 25 |
- Central and Eastern Europe | | 13,592 | 13,555 | 14,336 | 12,249 | 25 |
- Other sales | | 19 | 17 | 80 | 7 | 25 |
EBIT before special items | | 12,451 | 12,545 | 13,171 | 11,500 | 27 |
- Western Europe | | 5,312 | 5,303 | 5,966 | 4,770 | 25 |
- Asia | | 6,042 | 6,017 | 6,661 | 5,598 | 25 |
- Central and Eastern Europe | | 2,521 | 2,533 | 2,808 | 2,252 | 25 |
- Other EBIT | | -1,475 | -1,422 | -1,213 | -2,954 | 25 |
Special items | | -122 | 0 | 0 | -1,021 | 25 |
Net financials | | -712 | -697 | -413 | -931 | 25 |
EBT | | 11,637 | 11,694 | 12,427 | 10,476 | 27 |
Taxes | | -2,477 | -2,465 | -2,158 | -2,797 | 26 |
Consolidated profit | | 9,142 | 9,150 | 9,818 | 8,318 | 26 |
Minority interests | | -1,333 | -1,321 | -1,154 | -1,578 | 26 |
Russian operations | | 106 | 0 | 1,391 | 0 | 26 |
Net profit | | 7,962 | 7,861 | 9,125 | 7,002 | 27 |
EBIT margin (%) | | 16.1 | 16.2 | 17.0 | 14.8 | 27 |
Tax rate (%) | | 21.3 | 21.0 | 23.1 | 19.8 | 26 |
| | 59.0 | 58.2 | 66.2 | 51.5 | 27 |
Adjusted EPS (DKK) | | 60.0 | 59.5 | 68.1 | 52.8 | 26 |
DPS (DKK) | | 30.0 | 30.0 | 35.0 | 23.4 | 26 |
Free cash flow | | 8,101 | 8,233 | 10,530 | 2,571 | 24 |
Net interest-bearing debt | | 21,118 | 20,131 | 28,574 | 10,919 | 25 |