Københavns Lufthavne A/S (CPH:KBHL)

Københavns Lufthavne Cash Flow Statement

Financials in millions DKK. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	1,016	1,016	264	191	-527	-638.1
Depreciation & Amortization	909	909	946	913	915	798.9
Other Amortization	58	58	60	71	97	117
Other Operating Activities	28	-68	91	477	-615	-94.7
Operating Cash Flow	2,011	1,915	1,361	1,652	-130	183.1
Operating Cash Flow Growth	37.27%	40.71%	-17.61%	-	-	-89.68%
Capital Expenditures	-1,261	-1,301	-1,238	-881	-571	-1,442
Sale of Property, Plant & Equipment	3	2	3	4	3	42.7
Sale (Purchase) of Intangibles	-85	-73	-102	-67	-10	-75.4
Investment in Securities	-	-	-	-	-55	-74.6
Investing Cash Flow	-1,343	-1,372	-1,337	-944	-633	-1,549
Short-Term Debt Issued	-	1,197	1,282	346	176	373.6
Long-Term Debt Issued	-	-	4,900	2,020	4,529	5,550
Total Debt Issued	1,007	1,197	6,182	2,366	4,705	5,924
Short-Term Debt Repaid	-	-1,336	-5,899	-324	-160	-2,388
Long-Term Debt Repaid	-	-351	-286	-2,672	-3,746	-2,147
Total Debt Repaid	-1,628	-1,687	-6,185	-2,996	-3,906	-4,535
Net Debt Issued (Repaid)	-621	-490	-3	-630	799	1,389
Common Dividends Paid	-47	-47	-76	-59	-	-
Financing Cash Flow	-668	-537	-79	-689	799	1,389
Net Cash Flow	-	6	-55	19	36	22.6
Free Cash Flow	750	614	123	771	-701	-1,259
Free Cash Flow Growth	439.57%	399.19%	-84.05%	-	-	-
Free Cash Flow Margin	14.68%	12.11%	3.03%	21.83%	-39.81%	-79.88%
Free Cash Flow Per Share	94.36	78.24	15.67	98.24	-89.32	-160.38
Cash Interest Paid	342	342	389	169	169	168.9
Cash Income Tax Paid	83	83	-	1	-	116.7
Levered Free Cash Flow	580.25	347.88	215	381.13	-680.43	-1,029
Unlevered Free Cash Flow	724.63	501.63	379.38	474.88	-592.3	-963.69
Change in Net Working Capital	-103	97	-289	-182	540.8	8.7

Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.