GrønlandsBANKEN Cash Flow Statement

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	209.01	192.4	98.75	132.83	96.23
Depreciation & Amortization	2.81	2.39	2.67	2.55	2.69
Gain (Loss) on Sale of Assets	-	-0.36	-0.28	-0.73	-0.04
Total Asset Writedown	6.21	5.77	4.66	4.47	4.26
Provision for Credit Losses	18.91	14.16	4.52	1.54	12.83
Change in Other Net Operating Assets	-400.58	-584	-634.52	49.39	-289.1
Other Operating Activities	-1.44	-2.53	-0.11	2.34	-1.16
Operating Cash Flow	-165.09	-372.18	-524.31	192.39	-174.3
Capital Expenditures	-16.5	-17.61	-11.77	-22.99	-3.07
Sale of Property, Plant and Equipment	-	0.9	0.33	3.61	0.25
Investing Cash Flow	-16.5	-16.7	-11.45	-19.38	-2.83
Long-Term Debt Issued	138.8	138.82	49.54	49.64	-
Net Debt Issued (Repaid)	138.8	138.82	49.54	49.64	-
Common Dividends Paid	-99	-36	-72	-45	-
Net Increase (Decrease) in Deposit Accounts	901.28	590.24	612.65	-344.95	269.57
Financing Cash Flow	941.08	693.06	590.18	-340.31	269.57
Net Cash Flow	759.5	304.18	54.42	-167.3	92.44
Free Cash Flow	-181.58	-389.79	-536.08	169.4	-177.37
Free Cash Flow Margin	-37.41%	-83.52%	-170.62%	47.74%	-55.57%
Free Cash Flow Per Share	-100.86	-216.58	-298.03	94.11	-98.61
Cash Income Tax Paid	-	-	-	22.8	-

Source: S&P Global Market Intelligence. Banks template. Financial Sources.