DHT Holdings, Inc. (DHT)

DHT Holdings Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	211.09	181.38	161.35	61.52	-11.52
Depreciation & Amortization	106.37	101.24	98.12	123.26	128.64
Other Amortization	2.45	13.28	13.76	2.9	2.55
Loss (Gain) From Sale of Assets	-52.94	-	0.02	-19.51	-15.15
Asset Writedown & Restructuring Costs	-	-27.91	-	-	-
Loss (Gain) From Sale of Investments	-	-	-	0.64	-
Loss (Gain) on Equity Investments	-	-	-	-1.33	-1.28
Stock-Based Compensation	4.38	4.29	3.23	4.13	4.35
Other Operating Activities	0.36	0.09	-0.18	-15.27	-15.48
Change in Accounts Receivable	-0.41	22.13	-16.38	-28.7	-0.3
Change in Inventory	13.01	-3.88	-0.74	0.33	-21.54
Change in Accounts Payable	-11.21	-0.16	-5.23	5.57	1.51
Change in Unearned Revenue	5.26	1.75	0.22	-0.69	-11.37
Change in Other Net Operating Assets	-1.71	6.46	-2.76	-4.94	0.17
Operating Cash Flow	276.65	298.65	251.41	127.91	60.56
Operating Cash Flow Growth	-7.37%	18.79%	96.56%	111.20%	-88.57%
Capital Expenditures	-309.94	-97.03	-128.23	-10.15	-174.61
Sale of Property, Plant & Equipment	143.52	-	-	112.4	87.06
Cash Acquisitions	-	-	-	8.27	-
Investment in Securities	-	-	-	-	1.03
Other Investing Activities	-	-	3.26	-0	0
Investing Cash Flow	-166.42	-97.03	-124.98	110.52	-86.51
Long-Term Debt Issued	298.02	85	339.63	4.01	355.84
Long-Term Debt Repaid	-282.47	-108.32	-311.33	-132.92	-283.61
Net Debt Issued (Repaid)	15.55	-23.32	28.31	-128.91	72.23
Repurchase of Common Stock	-	-13.2	-18.81	-24.76	-32.18
Common Dividends Paid	-118.91	-161.4	-186.67	-19.68	-22.08
Other Financing Activities	-6.13	0	-0.59	0	-0
Financing Cash Flow	-109.5	-197.91	-177.76	-173.34	17.97
Foreign Exchange Rate Adjustments	0.16	-0.31	0.12	0.21	-
Miscellaneous Cash Flow Adjustments	-	-0	-	-	-
Net Cash Flow	0.89	3.41	-51.21	65.29	-7.98
Free Cash Flow	-33.29	201.62	123.18	117.76	-114.04
Free Cash Flow Growth	-	63.68%	4.60%	-	-
Free Cash Flow Margin	-6.04%	35.26%	21.97%	24.86%	-36.67%
Free Cash Flow Per Share	-0.21	1.25	0.76	0.71	-0.67
Cash Interest Paid	21.44	31.26	29.48	23.45	23.2
Levered Free Cash Flow	-67.25	123.68	56.93	134.62	-82.09
Unlevered Free Cash Flow	-60.74	140.05	74.94	138.73	-76.34
Change in Working Capital	4.94	26.29	-24.89	-28.44	-31.54

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q