Coloplast A/S
CSE:COLO B

Watchlist Manager
Coloplast A/S Logo
Coloplast A/S
CSE:COLO B
Watchlist
Price: 564.6 DKK 0.11%
Market Cap: 127.1B DKK

Cash Flow Statement

Cash Flow Statement
Coloplast A/S

Rotate your device to view
Cash Flow Statement
Currency: DKK
Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
6 628
5 531
5 461
5 854
5 918
5 753
5 977
6 155
6 234
6 162
6 311
6 439
6 585
6 931
6 904
6 771
6 817
6 938
7 058
7 320
7 351
7 386
7 384
7 201
Depreciation & Amortization
859
753
801
851
845
821
816
792
805
811
862
930
1 016
1 048
1 051
1 069
1 116
1 167
1 232
1 290
1 310
1 335
1 350
1 453
Stock-Based Compensation
47
39
54
39
57
61
49
50
47
43
47
51
49
43
28
58
28
39
57
67
59
59
73
79
Other Non-Cash Items
178
232
273
(135)
(148)
53
48
(31)
(2)
21
(36)
56
2
(197)
(185)
(220)
(213)
(199)
(95)
(92)
(7)
2
62
142
Cash Taxes Paid
2 056
1 273
1 271
1 277
1 134
1 175
1 500
1 501
1 384
1 487
1 173
1 115
1 384
1 383
1 541
1 732
912
4 095
3 994
3 958
3 958
592
630
571
Cash Interest Paid
274
251
253
191
134
102
97
81
166
95
224
378
385
478
779
809
853
1 077
864
844
1 023
883
1 008
825
Change in Working Capital
(2 278)
(1 752)
(1 693)
(1 811)
(1 674)
(1 549)
(1 817)
(1 624)
(1 786)
(2 283)
(2 225)
(2 328)
(3 150)
(2 888)
(3 285)
(3 394)
(2 197)
(5 632)
(5 600)
(5 756)
(5 669)
(2 436)
(2 368)
(2 151)
Cash from Operating Activities
5 387
N/A
4 764
-12%
4 842
+2%
4 759
-2%
4 941
+4%
5 078
+3%
5 024
-1%
5 292
+5%
5 211
-2%
4 711
-10%
4 912
+4%
5 097
+4%
4 453
-13%
4 894
+10%
4 485
-8%
4 226
-6%
5 523
+31%
2 274
-59%
2 595
+14%
2 762
+6%
2 985
+8%
6 287
+111%
6 428
+2%
6 645
+3%
Investing Cash Flow
Capital Expenditures
(913)
(892)
(966)
(931)
(1 938)
(1 915)
(1 921)
(1 966)
(937)
(977)
(1 019)
(1 135)
(1 209)
(1 231)
(1 259)
(1 241)
(1 242)
(1 225)
(1 286)
(1 346)
(1 378)
(1 414)
(1 480)
(1 427)
Other Items
108
71
111
30
25
(39)
(54)
(45)
(49)
(10 617)
(10 640)
(10 624)
0
187
203
(7 716)
(7 707)
(7 905)
(7 920)
10
176
190
187
176
Cash from Investing Activities
(805)
N/A
(821)
-2%
(855)
-4%
(901)
-5%
(1 913)
-112%
(1 954)
-2%
(1 975)
-1%
(2 011)
-2%
(986)
+51%
(11 594)
-1 076%
(11 659)
-1%
(11 759)
-1%
(11 833)
-1%
(1 044)
+91%
(1 056)
-1%
(8 957)
-748%
(8 949)
+0%
(9 130)
-2%
(9 206)
-1%
(1 336)
+85%
(1 202)
+10%
(1 224)
-2%
(1 293)
-6%
(1 251)
+3%
Financing Cash Flow
Net Issuance of Common Stock
(110)
(55)
78
(93)
(75)
(66)
(155)
(194)
(215)
(733)
(649)
(619)
(621)
(177)
(14)
9 134
9 230
9 376
9 350
500
427
278
277
27
Net Issuance of Debt
1 681
(62)
(469)
(152)
833
684
969
848
213
11 741
11 063
10 730
11 757
174
1 098
378
(859)
2 424
2 022
2 702
2 727
(528)
(563)
(256)
Cash Paid for Dividends
(5 947)
(3 611)
(3 612)
(3 612)
(3 828)
(3 828)
(3 830)
(3 830)
(4 044)
(4 044)
(4 041)
(4 041)
(4 247)
(4 247)
(4 247)
(4 247)
(4 657)
(4 657)
(4 720)
(4 720)
(4 956)
(4 956)
(4 958)
(4 958)
Other
0
0
0
0
0
0
0
0
0
0
521
521
0
0
0
0
0
0
0
0
0
0
0
0
Cash from Financing Activities
(4 376)
N/A
(3 728)
+15%
(4 003)
-7%
(3 857)
+4%
(3 070)
+20%
(3 210)
-5%
(3 016)
+6%
(3 176)
-5%
(4 046)
-27%
6 964
N/A
6 894
-1%
6 591
-4%
7 410
+12%
(3 729)
N/A
(3 163)
+15%
5 265
N/A
3 714
-29%
7 143
+92%
6 652
-7%
(1 518)
N/A
(1 802)
-19%
(5 206)
-189%
(5 244)
-1%
(5 187)
+1%
Change in Cash
Effect of Foreign Exchange Rates
13
(29)
(17)
(34)
(39)
6
3
20
28
18
40
37
(1)
(10)
(45)
(37)
(43)
(26)
(9)
(31)
9
(17)
(52)
(48)
Net Change in Cash
219
N/A
186
-15%
(33)
N/A
(33)
N/A
(81)
-145%
(80)
+1%
36
N/A
125
+247%
207
+66%
99
-52%
187
+89%
(34)
N/A
29
N/A
111
+283%
221
+99%
497
+125%
245
-51%
261
+7%
32
-88%
(123)
N/A
(10)
+92%
(160)
-1 500%
(161)
-1%
159
N/A
Free Cash Flow
Free Cash Flow
4 474
N/A
3 872
-13%
3 876
+0%
3 828
-1%
3 003
-22%
3 163
+5%
3 103
-2%
3 326
+7%
4 274
+29%
3 734
-13%
3 893
+4%
3 962
+2%
3 244
-18%
3 663
+13%
3 226
-12%
2 985
-7%
4 281
+43%
1 049
-75%
1 309
+25%
1 416
+8%
1 607
+13%
4 873
+203%
4 948
+2%
5 218
+5%