Spar Nord Bank A/S
CSE:SPNO
Cash Flow Statement
Cash Flow Statement
Spar Nord Bank A/S
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
889
|
933
|
873
|
1 074
|
745
|
803
|
988
|
1 028
|
1 222
|
1 279
|
1 202
|
1 251
|
1 220
|
1 253
|
1 246
|
1 094
|
1 053
|
1 049
|
1 158
|
1 302
|
1 000
|
943
|
863
|
918
|
1 262
|
1 456
|
1 571
|
1 701
|
1 662
|
1 453
|
1 467
|
1 730
|
2 128
|
2 645
|
3 102
|
3 141
|
3 291
|
3 200
|
3 047
|
2 906
|
2 673
|
|
| Depreciation & Amortization |
70
|
70
|
70
|
66
|
66
|
67
|
64
|
94
|
92
|
88
|
90
|
61
|
62
|
63
|
60
|
55
|
61
|
67
|
73
|
84
|
85
|
84
|
83
|
81
|
82
|
85
|
88
|
92
|
99
|
101
|
103
|
98
|
95
|
93
|
91
|
91
|
94
|
94
|
94
|
93
|
93
|
|
| Other Non-Cash Items |
(486)
|
(182)
|
(190)
|
(173)
|
8
|
(234)
|
(215)
|
(117)
|
(262)
|
(258)
|
(246)
|
(315)
|
(277)
|
(444)
|
(441)
|
(267)
|
(366)
|
(188)
|
(341)
|
(540)
|
(622)
|
(536)
|
(401)
|
(177)
|
(124)
|
(230)
|
(270)
|
(457)
|
(547)
|
(724)
|
(801)
|
(804)
|
(752)
|
(756)
|
(524)
|
(584)
|
(606)
|
(357)
|
(501)
|
(762)
|
(314)
|
|
| Change in Working Capital |
4 221
|
8 998
|
3 034
|
(2 758)
|
(1 164)
|
(6 399)
|
(3 237)
|
(913)
|
(2 311)
|
(1 206)
|
(1 010)
|
(414)
|
(1 877)
|
(1 239)
|
(998)
|
(710)
|
1 517
|
(947)
|
588
|
(2 588)
|
(2 130)
|
(2 272)
|
(3 265)
|
(971)
|
1 377
|
(2 416)
|
(2 616)
|
(1 994)
|
(5 888)
|
975
|
1 190
|
(1 497)
|
(1 029)
|
(3 758)
|
(7 162)
|
(6 827)
|
(7 175)
|
(5 093)
|
(3 161)
|
(510)
|
(297)
|
|
| Cash from Operating Activities |
4 694
N/A
|
9 819
+109%
|
3 787
-61%
|
(1 791)
N/A
|
(345)
+81%
|
(5 763)
-1 569%
|
(2 400)
+58%
|
92
N/A
|
(1 259)
N/A
|
(97)
+92%
|
35
N/A
|
583
+1 570%
|
(873)
N/A
|
(367)
+58%
|
(134)
+63%
|
172
N/A
|
2 265
+1 217%
|
(19)
N/A
|
1 478
N/A
|
(1 742)
N/A
|
(1 667)
+4%
|
(1 781)
-7%
|
(2 720)
-53%
|
(149)
+95%
|
2 597
N/A
|
(1 105)
N/A
|
(1 227)
-11%
|
(658)
+46%
|
(4 674)
-610%
|
1 805
N/A
|
1 959
+9%
|
(473)
N/A
|
442
N/A
|
(1 776)
N/A
|
(4 493)
-153%
|
(4 179)
+7%
|
(4 396)
-5%
|
(2 156)
+51%
|
(521)
+76%
|
1 727
N/A
|
2 155
+25%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(59)
|
(52)
|
(77)
|
(57)
|
(56)
|
(63)
|
(63)
|
(79)
|
(76)
|
(107)
|
(99)
|
(95)
|
(130)
|
(107)
|
(108)
|
(116)
|
(93)
|
(82)
|
(81)
|
(60)
|
(43)
|
(54)
|
(58)
|
(47)
|
(350)
|
(332)
|
(331)
|
(358)
|
(71)
|
(82)
|
(73)
|
(55)
|
(49)
|
(49)
|
(46)
|
(44)
|
(48)
|
(49)
|
(42)
|
(73)
|
(60)
|
|
| Other Items |
(1 360)
|
(1 400)
|
(1 313)
|
915
|
(576)
|
(556)
|
(562)
|
(512)
|
86
|
43
|
40
|
95
|
55
|
300
|
64
|
10
|
(9)
|
(245)
|
(20)
|
(6)
|
103
|
(24)
|
(11)
|
(14)
|
(98)
|
12
|
(50)
|
(32)
|
(40)
|
(14)
|
43
|
17
|
(120)
|
(62)
|
(64)
|
(69)
|
68
|
20
|
20
|
30
|
54
|
|
| Cash from Investing Activities |
(1 420)
N/A
|
(1 452)
-2%
|
(1 390)
+4%
|
859
N/A
|
(631)
N/A
|
(618)
+2%
|
(625)
-1%
|
(591)
+5%
|
9
N/A
|
(63)
N/A
|
(59)
+7%
|
0
N/A
|
(75)
N/A
|
193
N/A
|
(44)
N/A
|
(106)
-140%
|
(102)
+4%
|
(327)
-221%
|
(101)
+69%
|
(66)
+35%
|
60
N/A
|
(78)
N/A
|
(69)
+12%
|
(61)
+12%
|
(448)
-634%
|
(320)
+29%
|
(381)
-19%
|
(390)
-2%
|
(111)
+72%
|
(96)
+14%
|
(30)
+69%
|
(38)
-27%
|
(169)
-345%
|
(111)
+34%
|
(110)
+1%
|
(113)
-3%
|
20
N/A
|
(29)
N/A
|
(22)
+24%
|
(43)
-95%
|
(6)
+86%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
11
|
14
|
3
|
(19)
|
(76)
|
(115)
|
(146)
|
(127)
|
(78)
|
(39)
|
3
|
3
|
8
|
3
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
2
|
(2)
|
(1)
|
2
|
(5)
|
3
|
1
|
2
|
8
|
(16)
|
(122)
|
(194)
|
(292)
|
(362)
|
(338)
|
(328)
|
(316)
|
(338)
|
(370)
|
(405)
|
(235)
|
|
| Net Issuance of Debt |
(1 640)
|
37
|
(557)
|
(620)
|
(261)
|
(654)
|
(60)
|
4
|
(2)
|
(4)
|
(8)
|
51
|
39
|
433
|
446
|
170
|
181
|
(220)
|
(239)
|
2 601
|
2 593
|
2 601
|
2 602
|
(31)
|
(24)
|
2 151
|
2 350
|
2 349
|
2 349
|
168
|
1 301
|
1 664
|
1 850
|
2 137
|
805
|
3 110
|
3 771
|
2 517
|
2 525
|
(16)
|
(865)
|
|
| Cash Paid for Dividends |
(125)
|
(452)
|
(452)
|
(452)
|
(452)
|
(375)
|
(375)
|
(375)
|
(375)
|
(615)
|
(615)
|
(615)
|
(615)
|
(430)
|
(430)
|
(430)
|
(430)
|
(430)
|
(430)
|
(430)
|
(430)
|
0
|
0
|
0
|
0
|
(184)
|
(184)
|
(184)
|
(491)
|
(615)
|
(615)
|
(615)
|
(848)
|
(540)
|
(540)
|
(540)
|
(1 171)
|
(1 171)
|
(1 171)
|
(1 171)
|
0
|
|
| Other |
0
|
0
|
395
|
396
|
392
|
372
|
(25)
|
421
|
427
|
422
|
421
|
(51)
|
(52)
|
(53)
|
(48)
|
(49)
|
(49)
|
(47)
|
(50)
|
(49)
|
(51)
|
(119)
|
(116)
|
(116)
|
482
|
554
|
791
|
337
|
(269)
|
(268)
|
(524)
|
(46)
|
(48)
|
(49)
|
(39)
|
(45)
|
(45)
|
(44)
|
(55)
|
(48)
|
(48)
|
|
| Cash from Financing Activities |
(1 767)
N/A
|
(411)
+77%
|
(600)
-46%
|
(672)
-12%
|
(339)
+50%
|
(733)
-116%
|
(574)
+22%
|
(95)
+83%
|
(77)
+19%
|
(275)
-256%
|
(242)
+12%
|
(612)
-153%
|
(625)
-2%
|
(42)
+93%
|
(29)
+32%
|
(310)
-988%
|
(301)
+3%
|
(701)
-133%
|
(722)
-3%
|
2 119
N/A
|
2 114
0%
|
2 480
+17%
|
2 485
+0%
|
(145)
N/A
|
453
N/A
|
2 524
+457%
|
2 958
+17%
|
2 504
-15%
|
1 597
-36%
|
(731)
N/A
|
40
N/A
|
809
+1 923%
|
662
-18%
|
1 186
+79%
|
(112)
N/A
|
2 197
N/A
|
2 239
+2%
|
964
-57%
|
929
-4%
|
(1 640)
N/A
|
(1 148)
+30%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1 508
N/A
|
7 956
+428%
|
1 797
-77%
|
(1 605)
N/A
|
(1 316)
+18%
|
(7 115)
-441%
|
(3 599)
+49%
|
(594)
+83%
|
(1 328)
-123%
|
(436)
+67%
|
(266)
+39%
|
(29)
+89%
|
(1 573)
-5 323%
|
(216)
+86%
|
(207)
+4%
|
(244)
-18%
|
1 862
N/A
|
(1 047)
N/A
|
655
N/A
|
311
-53%
|
507
+63%
|
621
+22%
|
(304)
N/A
|
(355)
-17%
|
2 602
N/A
|
1 099
-58%
|
1 350
+23%
|
1 456
+8%
|
(3 188)
N/A
|
978
N/A
|
1 969
+101%
|
298
-85%
|
935
+214%
|
(701)
N/A
|
(4 715)
-573%
|
(2 095)
+56%
|
(2 137)
-2%
|
(1 221)
+43%
|
386
N/A
|
44
-89%
|
1 001
+2 175%
|
|