Sydbank A/S
CSE:SYDB
Cash Flow Statement
Cash Flow Statement
Sydbank A/S
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2 051
|
2 187
|
2 362
|
2 437
|
2 257
|
2 168
|
1 938
|
1 346
|
811
|
454
|
379
|
603
|
998
|
1 059
|
907
|
827
|
558
|
507
|
404
|
183
|
301
|
466
|
273
|
659
|
624
|
468
|
973
|
676
|
171
|
273
|
183
|
383
|
1 329
|
1 440
|
1 508
|
1 589
|
1 473
|
1 439
|
1 595
|
1 694
|
1 869
|
2 080
|
2 101
|
2 104
|
1 956
|
1 893
|
1 723
|
1 605
|
1 420
|
1 169
|
1 085
|
1 037
|
1 081
|
891
|
1 017
|
1 006
|
1 021
|
1 324
|
1 431
|
1 568
|
1 764
|
1 961
|
1 898
|
2 003
|
2 405
|
2 815
|
3 441
|
4 058
|
4 281
|
4 439
|
4 442
|
4 302
|
3 645
|
3 366
|
3 105
|
2 994
|
|
| Depreciation & Amortization |
111
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
188
|
0
|
0
|
0
|
135
|
0
|
0
|
0
|
153
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
115
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
113
|
0
|
47
|
69
|
109
|
140
|
121
|
137
|
138
|
142
|
145
|
138
|
115
|
112
|
111
|
123
|
139
|
136
|
135
|
120
|
111
|
112
|
110
|
109
|
|
| Other Non-Cash Items |
(128)
|
(126)
|
(400)
|
(208)
|
(273)
|
(578)
|
(229)
|
(584)
|
(1 189)
|
710
|
1 152
|
2 004
|
1 266
|
2 427
|
2 328
|
2 013
|
427
|
1 339
|
1 152
|
1 049
|
503
|
1 441
|
1 903
|
1 798
|
(102)
|
1 821
|
1 521
|
1 619
|
130
|
1 928
|
1 694
|
1 566
|
302
|
126
|
59
|
(68)
|
538
|
445
|
403
|
417
|
(455)
|
314
|
254
|
146
|
(148)
|
46
|
83
|
71
|
234
|
89
|
57
|
93
|
(676)
|
96
|
47
|
(73)
|
35
|
57
|
131
|
260
|
92
|
95
|
217
|
17
|
(367)
|
(553)
|
(750)
|
(505)
|
4
|
64
|
(69)
|
68
|
397
|
191
|
266
|
273
|
|
| Cash Taxes Paid |
471
|
482
|
498
|
498
|
447
|
39
|
455
|
455
|
128
|
379
|
151
|
143
|
(86)
|
88
|
(118)
|
(109)
|
187
|
152
|
154
|
153
|
60
|
35
|
35
|
35
|
228
|
243
|
247
|
251
|
199
|
207
|
207
|
198
|
90
|
398
|
407
|
414
|
427
|
284
|
274
|
278
|
245
|
241
|
279
|
278
|
431
|
416
|
384
|
383
|
323
|
264
|
261
|
249
|
160
|
94
|
89
|
98
|
174
|
655
|
655
|
642
|
790
|
744
|
743
|
770
|
938
|
527
|
533
|
529
|
528
|
586
|
588
|
584
|
887
|
1 208
|
1 217
|
1 217
|
|
| Change in Working Capital |
(6 962)
|
(7 584)
|
69
|
(1 698)
|
(1 861)
|
149
|
(878)
|
1 283
|
1 519
|
(88)
|
4 561
|
(2 406)
|
359
|
(4 088)
|
(9 358)
|
(11 067)
|
(7 592)
|
(2 971)
|
4 251
|
7 260
|
5 824
|
(473)
|
(5 175)
|
3 907
|
1 320
|
5 118
|
2 776
|
(800)
|
(49)
|
(3 911)
|
(2 175)
|
(4 007)
|
(1 271)
|
777
|
8 708
|
3 988
|
406
|
(1 668)
|
(11 121)
|
(5 784)
|
2 776
|
2 611
|
9 686
|
3 087
|
1 326
|
(1 854)
|
(1 235)
|
3 718
|
(564)
|
(5 631)
|
(6 307)
|
(11 404)
|
(5 542)
|
1 244
|
(612)
|
(135)
|
(1 134)
|
(4 592)
|
(4 120)
|
(3 219)
|
(5 286)
|
(605)
|
1 578
|
7 782
|
2 219
|
(1 292)
|
(4 512)
|
(4 188)
|
(2 554)
|
(5 154)
|
(11 701)
|
(9 616)
|
(5 063)
|
2 576
|
4 683
|
(1 890)
|
|
| Cash from Operating Activities |
(4 928)
N/A
|
(5 523)
-12%
|
2 031
N/A
|
531
-74%
|
259
-51%
|
1 739
+571%
|
831
-52%
|
2 045
+146%
|
1 329
-35%
|
1 076
-19%
|
6 092
+466%
|
201
-97%
|
2 758
+1 272%
|
(602)
N/A
|
(6 123)
-917%
|
(8 227)
-34%
|
(6 454)
+22%
|
(1 125)
+83%
|
5 807
N/A
|
8 492
+46%
|
6 750
-21%
|
1 434
-79%
|
(2 999)
N/A
|
6 364
N/A
|
1 950
-69%
|
7 407
+280%
|
5 270
-29%
|
1 495
-72%
|
351
-77%
|
(1 710)
N/A
|
(298)
+83%
|
(2 058)
-591%
|
456
N/A
|
2 439
+435%
|
10 371
+325%
|
5 605
-46%
|
2 514
-55%
|
313
-88%
|
(9 026)
N/A
|
(3 576)
+60%
|
4 305
N/A
|
5 005
+16%
|
12 041
+141%
|
5 337
-56%
|
3 256
-39%
|
85
-97%
|
571
+572%
|
5 394
+845%
|
1 187
-78%
|
(4 373)
N/A
|
(5 165)
-18%
|
(10 274)
-99%
|
(5 024)
+51%
|
2 231
N/A
|
499
-78%
|
867
+74%
|
31
-96%
|
(3 071)
N/A
|
(2 437)
+21%
|
(1 254)
+49%
|
(3 292)
-163%
|
1 593
N/A
|
3 838
+141%
|
9 940
+159%
|
4 372
-56%
|
1 082
-75%
|
(1 710)
N/A
|
(512)
+70%
|
1 870
N/A
|
(515)
N/A
|
(7 193)
-1 297%
|
(5 126)
+29%
|
(910)
+82%
|
6 245
N/A
|
8 164
+31%
|
1 486
-82%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(152)
|
(120)
|
(103)
|
(114)
|
(203)
|
(216)
|
(245)
|
(309)
|
(395)
|
(327)
|
(307)
|
(211)
|
(153)
|
(112)
|
(95)
|
(98)
|
(127)
|
(118)
|
(112)
|
(113)
|
(93)
|
(83)
|
(92)
|
(85)
|
(93)
|
(72)
|
(54)
|
(53)
|
(65)
|
(38)
|
0
|
0
|
(70)
|
(103)
|
(105)
|
(79)
|
(79)
|
(67)
|
(69)
|
(91)
|
(97)
|
(65)
|
(92)
|
(158)
|
(213)
|
(370)
|
(211)
|
(166)
|
(105)
|
2
|
(130)
|
(123)
|
(59)
|
0
|
18
|
14
|
(110)
|
(117)
|
(142)
|
(140)
|
(153)
|
(151)
|
(119)
|
(116)
|
(72)
|
(75)
|
(78)
|
(80)
|
(92)
|
(89)
|
(95)
|
(93)
|
(94)
|
(94)
|
(88)
|
(90)
|
|
| Other Items |
3
|
(56)
|
(51)
|
(48)
|
21
|
8
|
6
|
12
|
(13)
|
(22)
|
(15)
|
(91)
|
(42)
|
(67)
|
(75)
|
(6)
|
4
|
(3)
|
1
|
34
|
45
|
38
|
33
|
3
|
(96)
|
(116)
|
(120)
|
(122)
|
(449)
|
(477)
|
(457)
|
(464)
|
75
|
76
|
65
|
72
|
69
|
69
|
62
|
62
|
29
|
0
|
(8)
|
(11)
|
13
|
13
|
20
|
30
|
29
|
41
|
46
|
39
|
47
|
14
|
7
|
1
|
(1 917)
|
(1 921)
|
(1 920)
|
(1 931)
|
(49)
|
9
|
(17)
|
(1)
|
(142)
|
(86)
|
(56)
|
(60)
|
116
|
24
|
23
|
(320)
|
(315)
|
(326)
|
(293)
|
56
|
|
| Cash from Investing Activities |
(149)
N/A
|
(176)
-18%
|
(154)
+13%
|
(162)
-5%
|
(182)
-12%
|
(208)
-14%
|
(239)
-15%
|
(297)
-24%
|
(408)
-37%
|
(349)
+14%
|
(322)
+8%
|
(302)
+6%
|
(195)
+35%
|
(179)
+8%
|
(170)
+5%
|
(104)
+39%
|
(123)
-18%
|
(121)
+2%
|
(111)
+8%
|
(79)
+29%
|
(48)
+39%
|
(45)
+6%
|
(59)
-31%
|
(82)
-39%
|
(189)
-130%
|
(188)
+1%
|
(174)
+7%
|
(175)
-1%
|
(514)
-194%
|
(515)
0%
|
(486)
+6%
|
(490)
-1%
|
5
N/A
|
(21)
N/A
|
(40)
-90%
|
(7)
+83%
|
(10)
-43%
|
2
N/A
|
(7)
N/A
|
(29)
-314%
|
(68)
-134%
|
(65)
+4%
|
(100)
-54%
|
(169)
-69%
|
(200)
-18%
|
(357)
-79%
|
(191)
+46%
|
(136)
+29%
|
(76)
+44%
|
43
N/A
|
(84)
N/A
|
(84)
N/A
|
(12)
+86%
|
43
N/A
|
25
-42%
|
15
-40%
|
(2 027)
N/A
|
(2 038)
-1%
|
(2 062)
-1%
|
(2 071)
0%
|
(202)
+90%
|
(142)
+30%
|
(136)
+4%
|
(117)
+14%
|
(214)
-83%
|
(161)
+25%
|
(134)
+17%
|
(140)
-4%
|
24
N/A
|
(65)
N/A
|
(72)
-11%
|
(413)
-474%
|
(409)
+1%
|
(420)
-3%
|
(381)
+9%
|
(34)
+91%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
69
|
(68)
|
(521)
|
(1 175)
|
(1 223)
|
(1 255)
|
(421)
|
(75)
|
8
|
137
|
88
|
1 242
|
1 226
|
1 236
|
1 143
|
4
|
26
|
(34)
|
(31)
|
(10)
|
(47)
|
(32)
|
3
|
(16)
|
(25)
|
27
|
38
|
77
|
44
|
8
|
(14)
|
(20)
|
13
|
12
|
(179)
|
(388)
|
(503)
|
(544)
|
(516)
|
(386)
|
(342)
|
(372)
|
(418)
|
(525)
|
(642)
|
(654)
|
(659)
|
(981)
|
(1 171)
|
(1 089)
|
(911)
|
(534)
|
(201)
|
(238)
|
(182)
|
(68)
|
(2)
|
28
|
23
|
23
|
(198)
|
(237)
|
(365)
|
(558)
|
(427)
|
(385)
|
(264)
|
(368)
|
(600)
|
(692)
|
(1 023)
|
(1 121)
|
(1 115)
|
(1 214)
|
(1 257)
|
(1 259)
|
|
| Net Issuance of Debt |
3 992
|
4 446
|
(49)
|
1 837
|
381
|
431
|
449
|
432
|
410
|
12
|
(736)
|
(1 045)
|
(2 568)
|
(2 558)
|
(1 806)
|
5 945
|
1 825
|
1 824
|
(1 907)
|
(9 376)
|
(3 946)
|
(1 935)
|
319
|
(4 659)
|
(4 444)
|
(6 679)
|
(5 204)
|
(204)
|
2 469
|
(291)
|
(448)
|
(457)
|
(3 134)
|
577
|
722
|
731
|
731
|
(9)
|
3 392
|
3 409
|
(19)
|
(9)
|
(4 231)
|
(4 245)
|
(270)
|
0
|
(3 172)
|
524
|
(22)
|
3 693
|
7 420
|
3 719
|
3 715
|
0
|
0
|
(2)
|
2 133
|
2 133
|
2 133
|
2 135
|
3 719
|
(743)
|
(743)
|
2 975
|
(744)
|
0
|
3 718
|
9
|
(2 031)
|
(1 248)
|
2 483
|
(1 068)
|
972
|
189
|
(2 700)
|
3 828
|
|
| Cash Paid for Dividends |
(220)
|
(230)
|
(230)
|
(230)
|
(230)
|
(223)
|
(223)
|
(223)
|
(223)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(84)
|
(84)
|
(84)
|
(84)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(529)
|
(529)
|
(529)
|
(529)
|
(803)
|
(802)
|
(803)
|
(803)
|
(735)
|
(736)
|
(735)
|
(735)
|
(765)
|
(765)
|
(765)
|
(765)
|
(583)
|
(583)
|
(583)
|
(583)
|
0
|
(7)
|
(7)
|
(7)
|
(254)
|
(247)
|
(247)
|
(584)
|
(1 048)
|
(1 048)
|
(1 048)
|
(711)
|
(959)
|
(959)
|
(959)
|
(959)
|
(1 680)
|
(1 680)
|
(1 680)
|
(1 680)
|
(1 391)
|
(1 391)
|
(1 391)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
738
|
735
|
737
|
737
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3 841
N/A
|
4 148
+8%
|
(800)
N/A
|
432
N/A
|
(1 072)
N/A
|
(1 047)
+2%
|
(195)
+81%
|
134
N/A
|
195
+46%
|
149
-24%
|
(648)
N/A
|
197
N/A
|
(1 342)
N/A
|
(1 322)
+1%
|
(663)
+50%
|
5 949
N/A
|
1 851
-69%
|
1 706
-8%
|
(2 022)
N/A
|
(9 470)
-368%
|
(4 077)
+57%
|
(1 974)
+52%
|
315
N/A
|
(4 682)
N/A
|
(4 476)
+4%
|
(6 659)
-49%
|
(5 173)
+22%
|
(134)
+97%
|
2 507
N/A
|
(286)
N/A
|
(465)
-63%
|
(480)
-3%
|
(3 125)
-551%
|
60
N/A
|
14
-77%
|
(186)
N/A
|
(301)
-62%
|
(1 356)
-350%
|
2 074
N/A
|
2 220
+7%
|
(1 164)
N/A
|
(1 116)
+4%
|
(5 385)
-383%
|
(5 505)
-2%
|
(1 649)
+70%
|
(1 694)
-3%
|
(3 858)
-128%
|
(487)
+87%
|
(1 221)
-151%
|
2 758
N/A
|
5 923
+115%
|
2 602
-56%
|
2 931
+13%
|
(238)
N/A
|
(189)
+21%
|
(77)
+59%
|
2 124
N/A
|
1 907
-10%
|
1 909
+0%
|
1 911
+0%
|
2 937
+54%
|
(2 028)
N/A
|
(2 156)
-6%
|
1 369
N/A
|
(1 882)
N/A
|
2 374
N/A
|
2 495
+5%
|
(1 318)
N/A
|
(3 590)
-172%
|
(3 620)
-1%
|
(220)
+94%
|
(3 869)
-1 659%
|
(1 823)
+53%
|
(2 416)
-33%
|
(5 348)
-121%
|
1 178
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1 236)
N/A
|
(1 551)
-25%
|
1 077
N/A
|
801
-26%
|
(995)
N/A
|
484
N/A
|
397
-18%
|
1 882
+374%
|
1 116
-41%
|
876
-22%
|
5 122
+485%
|
96
-98%
|
1 221
+1 172%
|
(2 103)
N/A
|
(6 956)
-231%
|
(2 382)
+66%
|
(4 726)
-98%
|
460
N/A
|
3 674
+699%
|
(1 057)
N/A
|
2 625
N/A
|
(585)
N/A
|
(2 743)
-369%
|
1 600
N/A
|
(2 715)
N/A
|
560
N/A
|
(77)
N/A
|
1 186
N/A
|
2 344
+98%
|
(2 511)
N/A
|
(1 249)
+50%
|
(3 028)
-142%
|
(2 664)
+12%
|
2 478
N/A
|
10 345
+317%
|
5 412
-48%
|
2 203
-59%
|
(1 041)
N/A
|
(6 959)
-568%
|
(1 385)
+80%
|
3 073
N/A
|
3 824
+24%
|
6 556
+71%
|
(337)
N/A
|
1 407
N/A
|
(1 966)
N/A
|
(3 478)
-77%
|
4 771
N/A
|
(110)
N/A
|
(1 572)
-1 329%
|
674
N/A
|
(7 756)
N/A
|
(2 105)
+73%
|
2 036
N/A
|
335
-84%
|
805
+140%
|
128
-84%
|
(3 202)
N/A
|
(2 590)
+19%
|
(1 414)
+45%
|
(557)
+61%
|
(577)
-4%
|
1 546
N/A
|
11 192
+624%
|
2 276
-80%
|
3 295
+45%
|
651
-80%
|
(1 970)
N/A
|
(1 696)
+14%
|
(4 200)
-148%
|
(7 485)
-78%
|
(9 408)
-26%
|
(3 142)
+67%
|
3 409
N/A
|
2 435
-29%
|
2 630
+8%
|
|