Cash flow, investments and balance


Audited by PwC

Cash flow, investments, and acquisitions 

Cash flow from operating activities increased by 28% to DKK 2,324 million compared to 2009. The rise was primarily due to higher net profit and a relative improvement in net working capital compared to 2009. Net working capital benefited from a relative improvement in payables.

Net investments excluding acquisitions totaled DKK 1,326 million, against DKK 978 million in 2009. The relatively high investment level was related to the new enzyme plant in Nebraska, USA, the construction of the cGMP hyaluronic acid facility in Tianjin, China, and the expansion of enzyme granulation capacity in China and Denmark.

Free cash flow before acquisitions came to DKK 998 million in 2010, against DKK 839 million in 2009. The increase was the result of higher operating cash flow, which benefited from higher net profit and a relative improvement in net working capital, but was reduced by higher net investments.

Acquisitions amounted to DKK 23 million in 2010 and related to the acquisition of the Brazilian company Turfal in August.

Balance sheet and Statement of shareholders’ equity

Shareholders’ equity was DKK 7,836 million at December 31, 2010, up from DKK 5,841 million at year-end 2009. Shareholders’ equity was increased by comprehensive income and decreased by dividend payments of DKK 359 million. Shareholders’ equity represented 62% of the balance sheet total, against 54% at year-end 2009.

Net debt-to-equity was 4% at December 31, 2010, against 16% at year-end 2009.

Return on invested capital (ROIC), including goodwill, was 22.2%, against 20.3% in 2009.

At December 31, 2010, the holding of treasury stock was 2.1 million B shares, equivalent to 3.2% of the total number of shares outstanding.

My Report

0 pages added

FIVE-YEAR CASH FLOW AND ACQUISITION OVERVIEW
DKK million
FusionCharts.
Free cash flow before acquisitions
Acquisitions
NET INTEREST-BEARING DEBT (NIBD) AND EQUITY RATIO
%
DKK million
FusionCharts.
NIBD (DKK million)
Equity ratio (%)
NET INVESTMENTS*
%
MDKK
FusionCharts.
Net investments (DKK million)
Net investments (% of sales)
* Net investments are excluding acquisitions