{"text_format":"2","workbook":"xlsx","n_sheets":6,"sheets":["Income statement","Statement of financial position","Statement of Cash flows","Segment data","Org-Acq-FX growth rates","Segment data Restated 2016"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Income statement","index":0,"n_rows":36,"n_cols":37,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
["INCOME STATEMENT"]
[null,"Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","H1","Q3","H2","Full year","Q1"]
["DKK million",2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,"20132","20132","20132","20132","20132",2014,2014,2014,2014,"2014",2015,2015,2015,2015,"2015",2016,2016,2016,2016,"2016",2017]
[]
["Net revenue",10973,17974,17708,13399,60054,12528,18740,17440,14853,63561,12775,19336,18587,15770,66468,12704,19058,17419,15169,64350,12896,19162,18120,14328,64506,13471,18931,18296,14656,65354,13011,31243,17534,31371,62614,13702]
["Cost of sales",-5723,-8231,-8147,-6881,-28982,-6532,-9023,-8476,-7757,-31788,-6861,-9664,-9195,-8111,-33831,-6828,-9489,-8511,-7595,-32423,-6957,-9265,-9065,-7438,-32725,-7220,-9295,-8982,-7932,-33429,null,-15711,null,-15484,-31195]
[]
["Gross profit",5250,9743,9561,6518,31072,5996,9717,8964,7096,31773,5914,9672,9392,7659,32637,5876,9569,8908,7574,31927,5939,9897,9055,6890,31781,6251,9636,9314,6724,31925,null,15532,null,15887,31419]
["Marketing, sales and distribution expenses",-3595,-4639,-4636,-4288,-17158,-4037,-5083,-4930,-4433,-18483,-4285,-5351,-4820,-4456,-18912,-4188,-5150,-4589,-4254,-18181,-4284,-5216,-4947,-4248,-18695,-4465,-5478,-4805,-4410,-19158,null,-9735,null,-8741,-18476]
["Administrative expenses",-958,-1056,-815,-1211,-4040,-1010,-1057,-819,-1017,-3903,-1062,-1012,-1041,-1070,-4185,-1128,-1161,-1053,-1073,-4415,-1298,-1318,-981,-1036,-4633,-1266,-1367,-1247,-1029,-4909,null,-2575,null,-2645,-5220]
["Other operating income, net",14,153,-8,68,227,54,85,4,106,249,-10,124,26,5,145,-2,37,-18,5,22,13,115,128,113,369,45,23,111,56,235,null,41,null,157,198]
["Share of profit after tax of associates and joint ventures",16,38,54,40,148,0,33,65,82,180,17,38,39,14,108,70,104,144,52,370,83,123,135,67,408,96,108,92,68,364,null,185,null,139,324]
[]
["Operating profit before special items",727,4239,4156,1127,10249,1003,3695,3284,1834,9816,574,3471,3596,2152,9793,628,3399,3392,2304,9723,453,3601,3390,1786,9230,661,2922,3465,1409,8457,null,3448,null,4797,8245]
["Special items, net",349,5,-462,-141,-249,-81,-104,991,-1074,-268,-48,1445,-6,-1306,85,-49,-81,-43,-262,-435,-29,-95,-94,-1135,-1353,-110,-173,-7718,-658,-8659,null,406,null,-155,251]
["Financial income",502,630,-190,142,1085,225,89,260.28593327237093,56,630.28593327237093,277,114,441,68,900,307,503,-96,3,717,153,108,205,340,806,413,116,-202,163,490,null,456.0589257771249,null,462.94107422287499,919]
["Financial expenses",-1017,-932,-535,-755,-3240,-794,-704,-604.28593327237104,-546,-2648.285933272371,-744,-525,-883,-520,-2672,-660,-908,-194,-461,-2223,-499,-476,-504,-518,-1997,-867,-432,-165,-557,-2021,null,-1159.0589257771248,null,-1006.94107422288,-2166]
[]
["Profit before tax",561,3942,2969,373,7845,353,2976,3931,270,7530,59,4505,3148,394,8106,226,2913,3059,1584,7782,78,3138,2997,473,6686,97,2433,-4620,357,-1733,null,3151.0000000000005,null,4098,7249]
["Corporation tax",-47,-1066,-803,30,-1885,-92,-740,-734,-272,-1838,-15,-974,-787,-85,-1861,-46,-717,-738,-332,-1833,-16,-788,-749,-195,-1748,-27,-687,139,-274,-849,null,-1040,null,-1352,-2392]
[]
["Consolidated profit",514,2876,2166,403,5960,261,2236,3197,-2,5692,44,3531,2361,309,6245,180,2196,2321,1252,5949,62,2350,2248,278,4938,70,1746,-4481,83,-2582,null,2111.0000000000005,null,2745.9999999999995,4857]
[]
[]
["Profit attributable to:"]
["Non-controlling interests",47,248,226,87,609,88,181,191,83,543,120,176,225,117,638,118,122,113,125,478,129,140,145,110,524,160,161,18,5,344,null,244,null,127,371]
["Shareholders in Carlsberg A/S",467,2628,1940,316,5351,173,2055,3006,-85,5149,-76,3355,2136,192,5607,62,2074,2208,1127,5471,-67,2210,2103,168,4414,-90,1585,-4499,78,-2926,null,1867.0000000000005,null,2618.9999999999995,4486]
["Shareholders in Carlsberg A/S, adjusted1"," ",null,null,null,5425,239,2396,2012,556,5203,-33,2174,2146,1217,5504,95,2134,2245,1298,5772,-50,2288,2184,1074,5496,0,1710,2062,520,4292,null,1403,null,2478,3881]
[]
["DKK"]
["Earnings per share (EPS)",3.1,17.100000000000001,12.7,2.1,35.1,1.1349807166750983,13.566613452042862,19.555435416579531,-0.5,33.757029585297488,-0.5,22,14.002647502566017,1.3,36.799999999999997,0.4,13.6,14.5,7.4,35.9,-0.4,14.4,13.8,1.1000000000000001,28.9,-0.6,10.4,-29.5,0.5,-19.181432373816129,null,12.238904343021716,null,17.161095656978283,29.4]
["Earnings per share, adjusted (EPS-A)1",{"$nulls":4},35.6,1.5666295478157821,14.138995542421098,18.894374909763123,-0.5,34.1,-0.21631286643481512,14.250429443311759,14.068198327260287,7.9976850958627708,36.1,0.6,14,14.7,8.5,37.799999999999997,-0.3,15,14.3,7,36,0,11.2,13.5,3.4,28.1,null,9.1999999999999993,null,16.2,25.4]
[]
["1 Adjusted for special items after tax."]

{"sheet":"Statement of financial position","index":1,"n_rows":51,"n_cols":27,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[]
["STATEMENT OF FINANCIAL POSITION"]
[null,"31 March","30 June","30 Sept","31 Dec","31 March","30 June","30 Sept","31 Dec","31 March","30 June","30 Sept","31 Dec","31 March","30 June","30 Sept","31 Dec","31 March","30 June","30 Sept","31 Dec","31 March","30 June","30 Sept","31 Dec","30 June","31 Dec"]
["DKK million",2010,2010,2010,2010,2011,2011,2011,2011,2012,2012,2012,2012,"20132,3","20132,3","20132,3","20132,3","20143","20143","20143","20143","20153","20153","20153","2015","2016","2016"]
[]
["Assets"]
["Intangible assets",87227,90388,85519,87813,87853,87731,84104,89041,92077,89726,91554,91216,91381,87929,86500,94236,89874,92956,90546,82409,87649,87295,75453,72920,74334,76736]
["Property, plant and equipment",33376,34345,32318,32420,31790,31858,31489,31848,32548,32117,32563,31991,31160,30300,29748,31738,30586,31442,31454,29173,30425,30795,28182,26678,25246,25810]
["Financial assets",6365,6550,6026,8057,7829,7858,8342,8039,8552,8628,8528,9623,11163,11158,11067,6950,7158,7012,7154,7837,8603,7749,7547,8227,7382,7382]
[]
["Total non-current assets",126968,131283,123863,128290,127472,127447,123935,128928,133177,130471,132645,132830,133704,129387,127315,132924,127618,131410,129154,119419,126677,126469,111182,107825,106962,109928]
[]
["Inventory",{"$nulls":19},4293,5052,5058,4173,3817,4462,3963]
["(Inventories and trade) receivables4",10770,13618,10949,9878,11450,14143,12169,12205,12899,14793,12640,12369,13108,15189,12250,12273,13086,15926,13615,6851,7591,8799,6705,5729,7628,5485]
["Other receivables etc.",2958,3981,3855,2910,3129,3235,3469,2866,3404,4529,4408,2979,3870,4190,4097,3499,4142,4592,4930,3754,5207,4561,4045,3930,4270,3903]
["Cash and cash equivalents",4028,2503,2872,2735,3350,2698,3136,3145,3420,4514,5932,5760,4778,3166,3284,3612,3075,3429,3383,2418,2309,2826,3024,3131,3642,3502]
[]
["Total current assets",17756,20102,17676,15523,17929,20076,18774,18216,19723,23836,22980,21108,21756,22545,19631,19384,20303,23947,21928,17316,20159,21244,17947,16607,20002,16853]
[]
["Assets held for sale1",80,71,94,419,81,110,102,570,527,67,26,27,0,0,0,0,0,0,0,723,711,321,611,469,610,125]
[]
["Total assets",144804,151456,141633,144232,145482,147633,142811,147714,153427,154374,155651,153965,155460,151932,146946,152308,147921,155357,151082,137458,147547,148034,129740,124901,127574,126906]
[]
[]
["Equity and liabilities"]
["Equity, shareholders in Carlsberg A/S",59636,64951,62022,64248,63527.872834137277,64721.158240947174,63541.685366377802,65866.342687624754,68073,68825,71372,70261,70315,67870,68264,67811,61273,66482,65521,52437,55538,56871,45454,43489,45654,50811]
["Non-controlling interests",5544,5488,5196,5381,5404,4800,4085,5763,5918,5834,3447,3389,3352,3241,3231,3190,3083,3086,3464,3560,3946,3762,3643,3742,3172,2839]
[]
["Total equity",65180,70439,67218,69629,68931.872834137277,69521.158240947174,67626.685366377802,71629.342687624754,73991,74659,74819,73650,73667,71111,71495,71001,64356,69568,68985,55997,59484,60633,49097,47231,48826,53650]
[]
["Borrowings",38347,36979,34058,32587,35415,32459,32704,34364,36202,33184,34612,36706,40639,28801,27066,30239,33776,39179,37558,38690,42050,38811,36177,31479,27603,21137]
["Deferred tax, retirement benefit obligations etc.",14764,15060,14320,14791,14337,14263,13968,15178,15246,15137,15314,16074,15927,15306,15195,16429,15657,16112,15885,16225,17163,17484,16704,16432,16058,17969]
[]
["Total non-current liabilities",53111,52039,48378,47378,49752,46722,46672,49542,51448,48321,49926,52780,56566,44107,42261,46668,49433,55291,53443,54915,59213,56295,52881,47911,43661,39106]
[]
["Borrowings",3664,1731,1513,3959,3746,4347,4415,1875,4126,4425,4928,3352,1686,9513,8998,9417,9444,1917,1672,1835,2108,2078,1481,4549,5719,9067]
["Trade payables",8035,11059,9448,9385,9425,11942,10150,11021,10661,13188,11577,11862,11082,13546,12289,12614,11977,14860,13737,12048,12247,13951,12547,12260,15406,13497]
["Deposits on returnable packaging",1317,1451,1305,1279,1205,1434,1290,1291,1221,1476,1414,1381,1260,1375,1306,1812,1524,1874,1766,2034,2103,2177,2025,1819,2012,1681]
["Other current liabilities",13455,14696,13730,12424,12388,13633,12623,11528,11157,12252,12968,10922,11199,12280,10597,10796,11187,11847,11479,10629,12392,12900,11709,11043,11754,9890]
[]
["Total current liabilities",26471,28937,25996,27047,26764,31356,28478,25715,27165,31341,30887,27517,25227,36714,33190,34639,34132,30498,28654,26546,28850,31106,27762,29671,34891,34135]
[]
["Liabilities associated with assets held for sale1",42,41,41,178,34,34,34,828,823,53,19,18,0,0,0,0,0,0,0,0,0,0,0,88,196,15]
[]
["Total equity and liabilities",144804,151456,141633,144232,145481.87283413729,147633.15824094717,142810.68536637782,147714.34268762474,153427,154374,155651,153965,155460,151932,146946,152308,147921,155357,151082,137458,147547,148034,129740,124901,127574,126906]
[]
["1 Until December 2014 included in other receivables / other current liabilities "]
["2 2013 numbers have been restated as previously proportionately consolidated entities are now recognised as associates."]
["3 2013 and 2014 include the restatement of comparative figures following the completion of the purchase price allocation of Chongqing Brewery Group and Eastern Assets"]
["3 From FY 2015, inventories and trade receivables are reported separately. Comparable figures for FY 2014 provided above."]

{"sheet":"Statement of Cash flows","index":2,"n_rows":65,"n_cols":34,"rows_kept":65,"cut":false,"hidden":false,"merged":[[57,0,57,7],[60,0,60,7]]}
[]
[]
["STATEMENT OF CASH FLOWS"]
[null,"Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","H1","H2","Full year"]
["DKK million",2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,"20135,8","20135,8","20135,8","20135,8","20135,8","20148","20148","20148","20148","2014",2015,"2015","2015","2015","2015","2016","2016","2016"]
[]
["Operating profit before special items",727,4239,4167,1127,10249,1003,3695,3284,1834,9816,574,3471,3596,2152,9793,628,3399,3392,2304,9723,453,3601,3390,1786,9230,661,2922,3465,1409,8457,3448,4797,8245]
["Adjustment for depreciation, amortisation and",null,null," "]
["   impairment losses1",932,978,1001,1065,3987,950,905,939,990,3784,976,979,1016,1048,4019,960,958,946,1005,3869,989,993,1032,1094,4108,1093,1181,1150,1332,4756,2265,2496,4761]
["Operating profit before depreciation, amortisation and impairment losses",1659,5217,5168,2192,14236,1953,4600,4223,2824,13600,1550,4450,4612,3200,13812,1588,4357,4338,3309,13592,1442,4594,4422,2880,13338,1754,4103,4615,2741,13213,5713,7293,13006]
[]
["Adjustment for other non-cash items6",101,228,231,-67,493,115,94,-8,114,315,88,14,165,67,334,-58,-76,-49,-38,-221,-50,-114,-169,-181,-514,-143,-37,-134,-60,-374,-37,-373,-410]
["Change in trade working capital2",-1212,1206,-278,1148,716,-1778,498,-318,1027,-571,-1061,856,496,561,852,-1459,926,713,440,620,-1763,1090,246,250,-177,-1101,1187,479,719,1284,1415,-394,1021]
["Change in other working capital7",null,null,"",-148,null,null,null,-759,338,-421,-660,840,-1035,332,-523,-85,280,-550,-488,-843,-194,-77,-435,24,-682,-337,731,392,-225,561,-555,-571,-1126]
["Restructuring costs paid",-117,-91,-148,-90,-446,-94,-51,-79,-224,-448,-50,-55,-93,-126,-324,-78,-78,-146,-315,-617,-127,-89,-62,-119,-397,-87,-215,-254,-30,-586,-255,-152,-407]
["Interest etc. received",45,-10,53,167,255,42,-29,37,168,218,43,-15,88,238,354,82,-4,74,177,329,27,-17,37,177,224,88,74,36,34,232,105,85,190]
["Interest etc. paid",-378,-1019,-335,-612,-2344,-541,-1021,-100,-626,-2288,-267,-1321,-151,-611,-2350,-386,-1015,-448,-575,-2424,-69,-709,-353,-1088,-2219,-216,-649,-441,-744,-2050,-224,-969,-1193]
["Corporation tax paid",-208,-673,-627,-382,-1890,-270,-574,-445,-303,-1592,-795,-364,-652,-503,-2284,-463,-602,-710,-519,-2294,-462,-610,-572,-524,-2168,-506,-802,-480,-352,-2140,-869,-883,-1752]
[]
["Cash flow from operating activities",-110,4858,4064,2208,11020,-573,3517,2551,3318,8813,-1122,4405,3430,3158,9871,-859,3788,3222,1991,8142,-1196,4068,3114,1419,7405,-548,4392,4213,2083,10140,5293,4036,9329]
[]
["Acquisition of property, plant and equipment and"]
["   intangible assets",-564,-864,-664,-1234,-3326,-817,-1172,-869,-1471,-4329,-1043,-1236,-1098,-1690,-5067,-974,-1387,-978,-2243,-5582,-953,-1410,-1222,-2303,-5888,-1070,-920,-928,-1151,-4069,-1519,-2301,-3820]
["Disposal of property, plant and equipment and"]
["   intangible assets",20,29,28,104,181,46,25,53,152,276,101,225,88,26,440,33,46,13,57,149,39,32,47,143,261,134,-11,66,386,575,68,155,223]
["Change in trade loans",-82,-135,-112,-101,-430,-123,-168,-115,-112,-518,-82,-134,-83,-148,-447,3,8,43,-6,48,67,28,28,-45,78,164,-11,22,12,187,-29,72,43]
["Total operational investments",-626,-970,-748,-1231,-3575,-894,-1315,-931,-1431,-4571,-1024,-1145,-1093,-1812,-5074,-938,-1333,-922,-2192,-5385,-847,-1350,-1147,-2205,-5549,-772,-942,-840,-753,-3307,-1480,-2074,-3554]
[]
["Free operating cash flow",-736,3888,3316,977,7445,-1467,2202,1620,1887,4242,-2146,3260,2337,1346,4797,-1797,2455,2300,-201,2757,-2043,2718,1967,-786,1856,-1320,3450,3373,1330,6833,3813,1962,5775]
[]
["Aquisition and disposal of entities, net",-223,-284,-4,34,-477,85,28,-5,-368,-260,0,0,0,-27,-27,-138,0,0,-2176,-2314,-76,0,0,-1605,-1681,-46,27,-17,3,-33,788,1181,1969]
["Acquisition and disposal of associated companies, net",0,-5,-10,-2026,-2041,0,-17,117,-160,-60,-183,-75,0,-603,-822,0,-72,0,-119,-191,0,-53,8,-45,-90,0,1,0,8,9,627,89,716]
["Acquisition and disposal of financial assets, net",0,1,3,-21,-17,-21,8,1,10,-2,0,1,17,7,-14,-4,1,7,1,5,2,-1,4,20,25,2,2,0,25,29,-2,7,5]
["Change in financial receivables",47,-619,-1,340,-233,0,24,-39,-32,-47,-50,-147,144,25,-28,-607,70,156,131,-250,6,0,-12,406,400,-92,5,-62,-44,-193,-99,21,-78]
["Dividends received",10,18,49,16,93,7,19,5,27,58,5,57,28,10,100,0,109,28,4,141,18,74,7,81,180,41,164,74,26,305,112,116,228]
["Total financial investments",-166,-889,37,-1657,-2675,71,62,79,-523,-311,-228,-164,189,-588,-791,-749,108,191,-2159,-2609,-50,20,7,-1143,-1166,-95,199,-5,18,117,1426,1414,2840]
[]
["Other investments in property, plant and equipment",-24,-12,-10,-5,-51,-5,-4,-8,-19,-36,-21,-11,0,-5,-6,0,0,-16,-2,-18,-3,-1,-4,-12,-20,-5,-11,-33,-32,-81,-9,-11,-20]
["Disposal of other property, plant and equipment",377,5,29,49,460,9,7,19,0,35,0,1927,3,-2,1897,0,0,0,0,0,0,0,0,0,0,0,0,0,653,653,0,21,21]
["Total other activities3",353,-7,19,44,409,4,3,11,-19,-1,-21,1916,3,-7,1891,0,0,-16,-2,-18,-3,-1,-4,-12,-20,-5,-11,-33,621,572,-9,10,1]
[]
["Cash flow from investing activities",-439,-1866,-692,-2844,-5841,-819,-1250,-841,-1973,-4883,-1273,607,-901,-2407,-3974,-1687,-1225,-747,-4353,-8012,-900,-1331,-1144,-3360,-6735,-872,-754,-878,-114,-2618,-63,-650,-713]
[]
["Free cash flow",-549,2992,3372,-636,5179,-1392,2267,1710,1345,3930,-2395,5012,2529,751,5897,-2546,2563,2475,-2362,130,-2096,2737,1970,-1941,670,-1420,3638,3335,1969,7522,5230,3386,8616]
[]
["Shareholders in Carlsberg A/S",-568,15,-15,-13,-581,-786,-14,-17,5,-812,-843,4,-16,-9,-864,-946,-5,-7,-27,-985,-1229,-4,-1,0,-1234,-1458,-9,-5,-33,-1505,-1393,-45,-1438]
["Non-controlling interests",3,-593,-177,-111,-878,-55,-802,-693,-325,-1876,-486,-246,-2860,-1606,-5198,-407,-212,-9,-49,-677,-331,-196,-14,-122,-663,-255,-240,-26,8,-513,-810,-205,-1015]
["External financing",2588,-4561,-2575,598,-3950,2432,-2854,-374,-208,-1003,3621,-3895,718,2029,2473,2601,-4123,-1938,3393,-67,3276,-2080,-2208,1094,82,2974,-2897,-2836,-1798,-4557,-3427,-3325,-6752]
[]
["Cash flow from financing activities",2023,-5139,-2767,474,-5409,1591,-3670,-1084,-528,-3691,2292,-4137,-2158,414,-3589,1248,-4340,-1954,3317,-1729,1716,-2280,-2223,972,-1815,1261,-3146,-2867,-1823,-6575,-5630,-3575,-9205]
[]
["Net cash flow",1474,-2147,605,-162,-230,199,-1403,626,817,239,-103,875,371,1165,2308,-1298,-1777,521,955,-1599,-380,457,-253,-969,-1145,-159,492,468,146,947,-400,-189,-589]
[]
["Cash and cash equivalents at beginning of period4",2583,4286,2320,2718,2583,2601,2728,1281,1901,2601,2835,2743,3482,3964,2835,5000,3793,1898,2331,5000,3234,2746,3229,3209,3234,2178,2156,2525,2886,2178,3020,2510,3020]
["Foreign exchange adjustment of cash and cash equivalents",229,181,-207,45,248,-72,-44,-6,117,-5,11,-136,111,-70,-84,91,-118,-88,-52,-167,-108,26,233,-62,89,137,-123,-107,-12,-105,-110,27,-83]
["Cash and cash equivalents at period-end4",4286,2320,2718,2601,2601,2728,1281,1901,2835,2835,2743,3482,3964,5059,5059,3793,1898,2331,3234,3234,2746,3229,3209,2178,2178,2156,2525,2886,3020,3020,2510,2348,2348]
[]
["1 Impairment losses excluding those reported in special items."]
["2 Until Q3 2010, trade working capital includes also other working capital."]
["3 Other activities cover real estate, separate from beverage activities."]
["4 Cash and cash equivalent less bank overdrafts."]
["5 2013 numbers have been restated as previously proportionately consolidated entities are now recognised as associates."]
["6 As of 1 January 2013, amortisation of on-trade loans is included in change in on-trade loans (in prior periods, it was included in non-cash items)."]
["7 As of 1 January 2013, dutites payable are included in change in trade working capital (in prior periods, it was included in change in other working capital)."]
["8 2013 and 2014 include the restatement of comparative figures following the completion of the purchase price allocation of Chongqing Brewery Group"]

{"sheet":"Segment data","index":3,"n_rows":121,"n_cols":39,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[]
[]
["SEGMENT DATA"]
[null,"Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","Q3","Q4","Full year","Q1","Q2","H1","Q3","Q4","H2","Full year","Q1"]
["DKK million",2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,"20131","20131","20131","20131","20131, 2",2014,2014,2014,2014,"20142","20153","20153","20153","20153","20153","20163","20163","20163","20163","20163","20163","20163","2017"]
[]
["Beer volume (pro rata, million hl)"]
["Western Europe",9.6999999999999993,14.6,14.1,11.1,49.5,9.4,14.9,13.9,11.5,49.7,9.9,14.8,13.9,11.7,50.3,9.6,13.9,14.1,11.4,49,9.9,14.8,14.1,11.2,50,10.5,14.1,14.6,11,50.2,9.6590000000000007,14.5,24.2,13.8119845133211,10.39,24.2,48.4,9.7984760168305005]
["Eastern Europe",7.3,15.3,14.7,9.5,46.8,9.3000000000000007,14.3,13.3,10.8,47.7,7.2,14.1,13,10.4,44.7,7.7,14.2,11,9.5,42.4,7.1,12.4,10,8.3000000000000007,37.799999999999997,6,10,8.8000000000000007,7.5,32.299999999999997,6.3280000000000003,9.6,15.9,9.7118148846000008,6.79,16.5,32.4,6.0849110604700005]
["Asia",4,4.9000000000000004,5.0999999999999996,3.9,17.899999999999999,4.5999999999999996,5.8,6.3,4.5999999999999996,21.3,5.8,7.4,7.2,5,25.4,6.8,7.9,7.6,6,28.3,8,9.8000000000000007,10.199999999999999,7,35,8.6999999999999993,11.1,11,7,37.799999999999997,8.6690000000000005,10.3,19,10.3869492454146,6.71,17.100000000000001,36.1,8.3349848299634797]
["Total",21,34.799999999999997,33.9,24.5,114.2,23.300000000000004,35,33.5,26.9,118.7,22.900000000000002,36.299999999999997,34.1,27.1,120.4,24.1,36,32.700000000000003,26.9,119.7,25,37,34.299999999999997,26.5,122.8,25.2,35.200000000000003,34.4,25.5,120.3,24.655999999999999,34.4,59.1,33.910748643335701,23.89,57.800000000000004,116.9,24.218371907263979]
[]
["Other beverages volume (pro rata, million hl)"]
["Western Europe",3.3,4,4.3,3.8,15.4,3.1,4.2999999999999989,3.9,3.7419999999999991,15.118000000000002,3,3.9,3.9,3.6,14.5,3.1,4,4.0999999999999996,3.7,14.9,3.2,4.3,4.4000000000000004,3.9,15.8,3.5,4.2,4.4000000000000004,4.0999999999999996,16.2,3.4260000000000002,4.5,7.9,4.4880154866789006,3.91,8.4,16.3,3.5015239831695002]
["Eastern Europe",0.1,0.9,0.8,0.2,1.9,0.2,1.0999999999999996,0.5,0.23000000000000043,1.9099999999999966,0.2,0.9,0.5,0.2,1.8,0.2,0.8,0.5,0.2,1.7,0.2,0.9,0.4,0.2,1.7,0.2,0.7,0.6,0.2,1.7,0.27199999999999935,0.7,1,0.6881851153999996,0.31,1,2,0.26508893952999912]
["Asia",0.5,0.5,0.5,0.5,2,0.5,0.5,0.5,0.64800000000000058,2.1460000000000008,0.7,0.7,0.7,0.7,2.8,0.8,0.8,0.7,0.8,3.1,0.9,0.9,0.8,0.9,3.5,0.9,1,0.8,0.9,3.6,0.93099999999999916,1.1000000000000001,2,0.91305075458539875,0.69,1.6,3.6,0.90501517003652054]
["Total",3.9,5.4,5.6,4.5,19.3,3.8000000000000003,5.8999999999999986,4.9000000000000004,4.62,19.174000000000007,3.9000000000000004,5.5,5.1000000000000005,4.5,19.100000000000001,4.0999999999999996,5.6,5.3,4.7,19.7,4.3000000000000007,6.1,5.6,5,21,4.6000000000000005,5.9,5.8,5.2,21.5,4.6330000000000027,6.3,10.9,6.089251356664299,4.91,11.000000000000002,21.900000000000002,4.6716280927360216]
[]
["Net revenue (DKK million)"]
["Western Europe",7309,10199,10198,8450,36156,7310.8,10824.2,10029,8714.9,36879.472273505206,7524,10667.4,10361.200000000001,9175,37726.841816781402,7483,10371,10542,8997,37393,7640,10945,10575,8602,37762,8124,10656,11039,8992,38811,7734,11026,18760,10399,8438,18837,37597,7800]
["Eastern Europe",2386,6294,6016,3491,18187,3568.8,6188.2,5578,4384,19719.099999999999,2951,6266,5805,4480,19502,2902,6245,4598,3966,17711,2484,4992,3916,2708,14100,1717,3780,2999,2394,10890,1695,3028,4723,3148,2334,5482,10205,2315]
["Asia",1234,1492,1464,1423,5613,1610,1688,1805,1734.6,6838.3,2261,2378.6,2388.9,2084.9,9114.1,2262,2416,2232,2153,9063,2732,3193,3583,2983,12491,3537,4411,4210,3181,15339,3511.0729999999999,4128,7639,3975,3052,7027,14666,3574]
["Not allocated",44,-11,30,35,98,38.399999999999636,39.599999999998545,28,18.5,125.12772649479302,39,24.238666344132071,32,30.39558337428025,125,57,26,47,53,183,40,32,46,35,153,93,84,48,89,314,71,50,121,12,13,25,146,13]
["Beverages, total",10973,17974,17708,13399,60054,12528,18740,17440,14853,63561,12775,19336,18586,15770,66468,12704,19058,17419,15169,64350,12896,19162,18120,14328,64506,13471,18931,18296,14656,65354,13010.763000000001,18232,31243,17534,13837,31371,62614,13702]
["Other activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Group",10973,17974,17708,13399,60054,12528,18740,17440,14853,63561,12874,19585,18810,15932,67201,12704,19058,17419,15169,64350,12896,19162,18120,14328,64506,13471,18931,18296,14656,65354,13011,18232,31243,17534,13837,31371,62614,13702]
[]
["Operating profit before depreciation, amortisation and impairment losses (EBITDA - DKK million)"]
["Western Europe",905,2390,2456,1392,7143,909,2500,2252,1646,7307,930,2243,2267,1544,6984,836,2135,2414,1538,6923,857,2282,2455,1534,7128,1027,1948,2427,1634,7036,null,null,3134,null,null,3973,7107]
["Eastern Europe",668,2661,2379,847,6555,864,2022,1679,1188,5753,409,1913,2011,1550,5883,467,1966,1649,1485,5567,320,1838,1224,817,4199,75,1237,1044,481,2837,null,null,1100,null,null,1469,2569]
["Asia",288,365,382,296,1331,377,392,481,393,1643,549,553,634,458,2194,609,627,630,609,2475,655,793,896,820,3164,907,1109,1194,1009,4219,null,null,1999,null,null,2172,4171]
["Not allocated",-212,-180,-18,-407,-817,-228,-294,-164,-374,-1060,-317,-232,-275,-320,-1144,-274,-347,-332,-290,-1242,-360,-285,-126,-277,-1048,-221,-169,-26,-322,-738,null,null,-459,null,null,-334,-793]
["Beverages, total",1649,5236,5199,2128,14212,1922,4620,4248,2853,13643,1571,4477,4637,3232,13917,1638,4381,4361,3342,13723,1472,4628,4449,2894,13443,1788,4125,4639,2802,13354,null,null,5774,null,null,7280,13054]
["Other activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50,-24,-23,-33,-131,-30,-34,-27,-14,-105,-34,-22,-24,-61,-141,null,null,-61,null,null,13,-48]
["Group",1649,5236,5199,2128,14212,1922,4620,4248,2853,13643,1571,4477,4637,3232,13917,1588,4357,4338,3309,13592,1442,4594,4422,2880,13338,1754,4103,4615,2741,13213,null,null,5713,null,null,7293,13006]
[]
["Operating profit before special items (EBIT - DKK million)"]
["Western Europe",406,1892,1949,839,5086,432.7,2030.5,1789,1165.6855679771199,5417.8855679771195,477,1798.59133489534,1806.9177326363299,1038.7801776654399,5121.3999999999996,408,1709,1985,1081,5183,440,1871,2038,1121,5470,625,1530,1987,1183,5325,null,null,2275,null,null,3083,5358]
["Eastern Europe",321,2276,1969,482,5048,489.5,1676.6,1315,804.4,4285.5,19,1508.7,1599.5,1173.9000000000001,4301.59902876865,83,1608,1297,1139,4127,-8,1518,907,545,2962,-155,985,825,253,1908,null,null,751,null,null,1081,1832]
["Asia",223,291,309,221,1044,300,313.5,389,282.89999999999998,1285.4000000000001,433,430.6,502.3,319.39999999999998,1685,477,484,485,436,1882,455,580,664,496,2195,575,756,868,600,2799,null,null,1328,null,null,1474,2802]
["Not allocated",-230,-194,-35,-473,-932,-246.20000000000005,-301.59999999999991,-180,-385.9855679771199,-1113.7855679771199,-332,-237.8913348953397,-285.71773263632986,-344.08017766544026,-1198.9990287686487,-288,-376,-350,-316,-1330,-402,-331,-190,-359,-1282,-349,-324,-189,-564,-1426,null,null,-841,null,null,-850,-1691]
["Beverages, total",720,4265,4192,1069,10246,977,3720,3313,1867,9874.9999999999982,597,3500,3623,2188,9909,680,3425,3417,2340,9862,485,3638,3419,1803,9345,696,2947,3491,1472,8606,null,null,3513,null,null,4788,8301]
["Other activities",7,-26,-36,58,3,26,-25,-29,-33,-61,0,0,0,0,0,-52,-26,-25,-36,-139,-32,-37,-29,-17,-115,-35,-25,-26,-63,-149,null,null,-65,null,null,9,-56]
["Group",727,4239,4156,1127,10249,1003,3695,3284,1834,9813.9999999999982,597,3500,3623,2188,9909,628,3399,3392,2304,9723,453,3601,3390,1786,9230,661,2922,3465,1409,8457,null,null,3448,null,null,4797,8245]
[]
["Operating margin (%)"]
["Western Europe",5.5547954576549454,18.550838317482107,19.111590507942733,9.9289940828402372,14.1,5.9186409148109647,18.758892112119138,17.838269019842457,13.375776749900975,14.7,6.3,16.86059833386372,17.439204072942509,11.321878361482611,13.6,5.5,16.5,18.8,12,13.9,5.8,17.100000000000001,19.3,13,14.5,7.7,14.3,17.899999999999999,13.1,13.6543530651934,null,null,12.1,null,null,16.362767470306817,14.249837815022302]
["Eastern Europe",13.4,13.4,13.4,13.4,27.8,13.4,13.4,13.4,13.4,21.7,0.6,24.1,27.6,26.2,22.1,2.9,25.8,28.2,28.7,23.3,-0.3,30.4,23.2,20.100000000000001,21,-8.9,25.8,27.4,10.532290769514599,17.4023117110392,null,null,15.9,null,null,19.720717172502724,17.955132682623798]
["Asia",18.100000000000001,18.100000000000001,18.100000000000001,18.100000000000001,18.600000000000001,18.100000000000001,18.100000000000001,18.100000000000001,18.100000000000001,18.8,19.2,18.104354767839595,21.026533857071129,15.32119469024053,18.5,21.1,20,21.7,20.3,20.8,16.7,18.2,18.5,16.600000000000001,17.600000000000001,16.3,17.100000000000001,20.6,18.866357379675801,18.2462791985397,null,null,17.399999999999999,null,null,20.987882812093041,19.108644773812301]
["Not allocated","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…",null,null,"…",null,null,"…","…"]
["Beverages, total",6.6253531395242868,23.58406587292756,23.469618251637677,8.4110754533920442,17.066306990375331,8.0060664112388249,19.717182497331912,18.830275229357799,12.347673870598532,15.44028570979059,4.6372533789032158,17.870819504723002,19.261031366294525,13.733366808937985,14.745316289936161,5.3,18,19.600000000000001,15.4,15.3,3.8,19,18.899999999999999,12.6,14.5,5.2,15.6,19.100000000000001,10.043909712959101,13.1675786656336,null,null,11.2439022383424,null,null,15.261726547445409,13.2569522548278]
["Other activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…",null,null,"…",null,null,"…","…"]
["Group",6.6253531395242868,23.58406587292756,23.469618251637677,8.4110754533920442,17.066306990375331,8.0060664112388249,19.717182497331912,18.830275229357799,12.347673870598532,15.44028570979059,4.6372533789032158,17.870819504723002,19.261031366294525,13.733366808937985,14.745316289936161,4.9433249370277075,17.835029908699759,19.461507549227854,15.2,15.1,3.5127171215880897,18.792401628222525,18.719646799116997,12.5,14.3,4.9066526201915996,15.437364636276801,18.937259953923,9.6124615423103403,12.940248251575397,null,null,11.0362646426385,null,null,15.290383140436257,13.167685182603799]
[]
["Capital expenditure, CAPEX (DKK million)"]
["Western Europe",{"$nulls":4},1644,{"$nulls":4},1946,{"$nulls":4},2114,{"$nulls":4},2088,{"$nulls":4},1830,{"$nulls":4},1242,{"$nulls":6},1690]
["Eastern Europe  ",{"$nulls":4},745,{"$nulls":4},1153,{"$nulls":4},1233,{"$nulls":4},1208,{"$nulls":4},1397,{"$nulls":4},449,{"$nulls":6},454]
["Asia",{"$nulls":4},549,{"$nulls":4},889,{"$nulls":4},1339,{"$nulls":4},1611,{"$nulls":4},2128,{"$nulls":4},1781,{"$nulls":6},1244]
["Not allocated",{"$nulls":4},384,{"$nulls":4},332,{"$nulls":4},374,{"$nulls":4},651,{"$nulls":4},522,{"$nulls":4},589,{"$nulls":6},426]
["Beverages, total",{"$nulls":4},3322,{"$nulls":4},4320,{"$nulls":4},5060,{"$nulls":4},5558,{"$nulls":4},5877,{"$nulls":4},4061,{"$nulls":6},3814]
["Other activities",{"$nulls":19},42,{"$nulls":4},31,{"$nulls":4},89,{"$nulls":6},26]
["Group",{"$nulls":19},5600,{"$nulls":4},5908,{"$nulls":4},4150,{"$nulls":6},3840]
[]
["Depreciation and amortisation (DKK million)"]
["Western Europe",{"$nulls":4},2057,{"$nulls":4},1884,{"$nulls":4},1835,{"$nulls":4},1740,{"$nulls":4},1658,{"$nulls":4},1711,{"$nulls":6},1749]
["Eastern Europe  ",{"$nulls":4},1507,{"$nulls":4},1467,{"$nulls":4},1582,{"$nulls":4},1440,{"$nulls":4},1237,{"$nulls":4},929,{"$nulls":6},737]
["Asia",{"$nulls":4},287,{"$nulls":4},356,{"$nulls":4},508,{"$nulls":4},593,{"$nulls":4},969,{"$nulls":4},1420,{"$nulls":6},1369]
["Not allocated",{"$nulls":4},115,{"$nulls":4},55,{"$nulls":4},55,{"$nulls":4},88,{"$nulls":4},234,{"$nulls":4},688,{"$nulls":6},898]
["Beverages, total",{"$nulls":4},3966,{"$nulls":4},3762,{"$nulls":4},3980,{"$nulls":4},3861,{"$nulls":4},4098,{"$nulls":4},4748,{"$nulls":6},4753]
["Other activities",{"$nulls":19},8,{"$nulls":4},10,{"$nulls":4},8,{"$nulls":6},8]
["Group",{"$nulls":19},3869,{"$nulls":4},4108,{"$nulls":4},4756,{"$nulls":6},4761]
[]
["Capital expenditure/Depreciation and amortisation (%)"]
[]
["Western Europe",{"$nulls":4},0.79922216820612546,{"$nulls":4},1.0329087048832273,{"$nulls":4},1.135,{"$nulls":4},120,{"$nulls":4},110.4,{"$nulls":4},72.589129164231451,{"$nulls":6},96.626643796455113]
["Eastern Europe  ",{"$nulls":4},0.49435965494359657,{"$nulls":4},0.78595773687798232,{"$nulls":4},0.78,{"$nulls":4},83.899999999999991,{"$nulls":4},112.9,{"$nulls":4},48.33153928955867,{"$nulls":6},61.601085481682496]
["Asia",{"$nulls":4},1.9128919860627178,{"$nulls":4},2.4971910112359552,{"$nulls":4},2.6349999999999998,{"$nulls":4},271.7,{"$nulls":4},219.49999999999997,{"$nulls":4},125.4225352112676,{"$nulls":6},90.86924762600438]
["Not allocated",{"$nulls":4},"…",{"$nulls":4},"…",{"$nulls":4},"-",{"$nulls":4},"…",{"$nulls":4},"…",{"$nulls":4},"…",{"$nulls":6},"…"]
["Beverages, total",{"$nulls":4},0.83862834089762983,{"$nulls":4},1.1483253588516746,{"$nulls":4},1.2629999999999999,{"$nulls":4},144,{"$nulls":4},143.4,{"$nulls":4},85.530749789385013,{"$nulls":6},80.244056385440771]
["Other activities",{"$nulls":19},"…",{"$nulls":4},"…",{"$nulls":4},"…",{"$nulls":6},"…"]
["Group",{"$nulls":19},144.7402429568364,{"$nulls":4},144,{"$nulls":4},87,{"$nulls":6},80.655324511657213]
[]
["Invested capital, period-end (DKK million)"]
["Western Europe",{"$nulls":4},28216,{"$nulls":4},27754,{"$nulls":4},28002,{"$nulls":4},34687,36562,35489,35443,null,35004,37670,36715,37020,null,35285,null,null,35354,null,null,null,34541]
["Eastern Europe  ",{"$nulls":4},67553,{"$nulls":4},65285,{"$nulls":4},67194,{"$nulls":4},60453,55084,58318,53790,null,40793,42731,42994,31301,null,29138,null,null,30835,null,null,null,34859]
["Asia",{"$nulls":4},10826,{"$nulls":4},15631,{"$nulls":4},17075,{"$nulls":4},21011,21458,21456,23107,null,25456,29244,28252,23614,null,23901,null,null,21955,null,null,null,21594]
["Not allocated",{"$nulls":4},-1722,{"$nulls":4},-2678,{"$nulls":4},-3175,{"$nulls":4},1566,1573,2166,2723,null,2187,2212,1903,644,null,1468,null,null,-129,null,null,null,-1396]
["Beverages, total",{"$nulls":4},104873,{"$nulls":4},105992,{"$nulls":4},109096,{"$nulls":4},117717,114767,117429,115063,null,103440,111857,109864,92579,null,89792,null,null,88015,null,null,null,89598]
["Other activities",{"$nulls":19},1395,1205,1399,1397,null,566,344,582,619,null,310,null,null,493,null,null,null,505]
["Group",{"$nulls":19},119112,115972,118828,116460,null,104006,112201,110446,93198,null,90102,null,null,88508,null,null,null,90103]
[]
["Invested capital excl. goodwill, period-end (DKK million)"]
["Western Europe",{"$nulls":19},14449,16403,15253,15231,null,14814,17170,16151,16037,null,14666,null,null,14816,null,null,null,13748]
["Eastern Europe  ",{"$nulls":19},36588,33160,35107,32250,null,24313,25268,25097,16202,null,14972,null,null,15369,null,null,null,17878]
["Asia",{"$nulls":19},7948,8470,8361,8946,null,9263,11045,10758,8337,null,8416,null,null,7089,null,null,null,6504]
["Not allocated",{"$nulls":19},1566,1573,2166,2723,null,2187,2212,1903,644,null,1468,null,null,-129,null,null,null,-1396]
["Beverages, total",{"$nulls":19},60551,59606,60887,59150,null,50577,55695,53909,41220,null,39522,null,null,37145,null,null,null,36734]
["Other activities",{"$nulls":19},1395,1205,1399,1397,null,566,344,582,619,null,310,null,null,493,null,null,null,505]
["Group",{"$nulls":19},61946,60811,62286,60547,null,51143,56039,54491,41839,null,39832,null,null,37638,null,null,null,37239]
[]
["Return on average invested capital, ROIC (%), MAT"]
["Western Europe",{"$nulls":4},17.190008890760701,{"$nulls":4},18.3,{"$nulls":4},17.3,{"$nulls":4},14.4,14.5,15.001711193335456,15.184698403741665,null,15.290086171087802,15.715057642646638,14.622094237345303,14.359131677362416,null,14.399999999999999,null,null,14.977045274849802,null,null,null,14.899999999999999]
["Eastern Europe  ",{"$nulls":4},7.4450374542873901,{"$nulls":4},6.5,{"$nulls":4},6.3,{"$nulls":4},6.5,6.7,6.7438678625607222,6.2426159861864603,null,5.5773151297449353,5.7,4.9000000000000004,5.3041253221534665,null,5,null,null,5.7868645517962252,null,null,null,6]
["Asia",{"$nulls":4},13.7222501441608,{"$nulls":4},11.4,{"$nulls":4},10.25,{"$nulls":4},10.1,9.5,9.7017960249858053,10.097266428854171,null,9.6793681424282081,9.5700301127559246,9.5919779866398613,9.9606846381272938,null,10.4,null,null,11.532054163554843,null,null,null,12.5]
["Not allocated",{"$nulls":4},"…",{"$nulls":4},"…",{"$nulls":4},"…",{"$nulls":4},"…","…","…","…",null,"…","…","…","…",null,"…",null,null,"…",null,null,null,"…"]
["Beverages, total",{"$nulls":4},9.7821953074100794,{"$nulls":4},9.4,{"$nulls":4},8.9700000000000006,{"$nulls":4},8.3000000000000007,8.3000000000000007,8.5416403730681694,8.5497792755212547,null,8.2166417331177897,8.6,8.3476739175602575,8.3334943528554017,null,8.3451030198296507,null,null,9.0656952967399818,null,null,null,9.3203188850687297]
["Other activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},"…","…","…","…",null,"…","…","…","…",null,"…",null,null,"…",null,null,null,"…"]
["Group",10973,17974,17708,13399,60054,12528,18740,17440,14853,63561,12874,19585,18810,15932,67201,{"$nulls":4},8.1,8.1,8.3362518192342527,8.3373175708062846,null,8.0231490278218462,8.375754912126629,7.8371803245052565,8.1836028572283794,null,8.1,null,null,8.8531072725076925,null,null,null,9.2084726814927897]
[]
["Return on average invested capital excl. goodwill, ROIC excl. goodwill (%) , MAT"]
["Western Europe",{"$nulls":4},17.190008890760701,{"$nulls":4},18.3,{"$nulls":4},17.3,{"$nulls":4},32.700000000000003,33,34.434677689538198,34.967550532815665,null,35.181634266913051,35.900050858804498,33.262875988023723,32.589808169529213,null,32.800000000000004,null,null,34.686205770340059,null,null,null,34.9]
["Eastern Europe  ",{"$nulls":4},7.4450374542873901,{"$nulls":4},6.5,{"$nulls":4},6.3,{"$nulls":4},10.8,11.1,11.199240109511145,10.360571392947094,null,9.2776966684677884,9.5892634211765131,8.2991120474343294,9.0524940471475404,null,8.7999999999999989,null,null,11.059576477473955,null,null,null,12]
["Asia",{"$nulls":4},13.7222501441608,{"$nulls":4},11.4,{"$nulls":4},10.25,{"$nulls":4},16.2,17.2,19.756767864691156,23.565430489200168,null,23.5,24.9,25.150438875833515,26.65395943352117,null,28.2,null,null,32.430589784757899,null,null,null,37.799999999999997]
["Not allocated",{"$nulls":4},"…",{"$nulls":4},"…",{"$nulls":4},"…",{"$nulls":4},"…","…","…","…",null,"…","…","…","…",null,"…",null,null,"…",null,null,null,"…"]
["Beverages, total",{"$nulls":4},9.7821953074100794,{"$nulls":4},9.4,{"$nulls":4},8.9700000000000006,{"$nulls":4},14.9,15.7,15.95993347657854,16.300387372956955,null,15.9,16.899999999999999,16.286030512859327,16.98502904594319,null,17.441677940326102,null,null,20.109973175740073,null,null,null,21.678319107589399]
["Other activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},"…","…","…","…",null,"…","…","…","…",null,"…",null,null,"…",null,null,null,"…"]
["Group",10973,17974,17708,13399,60054,12528,18740,17440,14853,63561,12874,19585,18810,15932,67201,{"$nulls":4},14.5,14.7,15.427991022695226,15.731323120803708,null,15.3,16.333669182066615,15.480433737826862,16.566839406838398,null,16.949015112140501,null,null,19.510817695961649,null,null,null,21.2]
[]
["1 2013 numbers have been restated as previously proportionately consolidated entities are now recognised as associates."]
["2 In the segmentation of assets and calculation of invested capital, the goodwill and trademark related to Carlsberg A/S’ acquisition of the 40% non-controlling interest in Carlsberg Breweries A/S (in 2004) have been allocated to the beverage segments, while it in prior years was kept in the non-beverage segment. The allocation is made to give the right basis and amount of invested capital for the calculation of ROIC."]
["3 Net revenue restated due to change in reporting of intercompany transactions."]

{"sheet":"Org-Acq-FX growth rates","index":4,"n_rows":36,"n_cols":165,"rows_kept":36,"cut":false,"hidden":false,"merged":[[3,146,3,149],[4,146,4,149],[3,151,3,154],[4,151,4,154],[3,156,3,159],[4,156,4,159],[3,141,3,144],[4,141,4,144],[3,136,3,139],[4,136,4,139],[3,16,3,19],[4,16,4,19],[3,21,3,24],[4,21,4,24],[3,26,3,29],[4,26,4,29],[3,46,3,49],[4,46,4,49],[3,51,3,54],[4,51,4,54],[3,31,3,34],[4,31,4,34],[3,36,3,39],[4,36,4,39],[3,1,3,4],[4,1,4,4],[3,6,3,9],[4,6,4,9],[3,11,3,14],[4,11,4,14],[3,41,3,44],[4,41,4,44],[3,56,3,59],[4,56,4,59],[3,61,3,64],[4,61,4,64],[3,66,3,69],[4,66,4,69],[3,71,3,74],[4,71,4,74],[3,76,3,79],[4,76,4,79],[3,116,3,119],[4,116,4,119],[3,81,3,84],[4,81,4,84],[3,86,3,89],[4,86,4,89],[3,91,3,94],[4,91,4,94],[3,161,3,164],[4,161,4,164],[3,131,3,134],[4,131,4,134],[3,96,3,99],[4,96,4,99],[3,126,3,129],[4,126,4,129],[4,121,4,124],[3,121,3,124],[3,101,3,104],[4,101,4,104],[3,106,3,109],[4,106,4,109],[3,111,3,114],[4,111,4,114]]}
[]
[]
["SEGMENT DATA"]
[null,"Q1",{"$nulls":4},"Q2",{"$nulls":4},"Q3",{"$nulls":4},"Q4",{"$nulls":4},"Full year",{"$nulls":4},"Q1",{"$nulls":4},"Q2",{"$nulls":4},"Q3",{"$nulls":4},"Q4",{"$nulls":4},"Full year",{"$nulls":4},"Q1",{"$nulls":4},"Q2",{"$nulls":4},"Q3",{"$nulls":4},"Q4",{"$nulls":4},"Full year",{"$nulls":4},"Q1",{"$nulls":4},"Q2",{"$nulls":4},"Q3",{"$nulls":4},"Q4",{"$nulls":4},"Full year",{"$nulls":4},"Q1",{"$nulls":4},"Q2",{"$nulls":4},"Q3",{"$nulls":4},"Q4",{"$nulls":4},"Full year",{"$nulls":4},"Q1",{"$nulls":4},"Q2",{"$nulls":4},"H1",{"$nulls":4},"Q3",{"$nulls":4},"Q4",{"$nulls":4},"H2",{"$nulls":4},"FY",{"$nulls":4},"Q1"]
["DKK million",2011,{"$nulls":4},2011,{"$nulls":4},2011,{"$nulls":4},2011,{"$nulls":4},2011,{"$nulls":4},2012,{"$nulls":4},2012,{"$nulls":4},2012,{"$nulls":4},2012,{"$nulls":4},2012,{"$nulls":4},2013,{"$nulls":4},2013,{"$nulls":4},2013,{"$nulls":4},2013,{"$nulls":4},2013,{"$nulls":4},2014,{"$nulls":4},2014,{"$nulls":4},2014,{"$nulls":4},2014,{"$nulls":4},2014,{"$nulls":4},2015,{"$nulls":4},2015,{"$nulls":4},2015,{"$nulls":4},2015,{"$nulls":4},2015,{"$nulls":4},2016,{"$nulls":4},2016,{"$nulls":4},2016,{"$nulls":4},2016,{"$nulls":4},2016,{"$nulls":4},2016,{"$nulls":4},2016,{"$nulls":4},2017]
[null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported",null,"Organic","Acq., net","FX","Reported"]
[]
["Beer volume "]
["Western Europe",-0.02,-0.01,null,-0.03,null,0.03,-0.01,null,0.02,null,0,-0.01,null,-0.01,null,0.05,-0.01,null,0.04,null,0.01,0,null,0.01,null,0.05,0,null,0.05,null,0,0,null,0,null,0,0,null,0,null,0.01,0,null,0.01,null,0.01,0,null,0.01,null,-0.03,0,null,-0.03,null,-0.06,0,null,-0.06,null,0.02,0,null,0.02,null,-0.03,0.01,null,-0.02,null,-0.03,0,null,-0.03,null,0.03,0,null,0.03,null,7.0000000000000007E-2,0,null,7.0000000000000007E-2,null,0,0,null,0,null,-0.02,0,null,-0.02,null,0.02,0,null,0.02,null,0.05,0,null,0.05,null,-0.05,0.01,null,-0.04,null,0.02,0.02,null,0.04,null,-0.02,0,null,-0.02,null,0,0,null,0,null,-0.08,0.01,null,-7.0000000000000007E-2,null,0.02,0,null,0.02,null,-0.02,0,null,-0.02,null,-0.05,-2.3983540169610906E-3,null,-5.2398354016961093E-2,null,-0.05,0,null,-0.05,null,-0.05,0,null,-0.05,null,-0.04,0,null,-0.04,null,0.01,0,null,0.01]
["Eastern Europe",0.28000000000000003,0,null,0.28000000000000003,null,-0.06,0,null,-0.06,null,-0.09,0,null,-0.09,null,0.14000000000000001,0,null,0.14000000000000001,null,0.02,0,null,0.02,null,-0.22,0,null,-0.22,null,-0.01,0,null,-0.01,null,-0.02,0,null,-0.02,null,-0.03,0,null,-0.03,null,-0.06,0,null,-0.06,null,0.06,0,null,0.06,null,0.01,0,null,0.01,null,-0.15,0,null,-0.15,null,-0.09,0,null,-0.09,null,-0.05,0,null,-0.05,null,-7.0000000000000007E-2,0,null,-7.0000000000000007E-2,null,-0.13,0,null,-0.13,null,-0.09,0,null,-0.09,null,-0.13,0,null,-0.13,null,-0.11,0,null,-0.11,null,-0.16,0,null,-0.16,null,-0.19,0,null,-0.19,null,-0.12,0,null,-0.12,null,-0.09,0,null,-0.09,null,-0.14000000000000001,0,null,-0.14000000000000001,null,0.06,0,null,5.6780227120908355E-2,null,-0.04,0,null,-0.04,null,0,0,null,0,null,0.1,4.8914843833053473E-3,null,0.10489148438330535,null,-0.1,0,null,-0.1,null,0.01,0,null,0.01,null,0,0,null,0,null,-0.02,0,null,-0.02]
["Asia",0.06,0.09,null,0.15,null,0.13,0.05,null,0.18,null,0.11,0.12,null,0.23,null,0.03,0.14000000000000001,null,0.17,null,0.09,0.1,null,0.19,null,0.14000000000000001,0.12,null,0.26,null,0.11,0.15,null,0.26,null,7.0000000000000007E-2,0.08,null,0.15,null,0.04,0.05,null,0.09,null,0.09,0.1,null,0.19,null,0.14000000000000001,0.04,null,0.18,null,0.02,0.05,null,7.0000000000000007E-2,null,0.01,0.05,null,0.06,null,0.1,0.09,null,0.19,null,0.06,0.06,null,0.12,null,-0.05,0.22,null,0.17,null,0,0.24,null,0.24,null,0.04,0.31,null,0.35,null,0.02,0.16,null,0.18,null,0,0.24,null,0.24,null,0.04,0.05,null,0.09,null,0.05,0.09,null,0.14000000000000001,null,0,7.0000000000000007E-2,null,7.0000000000000007E-2,null,-0.01,0.02,null,0.01,null,0.02,0.06,null,0.08,null,-0.01,0,null,-7.2148419606045122E-3,null,-0.06,0,null,-0.06,null,-0.04,0,null,-0.04,null,-3.4000000000000002E-2,-1.6E-2,null,-0.05,null,-0.02,-0.04,null,-0.06,null,-0.03,-0.02,null,-0.05,null,-0.03,-0.02,null,-0.05,null,-0.01,-0.04,null,-0.05]
["Total",0.1,0.01,null,0.11,null,0,0.01,null,0.01,null,-0.03,0.02,null,-0.01,null,0.08,0.02,null,0.1,null,0.03,0.01,null,0.04,null,-0.04,0.02,null,-0.02,null,0.01,0.03,null,0.04,null,0,0.02,null,0.02,null,0,0.01,null,0.01,null,0,0.01,null,0.01,null,0.04,0.01,null,0.05,null,-0.02,0.01,null,-0.01,null,-0.05,0.01,null,-0.04,null,-0.03,0.02,null,-0.01,null,-0.02,0.01,null,-0.01,null,-0.03,7.0000000000000007E-2,null,0.04,null,-0.02,0.05,null,0.03,null,-0.02,7.0000000000000007E-2,null,0.05,null,-0.05,0.03,null,-0.02,null,-0.03,0.06,null,0.03,null,-0.01,0.01,null,0,null,-7.0000000000000007E-2,0.02,null,-0.05,null,-0.03,0.03,null,0,null,-0.04,0.01,null,-0.03,null,-0.04,0.02,null,-0.02,null,-0.02,0,null,-2.0109689213894E-2,null,-0.02,0,null,-0.02,null,-0.02,0,null,-0.02,null,-0.01,-3.330670460779131E-3,null,-1.3330670460779131E-2,null,-0.06,-0.01,null,-7.0000000000000007E-2,null,-0.03,-0.01,null,-0.04,null,-0.03,0,null,-0.03,null,-0.01,-0.01,null,-0.02]
[]
["Other beverages volume "]
["Western Europe",{"$nulls":25},-0.05,0,null,-0.05,null,-0.08,0,null,-0.08,null,0,0,null,0,null,-0.03,0,null,-0.03,null,-0.04,0,null,-0.04,null,0.05,0,null,0.05,null,0,0,null,0,null,0.03,0.01,null,0.04,null,0.02,0.01,null,0.03,null,0.02,0.01,null,0.03,null,0.01,0,null,0.01,null,0.1,0,null,0.1,null,0.06,0,null,0.06,null,0.04,0,null,0.04,null,0.06,0,null,0.06,null,0.12,0,null,0.12,null,-0.05,0,null,-0.05,null,0.01,0,null,0.01,null,0.02,0,null,0.02,null,0.02,0,null,0.02,null,-0.03,0,null,-0.03,null,0.09,0,null,0.09,null,0.03,0,null,0.03,null,0,4.3853445762045192E-3,null,4.3853445762045192E-3,null,-0.01,0,null,-0.01,null,0,0,null,0,null,0.02,0,null,0.02,null,0.02,0,null,0.02]
["Eastern Europe",{"$nulls":25},-0.08,0,null,-0.08,null,-0.15,0,null,-0.15,null,0.13,0,null,0.13,null,-0.08,0,null,-0.08,null,-7.0000000000000007E-2,0,null,-7.0000000000000007E-2,null,0.3,0,null,0.3,null,-7.0000000000000007E-2,0,null,-7.0000000000000007E-2,null,-0.15,0,null,-0.15,null,-0.02,0,null,-0.02,null,-0.05,0,null,-0.05,null,-7.0000000000000007E-2,0,null,-7.0000000000000007E-2,null,0.04,0,null,0.04,null,-0.01,0,null,-0.01,null,0.02,0,null,0.02,null,0.01,0,null,0.01,null,-0.03,0,null,-0.03,null,-0.15,0,null,-0.15,null,0.28000000000000003,0,null,0.28000000000000003,null,0.22,0,null,0.22,null,0.02,0,null,0.02,null,0.28999999999999998,0,null,0.28999999999999998,null,0.05,0,null,0.05,null,0.1,0,null,0.1,null,0.24,-6.8236441673480419E-4,null,0.23931763558326519,null,0.13,0,null,0.13,null,0.2,0,null,0.2,null,0.15,0,null,0.15,null,0.06,0,null,0.06]
["Asia",{"$nulls":25},0.18,0.26,null,0.44,null,0.18,0.22,null,0.4,null,0.17,0.13,null,0.3,null,0.14000000000000001,0,null,0.14000000000000001,null,0.17,0.14000000000000001,null,0.31,null,0.1,0,null,0.1,null,0.11,0.03,null,0.14000000000000001,null,0.09,0.04,null,0.13,null,0.02,0.02,null,0.04,null,0.08,0.02,null,0.1,null,0.14000000000000001,0.02,null,0.16,null,0.09,0,null,0.09,null,0.12,0,null,0.12,null,0.15,0,null,0.15,null,0.12,0.01,null,0.13,null,0.08,0,null,0.08,null,7.0000000000000007E-2,0,null,7.0000000000000007E-2,null,-0.01,0,null,-0.01,null,0.02,0,null,0.02,null,0.04,0,null,0.04,null,0.02,0,null,0.02,null,0.01,0,null,0.01,null,0.02,0,null,0.02,null,0.31,-0.16999999999999998,null,0.14000000000000001,null,0.02,-0.24,null,-0.22,null,0.16,-0.21,null,-0.05,null,0.09,-0.1,null,-0.01,null,0.11,-0.17,null,-0.06]
["Total",{"$nulls":25},-0.02,0.03,null,0.01,null,-7.0000000000000007E-2,0.02,null,-0.05,null,0.03,0.01,null,0.05,null,-0.01,0,null,-0.01,null,-0.02,0.02,null,0,null,7.0000000000000007E-2,0,null,7.0000000000000007E-2,null,0,0.01,null,0.01,null,0.02,0.01,null,0.03,null,0.02,0.01,null,0.03,null,0.02,0.01,null,0.03,null,0.03,0,null,0.03,null,0.09,0,null,0.09,null,0.06,0,null,0.06,null,0.06,0,null,0.06,null,0.06,0,null,0.06,null,0.1,0,null,0.1,null,-0.05,0,null,-0.05,null,0.03,0,null,0.03,null,0.03,0,null,0.03,null,0.02,0,null,0.02,null,-5.5805966945695618E-3,0,null,-5.5805966945695618E-3,null,7.0000000000000007E-2,0,null,7.0000000000000007E-2,null,0.04,0,null,0.04,null,7.0000000000000007E-2,-2.3746278239786346E-2,null,4.625372176021366E-2,null,0,-0.04,null,-0.04,null,0.04,-0.03,null,0.01,null,0.04,-0.02,null,0.02,null,0.04,-0.03,null,0.01]
[]
["Total volume "]
["Western Europe",{"$nulls":65},-0.02,0.01,null,-0.01,null,-0.02,0.01,null,-0.01,null,0.02,0,null,0.02,null,0.08,0,null,0.08,null,0.01,0,null,0.01,null,-0.01,0,null,-0.01,null,0.03,0,null,0.03,null,7.0000000000000007E-2,0,null,7.0000000000000007E-2,null,-0.05,0.01,null,-0.04,null,0.02,0.01,null,0.03,null,-0.01,0,null,-0.01,null,0,0.01,null,0.01,null,-7.0000000000000007E-2,9.7210756153625517E-3,null,-6.3148850862747907E-2,null,0.04,0,null,0.04,null,-0.01,0,null,-0.01,null,-0.04,8.7770076917120105E-4,null,-3.91222992308288E-2,null,-0.04,0,null,-0.04,null,-0.04,0,null,-0.04,null,-0.02,0,null,-0.02,null,0.02,0,null,0.02]
["Eastern Europe",{"$nulls":65},-0.09,0,null,-0.09,null,-0.05,0,null,-0.05,null,-7.0000000000000007E-2,0,null,-7.0000000000000007E-2,null,-0.12,0,null,-0.12,null,-0.09,0,null,-0.09,null,-0.12,0,null,-0.12,null,-0.1,0,null,-0.1,null,-0.16,0,null,-0.16,null,-0.19,0,null,-0.19,null,-0.1,0,null,-0.1,null,-0.08,0,null,-0.08,null,-0.14000000000000001,0,null,-0.14000000000000001,null,0.06,0,null,0.06,null,-0.03,0,null,-0.03,null,0,0,null,0,null,0.1,4.8914843833053473E-3,null,0.10489148438330535,null,-0.09,0,null,-0.09,null,0.02,0,null,0.02,null,0.01,0,null,0.01,null,-0.02,0,null,-0.02]
["Asia",{"$nulls":65},0.09,0.08,null,0.17,null,0.06,0.05,null,0.11,null,-0.03,0.2,null,0.17,null,0.01,0.21,null,0.22,null,0.15,0.28000000000000003,null,0.33,null,0.04,0.13,null,0.17,null,0.01,0.22,null,0.23,null,0.05,0.04,null,0.09,null,0.05,0.08,null,0.13,null,0,0.06,null,0.06,null,0,0.01,null,0.01,null,0.02,0.06,null,0.08,null,0,0,null,0,null,-0.05,0,null,-0.05,null,-0.03,0,null,-0.03,null,-0.01,-0.03,null,-0.04,null,-0.02,-0.06,null,-0.08,null,-0.01,-0.04,null,-0.05,null,-0.02,-0.02,null,-0.04,null,0,-0.05,null,-0.05]
["Total",{"$nulls":65},-0.02,0.01,null,-0.01,null,-0.01,0.01,null,0,null,-0.02,0.06,null,0.04,null,-0.01,0.05,null,0.04,null,-0.01,0.06,null,0.05,null,-0.03,0.03,null,0,null,-0.02,0.05,null,0.03,null,0,0.02,null,0.02,null,-7.0000000000000007E-2,0.02,null,-0.05,null,-0.02,0.02,null,0,null,-0.03,0.01,null,-0.02,null,-0.03,0.02,null,-0.01,null,-0.02,0,null,-1.783977733811748E-2,null,0,0,null,0,null,-0.01,0,null,-0.01,null,0,-4.6925567137750309E-3,null,-4.6925567137750309E-3,null,-0.05,-0.01,null,-0.06,null,-0.02,-0.01,null,-0.03,null,-0.02,0,null,-0.02,null,0,-0.01,null,-0.01]
[]
["Net revenue "]
["Western Europe",-0.02,-0.01,0.03,0,null,0.05,-0.01,0.02,0.06,null,-0.02,-0.01,0.01,-0.02,null,0.03,-0.01,0.01,0.03,null,0.01,-0.01,0.02,0.02,null,0.02,0,0.01,0.03,null,-0.02,0,0.01,-0.01,null,0.02,0,0.01,0.03,null,0.03,0,0.02,0.05,null,0.01,0,0.01,0.02,null,-0.01,0.03,0.01,-0.03,null,-0.01,0.03,-0.01,0.01,null,0.04,0.04,-0.02,0.06,null,0.01,0.03,-0.02,0.02,null,0.01,0.03,-0.01,0.03,null,0.04,0,-0.02,0.02,null,0.06,0,0,0.06,null,0,0,0,0,null,-0.05,0,0.01,-0.04,null,0.01,0,0,0.01,null,0.04,0,0.03,7.0000000000000007E-2,null,-0.06,0.01,0.03,-0.02,null,0.02,0.01,0.02,0.05,null,0.02,0,0.03,0.05,null,0,0.01,0.02,0.03,null,-0.03,3.9610527312618119E-5,-0.02,-4.6829436576909522E-2,null,0.06,0,-0.03,0.03,null,0.02,0,-0.02,0,null,-0.04,0,-0.02,-0.06,null,-0.03,0,-0.03,-0.06,null,-0.03,0,-0.03,-0.06,null,-0.01,0,-0.02,-0.03,null,0.02,0,-0.01,0.01]
["Eastern Europe",0.46,0,0.04,0.5,null,0.05,0,-7.0000000000000007E-2,-0.02,null,-0.01,0,-0.06,-7.0000000000000007E-2,null,0.33,0,-7.0000000000000007E-2,0.26,null,0.14000000000000001,0,-0.06,0.08,null,-0.13,0,-0.02,-0.15,null,0.04,0,0.01,0.05,null,0.04,0,0.04,0.08,null,0.02,0,0.04,0.06,null,0.01,0,0.02,0.03,null,0,0,-0.02,-0.02,null,0.03,0,-0.03,0,null,-0.14000000000000001,0,-7.0000000000000007E-2,-0.21,null,-0.03,0,-0.08,-0.11,null,-0.04,0,-0.05,-0.09,null,0.05,0,-0.18,-0.14000000000000001,null,-0.04,0,-0.16,-0.2,null,0,0,-0.15,-0.15,null,-0.08,0,-0.24,-0.32,null,-0.03,0,-0.17,-0.2,null,-0.01,0,-0.28999999999999998,-0.3,null,-0.05,0,-0.18,-0.23,null,0.06,0,-0.28999999999999998,-0.23,null,0.12,0,-0.24,-0.12,null,0.02,0,-0.24,-0.22,null,0.2,0,-0.22,-2.1551108099011951E-2,null,0.04,0,-0.24,-0.2,null,0.08,0,-0.23,-0.15,null,0.16,0,-0.11,0.05,null,-0.04,0,0.02,-0.02,null,7.0000000000000007E-2,0,-0.05,0.02,null,0.08,0,-0.14000000000000001,-0.06,null,0.1,0,0.27,0.37]
["Asia",0.16,0.08,0.06,0.3,null,0.16,7.0000000000000007E-2,-0.1,0.13,null,0.2,0.1,-7.0000000000000007E-2,0.23,null,0.09,0.13,0,0.22,null,0.15,0.1,-0.03,0.22,null,0.2,0.16,0.04,0.4,null,0.19,0.14000000000000001,0.08,0.41,null,0.17,0.09,0.06,0.32,null,0.21,0.02,-0.03,0.2,null,0.19,0.1,null,0.33,null,0.19,0,-0.06,0.13,null,0.14000000000000001,0.01,-0.05,0.1,null,0.08,0,-0.08,0,null,0.15,0.05,-0.09,0.11,null,0.14000000000000001,0.01,-7.0000000000000007E-2,0.08,null,0.03,0.25,-7.0000000000000007E-2,0.21,null,0.15,0.26,-0.09,0.32,null,0.16,0.47,-0.02,0.61,null,0.12,0.2,7.0000000000000007E-2,0.39,null,0.11,0.3,-0.03,0.38,null,7.0000000000000007E-2,0.02,0.2,0.28999999999999998,null,0.1,0.04,0.24,0.38,null,0.02,0.03,0.13,0.18,null,0.03,-0.03,7.0000000000000007E-2,7.0000000000000007E-2,null,0.05,0.02,0.16,0.23,null,0.05,-0.02,-0.04,-7.3128225600789243E-3,null,0.03,-0.01,-0.08,-0.06,null,0.04,-0.01,-7.0000000000000007E-2,-0.04,null,0.02,-3.5999999999999997E-2,-0.04,-5.6000000000000001E-2,null,0.04,-0.06,-0.02,-0.04,null,0.03,-0.05,-0.03,-0.05,null,0.04,-0.03,-0.05,-0.04,null,0.06,-0.05,1.0000000000000009E-2,0.02]
["Total",0.1,0,0.04,0.14000000000000001,null,0.06,0,-0.02,0.04,null,0,0,-0.02,-0.02,null,0.11,0.01,-0.01,0.11,null,0.06,0.01,-0.01,0.06,null,0,0.02,0.01,0.03,null,0.02,0.02,0.01,0.05,null,0.04,0.01,0.03,0.08,null,0.05,0,0.02,7.0000000000000007E-2,null,0.03,0.01,0.02,0.06,null,0.03,0.02,-0.01,0.04,null,0.02,0.02,-0.02,0.02,null,-0.01,0.02,-0.04,-0.03,null,0.02,0.02,-0.05,-0.01,null,0.01,0,-0.03,0,null,0.03,0.05,-0.06,0.02,null,0.04,0.04,-7.0000000000000007E-2,0.01,null,0.02,0.06,-0.04,0.04,null,-0.03,0.02,-0.05,-0.06,null,0.02,0.04,-0.06,0,null,0.04,0,0,0.04,null,-0.03,0.01,0.01,-0.01,null,0.03,0.01,-0.03,0.01,null,0.05,-0.01,-0.02,0.02,null,0.02,0,-0.01,0.01,null,0.02,0,-0.05,-3.4149534281003868E-2,null,0.05,-0.01,-0.08,-0.04,null,0.04,-0.01,-7.0000000000000007E-2,-0.04,null,0.01,-1.1649664322387482E-2,-0.04,-4.1649664322387481E-2,null,-0.02,-0.02,-0.02,-0.06,null,0,-2.0000000000000004E-2,-0.03,-0.05,null,0.02,-0.01,-0.05,-0.04,null,0.04,-0.02,3.0000000000000006E-2,0.05]
[]
["Operating profit before special items "]
["Western Europe",0.04,-0.01,0.04,7.0000000000000007E-2,null,0.06,-0.01,0.02,7.0000000000000007E-2,null,-0.09,0,0.01,-0.08,null,0.38,-0.01,0.02,0.39,null,0.06,0,0.01,7.0000000000000007E-2,null,0.08,0,0.02,0.1,null,-0.12,0,0.01,-0.11,null,0.01,0,0,0.01,null,0.13,0,0.02,-0.11,null,0.06,0,0.01,-0.05,null,-0.09,-0.03,0.01,-0.11,null,-0.04,0.01,0,-0.03,null,0.12,0.01,-0.02,0.11,null,0.09,-0.01,-0.03,0.05,null,0.04,0,-0.01,0.03,null,0.11,0,-0.03,0.08,null,0.11,0,-0.01,0.1,null,0.03,0,0,0.03,null,0.04,0,0,0.04,null,7.0000000000000007E-2,0,-0.01,0.06,null,0.41,0,0.01,0.42,null,-0.19,0,0.01,-0.18,null,-0.01,0,-0.02,-0.03,null,0.02,0.02,0.02,0.06,null,-0.03,0,0,-0.03,{"$nulls":11},0.09,0,-0.03,0.06,{"$nulls":11},-0.02,0,-0.01,-0.03,null,0.03,0,-0.02,0.01]
["Eastern Europe",0.48,0,0.05,0.53,null,-0.21,0,-0.05,-0.26,null,-0.28999999999999998,0,-0.04,-0.33,null,0.68,0,-0.01,0.27,null,0.11,0,-0.04,-0.15,null,-0.98,0,0.02,-0.96,null,-0.11,0,0.01,-0.1,null,0.17,0,0.05,0.22,null,0.4,0,0.06,0.46,null,-0.03,0,0.03,0,null,3.86,0,-0.38,3.48,null,0.1,0,-0.03,7.0000000000000007E-2,null,-0.12,0,-7.0000000000000007E-2,-0.19,null,7.0000000000000007E-2,0,-0.1,-0.03,null,0.02,0,-0.05,-0.04,null,-0.51,0,-0.59,-1.1000000000000001,null,0.1,0,-0.16,-0.06,null,-0.19,0,-0.11,-0.3,null,-0.31,0,-0.21,-0.52,null,-0.12,0,-0.16,-0.28000000000000003,null,"n.m.","n.m.","n.m.","n.m.",null,-0.18,0,-0.17,-0.35,null,0.22,0,-0.31,-0.09,null,-0.4,0,-0.14000000000000001,-0.54,null,-0.19,0,-0.17,-0.36,{"$nulls":11},0.19,0,-0.28999999999999998,-0.1,{"$nulls":11},0.06,0,-0.06,0,null,0.12,0,-0.16,-0.04]
["Asia",0.1,0.15,0.1,0.35,null,0.09,7.0000000000000007E-2,-0.08,0.08,null,0.18,0.15,-7.0000000000000007E-2,0.26,null,0.24,7.0000000000000007E-2,-0.03,0.28000000000000003,null,0.13,0.13,-0.03,0.23,null,0.13,0.27,0.04,0.44,null,7.0000000000000007E-2,0.22,0.08,0.37,null,0.17,0.11,7.0000000000000007E-2,0.28999999999999998,null,0.18,0.01,-0.06,0.13,null,0.12,0.15,null,0.31,null,0.19,-0.02,-0.03,0.14000000000000001,null,0.21,0,-0.06,0.15,null,0.05,0,-7.0000000000000007E-2,-0.02,null,0.51,0,-0.13,0.38,null,0.21,-0.01,-0.06,0.14000000000000001,null,-0.09,0.09,-0.05,-0.05,null,0.17,0.11,-0.08,0.2,null,0.12,0.28000000000000003,-0.03,0.37,null,0.12,-0.04,0.06,0.14000000000000001,null,0.08,0.11,-0.02,0.17,null,0.14000000000000001,-0.1,0.22,0.26,null,0.11,-0.04,0.23,0.3,null,0.2,-0.05,0.16,0.31,null,0.06,7.0000000000000007E-2,0.08,0.21,null,0.13,-0.03,0.17,0.27,{"$nulls":11},0.06,0,-0.06,0,{"$nulls":11},0.06,-0.04,-0.02,0,null,0.06,-0.02,-0.04,0]
["Total",0.27,0.04,7.0000000000000007E-2,0.38,null,-0.11,0,-0.02,-0.13,null,0.2,0.01,-0.02,-0.21,null,0.63,0.04,0,0.67,null,-0.04,0.01,-0.01,-0.04,null,-0.54,0.08,0.03,-0.43,null,-0.09,0.02,0.01,-0.06,null,0.05,0.02,0.03,0.1,null,0.14000000000000001,0,0.03,0.17,null,-0.05,0.02,0.03,0,null,0.22,-0.04,-0.03,0.15,null,0.01,0,-0.02,-0.01,null,0,0,-0.05,-0.05,null,0.17,0,-0.09,0.08,null,0.05,0.02,-0.04,0.01,null,-0.21,7.0000000000000007E-2,-0.14000000000000001,-0.28000000000000003,null,0.14000000000000001,0.02,-0.1,0.06,null,0.01,0.04,-0.05,0,null,-0.12,0,-0.1,-0.22,null,0.01,0.02,-0.08,-0.05,null,0.08,-0.09,0.47,0.46,null,-0.15,-0.01,-0.03,-0.19,null,0.09,-0.01,-0.06,0.02,null,-0.23,0.03,-0.01,-0.21,null,-7.0000000000000007E-2,0,-0.01,-0.08,{"$nulls":11},0.08,-0.01,-0.11,-0.04,{"$nulls":11},0.03,-0.02,-0.03,-0.02,null,0.05,-0.02,-0.06,-0.03]

{"sheet":"Segment data Restated 2016","index":5,"n_rows":119,"n_cols":8,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
[]
[]
["SEGMENT DATA1"]
[null,"Q1","Q2","H1","Q3","Q4","H2","Full year"]
["DKK million","2016","2016","2016","2016","2016","2016","2016"]
[]
["Beer volume (pro rata, million hl)"]
["Western Europe",9.6590000000000007,14.5,24.2,13.8119845133211,10.39,24.2,48.4]
["Eastern Europe",6.3280000000000003,9.6,15.9,9.7118148846000008,6.79,16.5,32.4]
["Asia",8.6690000000000005,10.3,19,10.3869492454146,6.71,17.100000000000001,36.1]
["Total",24.655999999999999,34.4,59.1,33.910748643335701,23.89,57.800000000000004,116.9]
[]
["Other beverages volume (pro rata, million hl)"]
["Western Europe",3.4260000000000002,4.5,7.9,4.4880154866789006,3.91,8.4,16.3]
["Eastern Europe",0.27199999999999935,0.7,1,0.6881851153999996,0.31,1,2]
["Asia",0.93099999999999916,1.1000000000000001,2,0.91305075458539875,0.69,1.6,3.6]
["Total",4.6330000000000027,6.3,10.9,6.089251356664299,4.91,11.000000000000002,21.900000000000002]
[]
["Net revenue (DKK million)"]
["Western Europe",7734,11026,18760,10399,8438,18837,37597]
["Eastern Europe",1695,3028,4723,3148,2334,5482,10205]
["Asia",3511.0729999999999,4128,7639,3975,3052,7027,14666]
["Not allocated",71,50,121,12,13,25,146]
["Beverages, total",13010.763000000001,18232,31243,17534,13837,31371,62614]
["Other activities",0,0,0,0,0,0,0]
["Group",13011,18232,31243,17534,13837,31371,62614]
[]
["Operating profit before depreciation, amortisation and impairment losses (EBITDA - DKK million)"]
["Western Europe",null,null,3006,null,null,3825,6831]
["Eastern Europe",null,null,1100,null,null,1469,2569]
["Asia",null,null,1999,null,null,2172,4171]
["Not allocated",null,null,-331,null,null,-187,-518]
["Beverages, total",null,null,5774,null,null,7280,13054]
["Other activities",null,null,-61,null,null,13,-48]
["Group",null,null,5713,null,null,7293,13006]
[]
["Operating profit before special items (EBIT - DKK million)"]
["Western Europe",null,null,2042,null,null,2816,4858]
["Eastern Europe",null,null,751,null,null,1081,1832]
["Asia",null,null,1328,null,null,1474,2802]
["Not allocated",null,null,-608,null,null,-583,-1191]
["Beverages, total",null,null,3513,null,null,4788,8301]
["Other activities",null,null,-65,null,null,9,-56]
["Group",null,null,3448,null,null,4797,8245]
[]
["Operating margin (%)"]
["Western Europe",null,null,10.9,null,null,14.9,12.9]
["Eastern Europe",null,null,15.9,null,null,19.720717172502724,17.955132682623798]
["Asia",null,null,17.399999999999999,null,null,20.987882812093041,19.108644773812301]
["Not allocated",null,null,"…",null,null,"…","…"]
["Beverages, total",null,null,11.2439022383424,null,null,15.261726547445409,13.2569522548278]
["Other activities",null,null,"…",null,null,"…","…"]
["Group",null,null,11.0362646426385,null,null,15.290383140436257,13.167685182603799]
[]
["Capital expenditure, CAPEX (DKK million)"]
["Western Europe",{"$nulls":6},1920]
["Eastern Europe  ",{"$nulls":6},454]
["Asia",{"$nulls":6},1244]
["Not allocated",{"$nulls":6},196]
["Beverages, total",{"$nulls":6},3814]
["Other activities",{"$nulls":6},26]
["Group",{"$nulls":6},3840]
[]
["Depreciation and amortisation (DKK million)"]
["Western Europe",{"$nulls":6},1971]
["Eastern Europe  ",{"$nulls":6},737]
["Asia",{"$nulls":6},1369]
["Not allocated",{"$nulls":6},674]
["Beverages, total",{"$nulls":6},4753]
["Other activities",{"$nulls":6},8]
["Group",{"$nulls":6},4761]
[]
["Capital expenditure/Depreciation and amortisation (%)"]
[]
["Western Europe",{"$nulls":6},96.626643796455113]
["Eastern Europe  ",{"$nulls":6},61.601085481682496]
["Asia",{"$nulls":6},90.86924762600438]
["Not allocated",{"$nulls":6},"…"]
["Beverages, total",{"$nulls":6},80.244056385440771]
["Other activities",{"$nulls":6},"…"]
["Group",{"$nulls":6},80.655324511657213]
[]
["Invested capital, period-end (DKK million)"]
["Western Europe",null,null,35396,null,null,null,34058]
["Eastern Europe  ",null,null,30835,null,null,null,34859]
["Asia",null,null,21955,null,null,null,21594]
["Not allocated",null,null,-172,null,null,null,-913]
["Beverages, total",null,null,88015,null,null,null,89598]
["Other activities",null,null,493,null,null,null,505]
["Group",null,null,88508,null,null,null,90103]
[]
["Invested capital excl. goodwill, period-end (DKK million)"]
["Western Europe",null,null,14859,null,null,null,13265]
["Eastern Europe  ",null,null,15369,null,null,null,17878]
["Asia",null,null,7089,null,null,null,6504]
["Not allocated",null,null,-172,null,null,null,-913]
["Beverages, total",null,null,37145,null,null,null,36734]
["Other activities",null,null,493,null,null,null,505]
["Group",null,null,37638,null,null,null,37239]
[]
["Return on average invested capital, ROIC (%), MAT"]
["Western Europe",null,null,9.6,null,null,null,9.1999999999999993]
["Eastern Europe  ",null,null,4.4000000000000004,null,null,null,4.5]
["Asia",null,null,8,null,null,null,8.3000000000000007]
["Not allocated",null,null,"…",null,null,null,"…"]
["Beverages, total",null,null,6.1,null,null,null,5.9]
["Other activities",null,null,"…",null,null,null,"…"]
["Group",null,null,5.9,null,null,null,5.9]
[]
["Return on average invested capital excl. goodwill, ROIC excl. goodwill (%) , MAT"]
["Western Europe",null,null,20.5,null,null,null,19.8]
["Eastern Europe  ",null,null,8.1999999999999993,null,null,null,8.8000000000000007]
["Asia",null,null,21,null,null,null,23.2]
["Not allocated",null,null,"…",null,null,null,"…"]
["Beverages, total",null,null,12.7,null,null,null,12.9]
["Other activities",null,null,"…",null,null,null,"…"]
["Group",null,null,12.2,null,null,null,12.7]
[]
["1 Restated 2016 figures following changes to accounting policies in 2017. Impact on half-year and full-year numbers. For more information, please refer to Appendix 1 to the 2016 Financial Statements."]