7/15/2019  12:00:00 AM Chg. +82.00 Volume Bid5:10:00 PM Ask5:10:00 PM Market Capitalization Dividend Y. P/E Ratio
7,782.00DKK +1.06% 17,999
Turnover: 129.65 mill.
7,798.00Bid Size: - 7,804.00Ask Size: - 157.67 bill.DKK - -

Assets

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Property and Equipment
  44,671   43,999   41,496   31,071   30,275
Intangible Assets
  2,818   1,922   3,620   4,365   4,273
Long-Term Investments
  4,594   4,578   4,269   3,408   2,992
Fixed Assets
  -   -   -   -   -
Inventories
  1,139   781   862   974   1,064
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  3,507   4,008   4,105   2,171   2,851
Current Assets
  16,225   11,018   11,143   24,081   18,829
Total Assets
  68,844   62,408   61,118   63,227   56,636

 

Liabilities

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Accounts Payable
  5,277   5,015   4,901   5,250   5,134
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  1,664   1,621   2,551   2,565   2,112
Provisions
  6,496   6,208   5,645   2,293   2,288
Liabilities
  26,619   26,669   29,028   31,802   23,244
Share Capital
  3,985   3,906   3,774   3,774   3,774
Total Equity
  41,542   35,087   31,258   30,609   32,621
Minority Interests
  683   652   832   816   771
Total liabilities equity
  68,844   62,408   61,118   63,227   56,636

 

Income Statement

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Revenues
  47,569   40,308   35,464   30,945   39,019
Depreciation (total)
  7,008   7,944   7,265   3,015   3,325
Operating Result
  5,917   1,870   -226   517   481
Interest Income
  -606   -423   -617   -616   -389
Income Before Taxes
  5,311   1,447   -843   25   238
Income Taxes
  2,972   522   1,054   219   386
Minority Interests Profit
  -180   -134   -42   -41   -52
Net Income
  5,015   791   -1,939   -1,205   3,169

 

Per Share

2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
2017
IFRS
in USD
2018
IFRS
in USD
Earnings per Share
  230.0000   37.0000   -93.0000   -58.0000   152.0000
Dividend per Share
  321.9200   44.0000   21.0000   24.0000   23.0000

 

Cash Flow

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Cash Flow from Operating Activities
  8,761   7,969   4,326   2,596   3,225
Cash Flow from Investing Activities
  -6,263   -1,362   -3,601   -6,135   979
Cash Flow from Financing
  -4,686   -5,736   -144   325   -6,648
Decrease / Increase in Cash
  -2,188   871   581   -1,963   977
Employees
  89,207   88,355   87,736   75,813   80,220