9/18/2020  4:54:45 PM Chg. -130.00 Volume Bid4:59:11 PM Ask4:54:55 PM Market Capitalization Dividend Y. P/E Ratio
8,855.00DKK -1.45% 102
Turnover: 907,342.50
8,740.00Bid Size: 43 8,880.00Ask Size: 39 190.99 bill.DKK - -

Assets

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Property and Equipment
  43,999   41,496   31,071   30,275   27,516
Intangible Assets
  1,922   3,620   4,365   4,273   12,679
Long-Term Investments
  4,578   4,269   3,408   2,992   3,267
Fixed Assets
  -   -   -   -   -
Inventories
  781   862   974   1,064   1,430
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  4,008   4,105   2,171   2,851   4,768
Current Assets
  11,018   11,143   24,081   18,829   11,700
Total Assets
  62,408   61,118   63,227   56,636   55,399

 

Liabilities

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Accounts Payable
  5,015   4,901   5,250   5,134   5,567
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  1,621   2,551   2,565   2,112   2,003
Provisions
  6,208   5,645   2,293   2,288   1,763
Liabilities
  26,669   29,028   31,802   23,244   26,562
Share Capital
  3,906   3,774   3,774   3,774   3,774
Total Equity
  35,087   31,258   30,609   32,621   28,098
Minority Interests
  652   832   816   771   739
Total liabilities equity
  62,408   61,118   63,227   56,636   55,399

 

Income Statement

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Revenues
  40,308   35,464   30,945   39,019   38,890
Depreciation (total)
  7,944   7,265   3,015   3,325   4,287
Operating Result
  1,870   -226   517   481   1,725
Interest Income
  -423   -617   -616   -389   -758
Income Before Taxes
  1,447   -843   25   238   967
Income Taxes
  522   1,054   219   386   458
Minority Interests Profit
  -134   -42   -41   -52   -40
Net Income
  791   -1,939   -1,205   3,169   -84

 

Per Share

2015
IFRS
in USD
2016
IFRS
in USD
2017
IFRS
in USD
2018
IFRS
in USD
2019
IFRS
in USD
Earnings per Share
  37.0000   -93.0000   -58.0000   152.0000   -4.0000
Dividend per Share
  44.0000   21.0000   24.0000   23.0000   22.5131

 

Cash Flow

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Cash Flow from Operating Activities
  7,969   4,326   2,596   3,225   5,919
Cash Flow from Investing Activities
  -1,362   -3,601   -6,135   979   874
Cash Flow from Financing
  -5,736   -144   325   -6,648   -4,800
Decrease / Increase in Cash
  871   581   -1,963   977   1,621
Employees
  88,355   87,736   75,813   80,220   80,000