8/21/2019  4:54:37 PM Chg. +55.00 Volume Bid4:59:29 PM Ask4:58:20 PM Market Capitalization Dividend Y. P/E Ratio
7,065.00DKK +0.78% 64
Turnover: 452,300
7,035.00Bid Size: 57 7,105.00Ask Size: 4 149.15 bill.DKK - -

Assets

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Property and Equipment
  43,374.7000   45,361.6000   46,526   39,786.2000   44,671
Intangible Assets
  2,604.1000   5,133.6000   6,084.9000   4,613.1000   2,818
Long-Term Investments
  5,570.8000   6,711.5000   7,552.9000   9,271.1000   4,594
Fixed Assets
  -   -   -   -   -
Inventories
  1,854.3000   2,290.6000   2,321.6000   1,205.7000   1,139
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  4,253.7000   2,331   2,316.1000   3,140.1000   3,507
Current Assets
  14,240.5000   13,962.7000   14,051.3000   17,659   16,225
Total Assets
  66,704   72,047.8000   74,886.7000   71,790.2000   68,844

 

Liabilities

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Accounts Payable
  6,000   6,627.6000   6,336   5,184.3000   5,277
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  2,250.2000   2,298.8000   2,305.6000   3,098.4000   1,664
Provisions
  2,314.4000   5,483.8000   5,964.1000   6,316.5000   6,496
Liabilities
  32,355.1000   35,033.6000   35,271.9000   30,829   26,619
Share Capital
  3,912.6000   3,912.6000   3,912.6000   3,912.6000   3,985
Total Equity
  32,318.6000   34,561.7000   37,168.2000   38,375.5000   41,542
Minority Interests
  2,030.4000   2,452.6000   2,446.6000   2,585.8000   683
Total liabilities equity
  66,704   72,047.8000   74,886.7000   71,790.2000   68,844

 

Income Statement

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Revenues
  56,143.3000   57,411.4000   60,889.3000   47,392.3000   47,569
Depreciation (total)
  6,020.6000   5,142.5000   5,513.5000   4,629.5000   7,008
Operating Result
  10,618   9,793.3000   8,347.4000   7,336.5000   5,917
Interest Income
  -936.8000   -812.4000   -778.9000   -715.8000   -606
Income Before Taxes
  9,681.2000   8,980.9000   7,568.4000   6,620.7000   5,311
Income Taxes
  4,659.2000   5,775.9000   3,406.7000   3,237.3000   2,972
Minority Interests Profit
  -313.3000   -515.2000   -306.5000   -327.7000   -180
Net Income
  4,709.2000   2,703.8000   3,858   3,450.2000   5,015

 

Per Share

2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
Earnings per Share
  215.7800   123.8600   176.7300   158.0000   230.0000
Dividend per Share
  35.6000   35.6000   42.7200   49.8400   321.9200

 

Cash Flow

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Cash Flow from Operating Activities
  10,141.5000   6,922   7,868.3000   8,910.4000   8,761
Cash Flow from Investing Activities
  -4,550.4000   -9,326.2000   -6,522.6000   -4,907.7000   -6,263
Cash Flow from Financing
  -2,906.5000   384.1000   -1,391.5000   -2,636.7000   -4,686
Decrease / Increase in Cash
  2,684.6000   -2,020   -46.3000   1,450.2000   -2,188
Employees
  113,741   117,080   121,105   88,909   89,207