8/23/2019  4:53:32 PM Chg. -180.00 Volume Bid4:59:30 PM Ask4:59:25 PM Market Capitalization Dividend Y. P/E Ratio
6,920.00DKK -2.54% 728
Turnover: 5.08 mill.
6,890.00Bid Size: 56 6,945.00Ask Size: 56 146.78 bill.DKK - -

Assets

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Property and Equipment
  42,290.3000   43,374.7000   45,361.6000   46,526   39,786.2000
Intangible Assets
  2,304.1000   2,604.1000   5,133.6000   6,084.9000   4,613.1000
Long-Term Investments
  5,477.7000   5,570.8000   6,711.5000   7,552.9000   9,271.1000
Fixed Assets
  -   -   -   -   -
Inventories
  1,670.6000   1,854.3000   2,290.6000   2,321.6000   1,205.7000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  1,486   4,253.7000   2,331   2,316.1000   3,140.1000
Current Assets
  10,389.8000   14,240.5000   13,962.7000   14,051.3000   17,659
Total Assets
  61,448.5000   66,704   72,047.8000   74,886.7000   71,790.2000

 

Liabilities

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Accounts Payable
  5,501   6,000   6,627.6000   6,336   5,184.3000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  2,149.3000   2,250.2000   2,298.8000   2,305.6000   3,098.4000
Provisions
  2,022.6000   2,314.4000   5,483.8000   5,964.1000   6,316.5000
Liabilities
  33,168.6000   32,355.1000   35,033.6000   35,271.9000   30,829
Share Capital
  3,912.6000   3,912.6000   3,912.6000   3,912.6000   3,912.6000
Total Equity
  26,484   32,318.6000   34,561.7000   37,168.2000   38,375.5000
Minority Interests
  1,795.9000   2,030.4000   2,452.6000   2,446.6000   2,585.8000
Total liabilities equity
  61,448.5000   66,704   72,047.8000   74,886.7000   71,790.2000

 

Income Statement

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Revenues
  46,286.9000   56,143.3000   57,411.4000   60,889.3000   47,392.3000
Depreciation (total)
  5,396.7000   6,020.6000   5,142.5000   5,513.5000   4,629.5000
Operating Result
  3,589.9000   10,618   9,793.3000   8,347.4000   7,336.5000
Interest Income
  -936.8000   -936.8000   -812.4000   -778.9000   -715.8000
Income Before Taxes
  2,653   9,681.2000   8,980.9000   7,568.4000   6,620.7000
Income Taxes
  3,630.1000   4,659.2000   5,775.9000   3,406.7000   3,237.3000
Minority Interests Profit
  0.0000   -313.3000   -515.2000   -306.5000   -327.7000
Net Income
  -977.1000   4,709.2000   2,703.8000   3,858   3,450.2000

 

Per Share

2009
IFRS
in USD
2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
Earnings per Share
  -59.6000   215.7800   123.8600   176.7300   158.0000
Dividend per Share
  11.5700   35.6000   35.6000   42.7200   49.8400

 

Cash Flow

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Cash Flow from Operating Activities
  4,467.7000   10,141.5000   6,922   7,868.3000   8,910.4000
Cash Flow from Investing Activities
  -7,001.4000   -4,550.4000   -9,326.2000   -6,522.6000   -4,907.7000
Cash Flow from Financing
  1,702.7000   -2,906.5000   384.1000   -1,391.5000   -2,636.7000
Decrease / Increase in Cash
  -835.8000   2,684.6000   -2,020   -46.3000   1,450.2000
Employees
  115,000   113,741   117,080   121,105   88,909