8/19/2019  4:27:06 PM Chg. +150.00 Volume Bid4:27:17 PM Ask4:27:27 PM Market Capitalization Dividend Y. P/E Ratio
7,025.00DKK +2.18% 221
Turnover: 1.54 mill.
7,020.00Bid Size: 8 7,030.00Ask Size: 11 147.17 bill.DKK - -

Assets

2008
IFRS
in mill. USD
2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
Property and Equipment
  40,372   42,290.3000   43,374.7000   45,361.6000   46,526
Intangible Assets
  2,533.4000   2,304.1000   2,604.1000   5,133.6000   6,084.9000
Long-Term Investments
  6,053.2000   5,477.7000   5,570.8000   6,711.5000   7,552.9000
Fixed Assets
  -   -   -   -   -
Inventories
  1,455.9000   1,670.6000   1,854.3000   2,290.6000   2,321.6000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  2,432.5000   1,486   4,253.7000   2,331   2,316.1000
Current Assets
  11,322.8000   10,389.8000   14,240.5000   13,962.7000   14,051.3000
Total Assets
  61,076.6000   61,448.5000   66,704   72,047.8000   74,886.7000

 

Liabilities

2008
IFRS
in mill. USD
2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
Accounts Payable
  5,346.5000   5,501   6,000   6,627.6000   6,336
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  2,130.4000   2,149.3000   2,250.2000   2,298.8000   2,305.6000
Provisions
  2,172.6000   2,022.6000   2,314.4000   5,483.8000   5,964.1000
Liabilities
  32,881.1000   33,168.6000   32,355.1000   35,033.6000   35,271.9000
Share Capital
  3,912.6000   3,912.6000   3,912.6000   3,912.6000   3,912.6000
Total Equity
  26,619.6000   26,484   32,318.6000   34,561.7000   37,168.2000
Minority Interests
  1,575.9000   1,795.9000   2,030.4000   2,452.6000   2,446.6000
Total liabilities equity
  61,076.6000   61,448.5000   66,704   72,047.8000   74,886.7000

 

Income Statement

2008
IFRS
in mill. USD
2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
Revenues
  55,506.9000   46,286.9000   56,143.3000   57,411.4000   60,889.3000
Depreciation (total)
  4,644.6000   5,396.7000   6,020.6000   5,142.5000   5,513.5000
Operating Result
  10,792.1000   3,589.9000   10,618   9,793.3000   8,347.4000
Interest Income
  -1,389.9000   -936.8000   -936.8000   -812.4000   -778.9000
Income Before Taxes
  9,402.2000   2,653   9,681.2000   8,980.9000   7,568.4000
Income Taxes
  6,281.4000   3,630.1000   4,659.2000   5,775.9000   3,406.7000
Minority Interests Profit
  0.0000   0.0000   -313.3000   -515.2000   -306.5000
Net Income
  3,139.7000   -977.1000   4,709.2000   2,703.8000   3,858

 

Per Share

2008
IFRS
in USD
2009
IFRS
in USD
2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
Earnings per Share
  146.7500   -59.6000   215.7800   123.8600   176.7300
Dividend per Share
  23.1400   11.5700   35.6000   35.6000   42.7200

 

Cash Flow

2008
IFRS
in mill. USD
2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
Cash Flow from Operating Activities
  7,729.5000   4,467.7000   10,141.5000   6,922   7,868.3000
Cash Flow from Investing Activities
  -8,227.4000   -7,001.4000   -4,550.4000   -9,326.2000   -6,522.6000
Cash Flow from Financing
  -1,114.3000   1,702.7000   -2,906.5000   384.1000   -1,391.5000
Decrease / Increase in Cash
  -1,629.8000   -835.8000   2,684.6000   -2,020   -46.3000
Employees
  119,599   115,000   113,741   117,080   121,105