|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
102.4B dkks
1.43%
YoY
|
101.0B dkks
20.68%
YoY
|
83.68B dkks
50.71%
YoY
|
55.53B dkks
16.27%
YoY
|
$47.76B
13.33%
YoY
|
| Depreciation, Depletion And Amortization |
$21.98B
15.05%
YoY
|
$19.11B
102.99%
YoY
|
$9.413B
27.86%
YoY
|
$7.362B
22.19%
YoY
|
$6.025B
4.73%
YoY
|
| Cash From Operating Activities |
$119.1B
-1.54%
YoY
|
$121.0B
11.07%
YoY
|
$108.9B
38.06%
YoY
|
$78.89B
43.43%
YoY
|
$55.00B
5.87%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$90.11B
75.63%
YoY
|
$51.31B
31.91%
YoY
|
$38.90B
163.65%
YoY
|
$14.75B
-299.77%
YoY
|
-$7.385B
-66.55%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$10.96B
-114.12%
YoY
|
-$77.59B
1452.96%
YoY
|
-$4.996B
-50.85%
YoY
|
-$10.17B
-58.03%
YoY
|
-$24.22B
6722.54%
YoY
|
| Cash From Investing Activities |
-$79.16B
-38.59%
YoY
|
-$128.9B
193.66%
YoY
|
-$43.89B
76.15%
YoY
|
-$24.92B
-21.16%
YoY
|
-$31.61B
40.87%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$19.45B
15.38%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$28.41B
-425.22%
YoY
|
$8.735B
-113.83%
YoY
|
-$63.16B
21.93%
YoY
|
-$51.80B
103.18%
YoY
|
-$25.49B
-20.94%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$119.1B
-1.54%
YoY
|
$121.0B
11.07%
YoY
|
$108.9B
38.06%
YoY
|
$78.89B
43.43%
YoY
|
$55.00B
5.87%
YoY
|
| Cash From Investing Activities |
-$79.16B
-38.59%
YoY
|
-$128.9B
193.66%
YoY
|
-$43.89B
76.15%
YoY
|
-$24.92B
-21.16%
YoY
|
-$31.61B
40.87%
YoY
|
| Cash From Financing Activities |
-$28.41B
-425.22%
YoY
|
$8.735B
-113.83%
YoY
|
-$63.16B
21.93%
YoY
|
-$51.80B
103.18%
YoY
|
-$25.49B
-20.94%
YoY
|
| Net Change In Cash |
$11.54B
1327.72%
YoY
|
$808.0M
-56.51%
YoY
|
$1.858B
-14.46%
YoY
|
$2.172B
-203.53%
YoY
|
-$2.098B
-23.12%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$119.1B
-1.54%
YoY
|
$121.0B
11.07%
YoY
|
$108.9B
38.06%
YoY
|
$78.89B
43.43%
YoY
|
$55.00B
5.87%
YoY
|
| Capital Expenditures |
$90.11B
75.63%
YoY
|
$51.31B
31.91%
YoY
|
$38.90B
163.65%
YoY
|
$14.75B
-299.77%
YoY
|
-$7.385B
-66.55%
YoY
|
| Free Cash Flow |
$28.99B
-58.38%
YoY
|
$69.66B
-0.5%
YoY
|
$70.01B
9.17%
YoY
|
$64.13B
2.8%
YoY
|
$62.39B
-15.73%
YoY
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$48.56B
67.24%
YoY
|
$26.89B
-4.74%
YoY
|
$20.01B
-26.72%
YoY
|
$26.50B
32.18%
YoY
|
$29.03B
14.28%
YoY
|
$28.23B
28.53%
YoY
|
$27.30B
21.46%
YoY
|
$20.05B
3.2%
YoY
|
$25.41B
28.23%
YoY
|
$21.96B
61.59%
YoY
|
$22.48B
56.04%
YoY
|
$19.43B
45.88%
YoY
|
$19.81B
39.44%
YoY
|
$13.59B
24.79%
YoY
|
$14.41B
18.86%
YoY
|
$13.32B
9.86%
YoY
|
$14.21B
12.57%
YoY
|
$10.89B
16.89%
YoY
|
$12.12B
17.68%
YoY
|
$12.12B
14.1%
YoY
|
| Depreciation, Depletion And Amortization |
$3.536B
-7.68%
YoY
|
$5.562B
7.0%
YoY
|
$7.757B
260.79%
YoY
|
$4.833B
-45.36%
YoY
|
$3.830B
31.43%
YoY
|
$5.198B
73.73%
YoY
|
$2.150B
-14.85%
YoY
|
$8.845B
306.29%
YoY
|
$2.914B
69.52%
YoY
|
$2.992B
47.03%
YoY
|
$2.525B
23.71%
YoY
|
$2.177B
33.07%
YoY
|
$1.719B
4.18%
YoY
|
$2.035B
-2.26%
YoY
|
$2.041B
51.3%
YoY
|
$1.636B
34.43%
YoY
|
$1.650B
19.83%
YoY
|
$2.082B
50.98%
YoY
|
$1.349B
-36.67%
YoY
|
$1.217B
5.09%
YoY
|
| Cash From Operating Activities |
$24.08B
-2.06%
YoY
|
$7.619B
-38.06%
YoY
|
$46.11B
5.15%
YoY
|
$40.79B
-19.24%
YoY
|
$24.59B
71.8%
YoY
|
$12.30B
28.79%
YoY
|
$43.85B
7.04%
YoY
|
$50.50B
76.73%
YoY
|
$14.31B
-51.99%
YoY
|
$9.551B
34.5%
YoY
|
$40.97B
69.01%
YoY
|
$28.58B
19.26%
YoY
|
$29.81B
26.41%
YoY
|
$7.101B
-335.37%
YoY
|
$24.24B
12.7%
YoY
|
$23.96B
-5.12%
YoY
|
$23.59B
109.56%
YoY
|
-$3.017B
-1854.07%
YoY
|
$21.51B
22.86%
YoY
|
$25.26B
4.1%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$12.04B
-17.46%
YoY
|
$43.84B
164.75%
YoY
|
$15.42B
23.28%
YoY
|
$16.28B
22.94%
YoY
|
$14.59B
61.9%
YoY
|
$16.56B
0.74%
YoY
|
$12.50B
17.7%
YoY
|
$13.24B
88.17%
YoY
|
$9.009B
87.65%
YoY
|
$16.44B
166.26%
YoY
|
$10.62B
-351.46%
YoY
|
$7.035B
-373.2%
YoY
|
$4.801B
-369.72%
YoY
|
$6.173B
-366.77%
YoY
|
-$4.225B
150.3%
YoY
|
-$2.575B
36.68%
YoY
|
-$1.780B
18.75%
YoY
|
-$2.314B
-82.07%
YoY
|
-$1.688B
-72.26%
YoY
|
-$1.884B
37.82%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$327.0M
-95.87%
YoY
|
$1.025B
-101.37%
YoY
|
-$10.00M
-99.88%
YoY
|
$2.027B
-127.05%
YoY
|
$7.913B
-38.97%
YoY
|
-$74.66B
-4443.11%
YoY
|
-$8.400B
220.73%
YoY
|
-$7.493B
233.02%
YoY
|
$12.97B
-802.33%
YoY
|
$1.719B
-122.39%
YoY
|
-$2.619B
255.84%
YoY
|
-$2.250B
38.46%
YoY
|
-$1.846B
1353.54%
YoY
|
-$7.677B
-58.02%
YoY
|
-$736.0M
-75.03%
YoY
|
-$1.625B
62.18%
YoY
|
-$127.0M
-93.59%
YoY
|
-$18.29B
-365880.0%
YoY
|
-$2.947B
-12913.04%
YoY
|
-$1.002B
N/A
|
| Cash From Investing Activities |
-$11.71B
75.51%
YoY
|
-$42.81B
-53.07%
YoY
|
-$15.43B
-26.21%
YoY
|
-$14.25B
-31.27%
YoY
|
-$6.673B
-268.68%
YoY
|
-$91.22B
519.8%
YoY
|
-$20.90B
57.85%
YoY
|
-$20.73B
123.27%
YoY
|
$3.956B
-159.52%
YoY
|
-$14.72B
6.26%
YoY
|
-$13.24B
166.94%
YoY
|
-$9.285B
121.07%
YoY
|
-$6.647B
248.56%
YoY
|
-$13.85B
-32.78%
YoY
|
-$4.961B
7.03%
YoY
|
-$4.200B
45.53%
YoY
|
-$1.907B
-45.22%
YoY
|
-$20.60B
59.71%
YoY
|
-$4.635B
-23.55%
YoY
|
-$2.886B
111.12%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$2.400B
72.91%
YoY
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$1.388B
-51.06%
YoY
|
N/A
N/A
|
-$2.405B
-60.84%
YoY
|
-$7.449B
-15.57%
YoY
|
-$2.836B
-45.45%
YoY
|
N/A
N/A
|
-$6.141B
32.92%
YoY
|
-$8.823B
18.43%
YoY
|
-$5.199B
16.13%
YoY
|
N/A
N/A
|
-$4.620B
30.69%
YoY
|
-$7.450B
36.95%
YoY
|
-$4.477B
51.25%
YoY
|
-$7.512B
32.72%
YoY
|
-$3.535B
18.47%
YoY
|
-$5.440B
-1.47%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$17.43B
-419.81%
YoY
|
$29.47B
-20.0%
YoY
|
-$17.10B
-7.09%
YoY
|
-$46.23B
-377.11%
YoY
|
$5.451B
-120.66%
YoY
|
$36.84B
-464.13%
YoY
|
-$18.40B
-7.22%
YoY
|
$16.68B
-232.52%
YoY
|
-$26.38B
27.94%
YoY
|
-$10.12B
31.92%
YoY
|
-$19.83B
36.18%
YoY
|
-$12.59B
20.69%
YoY
|
-$20.62B
7.77%
YoY
|
-$7.668B
-268.56%
YoY
|
-$14.56B
24.14%
YoY
|
-$10.43B
171.92%
YoY
|
-$19.14B
32.19%
YoY
|
$4.549B
-1363.61%
YoY
|
-$11.73B
9.7%
YoY
|
-$3.836B
-50.06%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$24.08B
-2.06%
YoY
|
$7.619B
-38.06%
YoY
|
$46.11B
5.15%
YoY
|
$40.79B
-19.24%
YoY
|
$24.59B
71.8%
YoY
|
$12.30B
28.79%
YoY
|
$43.85B
7.04%
YoY
|
$50.50B
76.73%
YoY
|
$14.31B
-51.99%
YoY
|
$9.551B
34.5%
YoY
|
$40.97B
69.01%
YoY
|
$28.58B
19.26%
YoY
|
$29.81B
26.41%
YoY
|
$7.101B
-335.37%
YoY
|
$24.24B
12.7%
YoY
|
$23.96B
-5.12%
YoY
|
$23.59B
109.56%
YoY
|
-$3.017B
-1854.07%
YoY
|
$21.51B
22.86%
YoY
|
$25.26B
4.1%
YoY
|
| Cash From Investing Activities |
-$11.71B
75.51%
YoY
|
-$42.81B
-53.07%
YoY
|
-$15.43B
-26.21%
YoY
|
-$14.25B
-31.27%
YoY
|
-$6.673B
-268.68%
YoY
|
-$91.22B
519.8%
YoY
|
-$20.90B
57.85%
YoY
|
-$20.73B
123.27%
YoY
|
$3.956B
-159.52%
YoY
|
-$14.72B
6.26%
YoY
|
-$13.24B
166.94%
YoY
|
-$9.285B
121.07%
YoY
|
-$6.647B
248.56%
YoY
|
-$13.85B
-32.78%
YoY
|
-$4.961B
7.03%
YoY
|
-$4.200B
45.53%
YoY
|
-$1.907B
-45.22%
YoY
|
-$20.60B
59.71%
YoY
|
-$4.635B
-23.55%
YoY
|
-$2.886B
111.12%
YoY
|
| Cash From Financing Activities |
-$17.43B
-419.81%
YoY
|
$29.47B
-20.0%
YoY
|
-$17.10B
-7.09%
YoY
|
-$46.23B
-377.11%
YoY
|
$5.451B
-120.66%
YoY
|
$36.84B
-464.13%
YoY
|
-$18.40B
-7.22%
YoY
|
$16.68B
-232.52%
YoY
|
-$26.38B
27.94%
YoY
|
-$10.12B
31.92%
YoY
|
-$19.83B
36.18%
YoY
|
-$12.59B
20.69%
YoY
|
-$20.62B
7.77%
YoY
|
-$7.668B
-268.56%
YoY
|
-$14.56B
24.14%
YoY
|
-$10.43B
171.92%
YoY
|
-$19.14B
32.19%
YoY
|
$4.549B
-1363.61%
YoY
|
-$11.73B
9.7%
YoY
|
-$3.836B
-50.06%
YoY
|
| Net Change In Cash |
-$5.061B
-121.66%
YoY
|
-$5.726B
-86.39%
YoY
|
$13.59B
198.92%
YoY
|
-$19.69B
-142.39%
YoY
|
$23.37B
-388.08%
YoY
|
-$42.08B
175.36%
YoY
|
$4.545B
-42.4%
YoY
|
$46.46B
593.05%
YoY
|
-$8.112B
-418.62%
YoY
|
-$15.28B
6.0%
YoY
|
$7.891B
67.36%
YoY
|
$6.703B
-28.16%
YoY
|
$2.546B
0.08%
YoY
|
-$14.42B
-24.4%
YoY
|
$4.715B
-8.29%
YoY
|
$9.330B
-49.66%
YoY
|
$2.544B
-137.96%
YoY
|
-$19.07B
45.71%
YoY
|
$5.141B
586.38%
YoY
|
$18.53B
21.82%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$24.08B
-2.06%
YoY
|
$7.619B
-38.06%
YoY
|
$46.11B
5.15%
YoY
|
$40.79B
-19.24%
YoY
|
$24.59B
71.8%
YoY
|
$12.30B
28.79%
YoY
|
$43.85B
7.04%
YoY
|
$50.50B
76.73%
YoY
|
$14.31B
-51.99%
YoY
|
$9.551B
34.5%
YoY
|
$40.97B
69.01%
YoY
|
$28.58B
19.26%
YoY
|
$29.81B
26.41%
YoY
|
$7.101B
-335.37%
YoY
|
$24.24B
12.7%
YoY
|
$23.96B
-5.12%
YoY
|
$23.59B
109.56%
YoY
|
-$3.017B
-1854.07%
YoY
|
$21.51B
22.86%
YoY
|
$25.26B
4.1%
YoY
|
| Capital Expenditures |
$12.04B
-17.46%
YoY
|
$43.84B
164.75%
YoY
|
$15.42B
23.28%
YoY
|
$16.28B
22.94%
YoY
|
$14.59B
61.9%
YoY
|
$16.56B
0.74%
YoY
|
$12.50B
17.7%
YoY
|
$13.24B
88.17%
YoY
|
$9.009B
87.65%
YoY
|
$16.44B
166.26%
YoY
|
$10.62B
-351.46%
YoY
|
$7.035B
-373.2%
YoY
|
$4.801B
-369.72%
YoY
|
$6.173B
-366.77%
YoY
|
-$4.225B
150.3%
YoY
|
-$2.575B
36.68%
YoY
|
-$1.780B
18.75%
YoY
|
-$2.314B
-82.07%
YoY
|
-$1.688B
-72.26%
YoY
|
-$1.884B
37.82%
YoY
|
| Free Cash Flow |
$12.05B
20.39%
YoY
|
-$36.22B
750.79%
YoY
|
$30.69B
-2.09%
YoY
|
$24.51B
-34.23%
YoY
|
$10.01B
88.6%
YoY
|
-$4.257B
-38.17%
YoY
|
$31.35B
3.31%
YoY
|
$37.27B
72.99%
YoY
|
$5.305B
-78.79%
YoY
|
-$6.885B
-841.92%
YoY
|
$30.34B
6.6%
YoY
|
$21.54B
-18.82%
YoY
|
$25.01B
-1.39%
YoY
|
$928.0M
-232.01%
YoY
|
$28.46B
22.72%
YoY
|
$26.54B
-2.22%
YoY
|
$25.37B
98.89%
YoY
|
-$703.0M
-105.38%
YoY
|
$23.20B
-1.68%
YoY
|
$27.14B
5.9%
YoY
|
Loading...