Elekta AB (publ)
SSE:EKTA-B.ST
77.06 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,364 | 2,779 | 2,352 | 1,869 | 2,367 | 3,270 | 1,218 | 1,535 | 2,423 | 3,069 | 4,366 | 2,796 | 3,652 | 4,402 | 4,640 | 3,913 | 5,846 | 6,399 | 2,392 | 3,044 | 3,302 | 4,065 | 2,936 | 3,622 | 3,463 | 4,458 | 3,523 | 3,124 | 3,158 | 3,383 | 2,284 | 2,121 | 2,060 | 2,273 | 1,683 | 1,586 | 2,748 | 3,265 | 1,011 | 942 | 1,595 | 2,247 | 1,199 | 1,173 | 1,826 | 2,567 | 1,554 | 1,589 | 1,642 | 1,895 | 665 | 364 | 2,816 | 1,363 | 1,065 | 867 | 904 | 1,174 |
Short Term Investments
| 0 | 0 | 0 | 0 | -14,223 | -1,028 | 0 | 0 | 0 | 0 | -11,873 | 0 | -10,759 | -447 | 9,294 | 9,915 | 9,775 | 62 | 115 | 46 | 47 | 45 | 45 | 47 | 84 | 83 | 89 | 90 | 0 | -282 | 8,862 | 9,166 | 0 | -349 | 8,763 | 8,771 | 8,855 | -354 | 0 | 7,751 | 7,545 | 0 | 0 | 6,880 | 6,827 | 0 | 6,545 | 6,655 | 6,513 | 6,604 | 6,567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,364 | 2,779 | 2,352 | 1,869 | 2,367 | 3,270 | 1,218 | 1,535 | 2,423 | 3,069 | 4,366 | 2,796 | 3,652 | 4,402 | 4,640 | 3,913 | 5,846 | 6,461 | 2,507 | 3,090 | 3,349 | 4,110 | 2,981 | 3,669 | 3,547 | 4,541 | 3,612 | 3,214 | 3,158 | 3,383 | 2,284 | 2,121 | 2,060 | 2,273 | 1,683 | 1,586 | 2,748 | 3,265 | 1,011 | 942 | 1,595 | 2,247 | 1,199 | 1,173 | 1,826 | 2,567 | 1,554 | 1,589 | 1,642 | 1,895 | 665 | 364 | 2,816 | 1,363 | 1,065 | 867 | 904 | 1,174 |
Net Receivables
| 8,152 | 7,921 | 8,311 | 9,143 | 6,531 | 7,035 | 8,691 | 7,775 | 6,982 | 5,443 | 5,439 | 5,025 | 4,826 | 6,561 | 3,287 | 6,841 | 3,220 | 4,905 | 7,033 | 6,599 | 6,447 | 6,151 | 6,548 | 5,764 | 5,348 | 3,402 | 3,505 | 5,894 | 3,032 | 6,451 | 3,324 | 6,438 | 3,288 | 3,301 | 6,497 | 3,831 | 4,006 | 4,207 | 4,392 | 3,634 | 3,580 | 4,197 | 3,241 | 3,253 | 2,908 | 3,192 | 2,810 | 2,631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 3,524 | 3,259 | 3,538 | 3,806 | 3,732 | 3,070 | 3,337 | 3,216 | 2,990 | 2,532 | 2,743 | 2,416 | 2,487 | 2,283 | 2,416 | 2,455 | 2,516 | 2,748 | 2,959 | 3,048 | 2,780 | 2,634 | 2,508 | 2,463 | 2,485 | 1,120 | 1,243 | 1,102 | 1,076 | 936 | 1,244 | 1,259 | 1,193 | 1,135 | 1,462 | 1,417 | 1,480 | 1,297 | 1,446 | 1,314 | 1,280 | 1,078 | 1,368 | 1,097 | 1,000 | 850 | 940 | 916 | 917 | 755 | 846 | 763 | 638 | 540 | 646 | 605 | 646 | 592 |
Other Current Assets
| 8,152 | -1 | -1 | -1 | -1 | 845 | 2,165 | 2,062 | -1 | 1 | -1 | 1 | -1 | 1 | 6,865 | -1 | 6,284 | 6,357 | 2 | -1 | 1 | 2 | -1 | -1 | 1 | 6,197 | 5,942 | -1 | 5,744 | -1 | 6,236 | -1 | 6,290 | 6,375 | 2 | 6,816 | 7,026 | 6,972 | 7,248 | 6,581 | 6,279 | 6,596 | 5,606 | 5,603 | 5,504 | 5,651 | 5,118 | 4,956 | 4,897 | 5,341 | 4,454 | 3,800 | 3,336 | 3,858 | 3,550 | 3,354 | 3,525 | 3,434 |
Total Current Assets
| 14,040 | 13,958 | 14,200 | 14,817 | 14,826 | 14,375 | 13,246 | 12,526 | 12,394 | 12,880 | 14,457 | 11,940 | 12,458 | 13,247 | 13,921 | 13,208 | 14,646 | 15,566 | 12,501 | 12,736 | 12,577 | 12,897 | 12,036 | 11,895 | 11,381 | 11,858 | 10,797 | 10,209 | 9,978 | 10,769 | 9,764 | 9,817 | 9,543 | 9,783 | 9,644 | 9,819 | 11,254 | 11,534 | 9,705 | 8,837 | 9,154 | 9,921 | 8,173 | 7,873 | 8,330 | 9,068 | 7,612 | 7,461 | 7,456 | 7,991 | 5,965 | 4,927 | 6,790 | 5,761 | 5,261 | 4,826 | 5,075 | 5,200 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,146 | 2,226 | 2,153 | 1,883 | 1,773 | 1,755 | 1,794 | 1,892 | 1,907 | 1,930 | 1,973 | 1,862 | 1,828 | 1,850 | 1,802 | 1,903 | 1,885 | 2,123 | 2,181 | 2,177 | 2,157 | 956 | 907 | 873 | 856 | 894 | 830 | 812 | 760 | 794 | 776 | 785 | 795 | 802 | 825 | 904 | 930 | 880 | 830 | 754 | 661 | 624 | 590 | 564 | 492 | 487 | 440 | 411 | 393 | 407 | 403 | 387 | 247 | 236 | 240 | 240 | 248 | 247 |
Goodwill
| 0 | 7,489 | 0 | 0 | 0 | 6,937 | 0 | 0 | 0 | 6,499 | 0 | 0 | 0 | 5,973 | 0 | 0 | 0 | 6,311 | 0 | 0 | 0 | 5,914 | 0 | 0 | 0 | 5,607 | 0 | 0 | 0 | 5,388 | 0 | 0 | 0 | 5,069 | 0 | 0 | 0 | 5,338 | 0 | 0 | 0 | 4,549 | 0 | 0 | 0 | 4,411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 13,343 | 5,847 | 12,610 | 13,090 | 12,450 | 4,785 | 11,492 | 11,390 | 10,666 | 3,763 | 9,900 | 9,034 | 8,931 | 2,806 | 8,734 | 9,112 | 8,990 | 3,158 | 9,225 | 9,333 | 9,183 | 3,387 | 9,076 | 9,224 | 9,078 | 3,568 | 8,445 | 8,541 | 8,343 | 3,316 | 8,577 | 8,797 | 8,545 | 3,141 | 8,378 | 8,375 | 8,452 | 2,836 | 7,868 | 7,419 | 7,160 | 2,296 | 6,662 | 6,552 | 6,498 | 2,013 | 6,334 | 6,424 | 0 | 0 | 0 | 6,304 | 2,821 | 2,692 | 2,832 | 2,885 | 3,033 | 2,880 |
Goodwill and Intangible Assets
| 13,343 | 13,336 | 12,610 | 13,090 | 12,450 | 11,722 | 11,492 | 11,390 | 10,666 | 10,262 | 9,900 | 9,034 | 8,931 | 8,779 | 8,734 | 9,112 | 8,990 | 9,469 | 9,225 | 9,333 | 9,183 | 9,301 | 9,076 | 9,224 | 9,078 | 9,175 | 8,445 | 8,541 | 8,343 | 8,704 | 8,577 | 8,797 | 8,545 | 8,210 | 8,378 | 8,375 | 8,452 | 8,174 | 7,868 | 7,419 | 7,160 | 6,845 | 6,662 | 6,552 | 6,498 | 6,424 | 6,334 | 6,424 | 6,349 | 6,457 | 6,439 | 6,304 | 2,821 | 2,692 | 2,832 | 2,885 | 3,033 | 2,880 |
Long Term Investments
| 1,021 | 1,092 | 1,056 | 1,038 | 15,264 | 1,055 | 726 | 720 | 719 | 40 | 12,565 | 552 | 11,258 | 534 | -8,734 | -9,112 | -8,990 | 269 | 777 | 560 | 470 | 72 | 253 | 249 | 166 | -38 | 196 | 189 | 287 | 307 | -8,577 | -8,797 | 365 | 364 | -8,378 | -8,375 | -8,452 | 371 | 411 | -7,419 | -7,160 | 11 | 350 | -6,552 | -6,498 | 31 | -6,334 | -6,424 | -6,349 | -6,457 | -6,439 | 0 | 0 | 64 | 0 | 0 | 0 | 0 |
Tax Assets
| 865 | 801 | 712 | 786 | 732 | 703 | 713 | 696 | 636 | 616 | 555 | 454 | 485 | 436 | 447 | 470 | 492 | 504 | 435 | 388 | 421 | 402 | 368 | 356 | 356 | 267 | 260 | 310 | 290 | 375 | 286 | 300 | 253 | 281 | 347 | 288 | 276 | 224 | 187 | 139 | 177 | 143 | 102 | 100 | 92 | 92 | 114 | 137 | 298 | 233 | 262 | 257 | 180 | 206 | 239 | 162 | 0 | 128 |
Other Non-Current Assets
| 1 | 0 | 0 | 0 | -14,223 | -2 | 0 | 1 | 0 | 575 | -11,873 | 1 | -10,759 | -2 | 9,294 | 9,915 | 9,775 | 480 | 115 | 46 | 47 | 436 | 44 | 47 | 85 | 300 | 89 | 91 | 1 | 1 | 8,862 | 9,166 | -1 | 1 | 8,763 | 8,771 | 8,855 | 1 | 1 | 7,751 | 7,545 | 348 | 1 | 6,880 | 6,827 | 205 | 6,545 | 6,655 | 6,513 | 6,604 | 6,567 | 89 | 73 | 3 | 53 | 62 | 81 | 60 |
Total Non-Current Assets
| 17,376 | 17,455 | 16,531 | 16,797 | 15,996 | 15,233 | 14,725 | 14,699 | 13,928 | 13,423 | 13,120 | 11,903 | 11,743 | 11,597 | 11,543 | 12,288 | 12,152 | 12,845 | 12,733 | 12,504 | 12,278 | 11,167 | 10,648 | 10,749 | 10,541 | 10,598 | 9,820 | 9,943 | 9,681 | 10,181 | 9,924 | 10,251 | 9,957 | 9,658 | 9,935 | 9,963 | 10,061 | 9,650 | 9,297 | 8,644 | 8,383 | 7,971 | 7,705 | 7,544 | 7,411 | 7,239 | 7,099 | 7,203 | 7,204 | 7,244 | 7,232 | 7,037 | 3,321 | 3,201 | 3,364 | 3,349 | 3,362 | 3,315 |
Total Assets
| 31,416 | 31,413 | 30,731 | 31,614 | 30,822 | 29,608 | 27,971 | 27,225 | 26,322 | 26,303 | 27,577 | 23,843 | 24,201 | 24,844 | 25,464 | 25,497 | 26,798 | 28,411 | 25,234 | 25,239 | 24,855 | 24,064 | 22,685 | 22,645 | 21,921 | 22,457 | 20,617 | 20,152 | 19,659 | 20,950 | 19,688 | 20,068 | 19,500 | 19,441 | 19,578 | 19,782 | 21,315 | 21,184 | 19,001 | 17,481 | 17,537 | 17,892 | 15,878 | 15,417 | 15,741 | 16,307 | 14,711 | 14,664 | 14,660 | 15,235 | 13,197 | 11,964 | 10,111 | 8,962 | 8,625 | 8,175 | 8,437 | 8,515 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,571 | 1,550 | 1,495 | 1,721 | 1,690 | 1,809 | 1,390 | 1,464 | 1,280 | 1,352 | 1,187 | 1,111 | 1,145 | 1,016 | 947 | 987 | 784 | 1,025 | 961 | 1,270 | 1,226 | 1,427 | 1,082 | 1,111 | 841 | 1,132 | 962 | 970 | 806 | 1,000 | 849 | 835 | 704 | 1,122 | 1,135 | 1,023 | 1,023 | 1,262 | 975 | 982 | 939 | 1,295 | 1,098 | 1,132 | 921 | 1,217 | 721 | 758 | 541 | 842 | 555 | 550 | 396 | 544 | 415 | 413 | 0 | 569 |
Short Term Debt
| 1,879 | 1,346 | 341 | 237 | 232 | 250 | 758 | 787 | 780 | 755 | 1,681 | 1,737 | 1,966 | 2,341 | 1,019 | 1,077 | 1,082 | 1,214 | 2,180 | 1,679 | 1,229 | 1,000 | 38 | 536 | 513 | 975 | 883 | 423 | 421 | 0 | 1,896 | 1,890 | 1,891 | 1,885 | 16 | 17 | 1,104 | 1,075 | 1,075 | 957 | 132 | 125 | 158 | 117 | 113 | 212 | 109 | 114 | 1,386 | 113 | 914 | 1,208 | 107 | 99 | 105 | 1,368 | 1,077 | 1,255 |
Tax Payables
| 0 | 686 | 0 | 0 | 0 | 615 | 0 | 0 | 0 | 460 | 0 | 0 | 0 | 601 | 0 | 0 | 0 | 246 | 183 | 184 | 143 | 166 | 93 | 112 | 111 | 107 | 93 | 89 | 96 | 111 | 57 | 66 | 45 | 93 | 98 | 93 | 86 | 119 | 30 | 32 | 65 | 219 | 44 | 0 | 0 | 240 | 0 | 0 | 0 | 181 | 0 | 0 | 0 | 194 | 0 | 0 | 0 | 200 |
Deferred Revenue
| 7,754 | 7,838 | 8,134 | 7,997 | 7,466 | 10,580 | 6,861 | 6,521 | 5,998 | 9,382 | 8,259 | 7,351 | 7,283 | 8,495 | 7,528 | 7,534 | 7,327 | 8,562 | 9,007 | 9,051 | 8,869 | 9,163 | 8,754 | 8,554 | 8,396 | 6,836 | 6,443 | 6,228 | 6,218 | 0 | 6,186 | 6,374 | 6,094 | 5,898 | 5,638 | 5,730 | 5,988 | 6,007 | 5,504 | 4,814 | 4,444 | 4,813 | 3,888 | 1,363 | 1,336 | 4,066 | 1,363 | 1,281 | 0 | 1,330 | 1,158 | 1,106 | 1,037 | 1,370 | 1,434 | 0 | 0 | 270 |
Other Current Liabilities
| 2,959 | 3,262 | 3,002 | 3,844 | 3,899 | 67 | 3,670 | 3,546 | 3,441 | 75 | 1,179 | 821 | 764 | 89 | 1,049 | 1,102 | 1,052 | 499 | 377 | 315 | 352 | 307 | 334 | 259 | 255 | 256 | 301 | 231 | 211 | 6,952 | 235 | 173 | 185 | 157 | 312 | 283 | 273 | 225 | 316 | 295 | 323 | 215 | 301 | 2,686 | 2,758 | 182 | 2,778 | 2,628 | 2,554 | 2,656 | 2,906 | 2,427 | 2,134 | 1,915 | 1,993 | 1,932 | 4,008 | 1,906 |
Total Current Liabilities
| 14,163 | 13,996 | 12,972 | 13,799 | 13,287 | 12,706 | 12,679 | 12,318 | 11,499 | 11,564 | 12,306 | 11,020 | 11,158 | 11,941 | 10,543 | 10,700 | 10,245 | 11,300 | 12,525 | 12,315 | 11,676 | 11,897 | 10,208 | 10,460 | 10,005 | 9,199 | 8,589 | 7,852 | 7,656 | 7,952 | 9,166 | 9,272 | 8,874 | 9,062 | 7,101 | 7,053 | 8,388 | 8,569 | 7,870 | 7,048 | 5,838 | 6,448 | 5,445 | 5,298 | 5,128 | 5,677 | 4,971 | 4,781 | 4,481 | 4,941 | 5,533 | 5,291 | 3,674 | 3,928 | 3,947 | 3,713 | 5,085 | 4,000 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,811 | 4,807 | 5,738 | 6,610 | 6,514 | 6,418 | 4,881 | 4,922 | 4,919 | 4,940 | 5,502 | 3,899 | 3,900 | 3,897 | 5,799 | 5,891 | 7,859 | 8,144 | 3,661 | 4,175 | 4,551 | 3,558 | 4,463 | 4,422 | 4,341 | 4,369 | 4,180 | 4,726 | 4,650 | 5,272 | 3,234 | 3,290 | 3,201 | 3,065 | 5,031 | 5,024 | 5,047 | 4,958 | 3,961 | 3,708 | 4,468 | 4,361 | 4,341 | 4,302 | 4,346 | 4,340 | 4,267 | 4,371 | 4,431 | 4,417 | 2,627 | 2,124 | 2,109 | 782 | 851 | 894 | 0 | 937 |
Deferred Revenue Non-Current
| 0 | 2,316 | 0 | 0 | 0 | 237 | 0 | 0 | 0 | 215 | 0 | 0 | 0 | 224 | 0 | 0 | 0 | 235 | 195 | 211 | 194 | 188 | 165 | 172 | 169 | 158 | 159 | 165 | 159 | 142 | 132 | 139 | 131 | 140 | 0 | 0 | 0 | 259 | 0 | 0 | 0 | 131 | 0 | 0 | 0 | 121 | 0 | 0 | 0 | 181 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 89 |
Deferred Tax Liabilities Non-Current
| 0 | 416 | 0 | 0 | 0 | 473 | 0 | 0 | 0 | 549 | 0 | 0 | 0 | 515 | 0 | 0 | 0 | 545 | 596 | 584 | 574 | 587 | 537 | 537 | 504 | 693 | 593 | 669 | 668 | 778 | 654 | 679 | 687 | 690 | 769 | 786 | 776 | 732 | 713 | 695 | 707 | 687 | 660 | 625 | 587 | 582 | 568 | 619 | 753 | 675 | 584 | 576 | 226 | 300 | 328 | 226 | 0 | 240 |
Other Non-Current Liabilities
| 1,734 | 84 | 1,769 | 836 | 802 | 41 | 782 | 853 | 822 | 120 | 822 | 783 | 770 | 72 | 911 | 907 | 865 | 74 | 54 | 56 | 11 | 55 | 58 | 84 | 59 | 62 | 56 | 6 | 15 | 31 | 80 | 107 | 78 | 72 | 245 | 269 | 269 | 21 | 231 | 183 | 167 | 8 | 130 | 136 | 145 | 27 | 149 | 194 | 171 | 11 | 146 | 141 | 122 | 10 | 109 | 102 | 0 | 5 |
Total Non-Current Liabilities
| 6,545 | 7,623 | 7,507 | 7,446 | 7,316 | 7,169 | 5,663 | 5,775 | 5,741 | 5,824 | 6,324 | 4,682 | 4,670 | 4,708 | 6,710 | 6,798 | 8,724 | 8,998 | 4,506 | 5,026 | 5,330 | 4,388 | 5,223 | 5,215 | 5,073 | 5,282 | 4,988 | 5,566 | 5,492 | 6,223 | 4,100 | 4,215 | 4,097 | 3,967 | 6,045 | 6,079 | 6,092 | 5,970 | 4,905 | 4,586 | 5,342 | 5,187 | 5,131 | 5,063 | 5,078 | 5,070 | 4,984 | 5,184 | 5,355 | 5,284 | 3,357 | 2,841 | 2,457 | 1,201 | 1,288 | 1,222 | 0 | 1,271 |
Total Liabilities
| 20,708 | 21,619 | 20,479 | 21,245 | 20,603 | 19,875 | 18,342 | 18,093 | 17,240 | 17,388 | 18,630 | 15,702 | 15,828 | 16,649 | 17,253 | 17,498 | 18,969 | 20,298 | 17,031 | 17,341 | 17,006 | 16,285 | 15,431 | 15,675 | 15,078 | 14,481 | 13,577 | 13,418 | 13,148 | 14,175 | 13,266 | 13,487 | 12,971 | 13,029 | 13,146 | 13,132 | 14,480 | 14,539 | 12,775 | 11,634 | 11,180 | 11,635 | 10,576 | 10,361 | 10,206 | 10,747 | 9,955 | 9,965 | 9,836 | 10,225 | 8,890 | 8,132 | 6,131 | 5,129 | 5,235 | 4,935 | 5,085 | 5,271 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209 | 0 | 0 | 0 | 562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0 | 192 | 10,247 | 10,364 | 10,214 | 192 | 9,625 | 9,128 | 9,079 | 192 | 8,950 | 8,143 | 8,373 | 192 | 8,211 | 7,998 | 7,828 | 192 | 8,202 | 7,897 | 7,848 | 192 | 7,254 | 6,970 | 6,843 | 192 | 7,040 | 6,734 | 6,511 | 192 | 6,422 | 6,581 | 6,528 | 192 | 6,424 | 6,645 | 6,826 | 192 | 6,221 | 5,843 | 6,349 | 192 | 5,297 | 5,045 | 5,525 | 192 | 4,748 | 4,691 | 0 | 191 | 0 | 0 | 0 | 189 | 0 | 0 | 0 | 186 |
Retained Earnings
| 0 | 7,310 | 0 | 0 | 0 | 6,912 | 0 | 0 | 0 | 6,883 | 0 | 0 | 0 | 6,568 | 0 | 0 | 0 | 5,830 | 0 | 0 | 0 | 5,556 | 0 | 0 | 0 | 5,876 | 0 | 0 | 0 | 5,171 | 0 | 0 | 0 | 5,262 | 0 | 0 | 0 | 5,310 | 0 | 0 | 0 | 5,526 | 0 | 0 | 0 | 5,177 | 0 | 0 | 0 | 4,357 | 0 | 0 | 0 | 3,500 | 0 | 0 | 0 | 2,808 |
Accumulated Other Comprehensive Income/Loss
| 0 | 2,460 | 0 | 0 | 0 | 1,813 | 0 | 0 | 0 | 1,025 | 0 | 0 | 0 | 623 | 0 | 0 | 0 | 1,279 | 0 | 0 | 0 | 1,218 | 0 | 0 | 0 | 1,057 | 0 | 0 | 0 | 599 | 0 | 0 | 0 | 208 | 0 | 0 | 0 | 396 | 0 | 0 | 0 | -209 | 0 | 0 | 0 | -562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 10,703 | 812 | 0 | 0 | 0 | 812 | 0 | 0 | 0 | 812 | 0 | 0 | 0 | 812 | 0 | 0 | 0 | 811 | 0 | 0 | 0 | 812 | 0 | 0 | 0 | 851 | 0 | 0 | 0 | 813 | 0 | 0 | 0 | 740 | 0 | 0 | 0 | 739 | 0 | 0 | 0 | 531 | 0 | 0 | 0 | 178 | 0 | 0 | 4,817 | 451 | 4,293 | 3,819 | 3,980 | 143 | 3,390 | 3,240 | 3,352 | 249 |
Total Shareholders Equity
| 10,703 | 10,774 | 10,247 | 10,364 | 10,214 | 9,729 | 9,625 | 9,128 | 9,079 | 8,912 | 8,950 | 8,143 | 8,373 | 8,195 | 8,211 | 7,998 | 7,828 | 8,112 | 8,202 | 7,897 | 7,848 | 7,778 | 7,254 | 6,970 | 6,843 | 7,976 | 7,040 | 6,734 | 6,511 | 6,775 | 6,422 | 6,581 | 6,528 | 6,402 | 6,424 | 6,645 | 6,826 | 6,637 | 6,221 | 5,843 | 6,349 | 6,249 | 5,297 | 5,045 | 5,525 | 5,547 | 4,748 | 4,691 | 4,817 | 4,999 | 4,293 | 3,819 | 3,980 | 3,832 | 3,390 | 3,240 | 3,352 | 3,243 |
Total Equity
| 10,708 | 10,779 | 10,252 | 10,369 | 10,219 | 9,733 | 9,629 | 9,132 | 9,082 | 8,915 | 8,947 | 8,141 | 8,373 | 8,195 | 8,211 | 7,999 | 7,829 | 8,113 | 8,203 | 7,898 | 7,849 | 7,779 | 7,254 | 6,970 | 6,843 | 7,976 | 7,040 | 6,734 | 6,511 | 6,775 | 6,422 | 6,581 | 6,529 | 6,412 | 6,432 | 6,650 | 6,835 | 6,645 | 6,226 | 5,847 | 6,357 | 6,257 | 5,302 | 5,056 | 5,535 | 5,560 | 4,756 | 4,699 | 4,824 | 5,010 | 4,307 | 3,832 | 3,980 | 3,833 | 3,390 | 3,240 | 3,352 | 3,244 |
Total Liabilities & Shareholders Equity
| 31,416 | 31,413 | 30,731 | 31,614 | 30,822 | 29,608 | 27,971 | 27,225 | 26,322 | 26,303 | 27,577 | 23,843 | 24,201 | 24,844 | 25,464 | 25,497 | 26,798 | 28,411 | 25,234 | 25,239 | 24,855 | 24,064 | 22,685 | 22,645 | 21,921 | 22,457 | 20,617 | 20,152 | 19,659 | 20,950 | 19,688 | 20,068 | 19,500 | 19,441 | 19,578 | 19,782 | 21,315 | 21,184 | 19,001 | 17,481 | 17,537 | 17,892 | 15,878 | 15,417 | 15,741 | 16,307 | 14,711 | 14,664 | 14,660 | 15,235 | 13,197 | 11,964 | 10,111 | 8,962 | 8,625 | 8,175 | 8,437 | 8,515 |