Enel SpA
MIL:ENEL.MI
5.983 (EUR) • At close April 22, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | 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
| 8,063 | 10,303 | 6,696 | 6,801 | 3,756 | 6,104 | 10,388 | 11,041 | 6,484 | 6,506 | 6,373 | 8,858 | 5,936 | 4,721 | 5,138 | 5,906 | 5,568 | 5,840 | 7,642 | 9,029 | 6,753 | 5,747 | 8,471 | 6,630 | 9,528 | 6,393 | 4,984 | 7,021 | 5,127 | 8,513 | 5,602 | 8,290 | 6,391 | 5,515 | 6,279 | 10,639 | 8,309 | 9,427 | 10,349 | 13,088 | 7,758 | 7,044 | 8,522 | 8,030 | 8,152 | 5,714 | 9,122 | 9,891 | 7,143 | 8,845 | 8,994 | 7,015 | 4,335 | 3,708 | 5,194 | 5,164 | 3,405 | 3,535 | 5,978 | 4,170 |
Short Term Investments
| 354 | 3,788 | 4,165 | 81 | 12,579 | 7,728 | 19,118 | 13,753 | 56,886 | 485 | 30,694 | 2,160 | 36,151 | 513 | 10,234 | 462 | 8,956 | 530 | 14,971 | 567 | 8,320 | 500 | 8,876 | 1,079 | 12,707 | 4,882 | 9,312 | 814 | 7,084 | 66 | 5,497 | 129 | 6,154 | 71 | 7,423 | 2,381 | 10,275 | 103 | 9,992 | 124 | 9,585 | 80 | 7,960 | 103 | 10,972 | 87 | 9,977 | 92 | 10,676 | 10,499 | 0 | 10,466 | 0 | 9,623 | 0 | 11,922 | 0 | 10,562 | 0 | 4,186 |
Cash and Short Term Investments
| 8,417 | 13,308 | 10,861 | 6,882 | 16,335 | 13,832 | 29,506 | 24,794 | 63,370 | 6,991 | 37,067 | 11,018 | 42,087 | 5,234 | 15,372 | 6,368 | 14,524 | 6,370 | 22,613 | 9,596 | 15,073 | 6,247 | 17,347 | 7,709 | 22,235 | 11,275 | 14,296 | 7,835 | 12,211 | 8,579 | 11,099 | 8,419 | 12,545 | 5,586 | 13,702 | 13,020 | 8,309 | 9,530 | 20,341 | 13,212 | 17,343 | 7,124 | 16,482 | 8,133 | 19,124 | 5,801 | 19,099 | 9,983 | 7,143 | 19,344 | 8,994 | 17,481 | 4,335 | 13,331 | 5,194 | 17,086 | 3,405 | 14,097 | 5,978 | 8,356 |
Net Receivables
| 0 | 21,281 | 21,566 | 22,258 | 15,782 | 0 | 17,321 | 20,989 | 21,073 | 16,960 | 18,959 | 17,920 | 14,573 | 12,367 | 12,257 | 13,546 | 11,527 | 11,481 | 16,579 | 17,884 | 13,274 | 13,691 | 15,476 | 13,722 | 13,860 | 13,505 | 14,490 | 19,159 | 13,596 | 16,361 | 13,427 | 18,901 | 13,310 | 12,600 | 14,034 | 12,992 | 12,412 | 11,652 | 13,668 | 12,199 | 12,819 | 11,629 | 12,885 | 11,378 | 12,939 | 25,784 | 14,457 | 11,719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 4,253 | 4,090 | 3,598 | 4,601 | 4,537 | 4,430 | 4,124 | 4,756 | 5,594 | 4,231 | 3,414 | 3,023 | 3,534 | 3,065 | 2,702 | 2,360 | 2,647 | 2,629 | 2,559 | 2,513 | 2,885 | 3,057 | 2,814 | 2,797 | 3,240 | 3,059 | 2,587 | 2,715 | 2,924 | 2,744 | 2,642 | 2,415 | 2,772 | 2,847 | 2,678 | 2,904 | 3,491 | 3,429 | 3,192 | 3,288 | 3,714 | 3,611 | 3,200 | 3,528 | 3,472 | 3,395 | 3,119 | 3,333 | 3,535 | 3,421 | 2,978 | 3,148 | 3,370 | 3,274 | 3,091 | 2,803 | 2,633 | 2,703 | 2,348 | 2,500 |
Other Current Assets
| 30,157 | 6,185 | 5,712 | 10,875 | 29,453 | 25,641 | 36,233 | 27,889 | 69,523 | 25,380 | 51,501 | 52,745 | 44,253 | 14,489 | 17,536 | 11,542 | 13,858 | 9,759 | 14,983 | 9,180 | 9,672 | 10,084 | 5,348 | 9,481 | 4,681 | 10,720 | 5,635 | 9,484 | 5,742 | 3,512 | 4,349 | 6,966 | 4,734 | 14,206 | 10,696 | 5,881 | 11,522 | 14,223 | 11,412 | 14,867 | 5,086 | 9,343 | 4,827 | 9,522 | 5,125 | 2,567 | 4,352 | 17,980 | 15,557 | 3,078 | 13,168 | 2,135 | 15,138 | 2,605 | 13,889 | 2,176 | 13,079 | 17,546 | 7,759 | 3,490 |
Total Current Assets
| 42,827 | 44,864 | 41,737 | 44,616 | 53,528 | 59,141 | 68,150 | 72,212 | 102,759 | 86,953 | 80,322 | 66,374 | 68,296 | 45,268 | 37,707 | 34,553 | 33,838 | 35,272 | 41,763 | 36,804 | 36,050 | 36,014 | 40,985 | 36,575 | 44,024 | 38,556 | 37,008 | 36,437 | 34,473 | 33,737 | 31,517 | 35,292 | 33,361 | 37,908 | 41,110 | 37,328 | 44,739 | 44,281 | 48,613 | 48,959 | 38,962 | 35,764 | 37,394 | 35,564 | 40,660 | 37,547 | 41,027 | 38,539 | 39,284 | 39,918 | 39,356 | 35,966 | 37,381 | 34,273 | 38,128 | 37,775 | 35,974 | 34,346 | 31,749 | 29,462 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 108,933 | 92,712 | 108,300 | 89,801 | 107,647 | 88,730 | 104,177 | 88,521 | 110,368 | 89,384 | 107,476 | 84,572 | 100,912 | 81,499 | 97,570 | 78,718 | 95,154 | 78,418 | 95,938 | 79,809 | 97,383 | 80,192 | 99,528 | 76,631 | 93,789 | 75,208 | 91,647 | 74,937 | 91,701 | 75,417 | 93,308 | 76,265 | 91,445 | 75,130 | 89,077 | 73,307 | 87,676 | 74,686 | 91,868 | 73,089 | 100,021 | 81,189 | 97,457 | 81,050 | 100,703 | 82,416 | 103,775 | 83,115 | 102,532 | 81,658 | 102,014 | 80,592 | 99,117 | 78,395 | 97,424 | 78,094 | 96,917 | 77,201 | 94,942 | 79,100 |
Goodwill
| 12,885 | 12,910 | 13,038 | 13,042 | 13,196 | 13,197 | 13,188 | 13,742 | 14,219 | 14,298 | 14,566 | 13,821 | 13,837 | 13,875 | 13,783 | 13,779 | 14,070 | 14,115 | 14,146 | 14,241 | 14,297 | 14,300 | 14,365 | 14,273 | 14,989 | 15,142 | 13,736 | 13,746 | 13,660 | 13,542 | 14,467 | 13,556 | 13,825 | 13,811 | 13,807 | 13,824 | 13,815 | 14,070 | 14,080 | 14,027 | 14,915 | 14,962 | 14,889 | 15,015 | 15,812 | 15,849 | 16,003 | 15,963 | 18,473 | 0 | 18,419 | 0 | 18,490 | 0 | 18,495 | 0 | 19,096 | 0 | 19,641 | 0 |
Intangible Assets
| 0 | 16,552 | 4,472 | 17,055 | 0 | 17,530 | 0 | 17,520 | 0 | 19,383 | 0 | 18,070 | 0 | 17,993 | 0 | 17,668 | 0 | 17,265 | 0 | 19,089 | 0 | 19,191 | 0 | 19,014 | 0 | 17,803 | 0 | 16,724 | 0 | 16,678 | 0 | 15,929 | 0 | 15,862 | 13,807 | 15,235 | 0 | 16,330 | 0 | 16,612 | 0 | 32,893 | 14,889 | 18,214 | 15,812 | 35,014 | 16,003 | 20,007 | 0 | 38,822 | 0 | 39,075 | 0 | 39,250 | 0 | 39,071 | 0 | 40,131 | 0 | 34,403 |
Goodwill and Intangible Assets
| 12,885 | 29,462 | 13,038 | 30,097 | 13,196 | 30,727 | 13,188 | 31,262 | 14,219 | 33,681 | 14,566 | 31,891 | 13,837 | 31,868 | 13,783 | 31,447 | 14,070 | 31,380 | 14,146 | 33,330 | 14,297 | 33,491 | 14,365 | 33,287 | 14,989 | 32,945 | 13,736 | 30,470 | 13,660 | 30,220 | 14,467 | 29,485 | 13,825 | 29,673 | 13,807 | 29,059 | 13,815 | 30,400 | 14,080 | 30,639 | 14,915 | 32,893 | 14,889 | 33,229 | 15,812 | 35,014 | 16,003 | 35,970 | 18,473 | 38,822 | 18,419 | 39,075 | 18,490 | 39,250 | 18,495 | 39,071 | 19,096 | 40,131 | 19,641 | 34,403 |
Long Term Investments
| 6,539 | 13,314 | 11,418 | 9,088 | 1,228 | 2,202 | -5,611 | -4,161 | -38,648 | 7,217 | -20,573 | 4,198 | -27,460 | 3,043 | -5,523 | 5,514 | -3,237 | 3,782 | -7,546 | 3,889 | -1,679 | 4,616 | -2,888 | 3,858 | -7,473 | -1,031 | -5,322 | 2,318 | -3,405 | 2,742 | -913 | 2,597 | -2,424 | 1,669 | -4,241 | -962 | -6,455 | 1,611 | -5,694 | 1,630 | -3,564 | 1,893 | -5,034 | -4,042 | -4,878 | 1,944 | -3,019 | 1,979 | 7,843 | -3,276 | 0 | -3,056 | 0 | -4,723 | 0 | -6,188 | 0 | -5,339 | 0 | 5,797 |
Tax Assets
| 8,576 | 8,846 | 9,157 | 9,218 | 9,505 | 10,184 | 9,701 | 10,925 | 13,393 | 12,060 | 11,767 | 11,034 | 9,441 | 8,452 | 8,200 | 8,578 | 8,462 | 8,789 | 8,529 | 9,112 | 9,167 | 8,314 | 8,334 | 8,305 | 8,015 | 8,030 | 7,491 | 6,354 | 6,395 | 6,437 | 6,623 | 6,665 | 6,617 | 6,730 | 7,354 | 7,386 | 7,130 | 7,060 | 7,044 | 7,067 | 6,335 | 6,267 | 6,317 | 6,239 | 6,691 | 6,744 | 6,925 | 6,305 | -7,843 | 6,074 | 0 | 6,011 | 0 | 5,985 | 0 | 6,017 | 0 | 6,066 | 0 | 6,238 |
Other Non-Current Assets
| 8,176 | 3,061 | 10,650 | 12,404 | 15,353 | 14,125 | 22,008 | 20,859 | 64,254 | 13,512 | 36,686 | 8,871 | 43,040 | 9,601 | 16,077 | 4,643 | 14,862 | 9,354 | 21,371 | 8,482 | 14,742 | 7,881 | 13,572 | 6,768 | 16,629 | 9,916 | 12,885 | 5,125 | 11,188 | 4,919 | 9,213 | 5,292 | 10,022 | 5,742 | 10,946 | 15,061 | 13,458 | 6,398 | 13,654 | 5,250 | 12,388 | 6,619 | 13,738 | 12,108 | 11,755 | 5,691 | 10,826 | 5,748 | 14,975 | 11,293 | 13,339 | 11,217 | 13,865 | 12,043 | 12,565 | 13,283 | 14,945 | 14,991 | 18,535 | 5,457 |
Total Non-Current Assets
| 145,109 | 147,395 | 152,563 | 150,608 | 146,929 | 145,968 | 143,463 | 147,406 | 163,586 | 155,854 | 149,922 | 140,566 | 139,770 | 134,463 | 130,107 | 128,900 | 129,311 | 131,723 | 132,438 | 134,622 | 133,910 | 134,494 | 132,911 | 128,849 | 125,949 | 125,068 | 120,437 | 119,204 | 119,539 | 119,735 | 122,698 | 120,304 | 119,485 | 118,944 | 116,943 | 123,851 | 115,624 | 120,155 | 120,952 | 117,675 | 130,095 | 128,861 | 127,367 | 128,584 | 130,083 | 131,809 | 134,510 | 133,117 | 135,980 | 134,571 | 133,772 | 133,839 | 131,472 | 130,950 | 128,484 | 130,277 | 130,958 | 133,050 | 133,118 | 130,995 |
Total Assets
| 187,936 | 192,259 | 194,300 | 195,224 | 200,457 | 205,109 | 211,613 | 219,618 | 266,345 | 242,807 | 230,244 | 206,940 | 208,066 | 179,733 | 167,814 | 163,453 | 163,149 | 166,995 | 174,201 | 171,426 | 169,960 | 170,508 | 173,896 | 165,424 | 169,973 | 163,624 | 157,445 | 155,641 | 154,012 | 153,472 | 154,215 | 155,596 | 152,846 | 156,852 | 158,053 | 161,179 | 160,363 | 164,436 | 169,565 | 166,634 | 169,057 | 164,625 | 164,761 | 164,148 | 170,743 | 169,356 | 175,537 | 171,656 | 175,264 | 174,489 | 173,128 | 169,805 | 168,853 | 165,223 | 166,612 | 168,052 | 166,932 | 167,396 | 164,867 | 160,457 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 13,259 | 12,246 | 12,918 | 15,821 | 11,201 | 11,327 | 15,166 | 17,641 | 18,527 | 16,413 | 17,480 | 16,959 | 12,917 | 11,302 | 12,726 | 12,859 | 10,001 | 9,348 | 11,043 | 12,960 | 11,252 | 10,941 | 12,505 | 13,387 | 11,219 | 10,493 | 10,664 | 12,671 | 11,136 | 11,060 | 12,017 | 12,688 | 11,427 | 11,243 | 11,883 | 11,775 | 10,110 | 10,683 | 12,420 | 7,382 | 10,800 | 10,391 | 10,776 | 12,363 | 10,426 | 11,146 | 12,151 | 13,089 | 12,183 | 11,413 | 11,623 | 12,931 | 10,923 | 11,308 | 10,904 | 12,373 | 9,444 | 9,041 | 10,167 | 11,174 |
Short Term Debt
| 12,075 | 11,813 | 12,782 | 13,902 | -7,909 | 13,390 | 15,444 | 21,251 | 25,300 | 17,689 | 16,532 | 17,419 | 12,672 | 10,547 | -8,317 | 9,603 | -3,168 | 10,025 | -11,083 | 7,406 | -5,736 | 7,776 | -5,020 | 7,050 | -7,057 | 9,345 | -5,988 | -8,686 | -5,255 | 10,639 | 10,004 | 7,982 | -5,286 | 5,943 | -16,467 | 6,126 | 2,401 | 8,236 | -13,304 | -13,978 | -4,701 | 9,692 | -3,569 | 7,100 | -2,955 | 7,950 | 8,359 | 8,172 | 9,430 | 10,762 | 15,058 | 14,471 | 18,406 | 17,908 | 13,144 | 11,208 | 12,556 | 12,594 | 10,036 | 10,451 |
Tax Payables
| 5,294 | 3,351 | 4,696 | 1,573 | 3,844 | 1,361 | 4,207 | 2,669 | 3,617 | 958 | 3,319 | 1,986 | 2,981 | 889 | 3,072 | 1,357 | 3,186 | 997 | 2,846 | 1,291 | 3,303 | 910 | 3,246 | 1,426 | 3,391 | 683 | 2,932 | 1,607 | 3,420 | 830 | 0 | 1,430 | 2,223 | 785 | 2,162 | 1,575 | 0 | 800 | 2,105 | 1,140 | 2,439 | 1,111 | 2,200 | 1,284 | 3,165 | 1,417 | 2,417 | 1,309 | 0 | 1,339 | 0 | 671 | 0 | 1,484 | 0 | 687 | 0 | 1,710 | 0 | 1,482 |
Deferred Revenue
| 0 | -135 | 3,955 | 4,008 | 24,337 | 22,549 | 0 | 3,869 | 1,952 | 1,499 | 1,920 | 39,834 | 42,842 | 17,906 | 16,206 | 17,640 | 14,307 | 10,881 | 19,447 | 18,279 | 14,438 | 7,999 | 15,606 | 18,446 | 17,592 | 9,393 | 15,086 | 17,646 | 15,133 | 5,979 | 0 | 16,874 | 13,475 | 13,048 | 20,925 | 17,606 | 5,653 | 16,180 | 22,067 | 22,432 | 15,201 | 6,630 | 12,761 | 11,445 | 12,262 | 5,643 | 11,712 | 11,794 | 0 | 5,598 | 70 | 4,397 | 118 | 4,245 | 896 | 3,357 | 1,032 | 4,624 | 417 | 3,490 |
Other Current Liabilities
| 18,510 | 23,792 | 17,440 | 25,503 | 4,605 | -9,779 | 31,016 | 30,228 | 56,093 | 54,852 | 48,327 | 522 | 2,518 | -6,181 | 3,548 | 328 | 1,799 | -683 | 3,165 | 555 | 1,358 | 12,409 | 2,822 | 446 | 1,134 | 13,273 | 1,374 | -420 | 403 | 9,998 | 17,223 | 14,934 | 2,469 | 9,509 | 2,562 | 20,196 | 21,246 | 8,633 | 2,498 | 6,563 | 611 | 8,951 | 1,606 | 13,278 | 65 | 14,195 | 13,191 | 12,801 | 15,507 | 13,810 | 15,235 | 12,633 | 14,451 | 11,120 | 12,983 | 10,722 | 12,633 | 10,047 | 12,240 | 10,153 |
Total Current Liabilities
| 49,138 | 51,202 | 51,791 | 56,799 | 60,415 | 61,397 | 65,833 | 75,658 | 107,441 | 92,910 | 89,498 | 76,720 | 74,009 | 52,369 | 43,441 | 41,787 | 40,415 | 41,449 | 44,945 | 40,491 | 39,104 | 40,035 | 44,765 | 40,755 | 43,871 | 43,187 | 39,154 | 40,464 | 39,970 | 38,506 | 39,244 | 40,963 | 37,783 | 40,528 | 41,990 | 39,672 | 45,063 | 44,532 | 47,853 | 45,971 | 39,551 | 36,775 | 36,535 | 34,025 | 35,225 | 34,708 | 36,118 | 35,371 | 37,072 | 37,324 | 41,986 | 40,706 | 43,898 | 41,820 | 37,927 | 34,990 | 35,665 | 33,392 | 32,860 | 33,260 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 61,357 | 70,488 | 69,497 | 67,638 | 60,941 | 66,144 | 70,541 | 68,342 | 68,693 | 62,052 | 57,571 | 54,500 | 53,699 | 51,651 | 50,415 | 49,519 | 51,073 | 53,623 | 54,595 | 54,174 | 52,531 | 51,572 | 50,928 | 49,575 | 50,476 | 46,166 | 43,067 | 42,439 | 40,895 | 42,923 | 40,315 | 30,265 | 40,716 | 43,924 | 43,689 | 45,347 | 44,514 | 46,644 | 46,879 | 49,230 | 50,559 | 49,764 | 49,816 | 52,358 | 55,236 | 54,606 | 55,530 | 55,959 | 56,396 | 56,665 | 49,563 | 48,703 | 45,374 | 42,752 | 48,122 | 52,440 | 53,982 | 55,978 | 58,535 | 55,850 |
Deferred Revenue Non-Current
| 5,837 | 6,251 | 0 | 6,207 | -8,843 | 5,698 | 0 | 5,747 | 0 | 6,188 | 0 | 6,214 | -9,069 | 6,193 | -7,692 | 6,191 | 0 | 6,257 | 0 | 6,301 | 8,437 | 6,265 | 0 | 6,306 | 0 | 11,128 | 7,092 | 11,155 | 0 | 9,955 | 0 | 11,071 | 0 | 10,326 | 0 | 14,358 | 0 | 9,292 | 0 | 11,131 | 0 | 13,560 | 0 | 14,956 | 0 | 15,125 | 0 | 15,174 | 0 | 13,049 | 0 | 13,138 | 0 | 13,883 | 0 | 14,686 | 0 | 14,600 | 0 | 14,920 |
Deferred Tax Liabilities Non-Current
| 7,794 | 8,066 | 8,392 | 8,217 | 8,843 | 9,103 | 16,806 | 9,542 | 11,177 | 11,023 | 10,218 | 9,259 | 9,069 | 8,110 | 7,692 | 7,797 | 0 | 8,160 | 0 | 8,314 | 8,992 | 8,681 | 0 | 8,650 | 0 | 7,999 | 7,767 | 8,348 | 0 | 8,340 | 16,424 | 8,768 | 0 | 8,786 | 0 | 8,977 | 0 | 9,454 | 0 | 9,220 | 0 | 10,742 | 0 | 10,905 | 0 | 11,426 | 0 | 11,753 | 0 | 11,538 | 0 | 11,505 | 0 | 11,226 | 0 | 11,147 | 0 | 11,359 | 0 | 10,245 |
Other Non-Current Liabilities
| 14,126 | 7,731 | 23,581 | 17,807 | 30,553 | 16,897 | 29,035 | 33,536 | 36,309 | 24,851 | 27,045 | 17,905 | 36,357 | 16,996 | 29,250 | 15,802 | 28,247 | 14,138 | 28,875 | 15,208 | 22,104 | 15,130 | 28,088 | 12,286 | 27,525 | 8,301 | 11,533 | 1,074 | 20,534 | 1,980 | 20,756 | 883 | 20,920 | 9,423 | 20,182 | 10,051 | 19,511 | 10,588 | 21,335 | 9,157 | 26,104 | 11,652 | 25,664 | 9,970 | 27,265 | 12,195 | 28,460 | 241 | 0 | 1,282 | 26,002 | 1,313 | 26,261 | 1,305 | 26,390 | 1,244 | 28,318 | 2,138 | 27,171 | 1,829 |
Total Non-Current Liabilities
| 89,114 | 92,536 | 101,470 | 99,869 | 91,494 | 97,842 | 99,576 | 101,878 | 116,179 | 104,114 | 94,834 | 87,878 | 89,977 | 82,950 | 79,665 | 79,309 | 79,320 | 82,178 | 83,433 | 83,997 | 83,025 | 81,648 | 79,016 | 76,817 | 78,001 | 73,594 | 69,459 | 63,016 | 61,429 | 63,198 | 61,071 | 62,058 | 61,636 | 63,673 | 63,871 | 69,756 | 64,025 | 66,524 | 68,214 | 69,518 | 76,663 | 74,976 | 75,480 | 77,284 | 82,501 | 81,926 | 83,990 | 83,127 | 82,339 | 82,534 | 75,565 | 74,659 | 71,635 | 69,166 | 74,512 | 79,517 | 82,300 | 84,075 | 85,706 | 82,844 |
Total Liabilities
| 138,252 | 143,738 | 153,261 | 156,668 | 151,909 | 159,239 | 165,409 | 177,536 | 223,620 | 197,024 | 184,332 | 164,598 | 163,986 | 135,319 | 123,106 | 121,096 | 119,735 | 123,627 | 128,378 | 124,488 | 122,129 | 121,683 | 123,781 | 117,572 | 121,872 | 116,781 | 108,613 | 103,480 | 101,399 | 101,704 | 100,315 | 103,021 | 99,419 | 104,201 | 105,861 | 109,428 | 109,088 | 111,056 | 116,067 | 115,489 | 116,214 | 111,751 | 112,015 | 111,309 | 117,726 | 116,634 | 120,108 | 118,498 | 119,411 | 119,858 | 117,551 | 115,365 | 115,533 | 110,986 | 112,439 | 114,507 | 117,965 | 117,467 | 118,566 | 116,104 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 7,663 | 0 | 0 | 7,613 | 8,162 | 4,386 | 9,847 | 10,094 | 7,289 | 9,840 | 10,621 | 10,684 | 9,285 | 10,167 | 9,549 | 10,496 | 9,771 | 9,079 | 8,391 | 8,148 | 7,802 | 7,211 | 7,823 | 7,465 | 7,105 | 0 | 6,175 | 0 | 5,346 | 0 | 4,371 | 0 | 4,713 | 0 | 3,821 | 0 | 2,861 | 0 | 3,811 | 0 | 324 | 0 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 10,167 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 0 | 9,403 | 0 | 9,403 | 0 | 9,403 | 0 | 9,403 | 0 | 9,403 |
Retained Earnings
| 18,979 | 19,399 | 16,882 | 14,721 | 18,219 | 16,455 | 16,928 | 15,797 | 17,896 | 17,723 | 19,294 | 17,801 | 18,943 | 18,218 | 19,421 | 18,200 | 20,264 | 19,264 | 20,247 | 19,081 | 19,321 | 20,694 | 21,134 | 19,853 | 19,492 | 18,268 | 20,787 | 21,280 | 23,234 | 20,423 | 22,501 | 19,484 | 22,261 | 19,663 | 22,429 | 19,621 | 21,395 | 19,262 | 21,432 | 18,741 | 22,064 | 19,911 | 22,224 | 19,454 | 20,436 | 17,900 | 21,087 | 18,259 | 22,223 | 19,355 | 0 | 19,039 | 0 | 18,652 | 0 | 17,667 | 0 | 16,642 | 0 | 15,214 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -7,077 | -7,123 | -7,613 | -8,162 | -4,386 | -9,847 | -10,094 | -7,289 | -9,840 | -10,621 | -10,684 | -9,285 | -10,167 | -9,549 | -10,496 | -9,771 | -9,079 | -8,391 | -8,148 | -7,802 | -7,211 | -7,823 | -7,465 | -7,105 | -6,589 | -6,175 | -5,635 | -5,346 | -4,226 | -4,371 | -4,806 | -4,713 | -5,336 | -3,821 | -3,938 | -2,861 | -3,404 | -3,811 | -496 | -324 | -364 | -89 | 473 | 716 | 1,277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5,898 | -3,168 | 14,577 | 13,990 | 13,631 | 13,619 | 9,483 | 12,540 | 9,483 | 12,352 | 13,027 | 9,494 | 9,492 | -11,102 | 9,507 | 7,473 | 7,477 | 9,640 | 9,658 | 9,639 | 9,529 | 9,625 | 9,584 | 9,586 | 9,523 | -1,652 | 7,489 | 9,528 | 7,489 | 95 | 7,489 | 1,072 | 7,052 | 2,777 | 7,490 | 1,471 | 5,292 | 2,431 | 5,292 | 1,481 | 5,292 | 4,968 | 5,292 | 5,203 | 5,292 | 5,292 | 5,292 | 7,862 | 7,908 | 9,779 | 39,545 | 10,348 | 38,077 | 10,767 | 38,985 | 10,791 | 35,038 | 9,711 | 34,006 | 7,888 |
Total Shareholders Equity
| 35,044 | 34,061 | 27,403 | 25,202 | 34,404 | 32,079 | 32,192 | 28,657 | 30,346 | 32,953 | 32,648 | 29,653 | 30,484 | 30,931 | 31,357 | 28,325 | 29,446 | 29,180 | 30,855 | 30,377 | 30,869 | 32,589 | 33,613 | 31,720 | 31,717 | 30,853 | 31,854 | 34,795 | 35,255 | 34,767 | 35,931 | 34,803 | 35,112 | 34,641 | 34,750 | 32,376 | 32,152 | 32,973 | 32,723 | 31,506 | 36,263 | 36,163 | 36,555 | 35,941 | 35,604 | 35,192 | 37,059 | 36,771 | 39,534 | 38,537 | 39,545 | 38,790 | 38,077 | 38,822 | 38,985 | 37,861 | 35,038 | 35,756 | 34,006 | 32,505 |
Total Equity
| 49,684 | 48,521 | 41,039 | 38,556 | 48,548 | 45,870 | 46,204 | 42,082 | 42,725 | 45,783 | 45,912 | 42,342 | 44,080 | 44,414 | 44,708 | 42,357 | 43,414 | 43,368 | 45,823 | 46,938 | 47,831 | 48,825 | 50,115 | 47,852 | 48,101 | 46,843 | 48,832 | 52,161 | 52,613 | 51,768 | 53,900 | 52,575 | 53,427 | 52,651 | 52,192 | 51,751 | 51,275 | 53,380 | 53,498 | 51,145 | 52,843 | 52,874 | 52,746 | 52,839 | 53,017 | 52,722 | 55,429 | 53,158 | 55,853 | 54,631 | 55,577 | 54,440 | 53,320 | 54,237 | 54,173 | 53,545 | 48,967 | 49,929 | 46,301 | 44,353 |
Total Liabilities & Shareholders Equity
| 187,936 | 192,259 | 194,300 | 195,224 | 200,457 | 205,109 | 211,613 | 219,618 | 266,345 | 242,807 | 230,244 | 206,940 | 208,066 | 179,733 | 167,814 | 163,453 | 163,149 | 166,995 | 174,201 | 171,426 | 169,960 | 170,508 | 173,896 | 165,424 | 169,973 | 163,624 | 157,445 | 155,641 | 154,012 | 153,472 | 154,215 | 155,596 | 152,846 | 156,852 | 158,053 | 161,179 | 160,363 | 164,436 | 169,565 | 166,634 | 169,057 | 164,625 | 164,761 | 164,148 | 170,743 | 169,356 | 175,537 | 171,656 | 175,264 | 174,489 | 173,128 | 169,805 | 168,853 | 165,223 | 166,612 | 168,052 | 166,932 | 167,396 | 164,867 | 160,457 |