Eniro Group AB (publ)
SSE:ENRO.ST
0.574 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
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
| 128 | 166 | 164 | 127 | 169 | 206 | 223 | 201 | 207 | 255 | 239 | 211 | 191 | 216 | 218 | 181 | 180 | 187 | 215 | 193 | 155 | 164 | 165 | 48 | 29 | 33 | 51 | 35 | 39 | 51 | 48 | 60 | 45 | 130 | 91 | 83 | 82 | 77 | 58 | 50 | 131 | 111 | 113 | 91 | 117 | 308 | 198 | 267 | 399 | 441 | 557 | 383 | 441 | 587 | 450 | 422 | 293 | 348 | 350 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | -55 | 710 | 730 | 756 | 0 | 941 | 1,002 | 1,031 | 0 | 1,718 | 2,183 | 2,194 | 0 | 2,836 | 2,884 | 2,848 | 0 | 2,820 | 2,856 | 2,908 | 2,762 | 3,001 | 2,972 | 3,804 | 3,616 | 3,923 | 4,033 | 5,252 | 5,109 | 5,436 | 7,228 | 7,171 | 7,096 | 7,223 | 7,376 | 7,279 | 7,428 | 7,349 | 7,554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 128 | 166 | 164 | 127 | 169 | 206 | 223 | 201 | 207 | 255 | 239 | 211 | 191 | 216 | 218 | 181 | 180 | 187 | 215 | 193 | 155 | 164 | 165 | 48 | 29 | 33 | 51 | 35 | 39 | 51 | 48 | 60 | 45 | 130 | 91 | 83 | 82 | 77 | 58 | 50 | 131 | 111 | 113 | 91 | 117 | 308 | 198 | 267 | 399 | 441 | 557 | 383 | 441 | 587 | 450 | 422 | 293 | 348 | 350 |
Net Receivables
| 70 | 66 | 103 | 162 | 151 | 134 | 106 | 59 | 56 | 43 | 50 | 114 | 129 | 99 | 75 | 38 | 98 | 84 | 95 | 102 | 106 | 103 | 123 | 165 | 167 | 157 | 221 | 165 | 196 | 194 | 210 | 212 | 207 | 248 | 265 | 291 | 295 | 321 | 466 | 378 | 332 | 392 | 556 | 398 | 452 | 472 | 560 | 514 | 0 | 0 | 0 | 0 | 0 | 0 | 1,084 | 0 | 0 | 0 | 1,349 |
Inventory
| 0 | 0 | 0 | -86 | 0 | -72 | 0 | 0 | -56 | -43 | -50 | -114 | -129 | -99 | -75 | -38 | -98 | -84 | -95 | -102 | -106 | -103 | -123 | -165 | -167 | -157 | 19 | -165 | -196 | -194 | 21 | -212 | -207 | -248 | 31 | -291 | -295 | -321 | 55 | -378 | -332 | -392 | 68 | -398 | -452 | -472 | 75 | -514 | 0 | 0 | 75 | 0 | 0 | 0 | 94 | 0 | 0 | 0 | 163 |
Other Current Assets
| 85 | 79 | 42 | 86 | -1 | 72 | 38 | 70 | 131 | 111 | 131 | 114 | 129 | 99 | 111 | 129 | 137 | 123 | 125 | 150 | 164 | 142 | 160 | 268 | 285 | 262 | 251 | 272 | 319 | 304 | 314 | 347 | 356 | 394 | 379 | 483 | 499 | 566 | 551 | 656 | 640 | 672 | 632 | 668 | 745 | 726 | 883 | 841 | 803 | 927 | 975 | 940 | 970 | 1,116 | 115 | 1,225 | 1,237 | 1,381 | 95 |
Total Current Assets
| 283 | 311 | 309 | 289 | 319 | 340 | 367 | 330 | 338 | 366 | 370 | 325 | 320 | 315 | 329 | 310 | 317 | 310 | 340 | 343 | 319 | 306 | 325 | 316 | 314 | 295 | 321 | 307 | 358 | 355 | 383 | 407 | 401 | 524 | 501 | 566 | 581 | 643 | 664 | 706 | 771 | 783 | 813 | 759 | 862 | 1,034 | 1,081 | 1,108 | 1,202 | 1,368 | 1,607 | 1,323 | 1,411 | 1,703 | 1,743 | 1,647 | 1,530 | 1,729 | 1,957 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 45 | 48 | 52 | 57 | 47 | 49 | 54 | 65 | 56 | 60 | 57 | 61 | 56 | 62 | 58 | 87 | 95 | 105 | 95 | 75 | 125 | 136 | 14 | 14 | 16 | 19 | 20 | 21 | 24 | 27 | 29 | 20 | 22 | 19 | 21 | 22 | 23 | 25 | 21 | 27 | 36 | 37 | 40 | 41 | 39 | 40 | 42 | 46 | 54 | 61 | 67 | 68 | 74 | 77 | 84 | 92 | 98 | 110 | 124 |
Goodwill
| 443 | 472 | 470 | 472 | 474 | 471 | 471 | 480 | 422 | 416 | 414 | 517 | 516 | 518 | 520 | 524 | 524 | 438 | 1,036 | 1,063 | 1,496 | 1,487 | 1,470 | 2,054 | 2,067 | 2,050 | 10,364 | 1,997 | 2,002 | 2,013 | 2,018 | 2,024 | 1,995 | 0 | 2,808 | 2,887 | 2,920 | 0 | 4,051 | 0 | 0 | 0 | 5,763 | 0 | 0 | 0 | 6,124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 88 | 63 | 67 | 77 | 89 | 95 | 102 | 117 | 187 | 106 | 116 | 138 | 160 | 184 | 201 | 223 | 245 | 357 | 387 | 418 | 450 | 468 | 478 | 523 | 558 | 539 | -8,343 | 576 | 607 | 648 | 743 | 779 | 780 | 3,627 | 807 | 856 | 928 | 5,071 | 1,057 | 5,264 | 7,056 | 7,000 | 1,185 | 7,078 | 7,227 | 7,181 | 1,206 | 7,320 | 0 | 7,613 | 7,666 | 7,829 | 8,315 | 8,194 | 8,336 | 8,482 | 13,729 | 14,029 | 14,453 |
Goodwill and Intangible Assets
| 531 | 535 | 537 | 549 | 563 | 566 | 573 | 597 | 609 | 522 | 530 | 655 | 676 | 702 | 721 | 747 | 769 | 795 | 1,423 | 1,481 | 1,946 | 1,955 | 1,948 | 2,577 | 2,625 | 2,589 | 2,021 | 2,573 | 2,609 | 2,661 | 2,761 | 2,803 | 2,775 | 3,627 | 3,615 | 3,743 | 3,848 | 5,071 | 5,108 | 5,264 | 7,056 | 7,000 | 6,948 | 7,078 | 7,227 | 7,181 | 7,330 | 7,320 | 7,523 | 7,613 | 7,666 | 7,829 | 8,315 | 8,194 | 8,336 | 8,482 | 13,729 | 14,029 | 14,453 |
Long Term Investments
| 69 | 73 | 69 | 72 | 77 | 80 | 81 | 60 | 57 | 56 | 56 | -655 | -676 | -702 | 1 | -747 | -769 | -795 | 1 | -1,481 | -1,946 | -1,955 | 1 | -2,577 | -2,625 | -2,589 | 516 | -2,573 | -2,609 | -2,661 | -2,761 | -2,803 | -2,775 | -3,627 | -3,615 | -3,743 | -3,848 | -5,071 | -5,108 | -5,264 | -7,056 | -7,000 | -6,948 | -7,078 | -7,227 | -7,181 | -7,330 | -7,320 | -7,523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 9 | 9 | 8 | 4 | 4 | 5 | 5 | 4 | 4 | 2 | 2 | 3 | 4 | 5 | 5 | 7 | 9 | 10 | 10 | 23 | 197 | 178 | 164 | 207 | 172 | 160 | 159 | 117 | 116 | 110 | 97 | 131 | 108 | 70 | 100 | 144 | 224 | 182 | 210 | 235 | 193 | 215 | 209 | 248 | 369 | 395 | 393 | 423 | 446 | 414 | 311 | 415 | 396 | 308 | 323 | 295 | 229 | 235 | 281 |
Other Non-Current Assets
| 1 | 1 | 0 | 0 | 0 | -1 | 2 | -1 | 0 | 0 | 0 | 710 | 730 | 756 | 77 | 941 | 1,002 | 1,031 | 236 | 1,718 | 2,183 | 2,194 | 240 | 2,836 | 2,884 | 2,848 | 269 | 2,820 | 2,856 | 2,908 | 2,996 | 3,001 | 2,972 | 3,804 | 3,794 | 3,923 | 4,033 | 5,252 | 5,281 | 5,436 | 7,228 | 7,171 | 7,096 | 7,223 | 7,376 | 7,279 | 7,428 | 7,349 | 7,554 | 31 | 58 | 66 | 71 | 69 | 101 | 105 | 237 | 277 | 377 |
Total Non-Current Assets
| 655 | 666 | 666 | 682 | 691 | 699 | 715 | 725 | 726 | 640 | 645 | 774 | 790 | 823 | 862 | 1,035 | 1,106 | 1,146 | 1,765 | 1,816 | 2,505 | 2,508 | 2,367 | 3,057 | 3,072 | 3,027 | 2,985 | 2,958 | 2,996 | 3,045 | 3,122 | 3,152 | 3,102 | 3,893 | 3,915 | 4,089 | 4,280 | 5,459 | 5,512 | 5,698 | 7,457 | 7,423 | 7,345 | 7,512 | 7,784 | 7,714 | 7,863 | 7,818 | 8,054 | 8,119 | 8,102 | 8,378 | 8,856 | 8,648 | 8,844 | 8,974 | 14,293 | 14,651 | 15,235 |
Total Assets
| 938 | 977 | 975 | 971 | 1,011 | 1,039 | 1,081 | 1,054 | 1,064 | 1,006 | 1,015 | 1,099 | 1,110 | 1,138 | 1,191 | 1,345 | 1,423 | 1,456 | 2,105 | 2,159 | 2,824 | 2,814 | 2,692 | 3,373 | 3,386 | 3,322 | 3,306 | 3,265 | 3,354 | 3,400 | 3,505 | 3,559 | 3,503 | 4,417 | 4,416 | 4,655 | 4,861 | 6,102 | 6,176 | 6,404 | 8,228 | 8,206 | 8,158 | 8,271 | 8,646 | 8,748 | 8,944 | 8,926 | 9,256 | 9,487 | 9,709 | 9,701 | 10,267 | 10,351 | 10,587 | 10,621 | 15,823 | 16,380 | 17,192 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 372 | 355 | 356 | 348 | 397 | 362 | 26 | 358 | 406 | 371 | 25 | 346 | 375 | 392 | 46 | 0 | 21 | 24 | 29 | 35 | 37 | 33 | 45 | 69 | 57 | 47 | 60 | 37 | 56 | 41 | 52 | 81 | 87 | 81 | 50 | 67 | 87 | 78 | 97 | 145 | 155 | 113 | 181 | 130 | 171 | 120 | 189 | 121 | 130 | 110 | 186 | 112 | 136 | 145 | 173 | 196 | 152 | 174 | 305 |
Short Term Debt
| 23 | 23 | 22 | 20 | 19 | 23 | 26 | 26 | 22 | 23 | 21 | 22 | 21 | 24 | 26 | 47 | 63 | 57 | 64 | 38 | 36 | 45 | 8 | 929 | 88 | 89 | 78 | 1,495 | 1,478 | 1,470 | 1,444 | 1,452 | 183 | 171 | 170 | 179 | 172 | 626 | 625 | 562 | 536 | 485 | 452 | 426 | 373 | 432 | 1,789 | 419 | 572 | 2,112 | 884 | 1,448 | 1,907 | 1,920 | 634 | 1,778 | 1,866 | 1,949 | 414 |
Tax Payables
| 0 | 0 | 2 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 2 | 0 | 2 | 3 | 5 | 7 | 8 | 3 | 7 | 6 | 0 | 0 | 8 | 5 | 5 | 0 | 12 | 0 | 12 | 0 | 13 | 0 | 20 | 9 | 31 | 33 | 26 | 53 | 25 | 34 | 32 | 45 | 62 | 45 | 69 | 43 | 63 | 52 | 42 | 59 | 190 | 138 | 127 | 130 | 199 |
Deferred Revenue
| -372 | -355 | -36 | -348 | -397 | -362 | 0 | -358 | -406 | -371 | 317 | -346 | -375 | -392 | 341 | 0 | 340 | 353 | 363 | 351 | 449 | 317 | 446 | 408 | 460 | 477 | 555 | 384 | 421 | 440 | 630 | 420 | 492 | 526 | 724 | 542 | 636 | 628 | 897 | 90 | 56 | 91 | 964 | 57 | 53 | 75 | 62 | 65 | 86 | 43 | 1,464 | 52 | 42 | 59 | 190 | 138 | 127 | 130 | 199 |
Other Current Liabilities
| 372 | 355 | 36 | 348 | 396 | 362 | 363 | 358 | 406 | 371 | 35 | 346 | 375 | 392 | 49 | 389 | 56 | 57 | 58 | 54 | 59 | 186 | 64 | 188 | 204 | 199 | 66 | 230 | 235 | 232 | 88 | 262 | 259 | 234 | 106 | 289 | 348 | 424 | 140 | 939 | 990 | 975 | 165 | 1,070 | 1,332 | 1,325 | 30 | 1,444 | 1,554 | 16 | 27 | 271 | 40 | 47 | 1,605 | 58 | 64 | 57 | 1,821 |
Total Current Liabilities
| 395 | 378 | 378 | 368 | 415 | 385 | 415 | 384 | 428 | 394 | 398 | 368 | 396 | 416 | 462 | 436 | 480 | 491 | 514 | 478 | 581 | 581 | 563 | 1,594 | 809 | 812 | 759 | 2,146 | 2,190 | 2,183 | 2,214 | 2,215 | 1,021 | 1,012 | 1,050 | 1,077 | 1,243 | 1,756 | 1,759 | 1,736 | 1,737 | 1,664 | 1,762 | 1,683 | 1,929 | 1,952 | 2,070 | 2,049 | 2,342 | 2,281 | 2,561 | 1,883 | 2,125 | 2,171 | 2,602 | 2,170 | 2,209 | 2,310 | 2,739 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 15 | 18 | 21 | 29 | 19 | 16 | 19 | 27 | 22 | 26 | 28 | 34 | 30 | 35 | 30 | 45 | 1,144 | 1,135 | 1,109 | 1,104 | 1,145 | 1,125 | 1,020 | 27 | 810 | 801 | 1,546 | 237 | 231 | 232 | 226 | 276 | 1,493 | 1,596 | 1,579 | 1,698 | 1,737 | 1,775 | 1,767 | 1,964 | 1,950 | 2,125 | 2,115 | 2,296 | 2,309 | 2,477 | 2,527 | 2,716 | 2,733 | 3,466 | 3,442 | 4,021 | 4,021 | 4,221 | 3,844 | 6,640 | 7,006 | 7,449 | 7,110 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 456 | 0 | 0 | 0 | 442 | 0 | 0 | 585 | 655 | 735 | 0 | 661 | 566 | 568 | 550 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 574 | 0 | 0 | 294 | 271 | 278 | 224 | 503 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 37 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 51 | 0 | 65 | 93 | 96 | 126 | 129 | 131 | 130 | 149 | 134 | 118 | 144 | 135 | 139 | 144 | 164 | 152 | 162 | 164 | 209 | 223 | 233 | 239 | 247 | 250 | 269 | 272 | 276 | 277 | 278 | 275 | 278 | 232 | 241 | 252 | 274 | 325 | 323 | 338 | 353 | 710 | 794 | 546 | 635 |
Other Non-Current Liabilities
| 311 | 327 | 269 | 275 | 296 | 312 | 300 | 370 | 396 | 448 | 1 | 470 | 443 | 480 | 1 | 707 | 647 | 1 | 4 | 8 | 720 | 13 | 16 | 24 | 25 | 482 | -240 | 480 | 456 | 474 | 433 | 550 | 537 | 457 | 420 | 513 | 572 | 1 | 606 | 520 | 1 | 6 | 6 | 6 | 7 | 512 | 526 | 511 | 429 | 471 | 180 | 170 | 190 | 233 | 319 | 254 | 226 | 198 | 596 |
Total Non-Current Liabilities
| 326 | 345 | 327 | 304 | 315 | 328 | 360 | 397 | 418 | 474 | 523 | 504 | 473 | 515 | 524 | 752 | 1,856 | 1,814 | 1,864 | 1,973 | 1,994 | 1,930 | 1,732 | 768 | 1,519 | 1,401 | 1,450 | 852 | 826 | 850 | 823 | 978 | 2,192 | 2,217 | 2,208 | 2,434 | 2,542 | 2,589 | 2,620 | 2,734 | 2,514 | 2,674 | 2,675 | 2,803 | 3,097 | 3,264 | 3,331 | 3,459 | 3,403 | 4,189 | 3,896 | 4,543 | 4,534 | 4,792 | 4,516 | 7,604 | 8,026 | 8,193 | 8,341 |
Total Liabilities
| 721 | 723 | 705 | 672 | 730 | 713 | 775 | 781 | 846 | 868 | 921 | 872 | 869 | 931 | 986 | 1,188 | 2,336 | 2,305 | 2,378 | 2,451 | 2,575 | 2,511 | 2,295 | 2,362 | 2,328 | 2,213 | 2,209 | 2,998 | 3,016 | 3,033 | 3,037 | 3,193 | 3,213 | 3,229 | 3,258 | 3,511 | 3,785 | 4,345 | 4,379 | 4,470 | 4,251 | 4,338 | 4,437 | 4,486 | 5,026 | 5,216 | 5,401 | 5,508 | 5,745 | 6,470 | 6,457 | 6,426 | 6,659 | 6,963 | 7,118 | 9,774 | 10,235 | 10,503 | 11,080 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 277 | 0 | 276 | 274 | 279 | 1.061 | 493.799 | 493.799 | 493.799 | 2.12 | 493.799 | 493.799 | 493.799 | 305 | 349 | 301 | 298 | 312 | 295 | 302 | 311 | 327 | 275 | 266 | 278 | 313 | 332 | 325 | 329 | 1 | 310 | 365 | 406 | 1 | 363 | 309 | 267 | 277 | 160 | 205 | 286 | 360 | 377 | 243 | 292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 298 | 298 | 298 | 274 | 274 | 274 | 274 | 547 | 547 | 547 | 547 | 547 | 547 | 547 | 547 | 53 | 53 | 53 | 53 | 53 | 641 | 1,198 | 1,198 | 1,198 | 1,197 | 1,192 | 1,192 | 531 | 531 | 531 | 531 | 493 | 493 | 477 | 477 | 461 | 429 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,504 | 2,504 | 2,504 | 2,504 | 2,504 | 2,504 | 323 | 323 | 323 | 323 |
Retained Earnings
| -5,665 | -5,628 | -5,608 | -5,585 | -5,605 | -5,556 | -5,579 | -5,875 | -5,940 | -6,015 | -6,051 | -5,912 | -5,897 | -5,962 | -5,957 | -5,963 | -6,530 | -6,469 | -5,883 | -5,918 | -5,960 | -6,452 | -6,342 | -5,781 | -5,744 | -5,674 | -5,650 | -5,525 | -5,461 | -5,428 | -5,331 | -5,389 | -5,406 | -4,437 | -4,384 | -4,506 | -4,601 | -3,470 | -3,420 | -3,405 | -1,314 | -1,348 | -1,421 | -1,311 | -3,830 | -3,866 | -4,004 | -4,035 | -4,027 | -4,138 | -3,883 | -4,008 | -3,668 | -3,723 | -3,670 | -3,818 | 848 | 956 | 950 |
Accumulated Other Comprehensive Income/Loss
| -278 | -277 | -281 | -276 | -274 | -279 | -275 | -297 | -288 | -293 | -300 | -306 | -306 | -301 | -305 | -349 | -301 | -298 | -312 | -295 | -302 | -311 | -327 | -275 | -266 | -278 | -313 | -332 | -325 | -329 | -1 | -310 | -365 | -406 | -491 | -363 | -309 | -267 | -277 | -160 | -205 | -286 | -360 | -377 | -243 | -292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5,861 | 5,583 | 5,860 | 5,609 | 5,611 | 5,606 | 5,883.939 | 5,391.201 | 5,391.201 | 5,391.201 | 5,882.88 | 5,391.201 | 5,391.201 | 5,391.201 | 5,580 | 6,030 | 5,528 | 5,531 | 5,517 | 5,534 | 5,527 | 5,518 | 5,502 | 5,554 | 5,563 | 5,551 | 5,516 | 5,222 | 5,229 | 5,225 | 5,226 | 5,218 | 5,163 | 5,111 | 5,516 | 5,143 | 5,196 | 4,858 | 4,848 | 4,965 | 4,920 | 4,839 | 4,765 | 4,748 | 4,882 | 4,833 | 5,018 | 4,924 | 5,009 | 4,651 | 4,631 | 4,779 | 4,772 | 4,607 | 4,635 | 4,342 | 4,417 | 4,595 | 4,836 |
Total Shareholders Equity
| 216 | 253 | 269 | 298 | 280 | 324 | 305 | 260 | 204 | 124 | 81 | 214 | 229 | 169 | 170 | 120 | -949 | -885 | -313 | -331 | 208 | 264 | 358 | 971 | 1,016 | 1,069 | 1,058 | 228 | 299 | 328 | 426 | 322 | 250 | 1,151 | 1,119 | 1,098 | 1,024 | 1,697 | 1,737 | 1,869 | 3,915 | 3,800 | 3,653 | 3,746 | 3,581 | 3,496 | 3,543 | 3,418 | 3,511 | 3,017 | 3,252 | 3,275 | 3,608 | 3,388 | 3,469 | 847 | 5,588 | 5,874 | 6,109 |
Total Equity
| 217 | 254 | 270 | 299 | 281 | 326 | 306 | 273 | 218 | 138 | 94 | 227 | 241 | 207 | 205 | 157 | -913 | -849 | -273 | -292 | 249 | 303 | 397 | 1,011 | 1,058 | 1,109 | 1,097 | 267 | 338 | 367 | 468 | 366 | 290 | 1,188 | 1,158 | 1,144 | 1,076 | 1,757 | 1,797 | 1,934 | 3,977 | 3,868 | 3,721 | 3,785 | 3,620 | 3,532 | 3,543 | 3,418 | 3,511 | 3,017 | 3,252 | 3,275 | 3,608 | 3,388 | 3,469 | 847 | 5,588 | 5,877 | 6,112 |
Total Liabilities & Shareholders Equity
| 938 | 977 | 975 | 971 | 1,011 | 1,039 | 1,081 | 1,054 | 1,064 | 1,006 | 1,015 | 1,099 | 1,110 | 1,138 | 1,191 | 1,345 | 1,423 | 1,456 | 2,105 | 2,159 | 2,824 | 2,814 | 2,692 | 3,373 | 3,386 | 3,322 | 3,306 | 3,265 | 3,354 | 3,400 | 3,505 | 3,559 | 3,503 | 4,417 | 4,416 | 4,655 | 4,861 | 6,102 | 6,176 | 6,404 | 8,228 | 8,206 | 8,158 | 8,271 | 8,646 | 8,748 | 8,944 | 8,926 | 9,256 | 9,487 | 9,709 | 9,701 | 10,267 | 10,351 | 10,587 | 10,621 | 15,823 | 16,380 | 17,192 |