KABE Group AB (publ.)
SSE:KABE-B.ST
346 (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 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 260 | 359 | 278 | 472 | 520 | 406 | 554 | 589 | 520 | 516 | 578 | 664 | 575 | 334 | 279 | 240 | 120 | 15 | 32 | 77 | 136 | 16 | 38 | 75 | 162 | 78 | 221 | 220 | 223 | 161 | 211 | 230 | 164 | 129 | 123 | 143 | 135 | 90 | 70.281 | 119.412 | 115.347 | 94.593 | 99.192 | 178.265 | 137.349 | 92.137 | 123.339 | 181.587 | 206.006 | 135.737 | 171.196 | 155.014 | 224.218 | 147.913 | 185.679 | 182.956 | 149.543 | 71.205 | 119.495 | 143.103 | 108.37 | 52.862 | 70.202 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -34 | 0 | 0 | 0 | -56 | 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 | -0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 260 | 359 | 278 | 472 | 520 | 406 | 554 | 589 | 520 | 516 | 578 | 664 | 575 | 334 | 279 | 240 | 120 | 15 | 32 | 77 | 136 | 16 | 38 | 75 | 162 | 78 | 221 | 220 | 223 | 161 | 211 | 230 | 164 | 129 | 123 | 143 | 135 | 90 | 70.281 | 119.412 | 115.347 | 94.593 | 99.192 | 178.265 | 137.349 | 92.137 | 123.339 | 181.587 | 206.006 | 135.737 | 171.196 | 155.014 | 224.218 | 147.913 | 185.679 | 182.956 | 149.543 | 71.205 | 119.495 | 143.103 | 108.37 | 52.862 | 70.202 |
Net Receivables
| 625 | 663 | 458 | 444 | 585 | 620 | 381 | 354 | 450 | 485 | 333 | 390 | 506 | 610 | 385 | 458 | 609 | 678 | 505 | 637 | 734 | 825 | 605 | 703 | 742 | 728 | 444 | 515 | 673 | 670 | 433 | 478 | 581 | 611 | 346 | 407 | 430 | 475 | 301 | 337.81 | 399.095 | 475.402 | 269.757 | 345.274 | 376.823 | 440.06 | 236.034 | 0 | 0 | 0 | 206.094 | 0 | 0 | 0 | 175.887 | 0 | 0 | 0 | 222.992 | 0 | 0 | 0 | 0 |
Inventory
| 1,156 | 1,202 | 1,072 | 1,043 | 990 | 969 | 971 | 824 | 774 | 697 | 632 | 518 | 583 | 633 | 529 | 562 | 555 | 691 | 634 | 624 | 583 | 655 | 623 | 627 | 600 | 625 | 508 | 474 | 458 | 528 | 417 | 438 | 419 | 450 | 380 | 368 | 392 | 478 | 407.421 | 366.23 | 357.998 | 383.041 | 377.623 | 323.631 | 321.479 | 351.63 | 372.775 | 300.303 | 282.499 | 305.225 | 321.707 | 306.032 | 253.568 | 262.513 | 249.516 | 251.8 | 202.961 | 240.447 | 203.337 | 217.038 | 217.498 | 295.744 | 285.06 |
Other Current Assets
| 39 | 663 | 17 | 68 | 0 | 55 | 16 | 354 | 450 | 0 | 13 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 17 | -0 | 0 | 0 | 16.421 | 0 | -0 | 0 | 26.191 | 0 | 0 | 0 | 4.806 | 0 | 0 | 0 | 5.192 | 0 | 0 | 0 | 0.306 | 0 | 0 | 0 | 0 |
Total Current Assets
| 2,041 | 2,224 | 1,825 | 1,959 | 2,095 | 1,995 | 1,922 | 1,767 | 1,744 | 1,698 | 1,556 | 1,572 | 1,664 | 1,577 | 1,228 | 1,260 | 1,284 | 1,384 | 1,213 | 1,338 | 1,453 | 1,496 | 1,281 | 1,405 | 1,504 | 1,431 | 1,184 | 1,209 | 1,354 | 1,359 | 1,082 | 1,146 | 1,164 | 1,190 | 880 | 918 | 957 | 1,043 | 795.281 | 823.452 | 872.44 | 953.036 | 762.993 | 847.17 | 835.651 | 883.827 | 758.339 | 754.29 | 802.654 | 816.842 | 703.803 | 752.962 | 753.538 | 779.597 | 616.274 | 632.664 | 629.869 | 678.542 | 546.13 | 596.451 | 623.761 | 717.214 | 655.978 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 341 | 341 | 336 | 346 | 355 | 346 | 347 | 344 | 330 | 323 | 323 | 316 | 311 | 317 | 235 | 238 | 245 | 247 | 258 | 262 | 261 | 264 | 246 | 232 | 234 | 236 | 234 | 148 | 141 | 133 | 129 | 124 | 124 | 123 | 116 | 116 | 114 | 115 | 117.167 | 120.452 | 123.573 | 126.688 | 130.402 | 132.704 | 135.192 | 138.324 | 140.963 | 135.863 | 134.147 | 134.804 | 136.347 | 133.636 | 129.231 | 115.119 | 113.24 | 114.873 | 113.304 | 112.326 | 114.67 | 115.588 | 118.6 | 115.004 | 117.248 |
Goodwill
| 30 | 30 | 29 | 30 | 31 | 29 | 28 | 28 | 28 | 27 | 27 | 26 | 26 | 27 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 125 | 125 | 119 | 125 | 132 | 126 | 127 | 127 | 130 | 130 | 132 | 131 | 133 | 138 | 2 | 2 | 2 | 2 | 2 | 2 | 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 | 0 | 0 |
Goodwill and Intangible Assets
| 155 | 155 | 148 | 155 | 163 | 155 | 155 | 155 | 158 | 157 | 159 | 157 | 159 | 165 | 2 | 2 | 2 | 2 | 2 | 2 | 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 | 0.063 | 0.066 | 0.07 | 0.073 | 0.076 | 0.08 | 0.083 |
Long Term Investments
| 145 | 143 | 143 | 85 | 96 | 96 | 81 | 79 | 99 | 99 | 102 | 102 | 127 | 129 | 87 | 0 | 0 | 0 | 85 | 84 | 81 | 79 | 71 | 84 | 32 | 35 | 32 | 38 | 39 | 29 | 29 | 29 | 29 | 29 | 26 | 27 | 25 | 27 | 19 | 22.724 | 24.597 | 25.029 | 18.943 | 15.181 | 14.882 | 14.433 | 14.002 | 12.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| -145 | -143 | 10 | -85 | -96 | -96 | 10 | -79 | -99 | -99 | 7 | -102 | -127 | -129 | -87 | 0 | 0 | 0 | -85 | -84 | 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 | 0 | 0 |
Other Non-Current Assets
| 145 | 143 | 0 | -501 | -518 | -501 | -10 | -499 | -488 | 99 | -7 | 102 | 127 | 129 | 174 | 172 | 189 | 194 | 166 | 168 | 0 | 0 | 17 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 5.691 | 0 | 0 | 0 | 5.786 | 0 | 0 | 0 | 0.139 | 3 | 12.845 | 12.695 | 12.495 | 14.192 | 15.742 | 18.922 | 16.092 | 13.675 | 13.625 | 13.625 | 17.424 | 12.869 | 12.57 | 12.371 | 13.15 |
Total Non-Current Assets
| 641 | 639 | 637 | 586 | 614 | 597 | 583 | 578 | 587 | 579 | 584 | 575 | 597 | 611 | 411 | 412 | 436 | 443 | 426 | 348 | 342 | 343 | 334 | 316 | 266 | 271 | 269 | 186 | 180 | 162 | 158 | 153 | 153 | 152 | 146 | 143 | 139 | 142 | 141.858 | 143.176 | 148.17 | 151.717 | 155.131 | 147.885 | 150.074 | 152.757 | 155.104 | 151.708 | 146.992 | 147.499 | 148.842 | 147.828 | 144.973 | 134.041 | 129.332 | 128.548 | 126.992 | 126.017 | 132.164 | 128.53 | 131.246 | 127.455 | 130.481 |
Total Assets
| 2,682 | 2,863 | 2,462 | 2,545 | 2,709 | 2,592 | 2,505 | 2,345 | 2,331 | 2,277 | 2,140 | 2,147 | 2,261 | 2,188 | 1,639 | 1,672 | 1,720 | 1,827 | 1,639 | 1,686 | 1,795 | 1,839 | 1,615 | 1,721 | 1,770 | 1,702 | 1,453 | 1,395 | 1,534 | 1,521 | 1,240 | 1,299 | 1,317 | 1,342 | 1,026 | 1,061 | 1,096 | 1,185 | 937.139 | 966.628 | 1,020.61 | 1,104.753 | 918.124 | 995.055 | 985.725 | 1,036.584 | 913.443 | 905.998 | 949.646 | 964.341 | 852.645 | 900.79 | 898.511 | 913.638 | 745.606 | 761.212 | 756.861 | 804.559 | 678.294 | 724.981 | 755.007 | 844.669 | 786.459 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 796 | 923 | 630 | 746 | 951 | 868 | 573 | 741 | 778 | 731 | 408 | 592 | 746 | 711 | 206 | 0 | 0 | 0 | 248 | 463 | 549 | 538 | 379 | 0 | 0 | 0 | 329 | 0 | 0 | 0 | 241 | 0 | 0 | 0 | 152 | 0 | 0 | 0 | 144.509 | 0 | 0 | 0 | 156.354 | 0 | 0 | 0 | 183.658 | 0 | 0 | 0 | 160.991 | 0 | 0 | 0 | 125.099 | 0 | 0 | 0 | 157.907 | 0 | 0 | 0 | 155.561 |
Short Term Debt
| 40 | 88 | 53 | 39 | 69 | 58 | 45 | 42 | 55 | 49 | 61 | 71 | 72 | 58 | 14 | 16 | 46 | 195 | 111 | 66 | 115 | 165 | 35 | 60 | 126 | 99 | 39 | 49 | 132 | 119 | 26 | 38 | 64 | 125 | 19 | 15 | 58 | 97 | 11.268 | 14.647 | 42.459 | 89.195 | 19.005 | 42.499 | 67.706 | 77.764 | 17.884 | 270.379 | 327.332 | 324.355 | 0.784 | 315.918 | 332.323 | 345.515 | 0.518 | 255.777 | 275.483 | 322.293 | 1.384 | 224.885 | 257.559 | 305.067 | 44.33 |
Tax Payables
| 0 | 0 | 12 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.489 | 0 | 0 | 0 | 18.737 | 0 | 0 | 0 | 3.867 | 0 | 0 | 0 | 0 |
Deferred Revenue
| -796 | -923 | -51 | -746 | -951 | -868 | 0 | -741 | -778 | -731 | 170 | -592 | -746 | -711 | 78 | 0 | 0 | 0 | 76 | -463 | -549 | -538 | 83 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 47.789 | 0 | 0 | 0 | 53.788 | 0 | 0 | 0 | 55.415 | 0 | 0 | 0 | 70.349 | 0 | 0 | 0 | 71.37 | 0 | 0 | 0 | 51.892 | 0 | 0 | 0 | 53.14 |
Other Current Liabilities
| 796 | 923 | 51 | 746 | 951 | 868 | 272 | 741 | 778 | 731 | 41 | 592 | 746 | 711 | 113 | 441 | 473 | 451 | 32 | 463 | 549 | 538 | 31 | 611 | 632 | 593 | 33 | 411 | 496 | 501 | 28 | 413 | 444 | 421 | 26 | 297 | 310 | 353 | 20.775 | 248.643 | 290.549 | 318.367 | 11.605 | 284.59 | 263.002 | 290.957 | 10.94 | 0 | 0 | 0 | 18.067 | 0 | 0 | 0 | 13.707 | 0 | 0 | 0 | 3.262 | 0 | 0 | 0 | 6.095 |
Total Current Liabilities
| 836 | 1,011 | 683 | 785 | 1,020 | 926 | 890 | 783 | 833 | 780 | 680 | 663 | 818 | 769 | 411 | 457 | 519 | 646 | 467 | 529 | 664 | 703 | 528 | 671 | 758 | 692 | 478 | 460 | 628 | 620 | 372 | 451 | 508 | 546 | 261 | 312 | 368 | 450 | 224.341 | 263.29 | 333.008 | 407.562 | 240.752 | 327.089 | 330.708 | 368.721 | 267.897 | 270.379 | 327.332 | 324.355 | 250.191 | 315.918 | 332.323 | 345.515 | 210.694 | 255.777 | 275.483 | 322.293 | 214.445 | 224.885 | 257.559 | 305.067 | 259.126 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 26 | 27 | 18 | 44 | 30 | 30 | 31 | 32 | 27 | 27 | 29 | 76 | 80 | 85 | 4 | 4 | 5 | 5 | 9 | 8 | 9 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 0.139 | 0.277 | 0.419 | 0.561 | 0.745 | 0.918 | 55.65 | 56.092 | 56.4 | 1.655 | 49.594 | 49.856 | 50.143 | 1.478 | 44.296 | 44.583 | 46.541 | 3.449 | 102.072 | 104.354 | 139.495 | 97.407 |
Deferred Revenue Non-Current
| 0 | 0 | -105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -72 | 0 | 0 | 0 | -73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 125 | 0 | 0 | 0 | 104 | 0 | 0 | 0 | 104 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 68 | 0 | 0 | 0 | 68 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 44.538 | 0 | 0 | 0 | 42.553 | 0 | 0 | 0 | 42.333 | 0 | 0 | 0 | 46.295 | 0 | 0 | 0 | 46.022 | 0 | 0 | 0 | 43.19 | 0 | 0 | 0 | 41.957 |
Other Non-Current Liabilities
| 116 | 119 | 115 | 104 | 104 | 103 | 14 | 113 | 114 | 114 | 28 | 131 | 132 | 133 | 72 | 73 | 74 | 75 | 73 | 68 | 68 | 68 | 0 | 66 | 67 | 68 | 0 | 50 | 50 | 50 | 0 | 49 | 47 | 47 | 0 | 46 | 47 | 46 | 0 | 42.352 | 42.483 | 42.56 | 42.553 | 42.21 | 42.289 | 42.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 142 | 146 | 153 | 148 | 134 | 133 | 149 | 145 | 141 | 141 | 161 | 207 | 212 | 218 | 76 | 77 | 79 | 80 | 82 | 76 | 77 | 79 | 68 | 66 | 67 | 68 | 68 | 50 | 50 | 50 | 50 | 49 | 47 | 47 | 46 | 46 | 47 | 46 | 44.538 | 42.352 | 42.532 | 42.699 | 42.83 | 42.629 | 42.85 | 43.142 | 43.251 | 55.65 | 56.092 | 56.4 | 47.95 | 49.594 | 49.856 | 50.143 | 47.5 | 44.296 | 44.583 | 46.541 | 46.639 | 102.072 | 104.354 | 139.495 | 139.364 |
Total Liabilities
| 978 | 1,157 | 836 | 933 | 1,154 | 1,059 | 1,039 | 928 | 974 | 921 | 841 | 870 | 1,030 | 987 | 487 | 534 | 598 | 726 | 549 | 605 | 741 | 782 | 596 | 737 | 825 | 760 | 546 | 510 | 678 | 670 | 422 | 500 | 555 | 593 | 307 | 358 | 415 | 496 | 268.879 | 305.642 | 375.54 | 450.261 | 283.582 | 369.718 | 373.558 | 411.863 | 311.148 | 326.029 | 383.424 | 380.755 | 298.141 | 365.512 | 382.179 | 395.658 | 258.194 | 300.073 | 320.066 | 368.834 | 261.084 | 326.957 | 361.913 | 444.562 | 398.49 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,704 | 1,706 | 45 | 1,612 | 1,555 | 1,533 | 45 | 1,417 | 1,357 | 1,356 | 45 | 1,277 | 1,231 | 1,201 | 45 | 1,138 | 1,122 | 1,101 | 45 | 1,081 | 1,054 | 1,057 | 45 | 984 | 945 | 942 | 45 | 885 | 856 | 851 | 45 | 799 | 762 | 749 | 45 | 703 | 681 | 689 | 45 | 660.986 | 645.07 | 654.492 | 45 | 625.337 | 612.167 | 624.721 | 45 | 579.969 | 0 | 0 | 45 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 45 |
Retained Earnings
| 0 | 0 | 1,567 | 0 | 0 | 0 | 1,411 | 0 | 0 | 0 | 1,248 | 0 | 0 | 0 | 1,104 | 0 | 0 | 0 | 1,037 | 0 | 0 | 0 | 968 | 0 | 0 | 0 | 858 | 0 | 0 | 0 | 770 | 0 | 0 | 0 | 673 | 0 | 0 | 0 | 620.511 | 0 | 0 | 0 | 588.53 | 0 | 0 | 0 | 556.283 | 0 | 0 | 0 | 508.492 | 0 | 0 | 0 | 441.4 | 0 | 0 | 0 | 371.198 | 0 | 0 | 0 | 341.957 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 11 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 1.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.251 | 0 | 0 | 0 | -0.387 | 0 | 0 | 0 | 1.012 | -579.969 | 0 | 0 | 1.012 | 0 | 0 | 0 | 1.012 | 0 | 0 | 0 | 1.012 | 0 | 0 | 0 | 1.012 |
Total Shareholders Equity
| 1,704 | 1,706 | 1,623 | 1,612 | 1,555 | 1,533 | 1,465 | 1,417 | 1,357 | 1,355 | 1,299 | 1,277 | 1,231 | 1,201 | 1,152 | 1,139 | 1,123 | 1,101 | 1,090 | 1,081 | 1,054 | 1,057 | 1,019 | 984 | 945 | 942 | 907 | 885 | 856 | 851 | 818 | 799 | 762 | 749 | 719 | 703 | 681 | 689 | 668.26 | 660.986 | 645.07 | 654.492 | 634.542 | 625.337 | 612.167 | 624.721 | 602.295 | 579.969 | 566.222 | 583.586 | 554.504 | 535.278 | 516.332 | 517.98 | 487.412 | 461.139 | 436.795 | 435.725 | 417.21 | 398.024 | 393.094 | 400.107 | 387.969 |
Total Equity
| 1,707 | 1,709 | 1,626 | 1,612 | 1,555 | 1,533 | 1,466 | 1,417 | 1,357 | 1,356 | 1,299 | 1,277 | 1,231 | 1,201 | 1,152 | 1,139 | 1,122 | 1,101 | 1,090 | 1,081 | 1,054 | 1,057 | 1,019 | 984 | 945 | 942 | 907 | 885 | 856 | 851 | 818 | 799 | 762 | 749 | 719 | 703 | 681 | 689 | 668.26 | 660.986 | 645.07 | 654.492 | 634.542 | 625.337 | 612.167 | 624.721 | 602.295 | 579.969 | 566.222 | 583.586 | 554.504 | 535.278 | 516.332 | 517.98 | 487.412 | 461.139 | 436.795 | 435.725 | 417.21 | 398.024 | 393.094 | 400.107 | 387.969 |
Total Liabilities & Shareholders Equity
| 2,682 | 2,863 | 2,462 | 2,545 | 2,709 | 2,592 | 2,505 | 2,345 | 2,331 | 2,277 | 2,140 | 2,147 | 2,261 | 2,188 | 1,639 | 1,673 | 1,720 | 1,827 | 1,639 | 1,686 | 1,795 | 1,839 | 1,615 | 1,721 | 1,770 | 1,702 | 1,453 | 1,395 | 1,534 | 1,521 | 1,240 | 1,299 | 1,317 | 1,342 | 1,026 | 1,061 | 1,096 | 1,185 | 937.139 | 966.628 | 1,020.61 | 1,104.753 | 918.124 | 995.055 | 985.725 | 1,036.584 | 913.443 | 905.998 | 949.646 | 964.341 | 852.645 | 900.79 | 898.511 | 913.638 | 745.606 | 761.212 | 756.861 | 804.559 | 678.294 | 724.981 | 755.007 | 844.669 | 786.459 |