0 XP   0   0   0

Bjorn Borg AB
Buy, Hold or Sell?

Should you buy, hold or sell Bjorn Borg AB?

I guess you are interested in Bjorn Borg AB. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Bjorn Borg AB

Let's start. I'm going to help you getting a better view of Bjorn Borg AB. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Bjorn Borg AB even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Bjorn Borg AB is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Bjorn Borg AB. The closing price on 2023-03-23 was kr37.40 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Bjorn Borg AB Daily Candlestick Chart
Bjorn Borg AB Daily Candlestick Chart
Summary









1. Valuation of Bjorn Borg AB




Current price per share

kr37.40

2. Growth of Bjorn Borg AB




Is Bjorn Borg AB growing?

Current yearPrevious yearGrowGrow %
How rich?$30.7m$29.2m$2.3m7.5%

How much money is Bjorn Borg AB making?

Current yearPrevious yearGrowGrow %
Making money$1.3m$1.8m-$473.2k-34.5%
Net Profit Margin6.2%9.1%--

How much money comes from the company's main activities?

3. Financial Health of Bjorn Borg AB




Comparing to competitors in the Apparel Manufacturing industry




  Industry Rankings (Apparel Manufacturing)  


Richest
#166 / 229

Most Revenue
#169 / 229

Most Profit
#114 / 229


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Bjorn Borg AB.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Bjorn Borg AB earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare Bjorn Borg AB to the Apparel Manufacturing industry mean.
  • A Net Profit Margin of 8.9% means that kr0.09 for each kr1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bjorn Borg AB:

  • The MRQ is 8.9%. The company is making a profit. +1
  • The TTM is 6.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.9%TTM6.2%+2.8%
TTM6.2%YOY9.1%-2.9%
TTM6.2%5Y6.1%+0.1%
5Y6.1%10Y6.1%+0.0%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ8.9%4.6%+4.3%
TTM6.2%3.2%+3.0%
YOY9.1%3.1%+6.0%
5Y6.1%2.3%+3.8%
10Y6.1%3.1%+3.0%
1.1.2. Return on Assets

Shows how efficient Bjorn Borg AB is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bjorn Borg AB to the Apparel Manufacturing industry mean.
  • 3.3% Return on Assets means that Bjorn Borg AB generated kr0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bjorn Borg AB:

  • The MRQ is 3.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.3%TTM2.2%+1.2%
TTM2.2%YOY2.9%-0.7%
TTM2.2%5Y2.1%+0.1%
5Y2.1%10Y1.9%+0.2%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3%1.2%+2.1%
TTM2.2%1.0%+1.2%
YOY2.9%0.9%+2.0%
5Y2.1%0.8%+1.3%
10Y1.9%1.1%+0.8%
1.1.3. Return on Equity

Shows how efficient Bjorn Borg AB is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bjorn Borg AB to the Apparel Manufacturing industry mean.
  • 6.8% Return on Equity means Bjorn Borg AB generated kr0.07 for each kr1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bjorn Borg AB:

  • The MRQ is 6.8%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ6.8%TTM4.1%+2.7%
TTM4.1%YOY6.0%-1.9%
TTM4.1%5Y4.3%-0.1%
5Y4.3%10Y3.8%+0.4%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8%2.5%+4.3%
TTM4.1%2.1%+2.0%
YOY6.0%1.8%+4.2%
5Y4.3%1.6%+2.7%
10Y3.8%1.9%+1.9%

1.2. Operating Efficiency of Bjorn Borg AB.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bjorn Borg AB is operating .

  • Measures how much profit Bjorn Borg AB makes for each kr1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Bjorn Borg AB to the Apparel Manufacturing industry mean.
  • An Operating Margin of 12.3% means the company generated kr0.12  for each kr1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bjorn Borg AB:

  • The MRQ is 12.3%. The company is operating less efficient.
  • The TTM is 7.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ12.3%TTM7.5%+4.8%
TTM7.5%YOY10.2%-2.7%
TTM7.5%5Y7.4%+0.1%
5Y7.4%10Y7.1%+0.3%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ12.3%7.2%+5.1%
TTM7.5%4.7%+2.8%
YOY10.2%3.2%+7.0%
5Y7.4%4.3%+3.1%
10Y7.1%3.5%+3.6%
1.2.2. Operating Ratio

Measures how efficient Bjorn Borg AB is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Apparel Manufacturing industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are kr0.88 for each kr1 in net sales.

Let's take a look of the Operating Ratio trends of Bjorn Borg AB:

  • The MRQ is 0.877. The company is less efficient in keeping operating costs low.
  • The TTM is 0.917. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.877TTM0.917-0.040
TTM0.917YOY0.877+0.040
TTM0.9175Y0.922-0.004
5Y0.92210Y0.928-0.006
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8771.403-0.526
TTM0.9171.397-0.480
YOY0.8771.414-0.537
5Y0.9221.300-0.378
10Y0.9281.103-0.175

1.3. Liquidity of Bjorn Borg AB.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bjorn Borg AB is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Apparel Manufacturing industry mean).
  • A Current Ratio of 1.29 means the company has kr1.29 in assets for each kr1 in short-term debts.

Let's take a look of the Current Ratio trends of Bjorn Borg AB:

  • The MRQ is 1.287. The company is just able to pay all its short-term debts.
  • The TTM is 1.515. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.287TTM1.515-0.228
TTM1.515YOY1.980-0.465
TTM1.5155Y2.296-0.781
5Y2.29610Y3.333-1.037
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2871.821-0.534
TTM1.5151.822-0.307
YOY1.9801.810+0.170
5Y2.2961.856+0.440
10Y3.3331.635+1.698
1.3.2. Quick Ratio

Measures if Bjorn Borg AB is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Bjorn Borg AB to the Apparel Manufacturing industry mean.
  • A Quick Ratio of 0.66 means the company can pay off kr0.66 for each kr1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bjorn Borg AB:

  • The MRQ is 0.663. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.804. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.663TTM0.804-0.141
TTM0.804YOY1.090-0.286
TTM0.8045Y1.270-0.467
5Y1.27010Y3.062-1.792
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6630.717-0.054
TTM0.8040.738+0.066
YOY1.0900.827+0.263
5Y1.2700.784+0.486
10Y3.0620.761+2.301

1.4. Solvency of Bjorn Borg AB.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Bjorn Borg AB assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bjorn Borg AB to Apparel Manufacturing industry mean.
  • A Debt to Asset Ratio of 0.52 means that Bjorn Borg AB assets are financed with 52.1% credit (debt) and the remaining percentage (100% - 52.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bjorn Borg AB:

  • The MRQ is 0.521. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.494. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.521TTM0.494+0.027
TTM0.494YOY0.530-0.036
TTM0.4945Y0.546-0.052
5Y0.54610Y0.530+0.016
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5210.456+0.065
TTM0.4940.465+0.029
YOY0.5300.447+0.083
5Y0.5460.438+0.108
10Y0.5300.445+0.085
1.4.2. Debt to Equity Ratio

Measures if Bjorn Borg AB is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bjorn Borg AB to the Apparel Manufacturing industry mean.
  • A Debt to Equity ratio of 106.3% means that company has kr1.06 debt for each kr1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bjorn Borg AB:

  • The MRQ is 1.063. The company is able to pay all its debts with equity. +1
  • The TTM is 0.964. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.063TTM0.964+0.099
TTM0.964YOY1.109-0.145
TTM0.9645Y1.220-0.256
5Y1.22010Y1.129+0.092
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0630.828+0.235
TTM0.9640.826+0.138
YOY1.1090.793+0.316
5Y1.2200.824+0.396
10Y1.1290.937+0.192

2. Market Valuation of Bjorn Borg AB

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every kr1 in earnings Bjorn Borg AB generates.

  • Above 15 is considered overpriced but always compare Bjorn Borg AB to the Apparel Manufacturing industry mean.
  • A PE ratio of 25.90 means the investor is paying kr25.90 for every kr1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bjorn Borg AB:

  • The EOD is 42.386. Good. +1
  • The MRQ is 25.896. Very good. +2
  • The TTM is 1,040.463. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD42.386MRQ25.896+16.490
MRQ25.896TTM1,040.463-1,014.567
TTM1,040.463YOY112.797+927.666
TTM1,040.4635Y232.274+808.189
5Y232.27410Y111.853+120.422
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD42.38610.159+32.227
MRQ25.89611.058+14.838
TTM1,040.4638.737+1,031.726
YOY112.79715.164+97.633
5Y232.27420.387+211.887
10Y111.85333.412+78.441
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Bjorn Borg AB.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Bjorn Borg AB:

  • The MRQ is 0.306. Very good. +2
  • The TTM is 19,663.927. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ0.306TTM19,663.927-19,663.622
TTM19,663.927YOY1,834.458+17,829.469
TTM19,663.9275Y4,677.160+14,986.767
5Y4,677.16010Y2,621.548+2,055.612
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3068.199-7.893
TTM19,663.92716.634+19,647.293
YOY1,834.45838.175+1,796.283
5Y4,677.160100.018+4,577.142
10Y2,621.548169.750+2,451.798

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Bjorn Borg AB is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Apparel Manufacturing industry mean).
  • A PB ratio of 1.81 means the investor is paying kr1.81 for each kr1 in book value.

Let's take a look of the Price to Book Ratio trends of Bjorn Borg AB:

  • The EOD is 2.960. Good. +1
  • The MRQ is 1.808. Good. +1
  • The TTM is 8.499. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD2.960MRQ1.808+1.151
MRQ1.808TTM8.499-6.691
TTM8.499YOY2.071+6.428
TTM8.4995Y3.131+5.368
5Y3.13110Y2.501+0.630
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD2.9601.350+1.610
MRQ1.8081.331+0.477
TTM8.4991.489+7.010
YOY2.0711.522+0.549
5Y3.1311.674+1.457
10Y2.5012.003+0.498
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bjorn Borg AB compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.850-0.071+108%0.388+119%0.102+733%-0.015+102%
Book Value Growth--1.0721.000+7%1.036+4%1.014+6%1.004+7%
Book Value Per Share--12.6367.713+64%12.006+5%10.420+21%10.861+16%
Book Value Per Share Growth--1.0721.482-28%1.036+4%1.110-3%1.052+2%
Current Ratio--1.2871.515-15%1.980-35%2.296-44%3.333-61%
Debt To Asset Ratio--0.5210.494+5%0.530-2%0.546-5%0.530-2%
Debt To Equity Ratio--1.0630.964+10%1.109-4%1.220-13%1.129-6%
Dividend Per Share--2.5001.542+62%1.500+67%1.383+81%1.537+63%
Dividend Per Share Growth--1.0001.667-40%1.0000%0.979+2%0.865+16%
Eps--0.8820.303+192%0.758+16%0.466+90%0.431+105%
Eps Growth--84.69521.724+290%5.147+1546%7.580+1017%5.458+1452%
Free Cash Flow Per Share---2.6240.454-678%0.948-377%0.609-531%0.418-728%
Free Cash Flow Per Share Growth---0.6122.336-126%4.375-114%2.011-130%23.290-103%
Free Cash Flow To Equity Per Share---0.115-0.121+6%-0.151+32%-0.340+197%-0.359+213%
Free Cash Flow To Equity Per Share Growth---0.5320.156-442%0.043-1343%-0.106-80%83.226-101%
Gross Profit Margin--1.0000.120+735%-3.780+478%-0.162+116%-0.218+122%
Intrinsic Value_10Y_max---15.641--------
Intrinsic Value_10Y_min---458.256--------
Intrinsic Value_1Y_max--2.648--------
Intrinsic Value_1Y_min---6.455--------
Intrinsic Value_3Y_max--4.743--------
Intrinsic Value_3Y_min---53.691--------
Intrinsic Value_5Y_max--2.965--------
Intrinsic Value_5Y_min---138.153--------
Net Profit Margin--0.0890.062+45%0.091-2%0.061+47%0.061+47%
Operating Margin--0.1230.075+63%0.102+20%0.074+66%0.071+73%
Operating Ratio--0.8770.917-4%0.8770%0.922-5%0.928-5%
Pb Ratio2.960+39%1.8088.499-79%2.071-13%3.131-42%2.501-28%
Pe Ratio42.386+39%25.8961040.463-98%112.797-77%232.274-89%111.853-77%
Peg Ratio--0.30619663.927-100%1834.458-100%4677.160-100%2621.548-100%
Price Per Share37.400+39%22.85038.090-40%24.940-8%23.510-3%22.220+3%
Price To Total Gains Ratio11.165+39%6.82215.568-56%20.741-67%242.071-97%562.202-99%
Profit Growth--84.69521.768+289%5.147+1546%7.589+1016%5.472+1448%
Quick Ratio--0.6630.804-18%1.090-39%1.270-48%3.062-78%
Return On Assets--0.0330.022+55%0.029+15%0.021+62%0.019+77%
Return On Equity--0.0680.041+65%0.060+14%0.043+61%0.038+79%
Revenue Growth--1.4891.055+41%1.083+37%1.054+41%1.061+40%
Total Gains Per Share--3.3501.471+128%1.888+77%1.485+125%1.523+120%
Total Gains Per Share Growth--0.3063.285-91%2.013-85%40.480-99%78.744-100%
Usd Book Value--30761684.80031604038.400-3%29226775.600+5%27930560.680+10%27802170.000+11%
Usd Book Value Change Per Share--0.082-0.007+108%0.038+119%0.010+733%-0.001+102%
Usd Book Value Per Share--1.2230.747+64%1.162+5%1.009+21%1.051+16%
Usd Dividend Per Share--0.2420.149+62%0.145+67%0.134+81%0.149+63%
Usd Eps--0.0850.029+192%0.073+16%0.045+90%0.042+105%
Usd Free Cash Flow---6388122.4001416522.800-551%2308220.200-377%1545005.440-513%1045449.680-711%
Usd Free Cash Flow Per Share---0.2540.044-678%0.092-377%0.059-531%0.040-728%
Usd Free Cash Flow To Equity Per Share---0.011-0.012+6%-0.015+32%-0.033+197%-0.035+213%
Usd Price Per Share3.620+39%2.2123.687-40%2.414-8%2.276-3%2.151+3%
Usd Profit--2147992.0001371123.600+57%1844403.000+16%1260181.120+70%1115980.580+92%
Usd Revenue--24063512.00020377005.000+18%17983189.400+34%18271871.200+32%16175255.800+49%
Usd Total Gains Per Share--0.3240.142+128%0.183+77%0.144+125%0.147+120%
 EOD+2 -3MRQTTM+28 -15YOY+31 -115Y+32 -1110Y+33 -10

3.2. Fundamental Score

Let's check the fundamental score of Bjorn Borg AB based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1542.386
Price to Book Ratio (EOD)Between0-12.960
Net Profit Margin (MRQ)Greater than00.089
Operating Margin (MRQ)Greater than00.123
Quick Ratio (MRQ)Greater than10.663
Current Ratio (MRQ)Greater than11.287
Debt to Asset Ratio (MRQ)Less than10.521
Debt to Equity Ratio (MRQ)Less than11.063
Return on Equity (MRQ)Greater than0.150.068
Return on Assets (MRQ)Greater than0.050.033
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Bjorn Borg AB based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose37.600
Total1/1 (100.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in SEK. All numbers in thousands.

Summary
Total Assets662,980
Total Liabilities345,194
Total Stockholder Equity324,747
 As reported
Total Liabilities 345,194
Total Stockholder Equity+ 324,747
Total Assets = 662,980

Assets

Total Assets662,980
Total Current Assets350,659
Long-term Assets350,659
Total Current Assets
Cash And Cash Equivalents 14,386
Net Receivables 166,257
Inventory 170,016
Total Current Assets  (as reported)350,659
Total Current Assets  (calculated)350,659
+/-0
Long-term Assets
Property Plant Equipment 69,080
Goodwill 36,065
Intangible Assets 196,042
Other Assets 11,134
Long-term Assets  (as reported)312,321
Long-term Assets  (calculated)312,321
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities272,512
Long-term Liabilities72,682
Total Stockholder Equity324,747
Total Current Liabilities
Short-term Debt 106,874
Short Long Term Debt 88,896
Accounts payable 69,332
Other Current Liabilities 96,306
Total Current Liabilities  (as reported)272,512
Total Current Liabilities  (calculated)361,408
+/- 88,896
Long-term Liabilities
Long term Debt Total 33,059
Other Liabilities 39,623
Long-term Liabilities  (as reported)72,682
Long-term Liabilities  (calculated)72,682
+/-0
Total Stockholder Equity
Common Stock324,747
Total Stockholder Equity (as reported)324,747
Total Stockholder Equity (calculated)324,747
+/-0
Other
Cash And Equivalents14,386
Cash and Short Term Investments 14,386
Common Stock Shares Outstanding 25,148
Liabilities and Stockholders Equity 669,941
Net Debt 125,547
Net Invested Capital 413,643
Net Tangible Assets 92,640
Net Working Capital 78,147
Short Long Term Debt Total 139,933



Balance Sheet

Currency in SEK. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-03-312003-12-312002-12-312001-12-31
> Total Assets 
45,099
44,465
51,324
0
58,239
102,169
93,968
100,515
106,681
122,069
137,099
138,180
172,563
348,576
424,193
407,940
465,958
509,390
536,279
489,121
559,685
599,985
632,742
582,569
590,837
604,720
770,232
525,865
558,624
564,005
622,408
474,113
495,255
550,300
558,582
653,360
688,598
694,389
702,036
618,942
632,842
616,570
612,177
583,698
585,940
609,613
597,158
560,466
577,631
578,425
560,140
508,915
535,855
538,426
555,752
534,267
563,266
540,699
523,289
532,778
560,383
590,916
724,778
691,935
706,641
699,213
717,733
726,565
659,106
619,018
640,591
632,953
676,127
680,668
636,340
601,590
662,980
662,980601,590636,340680,668676,127632,953640,591619,018659,106726,565717,733699,213706,641691,935724,778590,916560,383532,778523,289540,699563,266534,267555,752538,426535,855508,915560,140578,425577,631560,466597,158609,613585,940583,698612,177616,570632,842618,942702,036694,389688,598653,360558,582550,300495,255474,113622,408564,005558,624525,865770,232604,720590,837582,569632,742599,985559,685489,121536,279509,390465,958407,940424,193348,576172,563138,180137,099122,069106,681100,51593,968102,16958,239051,32444,46545,099
   > Total Current Assets 
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
388,657
545,106
298,692
332,143
341,425
398,455
249,367
270,053
284,578
293,743
388,971
425,331
439,106
441,804
358,406
360,292
344,279
342,080
315,689
322,457
344,580
335,078
300,852
320,261
314,798
300,786
252,335
281,057
296,503
290,998
261,875
284,635
274,424
253,984
266,093
291,140
320,064
313,909
290,849
305,537
302,131
324,198
395,321
340,221
297,103
301,229
303,895
350,886
363,227
324,395
294,424
350,659
350,659294,424324,395363,227350,886303,895301,229297,103340,221395,321324,198302,131305,537290,849313,909320,064291,140266,093253,984274,424284,635261,875290,998296,503281,057252,335300,786314,798320,261300,852335,078344,580322,457315,689342,080344,279360,292358,406441,804439,106425,331388,971293,743284,578270,053249,367398,455341,425332,143298,692545,106388,6570000000000000000000000000
       Cash And Cash Equivalents 
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
296,484
407,561
169,986
153,174
194,275
208,964
52,259
70,467
158,042
154,031
113,619
109,882
116,195
89,171
33,768
44,481
82,304
27,836
28,052
29,383
85,080
81,615
45,722
36,355
50,643
49,517
22,495
54,416
48,948
52,216
39,980
46,581
52,620
41,334
39,710
22,891
36,388
29,355
2,170
0
29,002
21,968
105,171
60,409
70,235
13,958
30,760
45,795
96,743
13,499
14,365
14,386
14,38614,36513,49996,74345,79530,76013,95870,23560,409105,17121,96829,00202,17029,35536,38822,89139,71041,33452,62046,58139,98052,21648,94854,41622,49549,51750,64336,35545,72281,61585,08029,38328,05227,83682,30444,48133,76889,171116,195109,882113,619154,031158,04270,46752,259208,964194,275153,174169,986407,561296,4840000000000000000000000000
       Short-term Investments 
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
15,000
35,567
37,096
37,268
16,291
0
0
139,693
144,424
163,023
167,400
155,324
144,905
136,285
180,175
149,718
139,521
133,306
132,585
110,861
97,574
80,779
73,733
28,313
23,787
25,955
26,936
1,605
750
500
500
500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000005005005007501,60526,93625,95523,78728,31373,73380,77997,574110,861132,585133,306139,521149,718180,175136,285144,905155,324167,400163,023144,424139,6930016,29137,26837,09635,56715,0000000000000000000000000000000
       Net Receivables 
20,536
14,218
16,236
0
0
19,574
0
0
0
29,682
41,870
42,832
51,763
55,043
67,771
50,264
86,843
69,344
87,007
71,980
124,923
89,899
124,653
89,219
81,704
52,909
113,961
103,379
126,640
75,453
121,264
123,532
144,725
89,171
108,160
105,972
135,340
110,073
142,711
125,318
126,282
81,785
92,876
93,844
108,825
80,888
74,072
88,224
120,893
102,329
105,008
116,521
127,309
148,991
98,285
96,418
116,125
104,514
108,688
100,041
133,198
136,015
144,008
119,230
155,614
131,204
164,696
145,082
165,057
97,024
143,768
119,270
170,221
104,835
179,287
112,498
166,257
166,257112,498179,287104,835170,221119,270143,76897,024165,057145,082164,696131,204155,614119,230144,008136,015133,198100,041108,688104,514116,12596,41898,285148,991127,309116,521105,008102,329120,89388,22474,07280,888108,82593,84492,87681,785126,282125,318142,711110,073135,340105,972108,16089,171144,725123,532121,26475,453126,640103,379113,96152,90981,70489,219124,65389,899124,92371,98087,00769,34486,84350,26467,77155,04351,76342,83241,87029,68200019,5740016,23614,21820,536
       Other Current Assets 
1,514
2,330
3,078
0
19,580
3,775
30,933
31,924
38,954
4,090
0
0
0
3,151
0
0
0
7,749
0
0
0
16,298
1
0
0
65,718
113,961
103,379
126,639
85,344
121,264
123,532
144,725
91,977
108,160
105,972
135,340
124,200
144,294
125,461
126,444
86,659
92,876
92,878
108,458
85,813
74,084
88,424
120,732
107,525
105,035
116,707
126,912
154,123
98,511
96,418
116,125
111,534
108,688
100,041
133,198
144,112
156,351
134,625
170,833
145,301
164,695
145,082
165,057
104,035
143,768
119,270
170,222
114,493
179,287
112,498
166,257
166,257112,498179,287114,493170,222119,270143,768104,035165,057145,082164,695145,301170,833134,625156,351144,112133,198100,041108,688111,534116,12596,41898,511154,123126,912116,707105,035107,525120,73288,42474,08485,813108,45892,87892,87686,659126,444125,461144,294124,200135,340105,972108,16091,977144,725123,532121,26485,344126,639103,379113,96165,71800116,2980007,7490003,1510004,09038,95431,92430,9333,77519,58003,0782,3301,514
   > Long-term Assets 
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
216,063
225,126
227,173
226,481
222,580
223,953
224,746
225,202
265,722
264,839
264,389
263,267
255,283
260,232
260,536
272,550
272,291
270,097
268,009
263,483
265,034
262,080
259,614
257,370
263,627
259,354
256,580
254,799
241,921
264,754
272,392
278,631
266,275
269,305
266,685
269,243
270,852
410,869
401,086
401,104
397,081
393,534
331,244
318,885
321,915
339,362
329,058
325,240
317,441
311,945
307,166
312,321
312,321307,166311,945317,441325,240329,058339,362321,915318,885331,244393,534397,081401,104401,086410,869270,852269,243266,685269,305266,275278,631272,392264,754241,921254,799256,580259,354263,627257,370259,614262,080265,034263,483268,009270,097272,291272,550260,536260,232255,283263,267264,389264,839265,722225,202224,746223,953222,580226,481227,173225,126216,0630000000000000000000000000
       Property Plant Equipment 
2,104
2,484
3,110
0
2,552
2,431
2,562
2,374
2,279
2,068
2,144
2,018
3,898
6,331
10,391
11,566
17,169
17,817
17,170
17,113
17,181
15,366
14,611
13,578
12,061
11,150
10,728
9,811
8,588
7,808
9,425
10,541
11,473
14,741
14,277
13,791
13,227
13,952
14,347
14,471
13,982
16,519
15,593
14,495
13,258
12,334
11,144
9,303
8,272
10,076
9,022
8,511
10,523
9,277
12,318
12,026
13,278
15,392
16,113
15,129
16,293
15,390
155,646
146,618
146,934
149,585
144,584
81,987
73,456
74,061
90,166
84,011
80,443
70,355
65,847
62,927
69,080
69,08062,92765,84770,35580,44384,01190,16674,06173,45681,987144,584149,585146,934146,618155,64615,39016,29315,12916,11315,39213,27812,02612,3189,27710,5238,5119,02210,0768,2729,30311,14412,33413,25814,49515,59316,51913,98214,47114,34713,95213,22713,79114,27714,74111,47310,5419,4257,8088,5889,81110,72811,15012,06113,57814,61115,36617,18117,11317,17017,81717,16911,56610,3916,3313,8982,0182,1442,0682,2792,3742,5622,4312,55203,1102,4842,104
       Goodwill 
1,803
1,562
1,322
0
1,142
13,944
13,555
13,166
12,777
12,388
13,944
13,944
0
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
13,944
18,348
18,570
18,526
18,966
18,966
19,097
19,089
19,265
19,144
19,108
19,210
19,064
19,116
19,213
19,327
19,292
35,926
35,766
35,842
35,755
34,817
35,146
34,820
34,746
35,075
35,347
35,688
35,098
36,396
35,191
35,312
34,306
34,706
34,481
34,633
34,685
34,907
35,591
36,065
36,06535,59134,90734,68534,63334,48134,70634,30635,31235,19136,39635,09835,68835,34735,07534,74634,82035,14634,81735,75535,84235,76635,92619,29219,32719,21319,11619,06419,21019,10819,14419,26519,08919,09718,96618,96618,52618,57018,34813,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,94413,944013,94413,94412,38812,77713,16613,55513,9441,14201,3221,5621,803
       Intangible Assets 
1,803
1,562
1,322
0
1,142
13,944
13,555
13,166
12,777
12,388
13,944
13,944
14,944
202,426
202,376
202,540
202,480
202,417
202,356
202,294
204,326
203,172
203,509
203,291
203,319
190,969
191,358
194,372
194,903
194,390
194,146
193,823
193,347
193,843
193,451
193,507
206,978
192,103
192,399
192,139
191,978
192,280
191,907
191,482
191,038
191,922
191,421
190,905
190,484
190,272
190,015
189,694
189,408
189,200
190,465
192,548
193,760
192,598
193,145
193,780
196,097
197,488
198,673
198,182
197,654
197,440
196,753
197,478
196,847
197,787
199,319
199,245
199,462
198,450
197,793
196,940
196,042
196,042196,940197,793198,450199,462199,245199,319197,787196,847197,478196,753197,440197,654198,182198,673197,488196,097193,780193,145192,598193,760192,548190,465189,200189,408189,694190,015190,272190,484190,905191,421191,922191,038191,482191,907192,280191,978192,139192,399192,103206,978193,507193,451193,843193,347193,823194,146194,390194,903194,372191,358190,969203,319203,291203,509203,172204,326202,294202,356202,417202,480202,540202,376202,42614,94413,94413,94412,38812,77713,16613,55513,9441,14201,3221,5621,803
       Long-term Assets Other 
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
1
0
0
12,750
13,400
12,500
11,600
10,699
9,800
8,900
8,900
8,900
8,900
8,900
8,000
7,100
10,700
0
0
0
0
0
0
0
0
410,869
401,086
401,104
0
1
0
0
0
0
0
0
-1
0
1
0
010-100000010401,104401,086410,8690000000010,7007,1008,0008,9008,9008,9008,9008,9009,80010,69911,60012,50013,40012,7500010000000000000000000000000000000000000
> Total Liabilities 
32,048
26,357
23,880
0
34,208
43,224
29,876
35,507
34,648
40,774
43,377
43,356
60,452
210,522
164,995
140,260
163,055
166,447
166,510
144,850
176,575
186,182
189,784
165,587
143,304
143,764
283,739
154,316
149,995
136,729
174,052
150,112
147,551
153,338
152,005
346,841
356,033
350,174
351,205
341,727
339,851
335,920
316,108
325,400
296,237
323,906
300,562
301,564
295,835
287,750
260,098
262,148
263,243
249,323
260,663
290,259
296,812
263,301
231,978
291,663
291,671
309,211
426,536
448,510
437,506
434,329
442,349
466,698
373,177
328,005
332,572
349,186
351,208
346,451
278,809
305,172
345,194
345,194305,172278,809346,451351,208349,186332,572328,005373,177466,698442,349434,329437,506448,510426,536309,211291,671291,663231,978263,301296,812290,259260,663249,323263,243262,148260,098287,750295,835301,564300,562323,906296,237325,400316,108335,920339,851341,727351,205350,174356,033346,841152,005153,338147,551150,112174,052136,729149,995154,316283,739143,764143,304165,587189,784186,182176,575144,850166,510166,447163,055140,260164,995210,52260,45243,35643,37740,77434,64835,50729,87643,22434,208023,88026,35732,048
   > Total Current Liabilities 
32,048
26,356
23,880
0
34,208
37,223
29,876
35,506
34,648
36,081
43,377
43,357
60,451
97,916
91,946
65,284
94,781
85,325
83,646
60,736
96,668
106,482
110,203
86,381
64,213
62,864
202,700
73,985
71,184
53,816
91,185
68,282
66,296
77,045
75,882
271,153
285,067
82,361
85,239
77,082
77,192
79,184
60,890
75,557
56,914
84,524
66,138
76,341
75,929
70,949
51,075
53,573
54,538
196,632
200,670
76,792
73,215
72,427
61,055
71,850
95,259
112,495
137,211
165,915
155,078
147,822
161,588
195,994
147,359
154,013
143,983
166,062
169,622
191,146
204,365
229,035
272,512
272,512229,035204,365191,146169,622166,062143,983154,013147,359195,994161,588147,822155,078165,915137,211112,49595,25971,85061,05572,42773,21576,792200,670196,63254,53853,57351,07570,94975,92976,34166,13884,52456,91475,55760,89079,18477,19277,08285,23982,361285,067271,15375,88277,04566,29668,28291,18553,81671,18473,985202,70062,86464,21386,381110,203106,48296,66860,73683,64685,32594,78165,28491,94697,91660,45143,35743,37736,08134,64835,50629,87637,22334,208023,88026,35632,048
       Short-term Debt 
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
125,000
0
0
0
0
0
0
0
0
191,959
192,121
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
137,092
135,470
167,273
167,273
147,925
121,547
0
0
0
41,409
39,400
52,399
44,365
60,852
31,980
24,509
21,383
35,516
21,716
22,690
20,242
77,670
36,593
106,874
106,87436,59377,67020,24222,69021,71635,51621,38324,50931,98060,85244,36552,39939,40041,409000121,547147,925167,273167,273135,470137,0920000000000000000192,121191,95900000000125,00000000000000000000000000000
       Short Long Term Debt 
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
154,365
152,743
167,273
167,273
147,925
121,547
0
0
0
41,409
0
12,561
7,242
23,347
0
0
0
13,597
0
0
0
59,627
18,793
88,896
88,89618,79359,62700013,59700023,3477,24212,561041,409000121,547147,925167,273167,273152,743154,36500000000000000000000000000000000000000000000000000000
       Accounts payable 
14,178
11,090
8,909
0
0
15,056
0
0
0
12,206
13,002
13,173
18,189
20,691
23,157
17,756
27,516
23,140
26,559
37,923
45,941
45,489
37,634
30,168
9,116
15,480
28,696
29,234
28,904
9,987
31,997
20,590
20,790
25,703
19,946
27,603
39,431
32,780
31,067
25,364
22,536
26,549
13,489
35,531
12,935
25,064
13,528
31,664
17,214
21,019
8,008
14,227
11,360
13,797
13,976
31,559
21,812
20,452
20,034
27,695
23,436
37,646
22,845
53,097
37,416
55,862
61,479
80,078
40,507
77,245
49,252
88,329
62,355
97,036
40,291
117,529
69,332
69,332117,52940,29197,03662,35588,32949,25277,24540,50780,07861,47955,86237,41653,09722,84537,64623,43627,69520,03420,45221,81231,55913,97613,79711,36014,2278,00821,01917,21431,66413,52825,06412,93535,53113,48926,54922,53625,36431,06732,78039,43127,60319,94625,70320,79020,59031,9979,98728,90429,23428,69615,4809,11630,16837,63445,48945,94137,92326,55923,14027,51617,75623,15720,69118,18913,17313,00212,20600015,056008,90911,09014,178
       Other Current Liabilities 
12,647
11,517
9,678
0
29,960
18,167
29,876
35,506
34,648
23,875
30,375
30,184
42,262
67,225
68,789
47,528
67,265
62,185
57,087
22,813
50,727
60,993
72,569
56,213
55,097
47,384
49,004
44,751
42,280
43,829
59,188
47,692
45,506
51,342
55,936
51,591
53,515
49,581
54,172
51,718
54,656
52,635
47,401
40,026
43,979
59,460
52,610
44,677
58,715
49,930
43,067
39,346
43,178
45,743
51,224
45,233
51,403
51,975
41,021
44,155
71,823
74,849
72,957
73,418
65,263
47,595
39,257
83,936
82,343
55,385
59,215
56,017
84,577
61,828
86,404
74,913
96,306
96,30674,91386,40461,82884,57756,01759,21555,38582,34383,93639,25747,59565,26373,41872,95774,84971,82344,15541,02151,97551,40345,23351,22445,74343,17839,34643,06749,93058,71544,67752,61059,46043,97940,02647,40152,63554,65651,71854,17249,58153,51551,59155,93651,34245,50647,69259,18843,82942,28044,75149,00447,38455,09756,21372,56960,99350,72722,81357,08762,18567,26547,52868,78967,22542,26230,18430,37523,87534,64835,50629,87618,16729,96009,67811,51712,647
   > Long-term Liabilities 
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
80,900
81,039
80,331
78,811
82,913
82,867
81,830
81,255
76,293
0
75,688
70,966
267,813
265,966
264,645
262,659
256,736
255,218
249,843
239,323
239,382
234,424
225,223
219,906
216,801
209,023
208,575
208,705
52,691
59,993
213,467
223,597
190,874
170,923
219,813
196,412
196,716
289,325
282,595
282,428
286,507
280,761
270,704
225,818
173,992
188,589
183,124
181,586
155,305
74,444
76,137
72,682
72,68276,13774,444155,305181,586183,124188,589173,992225,818270,704280,761286,507282,428282,595289,325196,716196,412219,813170,923190,874223,597213,46759,99352,691208,705208,575209,023216,801219,906225,223234,424239,382239,323249,843255,218256,736262,659264,645265,966267,81370,96675,688076,29381,25581,83082,86782,91378,81180,33181,03980,9000000000000000000000000000
       Long term Debt Total 
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
0
0
0
0
0
185,462
134,701
149,308
143,845
140,554
113,777
30,899
28,694
33,059
33,05928,69430,899113,777140,554143,845149,308134,701185,46200000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
1
0
0
0
1
0
1
0
1,900
0
0
1
0
73,049
74,976
68,274
0
82,864
52,515
48,240
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
35,418
42,720
46,194
56,324
42,949
49,376
48,131
42,580
42,892
39,790
39,666
40,329
40,370
40,255
40,259
40,356
39,291
39,281
39,279
41,032
39,596
43,545
39,593
39,623
39,62339,59343,54539,59641,03239,27939,28139,29140,35640,25940,25540,37040,32939,66639,79042,89242,58048,13149,37642,94956,32446,19442,72035,4180000000200000000000000000000000048,24052,51582,864068,27474,97673,04901001,900010100010
> Total Stockholder Equity
13,051
18,108
27,444
45,322
24,031
58,945
64,092
65,008
72,033
81,295
93,722
94,824
112,111
138,054
259,198
267,680
302,903
342,856
369,769
344,271
383,110
413,724
442,958
416,982
447,533
460,842
486,493
371,549
408,629
426,250
448,356
324,001
347,704
393,108
406,577
306,519
332,565
354,050
360,666
287,050
302,826
294,183
309,602
271,831
303,236
290,352
301,241
263,547
286,441
297,408
306,775
253,500
279,345
289,375
295,361
244,280
266,726
276,907
290,820
241,680
269,166
287,567
304,104
249,304
275,297
270,774
281,744
265,774
291,670
296,308
313,642
289,283
330,603
340,084
363,537
302,926
324,747
324,747302,926363,537340,084330,603289,283313,642296,308291,670265,774281,744270,774275,297249,304304,104287,567269,166241,680290,820276,907266,726244,280295,361289,375279,345253,500306,775297,408286,441263,547301,241290,352303,236271,831309,602294,183302,826287,050360,666354,050332,565306,519406,577393,108347,704324,001448,356426,250408,629371,549486,493460,842447,533416,982442,958413,724383,110344,271369,769342,856302,903267,680259,198138,054112,11194,82493,72281,29572,03365,00864,09258,94524,03145,32227,44418,10813,051
   Common Stock
8,481
8,481
8,481
0
24,031
6,824
64,092
65,008
72,033
7,155
93,722
94,824
112,111
7,252
259,198
267,680
302,903
7,824
369,769
344,271
383,110
7,831
442,958
416,982
447,533
7,859
486,493
371,549
408,629
7,859
448,356
326,197
352,148
7,859
412,246
314,078
342,879
7,859
362,112
290,800
309,572
7,859
309,614
273,947
297,324
7,859
302,563
265,959
289,227
7,859
306,830
247,656
272,142
7,859
294,381
243,892
266,125
7,859
291,458
241,680
269,166
7,859
304,144
249,304
275,297
7,859
281,744
265,774
291,670
7,859
313,642
289,283
330,603
7,859
363,537
302,925
324,747
324,747302,925363,5377,859330,603289,283313,6427,859291,670265,774281,7447,859275,297249,304304,1447,859269,166241,680291,4587,859266,125243,892294,3817,859272,142247,656306,8307,859289,227265,959302,5637,859297,324273,947309,6147,859309,572290,800362,1127,859342,879314,078412,2467,859352,148326,197448,3567,859408,629371,549486,4937,859447,533416,982442,9587,831383,110344,271369,7697,824302,903267,680259,1987,252112,11194,82493,7227,15572,03365,00864,0926,82424,03108,4818,4818,481
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
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
182,453
0
0
0
182,706
0
0
0
174,866
0
0
0
183,465
0
0
0
181,431
0
0
0
167,176
0
0
0
173,675
0
0
0
175,379
0
0
0
176,109
0
0
0
174,616
0
0
0
169,172
275,385
259,867
285,929
175,873
308,019
283,767
330,603
171,342
363,537
302,926
324,747
324,747302,926363,537171,342330,603283,767308,019175,873285,929259,867275,385169,172000174,616000176,109000175,379000173,675000167,176000181,431000183,465000174,866000182,706000182,4530000000000000000000000000



Balance Sheet

Currency in SEK. All numbers in thousands.




Cash Flow

Currency in SEK. All numbers in thousands.