Statements of financial position
Below you will find the Skanska Group statements of financial position according to IFRS since 2009, by year and quarter. Click Back and Forward to scroll.
Full year | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
SEK M | 2,020 | 2,019 | 2,018 | 2,017 | 2,016 | 2,015 | 2,014 | 2013 | 2012 | 2011 | 2010 | 2009 |
ASSETS | ||||||||||||
Non-current assets | ||||||||||||
Property, plant and equipment | 6,816 | 7,742 | 7,645 | 6,874 | 6,837 | 6,504 | 7,122 | 7,449 | 7,938 | 7,018 | 5,906 | 6,303 |
Property, plant and equipment, right-of-use assets | 3,930 | 4,616 | ||||||||||
Goodwill | 3,713 | 4,057 | 4,324 | 4,554 | 5,270 | 5,256 | 5,276 | 4,849 | 4,882 | 5,012 | 3,917 | 4,363 |
Intangible assets | 771 | 865 | 975 | 962 | 1,034 | 754 | 464 | 346 | 186 | 159 | 354 | 209 |
Investments in joint ventures and associated companies | 1,689 | 3,442 | 3,288 | 3,314 | 4,160 | 2,852 | 2,618 | 2,734 | 2,417 | 2,526 | 1,775 | 2,541 |
Financial non-current assets | 1,931 | 2,528 | 2,345 | 2,276 | 1,016 | 1,357 | 1,302 | 1,892 | 1,842 | 2,108 | 2,122 | 1,042 |
Deferred tax assets | 1,803 | 1,862 | 1,933 | 1,757 | 1,649 | 1,384 | 1,225 | 1,059 | 1,255 | 1,671 | 1,472 | 1,556 |
Total non-current assets | 20,653 | 25,112 | 20,510 | 19,737 | 19,966 | 18,107 | 18,007 | 18,329 | 18,520 | 18,494 | 15,546 | 16,012 |
Current assets | ||||||||||||
Current-asset properties | 44,948 | 46,373 | 42,391 | 39,010 | 33,678 | 27,020 | 26,115 | 25,757 | 26,904 | 23,411 | 20,407 | 22,970 |
Current-asset properties, right-of-use assets | 2,980 | 3,980 | ||||||||||
Inventories | 1,100 | 1,128 | 1,256 | 1,058 | 1,042 | 944 | 1,017 | 944 | 1,079 | 1,014 | 926 | 835 |
Financial current assets | 8,492 | 6,899 | 7,117 | 6,671 | 10,095 | 7,496 | 5,839 | 5,955 | 5,838 | 6,361 | 6,321 | 5,593 |
Tax assets | 950 | 670 | 396 | 1,188 | 784 | 691 | 929 | 984 | 568 | 436 | 506 | 534 |
Contract assets | 4,599 | 5,898 | 6,661 | 6,997 | 5,751 | 5,692 | 5,472 | 6,232 | 5,991 | 5,108 | 4,941 | 4,617 |
Trade and other receivables | 22,401 | 27,213 | 27,243 | 27,778 | 29,759 | 25,877 | 26,288 | 22,227 | 23,565 | 22,638 | 21,304 | 23,795 |
Cash | 19,508 | 8,745 | 10,722 | 6,998 | 5,430 | 11,840 | 9,107 | 7,303 | 5,770 | 5,307 | 6,654 | 9,409 |
Assets held for sale | 1,108 | |||||||||||
Total current assets | 104,979 | 100,906 | 95,786 | 89,700 | 86,539 | 79,560 | 74,767 | 69,402 | 69,715 | 64,276 | 61,058 | 67,753 |
TOTAL ASSETS | 125,631 | 126,018 | 116,296 | 109,437 | 106,505 | 97,667 | 92,774 | 87,731 | 88,235 | 82,770 | 77,712 | 83,765 |
of which interest-bearing | 29,692 | 18,000 | 20,071 | 15,800 | 16,318 | 20,511 | 16,049 | 14,997 | 13,212 | 13,510 | 14,845 | 15,770 |
EQUITY | ||||||||||||
Equity attributable to equity holders | 38,620 | 32,924 | 29,250 | 27,064 | 27,350 | 24,079 | 21,251 | 21,177 | 19,187 | 19,413 | 20,670 | 19,997 |
Minority interest | 97 | 97 | 97 | 121 | 156 | 127 | 154 | 187 | 166 | 170 | 122 | 170 |
Total equity | 38,717 | 33,021 | 29,347 | 27,185 | 27,506 | 24,206 | 21,405 | 21,364 | 19,353 | 19,584 | 20,793 | 20,167 |
LIABILITIES | ||||||||||||
Non-current liabilities | ||||||||||||
Financial non-current liabilities | 3,247 | 2,565 | 3,912 | 3,857 | 3,656 | 3,874 | 7,112 | 6,556 | 4,820 | 1,332 | 1,107 | 1,913 |
Lease liabilities | 6,217 | 7,843 | ||||||||||
Pensions | 7,360 | 6,866 | 5,669 | 5,603 | 4,901 | 3,969 | 4,655 | 3,411 | 4,093 | 3,757 | 1,216 | 2,218 |
Deferred tax liabilities | 928 | 1,045 | 711 | 1,235 | 1,491 | 1,286 | 966 | 1,002 | 572 | 928 | 1,637 | 1,535 |
Non-current provisions | 0 | 1 | 0 | 0 | 2 | 12 | 17 | 28 | 53 | |||
Total non-current liabilities | 17,752 | 18,319 | 10,292 | 10,695 | 10,049 | 9,129 | 12,733 | 10,971 | 9,497 | 6,036 | 3,989 | 5,718 |
Current liabilities | ||||||||||||
Financial current liabilities | 4,663 | 4,617 | 7,310 | 7,624 | 6,681 | 6,555 | 4,086 | 4,118 | 6,283 | 5,562 | 2,786 | 3,706 |
Lease liabilities | 1,016 | 1,078 | ||||||||||
Tax liabilities | 1,884 | 564 | 615 | 312 | 489 | 560 | 504 | 622 | 240 | 263 | 1,003 | 1,064 |
Current provisions | 10,326 | 10,021 | 9,922 | 8,557 | 7,227 | 6,432 | 6,005 | 5,649 | 6,016 | 5,930 | 5,037 | 5,012 |
Contract liabilities | 19,462 | 20,419 | 20,738 | 16,636 | 18,473 | 15,821 | 14,545 | 15,013 | 15,760 | 16,827 | 16,937 | 16,899 |
Trade and other payables | 31,813 | 37,979 | 38,072 | 38,428 | 36,080 | 34,964 | 33,496 | 29,994 | 31,086 | 28,568 | 27,168 | 31,198 |
Total current liabilities | 69,163 | 74,678 | 76,657 | 71,557 | 68,950 | 64,332 | 58,636 | 55,396 | 59,385 | 57,150 | 52,931 | 57,879 |
TOTAL EQUITY AND LIABILITIES | 125,632 | 126,018 | 116,296 | 109,437 | 106,505 | 97,667 | 92,774 | 87,731 | 88,235 | 82,770 | 77,712 | 83,765 |
of which interest-bearing | 22,412 | 22,917 | 16,840 | 16,926 | 15,099 | 14,194 | 15,351 | 14,025 | 15,124 | 10,581 | 4,931 | 7,679 |
Quarters | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
SEK M | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 |
ASSETS | ||||||||||||||||||||||||||||||||||||||||||||||||
Non-current assets | ||||||||||||||||||||||||||||||||||||||||||||||||
Property, plant and equipment | 6,816 | 7,070 | 7,315 | 7,656 | 7,742 | 7,791 | 7,812 | 7,970 | 7,645 | 7,723 | 7,596 | 7,074 | 6,874 | 6,993 | 6,963 | 6,826 | 6,837 | 6,655 | 6,547 | 6,379 | 6,504 | 6,492 | 7,216 | 7,347 | 7,122 | 7,241 | 7,199 | 7,242 | 7,449 | 7,574 | 7,821 | 7,628 | 7,938 | 7,614 | 7,469 | 7,227 | 7,018 | 6,543 | 6,383 | 5,942 | 5,906 | 5,908 | 6,124 | 6,069 | 6,303 | 6,482 | 6,815 | 6,954 |
Property, plant and equipment, right-of-use assets | 3,930 | 4,072 | 4,243 | 4,493 | 4,616 | 4,793 | 4,531 | 4,645 | ||||||||||||||||||||||||||||||||||||||||
Goodwill | 3,713 | 3,811 | 3,839 | 4,030 | 4,057 | 4,576 | 4,514 | 4,521 | 4,324 | 4,444 | 4,902 | 4,786 | 4,554 | 5,103 | 5,126 | 5,226 | 5,270 | 5,243 | 5,216 | 5,150 | 5,256 | 5,367 | 5,433 | 5,494 | 5,276 | 5,226 | 5,069 | 4,907 | 4,849 | 4,833 | 4,812 | 4,687 | 4,882 | 4,855 | 5,009 | 4,996 | 5,012 | 4,260 | 4,165 | 4,008 | 3,917 | 3,946 | 4,306 | 4,235 | 4,363 | 4,511 | 4,784 | 4,690 |
Intangible assets | 771 | 751 | 772 | 846 | 865 | 949 | 963 | 989 | 975 | 1,026 | 1,026 | 996 | 962 | 1,022 | 1,059 | 1,055 | 1,034 | 913 | 858 | 784 | 754 | 631 | 530 | 482 | 464 | 457 | 408 | 369 | 346 | 323 | 233 | 217 | 186 | 140 | 140 | 151 | 159 | 162 | 516 | 391 | 354 | 151 | 174 | 183 | 209 | 205 | 228 | 235 |
Investments in joint ventures and associated companies | 1,689 | 2,659 | 3,251 | 3,356 | 3,442 | 3,241 | 3,145 | 3,238 | 3,288 | 3,308 | 3,586 | 3,162 | 3,314 | 3,695 | 3,773 | 3,854 | 4,160 | 3,429 | 2,867 | 2,656 | 2,852 | 3,136 | 3,037 | 2,804 | 2,618 | 3,200 | 2,949 | 2,874 | 2,734 | 2,509 | 2,399 | 1,887 | 2,417 | 2,498 | 2,838 | 2,739 | 2,526 | 2,343 | 2,019 | 1,894 | 1,775 | 2,600 | 2,623 | 2,375 | 2,541 | 2,586 | 2,687 | 2,494 |
Financial non-current assets | 1,931 | 1,798 | 2,662 | 3,119 | 2,528 | 1,940 | 1,827 | 2,760 | 2,345 | 2,716 | 2,575 | 2,483 | 2,276 | 842 | 704 | 1,058 | 1,016 | 1,004 | 932 | 1,129 | 1,357 | 1,337 | 1,327 | 1,271 | 1,302 | 1,547 | 1,532 | 1,400 | 1,892 | 2,290 | 2,485 | 2,012 | 1,842 | 2,271 | 2,276 | 2,258 | 2,108 | 2,153 | 2,185 | 2,180 | 2,122 | 2,248 | 1,470 | 1,516 | 1,042 | 1,061 | 567 | 366 |
Deferred tax assets | 1,803 | 1,629 | 1,425 | 1,670 | 1,862 | 2,749 | 2,355 | 2,250 | 1,933 | 1,685 | 1,966 | 1,990 | 1,757 | 1,882 | 1,953 | 1,575 | 1,649 | 2,090 | 1,518 | 1,374 | 1,384 | 1,531 | 1,237 | 1,259 | 1,225 | 1,107 | 1,009 | 1,023 | 1,059 | 1,098 | 1,142 | 1,145 | 1,255 | 1,610 | 1,600 | 1,467 | 1,671 | 1,683 | 1,565 | 1,511 | 1,472 | 1,382 | 1,459 | 1,371 | 1,556 | 2,002 | 1,844 | 1,906 |
Total non-current assets | 20,653 | 21,791 | 23,507 | 25,170 | 25,112 | 26,039 | 25,147 | 26,373 | 20,510 | 20,902 | 21,651 | 20,491 | 19,737 | 19,537 | 19,578 | 19,594 | 19,966 | 19,334 | 17,938 | 17,472 | 18,107 | 18,944 | 18,780 | 18,657 | 18,007 | 18,778 | 18,166 | 17,815 | 18,329 | 18,627 | 18,892 | 17,576 | 18,520 | 18,988 | 19,332 | 18,838 | 18,494 | 17,144 | 16,833 | 15,925 | 15,546 | 16,236 | 16,159 | 15,752 | 16,012 | 16,847 | 16,929 | 16,649 |
Current assets | ||||||||||||||||||||||||||||||||||||||||||||||||
Current-asset properties | 44,948 | 46,589 | 46,072 | 47,917 | 46,373 | 49,001 | 46,463 | 44,734 | 42,391 | 44,547 | 43,620 | 42,385 | 39,010 | 38,119 | 36,496 | 34,982 | 33,678 | 30,955 | 28,922 | 28,751 | 27,020 | 28,633 | 26,811 | 27,191 | 26,115 | 25,892 | 26,558 | 26,235 | 25,757 | 26,057 | 27,468 | 26,218 | 26,904 | 25,610 | 25,748 | 24,674 | 23,411 | 24,119 | 22,606 | 22,029 | 20,407 | 21,852 | 21,635 | 21,407 | 22,970 | 22,441 | 23,628 | 25,097 |
Current-asset properties, right-of-use assets | 2,980 | 3,726 | 3,921 | 4,175 | 3,980 | 4,198 | 4,143 | 4,154 | ||||||||||||||||||||||||||||||||||||||||
Inventories | 1,100 | 1,060 | 1,072 | 1,139 | 1,128 | 1,143 | 1,212 | 1,334 | 1,256 | 1,215 | 1,257 | 1,216 | 1,058 | 1,094 | 1,169 | 1,138 | 1,042 | 996 | 1,219 | 1,106 | 944 | 940 | 1,118 | 1,051 | 1,017 | 1,002 | 1,133 | 1,074 | 944 | 961 | 1,220 | 1,105 | 1,079 | 1,074 | 1,215 | 1,109 | 1,014 | 1,000 | 1,033 | 977 | 926 | 851 | 936 | 890 | 835 | 912 | 1,261 | 1,052 |
Financial current assets | 8,492 | 5,972 | 6,286 | 5,676 | 6,899 | 5,701 | 6,267 | 6,827 | 7,117 | 7,024 | 7,371 | 6,539 | 6,671 | 6,737 | 8,042 | 8,728 | 10,095 | 8,926 | 7,637 | 7,290 | 7,496 | 7,579 | 6,725 | 6,996 | 5,839 | 6,166 | 5,746 | 5,645 | 5,955 | 5,687 | 5,500 | 5,876 | 5,838 | 5,912 | 6,412 | 6,259 | 6,361 | 6,746 | 6,265 | 5,941 | 6,321 | 6,501 | 6,824 | 6,205 | 5,593 | 5,895 | 6,090 | 6,306 |
Tax assets | 950 | 1,097 | 875 | 753 | 670 | 629 | 451 | 321 | 396 | 963 | 919 | 1,182 | 1,188 | 1,393 | 1,266 | 1,018 | 784 | 831 | 765 | 738 | 691 | 970 | 1,041 | 1,035 | 929 | 1,060 | 930 | 1,129 | 984 | 806 | 720 | 436 | 568 | 689 | 1,100 | 796 | 436 | 801 | 580 | 391 | 506 | 452 | 520 | 494 | 534 | 590 | 814 | 675 |
Contract assets | 4,599 | 6,006 | 6,581 | 7,254 | 5,898 | 8,013 | 9,100 | 7,541 | 6,661 | 8,975 | 8,798 | 7,750 | 6,997 | 8,877 | 7,688 | 8,167 | 5,751 | 6,569 | 6,700 | 6,521 | 5,692 | 8,043 | 7,311 | 6,712 | 5,472 | 7,704 | 6,760 | 6,305 | 6,232 | 7,764 | 6,290 | 5,889 | 5,991 | 6,827 | 6,261 | 5,141 | 5,108 | 5,385 | 5,193 | 4,600 | 4,941 | 4,932 | 5,327 | 5,023 | 4,617 | 6,196 | 6,135 | 6,082 |
Trade and other receivables | 22,401 | 26,998 | 25,753 | 27,255 | 27,213 | 30,474 | 28,374 | 26,043 | 27,243 | 29,026 | 28,948 | 25,433 | 27,778 | 27,359 | 27,626 | 24,389 | 29,759 | 26,871 | 27,471 | 23,203 | 25,877 | 26,639 | 28,574 | 28,173 | 26,288 | 26,312 | 24,244 | 21,682 | 22,227 | 23,621 | 22,941 | 21,735 | 23,565 | 23,963 | 23,831 | 21,091 | 22,638 | 22,738 | 22,287 | 19,419 | 21,304 | 22,617 | 23,310 | 19,753 | 23,795 | 25,611 | 26,303 | 23,799 |
Cash | 19,508 | 14,922 | 13,328 | 12,161 | 8,745 | 3,245 | 4,302 | 8,281 | 10,722 | 4,262 | 3,484 | 5,528 | 6,998 | 4,293 | 4,253 | 6,965 | 5,430 | 4,480 | 5,913 | 7,523 | 11,840 | 2,773 | 3,494 | 5,453 | 9,107 | 4,564 | 3,023 | 4,628 | 7,303 | 3,523 | 3,417 | 6,402 | 5,770 | 3,442 | 1,832 | 2,435 | 5,307 | 3,234 | 4,594 | 4,345 | 6,654 | 4,237 | 5,310 | 7,681 | 9,409 | 7,063 | 5,996 | 5,789 |
Assets held for sale | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,001 | 1,108 | ||||||||||||||||||||||||||||||
Total current assets | 104,979 | 106,369 | 103,889 | 106,328 | 100,906 | 102,404 | 100,312 | 99,235 | 95,786 | 96,012 | 94,397 | 90,033 | 89,700 | 87,872 | 86,540 | 85,387 | 86,539 | 79,628 | 78,627 | 75,132 | 79,560 | 75,577 | 75,074 | 76,611 | 74,767 | 72700 | 68,394 | 66,698 | 69,402 | 68,419 | 67,556 | 67,661 | 69,715 | 67,517 | 66,399 | 61,505 | 64,276 | 64,022 | 62,558 | 57,705 | 61,058 | 61,453 | 63,889 | 61,468 | 67,753 | 68,752 | 70,243 | 68,826 |
TOTAL ASSETS | 125,631 | 128,160 | 127,396 | 131,499 | 126,018 | 128,443 | 125,459 | 125,608 | 116,296 | 116,914 | 116,048 | 110,524 | 109,437 | 107,409 | 106,118 | 104,981 | 106,505 | 98,962 | 96,565 | 92,604 | 97,667 | 94,521 | 96,854 | 95,268 | 92,774 | 91,478 | 86,560 | 84,513 | 87,731 | 87,046 | 86,448 | 85,237 | 88,235 | 86,505 | 85,731 | 80,343 | 82,770 | 81,166 | 79,391 | 74,632 | 77,712 | 77,689 | 80,048 | 77,220 | 83,765 | 85,599 | 87,172 | 85,474 |
of which interest-bearing | 29,692 | 22,613 | 22,143 | 20,789 | 18,000 | 10,797 | 12,300 | 17,664 | 20,071 | 13,840 | 13,313 | 14,462 | 15,800 | 11,730 | 12,823 | 16,669 | 16,318 | 14,241 | 14,333 | 15,716 | 20,511 | 11,489 | 11,372 | 13,558 | 16,049 | 12,165 | 10,225 | 11,591 | 14,997 | 11,343 | 11,286 | 14,109 | 13,212 | 11,295 | 10,231 | 10,798 | 13,510 | 11,878 | 12,897 | 12,198 | 14,845 | 12,453 | 13,340 | 15,120 | 15,770 | 13,518 | 12,398 | 12,148 |
EQUITY | ||||||||||||||||||||||||||||||||||||||||||||||||
Equity attributable to equity holders | 38,620 | 35,589 | 36,036 | 34,692 | 32,924 | 30,204 | 29,474 | 27,935 | 29,250 | 27,943 | 27,049 | 28,011 | 27,064 | 25,185 | 24,342 | 28,866 | 27,350 | 21,069 | 21,793 | 23,368 | 24,079 | 21,315 | 20,902 | 22,436 | 21,251 | 20,156 | 19,199 | 21,189 | 21,177 | 20,281 | 19,272 | 20,184 | 19,187 | 18,235 | 17,588 | 20,066 | 19,413 | 19,156 | 20,361 | 20,246 | 20,670 | 17,855 | 17,974 | 20,588 | 19,997 | 18,849 | 18,115 | 18,504 |
Minority interest | 97 | 96 | 103 | 98 | 97 | 107 | 111 | 99 | 97 | 91 | 108 | 129 | 121 | 114 | 106 | 155 | 156 | 152 | 145 | 129 | 127 | 125 | 155 | 154 | 154 | 151 | 150 | 144 | 187 | 191 | 194 | 188 | 166 | 160 | 164 | 172 | 170 | 129 | 129 | 125 | 122 | 161 | 159 | 164 | 170 | 176 | 181 | 171 |
Total equity | 38,717 | 35,685 | 36,138 | 34,790 | 33,021 | 30,311 | 29,585 | 28,034 | 29,347 | 28,034 | 27,157 | 28,140 | 27,185 | 25,299 | 24,448 | 29,021 | 27,506 | 21,221 | 21,938 | 23,497 | 24,206 | 21,440 | 21,057 | 22,590 | 21,405 | 20,307 | 19,349 | 21,333 | 21,364 | 20,472 | 19,466 | 20,372 | 19,353 | 18,395 | 17,752 | 20,238 | 19,584 | 19,286 | 20,489 | 20,371 | 20,793 | 18,016 | 18,133 | 20,753 | 20,167 | 19,024 | 18,296 | 18,675 |
LIABILITIES | ||||||||||||||||||||||||||||||||||||||||||||||||
Non-current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
Financial non-current liabilities | 3,247 | 3,449 | 3,493 | 2,615 | 2,565 | 3,187 | 3,042 | 3,742 | 3,912 | 3,941 | 3,993 | 3,887 | 3,857 | 4,173 | 3,417 | 2,613 | 3,656 | 4,063 | 4,059 | 3,865 | 3,874 | 6,262 | 6,259 | 7,083 | 7,112 | 7,121 | 7,165 | 6,532 | 6,556 | 6,106 | 5,752 | 5,895 | 4,820 | 4,698 | 4,139 | 1,317 | 1,332 | 1,446 | 1,515 | 396 | 1,107 | 1,605 | 1,663 | 1,721 | 1,913 | 1,857 | 1,769 | 1,107 |
Lease liabilities | 6,217 | 7,001 | 7,385 | 7,900 | 7,843 | 8,218 | 8,963 | 9,078 | ||||||||||||||||||||||||||||||||||||||||
Pensions | 7,360 | 7,341 | 6,196 | 6,320 | 6,866 | 7,086 | 6,073 | 6,061 | 5,669 | 4,988 | 5,056 | 5,297 | 5,603 | 5,697 | 5,898 | 4,801 | 4,901 | 7,273 | 4,948 | 3,908 | 3,969 | 4,216 | 4,355 | 4,527 | 4,655 | 4,259 | 3,634 | 3,570 | 3,411 | 3,405 | 3,782 | 3,663 | 4,093 | 4,315 | 4,383 | 3,637 | 3,757 | 3,368 | 1,714 | 1,419 | 1,216 | 2,581 | 2,571 | 1,828 | 2,218 | 2,859 | 3,173 | 3,796 |
Deferred tax liabilities | 928 | 1,136 | 897 | 923 | 1,045 | 908 | 867 | 808 | 711 | 926 | 1,352 | 1,278 | 1,235 | 1,646 | 1,691 | 1,715 | 1,491 | 1,235 | 941 | 783 | 1,286 | 1,316 | 1,257 | 1,112 | 966 | 999 | 881 | 1,059 | 1,002 | 943 | 820 | 798 | 572 | 710 | 880 | 917 | 928 | 1,122 | 1,351 | 1,572 | 1,637 | 1,417 | 1,514 | 1,605 | 1,535 | 1,861 | 1,724 | 1,377 |
Non-current provisions | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 0 | 0 | 12 | 13 | 13 | 14 | 17 | 19 | 20 | 27 | 28 | 35 | 37 | 49 | 53 | 66 | 69 | 49 | ||||||||
Total non-current liabilities | 17,752 | 18,928 | 17,972 | 17,757 | 18,319 | 19,399 | 18,945 | 19,689 | 10,292 | 9,855 | 10,401 | 10,462 | 10,695 | 11,519 | 11,007 | 9,130 | 10,049 | 12,571 | 9,949 | 8,556 | 9,129 | 11,794 | 11,781 | 12,722 | 12,733 | 12379 | 11,681 | 11,163 | 10,971 | 10,456 | 10,354 | 10,356 | 9,497 | 9,736 | 9,415 | 5,885 | 6,036 | 5,955 | 4,600 | 3,415 | 3,989 | 5,639 | 5,785 | 5,204 | 5,718 | 6,644 | 6,735 | 6,328 |
Current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
Financial current liabilities | 4,663 | 5,194 | 5,461 | 6,320 | 4,617 | 5,752 | 5,591 | 5,958 | 7,310 | 8,672 | 8,412 | 7,078 | 7,624 | 7,594 | 8,015 | 6,442 | 6,681 | 6,323 | 6,018 | 5,710 | 6,555 | 4,657 | 4,904 | 3,586 | 4,086 | 5,295 | 4,914 | 4,245 | 4,118 | 6,102 | 6,483 | 5,892 | 6,283 | 7,396 | 6,810 | 5,394 | 5,562 | 5,137 | 5,255 | 4,754 | 2,786 | 4,350 | 3,276 | 2,836 | 3,706 | 4,322 | 5,804 | 5,512 |
Lease liabilities | 1,016 | 1,090 | 1,069 | 1,077 | 1,078 | 1,050 | ||||||||||||||||||||||||||||||||||||||||||
Tax liabilities | 1,884 | 546 | 423 | 320 | 564 | 796 | 645 | 598 | 615 | 626 | 380 | 263 | 312 | 522 | 568 | 402 | 489 | 569 | 620 | 768 | 560 | 402 | 287 | 356 | 504 | 401 | 330 | 386 | 622 | 339 | 249 | 219 | 240 | 347 | 357 | 211 | 263 | 385 | 414 | 448 | 1,003 | 727 | 580 | 568 | 1,064 | 931 | 530 | 556 |
Current provisions | 10,326 | 9,346 | 9,192 | 9,754 | 10,021 | 9,345 | 9,516 | 9,851 | 9,922 | 8,452 | 8,911 | 9,451 | 8,557 | 7,407 | 7,142 | 7,148 | 7,227 | 6,431 | 6,636 | 6,247 | 6,432 | 5,554 | 5,681 | 6,076 | 6,005 | 5,478 | 5,577 | 5,574 | 5,649 | 5,486 | 5,451 | 5,594 | 6,016 | 5,972 | 5,788 | 5,664 | 5,930 | 5,352 | 4,766 | 4,843 | 5,037 | 5,122 | 5,208 | 4,924 | 5,012 | 4,545 | 4,463 | 4,744 |
Contract liabilities | 19,462 | 21,040 | 21,654 | 21,747 | 20,419 | 20,897 | 22,614 | 21,601 | 20,738 | 18,295 | 18,868 | 17,615 | 16,636 | 17,410 | 18,717 | 18,469 | 18,473 | 17,777 | 18,259 | 15,925 | 15,821 | 16,415 | 16,078 | 16,568 | 14,545 | 15,494 | 14,876 | 14,459 | 15,013 | 14,756 | 14,973 | 14,808 | 15,760 | 15,473 | 17,024 | 16,483 | 16,827 | 16,806 | 17,137 | 16,118 | 16,937 | 16,410 | 18,232 | 16,845 | 16,899 | 16,925 | 17,083 | 17,134 |
Trade and other payables | 31,813 | 36,331 | 35,487 | 39,734 | 37,979 | 40,893 | 38,563 | 39,877 | 38,072 | 42,980 | 41,919 | 37,515 | 38,428 | 37,658 | 36,221 | 34,369 | 36,080 | 34,070 | 33,145 | 31,901 | 34,964 | 34,259 | 33,976 | 33,370 | 33,496 | 32,124 | 29,833 | 27,353 | 29,994 | 29,435 | 29,472 | 27,996 | 31,086 | 29,186 | 28,585 | 26,468 | 28,568 | 28,245 | 26,729 | 24,682 | 27,168 | 27,426 | 28,834 | 26,090 | 31,198 | 33,208 | 34,262 | 32,526 |
Total current liabilities | 69,163 | 73,547 | 73,286 | 78,952 | 74,678 | 78,733 | 76,929 | 77,885 | 76,657 | 79,025 | 78,490 | 71,922 | 71,557 | 70,591 | 70,663 | 66,830 | 68,950 | 65,170 | 64,678 | 60,551 | 64,332 | 61,287 | 60,926 | 59,956 | 58,636 | 58792 | 55,530 | 52,017 | 55,396 | 56,118 | 56,628 | 54,509 | 59,385 | 58,374 | 58,564 | 54,220 | 57,150 | 55,925 | 54,301 | 50,846 | 52,931 | 54,035 | 56,130 | 51,263 | 57,879 | 59,931 | 62,141 | 60,471 |
TOTAL EQUITY AND LIABILITIES | 125,632 | 128,160 | 127,396 | 131,499 | 126,018 | 128,443 | 125,459 | 125,608 | 116,296 | 116,914 | 116,048 | 110,524 | 109,437 | 107,409 | 106,118 | 104,981 | 106,505 | 98,962 | 96,565 | 92,604 | 97,667 | 94,521 | 93,854 | 95,268 | 92,774 | 91,478 | 86,560 | 84,513 | 87,731 | 87,046 | 86,448 | 85,237 | 88,235 | 86,505 | 85,731 | 80,343 | 82,770 | 81,166 | 79,391 | 74,632 | 77,712 | 77,689 | 80,048 | 77,220 | 83,765 | 85,599 | 87,171 | 85,474 |
of which interest-bearing | 22,412 | 23,942 | 23,519 | 24,033 | 22,917 | 25,243 | 23,615 | 24,815 | 16,840 | 17,557 | 17,354 | 16,107 | 16,926 | 17,290 | 17,146 | 13,752 | 15,099 | 17,451 | 14,796 | 13,349 | 14,194 | 14,865 | 15,281 | 14,886 | 15,351 | 16,389 | 15,502 | 14,223 | 14,025 | 15,581 | 15,877 | 15,359 | 15,124 | 16,215 | 15,259 | 10,312 | 10,581 | 9,813 | 8,390 | 6,490 | 4,931 | 8,069 | 7,231 | 6,288 | 7,679 | 8,672 | 10,377 | 10,024 |