S

Sampo plc
OTC:SAXPF

Watchlist Manager
Sampo plc
OTC:SAXPF
Watchlist
Price: 11.58 USD
Market Cap: 5.8B USD

Balance Sheet

Balance Sheet Decomposition
Sampo plc

Cash & Short-Term Investments 1.5B
PP&E 276m
Long-Term Investments 16.6B
Other Assets 7.1B
Insurance Policy Liabilities 13B
Long Term Debt 2.6B
Other Liabilities 2.3B

Balance Sheet
Sampo plc

Rotate your device to view
Balance Sheet
Currency: EUR
Dec-2001 Dec-2002 Dec-2003 Dec-2004 Dec-2005 Dec-2006 Dec-2007 Dec-2008 Dec-2009 Dec-2010 Dec-2011 Dec-2012 Dec-2013 Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023 Dec-2024
Assets
Cash & Cash Equivalents
1 476
1 311
310
1 098
1 665
206
958
465
771
527
572
1 034
785
2 074
1 997
2 585
2 734
2 361
2 677
2 520
4 819
3 073
1 415
962
Cash
93
19
5
177
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cash Equivalents
1 383
1 292
305
921
1 665
206
958
465
771
527
572
1 034
785
2 074
1 997
2 585
2 734
2 361
2 677
2 520
4 819
3 073
1 415
962
Total Receivables
0
0
0
0
0
0
0
0
0
0
0
0
174
133
0
0
0
0
0
0
0
0
0
0
Insurance Receivable
203
4
14
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Current Assets
496
254
338
452
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Current Assets
496
254
338
452
0
0
0
0
0
0
0
0
174
133
0
0
0
0
0
0
0
0
0
0
PP&E Net
502
258
201
170
87
52
40
37
36
29
24
26
25
24
26
27
158
162
302
371
375
355
318
284
PP&E Gross
502
258
201
170
87
52
40
37
36
29
24
26
25
24
26
27
158
162
302
371
375
355
318
284
Accumulated Depreciation
41
4
5
4
132
1
93
106
107
129
140
147
155
58
58
56
83
80
118
159
191
222
264
315
Intangible Assets
499
334
324
910
161
73
35
31
28
23
29
32
14
27
24
22
720
689
680
1 336
1 304
1 109
1 168
1 147
Goodwill
16
10
8
120
691
710
683
632
659
717
717
738
738
688
700
679
1 476
1 454
1 471
2 425
2 490
2 385
2 469
2 490
Note Receivable
1 362
1 009
533
505
18 926
122
0
0
0
0
0
0
277
346
168
57
12
39
17
55
45
83
5
8
Long-Term Investments
5 415
4 018
4 634
5 380
3 485
17 458
21 814
17 919
23 141
26 456
26 509
27 861
28 580
29 562
30 762
29 399
42 611
46 080
48 271
50 425
50 650
29 582
15 731
16 069
Other Long-Term Assets
59
31
35
207
173
149
89
212
81
68
64
44
68
86
36
3 318
3 317
24
19
49
2 424
11
3
2
Other Assets
19 388
17 875
18 861
28 244
18 487
29 562
2 488
2 541
2 579
2 748
2 909
3 048
2 653
2 498
2 626
2 547
252
15
27
1 773
1 444
4 999
5 585
6 006
Total Assets
29 400
N/A
25 094
-15%
25 250
+1%
36 976
+46%
42 984
+16%
47 622
+11%
25 424
-47%
21 205
-17%
26 636
+26%
29 851
+12%
30 107
+1%
32 045
+6%
32 576
+2%
34 750
+7%
35 639
+3%
37 955
+6%
49 300
+30%
49 340
+0%
51 939
+5%
56 529
+9%
61 061
+8%
39 212
-36%
24 225
-38%
24 478
+1%
Liabilities
Insurance Policy Liabilities
2 868
1 269
1 300
1 346
13 885
14 694
15 219
14 012
15 373
16 873
16 850
17 757
18 037
19 537
20 288
17 397
26 859
29 805
32 409
36 241
39 919
23 313
11 716
12 286
Accounts Payable
2
0
105
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Accrued Liabilities
560
261
277
342
0
0
0
0
0
0
0
0
197
27
181
174
266
235
231
277
285
287
241
265
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
Other Current Liabilities
88
54
135
593
12 805
692
562
441
500
640
474
542
157
642
599
679
823
626
176
199
100
20
2
14
Total Current Liabilities
650
315
517
935
12 805
692
562
441
500
640
474
542
354
669
780
853
1 089
861
407
476
385
307
243
279
Long-Term Debt
8 147
5 598
5 316
8 604
9 647
1 236
1 129
1 132
2 001
2 138
2 755
2 586
2 475
2 302
2 601
4 055
2 884
3 943
4 616
4 905
4 211
3 582
2 958
3 083
Deferred Income Tax
67
149
149
162
0
0
0
0
0
0
0
0
508
0
0
0
0
0
587
717
855
666
567
535
Minority Interest
33
21
21
28
26
21
0
0
0
0
0
0
0
0
0
0
660
628
635
840
676
560
424
0
Other Liabilities
10 618
11 149
10 962
11 131
2 299
25 809
780
989
1 149
1 314
1 108
1 047
559
1 318
559
3 716
4 960
1 717
1 378
1 932
2 227
1 166
1 054
1 236
Total Liabilities
26 512
N/A
22 233
-16%
22 234
+0%
33 725
+52%
38 662
+15%
42 452
+10%
17 690
-58%
16 574
-6%
19 023
+15%
20 965
+10%
21 187
+1%
21 932
+4%
21 933
+0%
23 826
+9%
24 228
+2%
26 021
+7%
36 452
+40%
36 954
+1%
40 032
+8%
45 111
+13%
48 273
+7%
29 594
-39%
16 962
-43%
17 419
+3%
Equity
Common Stock
93
94
93
95
96
95
98
98
98
98
98
98
98
98
98
98
98
98
98
98
98
98
98
98
Retained Earnings
1 414
1 788
1 942
1 543
2 412
3 061
5 788
5 365
5 889
6 463
6 848
7 590
8 179
8 659
9 329
9 704
10 695
10 947
10 065
9 285
9 955
8 485
6 381
4 180
Additional Paid In Capital
965
969
971
1 389
1 814
2 012
1 847
832
1 530
1 527
1 527
1 527
1 527
1 527
1 527
1 527
1 527
1 527
1 527
1 527
1 527
1 527
1 527
3 527
Unrealized Security Profit/Loss
0
0
0
0
0
0
0
0
0
734
354
760
976
1 039
929
1 124
1 184
594
1 034
1 257
1 622
248
0
0
Other Equity
414
10
10
225
0
0
0
0
96
65
93
138
137
399
472
519
656
780
817
749
414
740
743
746
Total Equity
2 886
N/A
2 861
-1%
3 016
+5%
3 252
+8%
4 322
+33%
5 168
+20%
7 733
+50%
4 631
-40%
7 613
+64%
8 887
+17%
8 920
+0%
10 113
+13%
10 643
+5%
10 924
+3%
11 411
+4%
11 934
+5%
12 848
+8%
12 386
-4%
11 907
-4%
11 418
-4%
12 788
+12%
9 618
-25%
7 263
-24%
7 059
-3%
Total Liabilities & Equity
29 398
N/A
25 094
-15%
25 250
+1%
36 977
+46%
42 984
+16%
47 620
+11%
25 423
-47%
21 205
-17%
26 636
+26%
29 852
+12%
30 107
+1%
32 045
+6%
32 576
+2%
34 750
+7%
35 639
+3%
37 955
+6%
49 300
+30%
49 340
+0%
51 939
+5%
56 529
+9%
61 061
+8%
39 212
-36%
24 225
-38%
24 478
+1%
Shares Outstanding
Common Shares Outstanding
2 773
2 777
2 765
2 814
2 852
2 809
2 866
2 808
2 802
2 802
2 795
2 795
2 795
2 795
2 795
2 795
2 772
2 772
2 772
2 772
2 729
2 560
2 508
2 690