St. Augustine Gold and Copper Limited
TSX:SAU.TO
0.085 (CAD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.146 | 0.11 | 0.481 | 0.243 | 0.998 | 0.112 | 0.15 | 0.132 | 0.153 | 0.15 | 0.183 | 0.177 | 0.176 | 0.181 | 0.225 | 0.202 | 0.217 | 0.122 | 0.129 | 0.176 | 0.185 | 0.108 | 0.07 | 0.123 | 0.196 | 0.186 | 0.17 | 0.11 | 0.117 | 0.196 | 0.237 | 0.675 | 1.25 | 2.16 | 3.214 | 4.404 | 6.126 | 8.149 | 10.385 | 0.368 | 1.135 | 3.344 | 6.293 | 9.339 | 12.957 | 3.959 | 7.117 | 5.526 | 9.325 | 15.785 | 24.657 | 19.263 | 39.077 | 48.217 | 7.87 | 12.238 |
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 | 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 |
Cash and Short Term Investments
| 0.146 | 0.11 | 0.481 | 0.243 | 0.998 | 0.112 | 0.15 | 0.132 | 0.153 | 0.15 | 0.183 | 0.177 | 0.176 | 0.181 | 0.225 | 0.202 | 0.217 | 0.122 | 0.129 | 0.176 | 0.185 | 0.108 | 0.07 | 0.123 | 0.196 | 0.186 | 0.17 | 0.11 | 0.117 | 0.196 | 0.237 | 0.675 | 1.25 | 2.16 | 3.214 | 4.404 | 6.126 | 8.149 | 10.385 | 0.368 | 1.135 | 3.344 | 6.293 | 9.339 | 12.957 | 3.959 | 7.117 | 5.526 | 9.325 | 15.785 | 24.657 | 19.263 | 39.077 | 48.217 | 7.87 | 12.238 |
Net Receivables
| 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 | 0.672 | 0.722 | 0.71 | 0.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.003 | 0.003 | 0.251 | 0.238 |
Inventory
| 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 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.146 | 0.19 | 0.193 | 0 | 0 |
Other Current Assets
| 0.146 | 0.142 | 0.15 | 0.541 | 0.186 | 0.148 | 0.11 | 0.142 | 0.138 | 0.149 | 0.099 | 0.127 | 0.107 | 0.1 | 0.094 | 0.106 | 0.106 | 0.093 | 0.092 | 0.099 | 0.14 | 0.116 | 0.112 | 0.111 | 0.11 | 0.074 | 0.126 | 0.136 | 0.139 | 0.134 | 0.136 | 0.16 | 0.161 | 0.147 | 0.17 | 0.154 | 0.147 | 0.141 | 0.133 | 0.125 | 0.262 | 0.384 | 0.434 | 0.581 | 0.482 | 0.448 | 1.138 | 1.637 | 1.262 | 1.242 | 0.017 | 0.024 | 0.855 | 0.07 | 0.02 | 0 |
Total Current Assets
| 0.292 | 0.252 | 0.631 | 0.784 | 1.184 | 0.261 | 0.26 | 0.274 | 0.291 | 0.299 | 0.282 | 0.304 | 0.283 | 0.281 | 0.319 | 0.307 | 0.323 | 0.215 | 0.221 | 0.275 | 0.325 | 0.225 | 0.182 | 0.234 | 0.306 | 0.261 | 0.296 | 0.245 | 0.256 | 0.33 | 0.373 | 0.835 | 1.411 | 2.307 | 3.384 | 5.23 | 7.035 | 9.04 | 11.334 | 4.546 | 1.496 | 3.878 | 6.977 | 10.17 | 13.689 | 5.752 | 8.754 | 7.163 | 10.587 | 17.027 | 25.92 | 20.484 | 40.126 | 48.482 | 8.141 | 12.476 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 63.636 | 63.452 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.062 | 0.062 | 0.062 | 0.02 | 0.02 | 0.02 | 0.022 | 0.03 | 0.038 | 0.048 | 0.06 | 0.06 | 0.069 | 0.079 | 0.089 | 0.099 | 0.108 | 0.118 | 0.127 | 0.138 | 0.148 | 0.158 | 0.169 | 0.17 | 0.182 | 0.199 | 0.219 | 0.241 | 0.26 | 0.283 | 0.362 | 0.437 | 0.44 | 0.491 | 0.544 | 0.645 | 0.715 | 0.776 | 0.849 | 0.857 | 0.78 | 0.888 | 0.866 | 0.631 | 0.755 | 0.642 | 0.216 | 0.221 |
Goodwill
| 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 | 18.347 | 18.347 | 18.347 | 0 | 0 |
Intangible 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 | 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
| 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 | 18.347 | 18.347 | 18.347 | 0 | 0 |
Long Term Investments
| 31.163 | 31.374 | 94.789 | 93.989 | 94.757 | 95.164 | 94.21 | 92.432 | 94.334 | 96.135 | 96.625 | 96.531 | 97.953 | 98.006 | 98.224 | 97.625 | 96.507 | 95.805 | 95.773 | 94.822 | 95 | 93.817 | 93.713 | 93.032 | 92.84 | 93.371 | 94.625 | 94.054 | 94.391 | 94.32 | 94.498 | 95.17 | 95.806 | 96.562 | 95.205 | 94.611 | 95.522 | 95.346 | 94.147 | 92.76 | 93.056 | 90.51 | 89.345 | 90.149 | 88.245 | 84.261 | 81.348 | 78.994 | 75.924 | 71.373 | 64.651 | 57.933 | 43.772 | 0 | 0 | 0 |
Tax 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 | 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
| 18.201 | 19.284 | 17.937 | 17.853 | 17.568 | 16.496 | 16.342 | 15.938 | 16.273 | 16.391 | 16.654 | 16.747 | 17.064 | 17.959 | 17.935 | 17.803 | 17.577 | 17.456 | 17.318 | 17.166 | 17.09 | 16.669 | 16.462 | 15.721 | 15.411 | 15.544 | 15.804 | 15.242 | 15.17 | 15.147 | 15.138 | 15.611 | 15.634 | 15.409 | 15.066 | 14.649 | 14.74 | 14.059 | 13.746 | 14.215 | 2.318 | 2.12 | 2.133 | 1.76 | 1.506 | 1.453 | 1.414 | 1.345 | 1.225 | 1.508 | 1.06 | 0.929 | 5.351 | 38.303 | 0.585 | 0.585 |
Total Non-Current Assets
| 113.001 | 114.111 | 112.789 | 111.906 | 112.388 | 111.723 | 110.615 | 108.432 | 110.67 | 112.588 | 113.342 | 113.298 | 115.037 | 115.985 | 116.182 | 115.458 | 114.123 | 113.309 | 113.151 | 112.047 | 112.159 | 110.565 | 110.263 | 108.852 | 108.359 | 109.032 | 110.556 | 109.434 | 109.709 | 109.625 | 109.805 | 110.952 | 111.622 | 112.17 | 110.49 | 109.502 | 110.523 | 109.688 | 108.255 | 107.411 | 95.814 | 93.121 | 92.022 | 92.555 | 90.466 | 86.491 | 83.611 | 81.195 | 77.93 | 73.769 | 66.577 | 77.84 | 68.225 | 57.292 | 0.801 | 0.806 |
Total Assets
| 113.292 | 114.363 | 113.42 | 112.69 | 113.572 | 111.983 | 110.875 | 108.706 | 110.961 | 112.887 | 113.624 | 113.601 | 115.32 | 116.266 | 116.5 | 115.766 | 114.446 | 113.524 | 113.372 | 112.322 | 112.484 | 110.79 | 110.446 | 109.086 | 108.665 | 109.293 | 110.852 | 109.679 | 109.965 | 109.955 | 110.178 | 111.786 | 113.033 | 114.477 | 113.874 | 114.732 | 117.557 | 118.728 | 119.589 | 111.957 | 97.31 | 96.999 | 98.999 | 102.724 | 104.155 | 92.242 | 92.364 | 88.359 | 88.517 | 90.796 | 92.497 | 98.325 | 108.351 | 105.774 | 8.942 | 13.282 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.371 | 0.973 | 1.006 | 0.727 | 2.778 | 1.414 | 1.222 | 0.967 | 3.814 | 3.572 | 3.457 | 3.394 | 3.129 | 2.977 | 3.064 | 2.797 | 2.801 | 2.549 | 2.525 | 2.393 | 2.338 | 2.18 | 2.149 | 1.811 | 1.728 | 1.654 | 1.67 | 1.511 | 1.414 | 1.225 | 1.066 | 0.923 | 0.96 | 0.942 | 0.834 | 0.654 | 0.898 | 1.091 | 1.547 | 1.273 | 1.105 | 1.558 | 2.643 | 2.009 | 2.56 | 1.481 | 1.847 | 2.174 | 1.952 | 3.937 | 4.894 | 3.131 | 3.191 | 2.195 | 0.543 | 1.813 |
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 | 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 |
Tax Payables
| 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 | 0.047 | 0.047 | 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 |
Deferred Revenue
| 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 |
Other Current Liabilities
| 1.126 | 1.087 | 1.051 | 0.944 | 2.192 | 2.085 | 1.972 | 1.828 | 1.703 | 1.603 | 1.336 | 2.833 | 2.798 | 2.712 | 4.904 | 4.827 | 4.627 | 4.508 | 4.264 | 4.097 | 3.864 | 3.358 | 2.961 | 2.859 | 2.621 | 2.423 | 1.906 | 1.397 | 0.955 | 0.667 | 0.302 | 0.214 | 0.182 | 0.148 | 0.083 | 0.164 | 0.11 | 0.014 | 0.029 | 0.028 | 0.036 | 0.035 | 0.027 | 0.021 | 0.016 | 0.057 | 0.776 | 0.004 | 0.02 | 0.194 | 0.368 | 0.026 | 1 | 0.006 | 0 | 0 |
Total Current Liabilities
| 2.497 | 2.06 | 2.056 | 1.67 | 4.971 | 3.498 | 3.194 | 2.795 | 5.517 | 5.174 | 4.794 | 6.227 | 5.927 | 5.688 | 7.968 | 7.624 | 7.428 | 7.058 | 6.79 | 6.49 | 6.202 | 5.538 | 5.11 | 4.67 | 4.349 | 4.076 | 3.576 | 2.908 | 2.369 | 1.892 | 1.369 | 1.137 | 1.142 | 1.089 | 0.917 | 0.818 | 1.008 | 1.105 | 1.575 | 1.301 | 1.141 | 1.593 | 2.67 | 2.03 | 2.576 | 1.538 | 2.622 | 2.178 | 1.973 | 4.131 | 5.262 | 3.157 | 4.191 | 2.201 | 0.543 | 1.813 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 8.988 | 8.724 | 0 | 0 |
Deferred Revenue Non-Current
| 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 |
Deferred Tax Liabilities Non-Current
| 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 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 1.414 | 1.222 | 0.967 | 3.814 | 3.572 | 3.457 | 3.394 | 3.129 | 2.977 | 3.064 | 2.797 | 2.801 | 2.549 | 2.525 | 2.393 | 2.338 | 2.18 | 2.149 | 1.811 | 1.728 | 1.654 | 1.67 | 1.511 | 1.414 | 1.225 | 1.066 | 0.923 | 0.96 | 0.942 | 0.834 | 0.654 | 0.898 | 1.091 | 1.547 | 1.273 | 1.105 | 1.558 | 2.643 | 2.009 | 2.56 | 1.481 | 1.847 | 2.174 | 1.952 | 3.937 | 4.894 | 0 | 0 | 0 | 0.543 | 1.813 |
Total Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 1.414 | 1.222 | 0.967 | 3.814 | 3.572 | 3.457 | 3.394 | 3.129 | 2.977 | 3.064 | 2.797 | 2.801 | 2.549 | 2.525 | 2.393 | 2.338 | 2.18 | 2.149 | 1.811 | 1.728 | 1.654 | 1.67 | 1.511 | 1.414 | 1.225 | 1.066 | 0.923 | 0.96 | 0.942 | 0.834 | 0.654 | 0.898 | 1.091 | 1.547 | 1.273 | 1.105 | 1.558 | 2.643 | 2.009 | 2.56 | 1.481 | 1.847 | 2.174 | 1.952 | 3.937 | 4.894 | 0 | 8.988 | 8.724 | 0.543 | 1.813 |
Total Liabilities
| 2.497 | 2.06 | 2.056 | 1.67 | 4.971 | 3.498 | 3.194 | 2.795 | 5.517 | 5.174 | 4.794 | 6.227 | 5.927 | 5.688 | 7.968 | 7.624 | 7.428 | 7.058 | 6.79 | 6.49 | 6.202 | 5.538 | 5.11 | 4.67 | 4.349 | 4.076 | 3.576 | 2.908 | 2.369 | 1.892 | 1.369 | 1.137 | 1.142 | 1.089 | 0.917 | 0.818 | 1.008 | 1.105 | 1.575 | 1.301 | 1.141 | 1.593 | 2.67 | 2.03 | 2.576 | 1.538 | 2.622 | 2.178 | 1.973 | 4.131 | 5.262 | 3.157 | 13.179 | 10.925 | 0.543 | 1.813 |
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 |
Common Stock
| 139.399 | 139.399 | 139.399 | 139.399 | 139.399 | 136.582 | 136.582 | 136.582 | 133.601 | 133.601 | 133.601 | 131.827 | 131.827 | 131.827 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.273 | 129.923 | 129.923 | 129.923 | 129.923 | 123.776 | 106.694 | 106.694 | 106.694 | 106.694 | 106.718 | 94.184 | 92.399 | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 11.195 | 12.743 |
Retained Earnings
| -29.376 | -27.987 | -29.121 | -29.024 | -28.888 | -29.48 | -29.503 | -29.658 | -29.183 | -28.673 | -28.514 | -28.176 | -27.851 | -26.889 | -26.772 | -26.793 | -26.848 | -26.633 | -26.589 | -26.485 | -26.411 | -26.477 | -26.472 | -26.409 | -26.373 | -26.32 | -25.794 | -25.182 | -25.031 | -24.823 | -24.577 | -23.392 | -23.182 | -22.723 | -22.499 | -22.178 | -21.531 | -21.064 | -20.507 | -20.135 | -18.726 | -18.187 | -17.593 | -16.47 | -15.693 | -14.809 | -14.322 | -12.113 | -11.161 | -10.515 | -8.969 | -7.377 | -6.992 | -5.051 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -12.477 | -12.359 | -12.163 | -12.605 | -15.159 | -11.867 | -12.648 | -14.262 | -12.224 | -10.465 | -9.506 | -9.526 | -7.833 | -7.609 | -7.218 | -7.587 | -8.657 | -9.423 | -9.351 | -10.205 | -9.828 | -10.794 | -10.714 | -11.697 | -11.833 | -10.986 | -9.452 | -10.569 | -9.896 | -9.636 | -9.136 | -8.481 | -7.449 | -6.409 | -7.052 | -7.058 | -5.055 | -4.435 | -4.569 | -4.514 | -3.094 | -4.271 | -3.762 | -0.406 | -0.086 | 0.091 | 9.969 | 8.792 | -0.053 | -0.033 | 6.701 | 0 | 0 | 0 | -2.796 | -1.273 |
Other Total Stockholders Equity
| 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.249 | 13.246 | 13.236 | 13.227 | 13.213 | 13.199 | 13.167 | 11.528 | 11.295 | 11.17 | 10.99 | 10.878 | 10.641 | 11.237 | 1.696 | 89.417 | 97.759 | 97.213 | 89.503 | 102.544 | 102.164 | 99.9 | 0 | 0 |
Total Shareholders Equity
| 110.796 | 112.303 | 111.364 | 111.019 | 108.601 | 108.485 | 107.681 | 105.911 | 105.444 | 107.712 | 108.83 | 107.374 | 109.393 | 110.578 | 108.532 | 108.142 | 107.018 | 106.466 | 106.582 | 105.832 | 106.282 | 105.251 | 105.336 | 104.416 | 104.316 | 105.216 | 107.276 | 106.771 | 107.596 | 108.063 | 108.809 | 110.649 | 111.891 | 113.388 | 112.957 | 113.913 | 116.549 | 117.623 | 118.014 | 110.656 | 96.168 | 95.405 | 96.329 | 100.695 | 101.58 | 90.704 | 89.742 | 86.181 | 86.545 | 86.665 | 87.235 | 95.167 | 95.171 | 94.849 | 8.399 | 11.469 |
Total Equity
| 110.796 | 112.303 | 111.364 | 111.019 | 108.601 | 108.485 | 107.681 | 105.911 | 105.444 | 107.712 | 108.83 | 107.374 | 109.393 | 110.578 | 108.532 | 108.142 | 107.018 | 106.466 | 106.582 | 105.832 | 106.282 | 105.251 | 105.336 | 104.416 | 104.316 | 105.216 | 107.276 | 106.771 | 107.596 | 108.063 | 108.809 | 110.649 | 111.891 | 113.388 | 112.957 | 113.913 | 116.549 | 117.623 | 118.014 | 110.656 | 96.168 | 95.405 | 96.329 | 100.695 | 101.58 | 90.704 | 89.742 | 86.181 | 86.545 | 86.665 | 87.235 | 95.167 | 95.171 | 94.849 | 8.399 | 11.469 |
Total Liabilities & Shareholders Equity
| 113.292 | 114.363 | 113.42 | 112.69 | 113.572 | 111.983 | 110.875 | 108.706 | 110.961 | 112.887 | 113.624 | 113.601 | 115.32 | 116.266 | 116.5 | 115.766 | 114.446 | 113.524 | 113.372 | 112.322 | 112.484 | 110.79 | 110.446 | 109.086 | 108.665 | 109.293 | 110.852 | 109.679 | 109.965 | 109.955 | 110.178 | 111.786 | 113.033 | 114.477 | 113.874 | 114.732 | 117.557 | 118.728 | 119.589 | 111.957 | 97.31 | 96.999 | 98.999 | 102.724 | 104.155 | 92.242 | 92.364 | 88.359 | 88.517 | 90.796 | 92.497 | 98.325 | 108.351 | 105.774 | 8.942 | 13.282 |