Sporting Clube de Braga - Futebol, SAD
ELI:SCB.LS
16.2 (EUR) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.512 | 1.512 | 1.512 | 1.512 | 2.314 | 2.314 | 2.314 | 2.314 | 4.055 | 4.055 | 4.055 | 4.055 | 0.047 | 0.047 | 0.047 | 0.047 | 0.091 | 0.091 | 0.091 | 0.091 | 0.25 | 0.25 | 0.25 | 0.25 | 0.411 | 0.411 | 0.411 | 0.411 | 0.159 | 0.159 | 0.159 | 0.159 | 0.006 | 13.074 | 0.006 | 0.006 | 0.486 | 0.486 | 0.486 | 0.486 | 0.175 | 0.175 | 0.175 | 0.175 | 0.004 | 0.004 | 0.016 | 0.004 | 4.354 | 0.004 | 6.881 | 0.004 | 0.197 | 0.197 | 0.197 | 0.197 | 0.102 | 0.102 | 0.102 | 0.102 |
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 | 7.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1.512 | 1.512 | 1.512 | 1.512 | 2.314 | 2.314 | 2.314 | 2.314 | 4.055 | 4.055 | 4.055 | 4.055 | 0.047 | 0.047 | 0.047 | 0.047 | 0.091 | 0.091 | 0.091 | 0.091 | 0.25 | 0.25 | 0.25 | 0.25 | 0.411 | 0.411 | 0.411 | 0.411 | 0.159 | 0.159 | 0.159 | 0.159 | 0.006 | 20.16 | 0.006 | 0.006 | 0.486 | 0.486 | 0.486 | 0.486 | 0.175 | 0.175 | 0.175 | 0.175 | 0.004 | 0.004 | 0.016 | 0.004 | 4.354 | 0.004 | 6.881 | 0.004 | 0.197 | 0.197 | 0.197 | 0.197 | 0.102 | 0.102 | 0.102 | 0.102 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0.265 | 0.265 | 0.265 | 0.265 | 0.39 | 0.39 | 0.39 | 0.39 | 0.064 | 0.064 | 0.064 | 0.064 | 0.019 | 0.019 | 0.019 | 0.019 | 0.014 | 0.014 | 0.014 | 0.014 | 0.029 | 0.029 | 0.029 | 0.029 | 0.013 | 0.013 | 0.013 | 0.013 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.027 | 0.108 | 0.027 | 0 | 0.022 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 3.247 | 3.247 | 3.247 | 3.247 | 2.923 | 2.923 | 2.923 | 2.923 | 4.701 | 4.701 | 4.701 | 4.701 | 5.615 | 5.615 | 5.615 | 5.615 | 2.982 | 2.982 | 2.982 | 2.982 | 5.093 | 5.093 | 5.093 | 5.093 | 1.98 | 1.98 | 1.98 | 1.98 | 4.269 | 4.269 | 4.269 | 4.269 | 3.388 | 82.734 | 3.388 | 3.388 | 4.627 | 4.627 | 4.627 | 4.627 | 6.369 | 6.369 | 6.369 | 6.369 | 0.094 | 0.094 | 0.009 | 0.094 | 55.763 | 0.084 | 50.042 | 0.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 5.024 | 5.024 | 5.024 | 5.024 | 5.626 | 5.626 | 5.626 | 5.626 | 8.82 | 8.82 | 8.82 | 8.82 | 5.68 | 5.68 | 5.68 | 5.68 | 3.087 | 3.087 | 3.087 | 3.087 | 5.373 | 5.373 | 5.373 | 5.373 | 2.405 | 2.405 | 2.405 | 2.405 | 4.434 | 4.434 | 4.434 | 4.434 | 3.394 | 102.894 | 3.394 | 3.394 | 5.112 | 5.112 | 5.112 | 5.112 | 6.544 | 6.544 | 6.544 | 6.544 | 0.125 | 0.125 | 0.502 | 0.125 | 60.117 | 0.111 | 56.924 | 0.111 | 0.197 | 0.197 | 0.197 | 0.197 | 0.102 | 0.102 | 0.102 | 0.102 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5.372 | 5.372 | 5.372 | 5.372 | 2.898 | 2.898 | 2.898 | 2.898 | 0.943 | 0.943 | 0.943 | 0.943 | 0.7 | 0.7 | 0.7 | 0.7 | 0.736 | 0.736 | 0.736 | 0.736 | 0.721 | 0.721 | 0.721 | 0.721 | 0.311 | 0.311 | 0.311 | 0.311 | 0.248 | 0.248 | 0.248 | 0.248 | 0.315 | 166.006 | 0.315 | 0.315 | 0.336 | 0.336 | 0.336 | 0.336 | 0.131 | 0.131 | 0.131 | 0.131 | 0.246 | 0.246 | 0.984 | 0.246 | 160.847 | 0.256 | 162.722 | 0.256 | 4.404 | 4.404 | 4.404 | 4.404 | 4.536 | 4.536 | 4.536 | 4.536 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4.521 | 4.521 | 4.521 | 4.521 | 6.361 | 6.361 | 6.361 | 6.361 | 6.619 | 6.619 | 6.619 | 6.619 | 4.131 | 4.131 | 4.131 | 4.131 | 4.364 | 4.364 | 4.364 | 4.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.521 | 4.521 | 4.521 | 4.521 | 6.361 | 6.361 | 6.361 | 6.361 | 6.619 | 6.619 | 6.619 | 6.619 | 4.131 | 4.131 | 4.131 | 4.131 | 4.364 | 4.364 | 4.364 | 4.364 | 2.385 | 2.385 | 2.385 | 2.385 | 2 | 2 | 2 | 2 | 1.753 | 1.753 | 1.753 | 1.753 | 2.069 | 117.233 | 2.069 | 2.069 | 2.581 | 2.581 | 2.581 | 2.581 | 1.691 | 1.691 | 1.691 | 1.691 | 0.1 | 0.1 | 0.399 | 0.1 | 90.431 | 0.1 | 86.505 | 0.1 | 20.823 | 20.823 | 20.823 | 20.823 | 16.623 | 16.623 | 16.623 | 16.623 |
Long 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 | 1.723 | 1.723 | 1.723 | 1.723 | 1.557 | 1.557 | 1.557 | 1.557 | 1.493 | -5.188 | 1.493 | 1.493 | 1.341 | 1.341 | 1.341 | 1.341 | 1.321 | 1.321 | 1.321 | 1.321 | 0 | 0 | 0 | 0 | 0 | 0 | 71.391 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.309 | 0.734 | 2.938 | 0.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 7.948 | 7.948 | 7.948 | 7.948 | 8.557 | 8.557 | 8.557 | 8.557 | 8.475 | 8.475 | 8.475 | 8.475 | 7.369 | 7.369 | 7.369 | 7.369 | 6.171 | 6.171 | 6.171 | 6.171 | 3.608 | 3.608 | 3.608 | 3.608 | 0.584 | 0.584 | 0.584 | 0.584 | 1.029 | 1.029 | 1.029 | 1.029 | 1.999 | 60.853 | 1.999 | 1.999 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0.505 | 0.505 | 2.02 | 0.505 | 70.238 | -0.229 | 0.752 | -0.229 | 5.016 | 5.016 | 5.016 | 5.016 | 6.865 | 6.865 | 6.865 | 6.865 |
Total Non-Current Assets
| 17.841 | 17.841 | 17.841 | 17.841 | 17.816 | 17.816 | 17.816 | 17.816 | 16.037 | 16.037 | 16.037 | 16.037 | 12.2 | 12.2 | 12.2 | 12.2 | 11.27 | 11.27 | 11.27 | 11.27 | 6.714 | 6.714 | 6.714 | 6.714 | 4.619 | 4.619 | 4.619 | 4.619 | 4.587 | 4.587 | 4.587 | 4.587 | 5.876 | 338.904 | 5.876 | 5.876 | 4.258 | 4.258 | 4.258 | 4.258 | 3.144 | 3.144 | 3.144 | 3.144 | 0.851 | 0.851 | 3.403 | 0.851 | 323.825 | 0.861 | 324.308 | 0.861 | 30.243 | 30.243 | 30.243 | 30.243 | 28.025 | 28.025 | 28.025 | 28.025 |
Total Assets
| 22.865 | 22.865 | 22.865 | 22.865 | 23.442 | 23.442 | 23.442 | 23.442 | 24.856 | 24.856 | 24.856 | 24.856 | 17.88 | 17.88 | 17.88 | 17.88 | 14.357 | 14.357 | 14.357 | 14.357 | 12.086 | 12.086 | 12.086 | 12.086 | 7.023 | 7.023 | 7.023 | 7.023 | 9.02 | 9.02 | 9.02 | 9.02 | 9.27 | 441.798 | 9.27 | 9.27 | 9.37 | 9.37 | 9.37 | 9.37 | 9.688 | 9.688 | 9.688 | 9.688 | 0.976 | 0.976 | 3.905 | 0.976 | 383.941 | 0.972 | 381.232 | 0.972 | 41.703 | 44.659 | 41.703 | 44.659 | 31.263 | 31.263 | 31.263 | 31.263 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.545 | 0.545 | 0.545 | 0.545 | 0.62 | 0.62 | 0.62 | 0.62 | 0.65 | 0.65 | 0.65 | 0.65 | 0.492 | 0.492 | 0.492 | 0.492 | 0.353 | 0.353 | 0.353 | 0.353 | 0.436 | 0.436 | 0.436 | 0.436 | 0.378 | 0.378 | 0.378 | 0.378 | 0.362 | 0.362 | 0.362 | 0.362 | 0.312 | 26.781 | 0.312 | 0.312 | 0.273 | 0.273 | 0.273 | 0.273 | 0.616 | 0.616 | 0.616 | 0.616 | 0.075 | 0.075 | 0.3 | 0.075 | 0 | 0.113 | 30.834 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 198.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.164 | 0 | 89.757 | 0 | 89.943 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 20.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | 0 | 0 | 0 | 18.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 7.683 | 7.683 | 7.683 | 7.683 | 7.705 | 7.705 | 7.705 | 7.705 | 7.277 | 7.277 | 7.277 | 7.277 | 7.095 | 7.095 | 7.095 | 7.095 | 6.431 | 6.431 | 6.431 | 6.431 | 5.504 | 5.504 | 5.504 | 5.504 | 3.626 | 3.626 | 3.626 | 3.626 | 5.356 | 5.356 | 5.356 | 5.356 | 4.674 | 42.188 | 4.674 | 4.674 | 4.451 | 4.451 | 4.451 | 4.451 | 6.275 | 6.275 | 6.275 | 6.275 | 0.108 | 0.108 | 0.269 | 0.108 | 88.798 | 0.152 | 48.554 | 0.152 | 35.645 | 35.645 | 35.645 | 35.645 | 17.769 | 17.769 | 17.769 | 17.769 |
Total Current Liabilities
| 8.228 | 8.228 | 8.228 | 8.228 | 8.324 | 8.324 | 8.324 | 8.324 | 7.926 | 7.926 | 7.926 | 7.926 | 7.587 | 7.587 | 7.587 | 7.587 | 6.785 | 6.785 | 6.785 | 6.785 | 5.94 | 5.94 | 5.94 | 5.94 | 4.004 | 4.004 | 4.004 | 4.004 | 5.717 | 5.717 | 5.717 | 5.717 | 4.985 | 288.139 | 4.985 | 4.985 | 4.725 | 4.725 | 4.725 | 4.725 | 6.891 | 6.891 | 6.891 | 6.891 | 0.183 | 0.183 | 0.733 | 0.183 | 178.554 | 0.265 | 169.332 | 0.265 | 35.645 | 35.645 | 35.645 | 35.645 | 17.769 | 17.769 | 17.769 | 17.769 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.467 | 1.467 | 1.467 | 1.467 | 2.346 | 2.346 | 2.346 | 2.346 | 2.864 | 2.864 | 2.864 | 2.864 | 4.273 | 4.273 | 4.273 | 4.273 | 3.382 | 3.382 | 3.382 | 3.382 | 0.833 | 0.833 | 0.833 | 0.833 | 0.025 | 0.025 | 0.025 | 0.025 | 0.438 | 0.438 | 0.438 | 0.438 | 0.438 | 119.305 | 0.438 | 0.438 | 0.438 | 0.438 | 0.438 | 0.438 | 0.438 | 0.438 | 0.438 | 0.438 | 0.005 | 0.005 | 0.018 | 0.005 | 124.73 | 0.032 | 126.527 | 0.032 | 4.371 | 4.371 | 4.371 | 4.371 | 10.025 | 10.025 | 10.025 | 10.025 |
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 | 4.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.75 | 0 | 41.506 | 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 | 5.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.986 | 0 | 11.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2.599 | 2.599 | 2.599 | 2.599 | 2.978 | 2.978 | 2.978 | 2.978 | 3.79 | 3.79 | 3.79 | 3.79 | 1.247 | 1.247 | 1.247 | 1.247 | 0.96 | 0.96 | 0.96 | 0.96 | 1.625 | 1.625 | 1.625 | 1.625 | -0 | -0 | -0 | -0 | 0.402 | 0.402 | 0.402 | 0.402 | 0.72 | 32.087 | 0.72 | 0.72 | 0.504 | 0.504 | 0.504 | 0.504 | 0.058 | 0.058 | 0.058 | 0.058 | 1.199 | 1.199 | 4.795 | 1.199 | 26.204 | 1.045 | 25.332 | 1.045 | 4.643 | 4.643 | 4.643 | 4.643 | 3.469 | 3.469 | 3.469 | 3.469 |
Total Non-Current Liabilities
| 4.066 | 4.066 | 4.066 | 4.066 | 5.323 | 5.323 | 5.323 | 5.323 | 6.653 | 6.653 | 6.653 | 6.653 | 5.52 | 5.52 | 5.52 | 5.52 | 4.342 | 4.342 | 4.342 | 4.342 | 2.458 | 2.458 | 2.458 | 2.458 | 0.025 | 0.025 | 0.025 | 0.025 | 0.839 | 0.839 | 0.839 | 0.839 | 1.158 | 161.082 | 1.158 | 1.158 | 0.941 | 0.941 | 0.941 | 0.941 | 0.495 | 0.495 | 0.495 | 0.495 | 1.203 | 1.203 | 4.813 | 1.203 | 195.669 | 1.076 | 204.461 | 1.076 | 9.014 | 9.014 | 9.014 | 9.014 | 13.494 | 13.494 | 13.494 | 13.494 |
Total Liabilities
| 12.294 | 12.294 | 12.294 | 12.294 | 13.647 | 13.647 | 13.647 | 13.647 | 14.58 | 14.58 | 14.58 | 14.58 | 13.107 | 13.107 | 13.107 | 13.107 | 11.127 | 11.127 | 11.127 | 11.127 | 8.398 | 8.398 | 8.398 | 8.398 | 4.029 | 4.029 | 4.029 | 4.029 | 6.556 | 6.556 | 6.556 | 6.556 | 6.143 | 449.221 | 6.143 | 6.143 | 5.666 | 5.666 | 5.666 | 5.666 | 7.387 | 7.387 | 7.387 | 7.387 | 1.386 | 1.386 | 5.546 | 1.386 | 374.224 | 1.341 | 373.793 | 1.341 | 44.659 | 44.659 | 44.659 | 44.659 | 31.263 | 31.263 | 31.263 | 31.263 |
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 | 4.965 | 4.965 | 4.965 | 4.965 |
Common Stock
| 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 115 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.459 | 1.459 | 1.459 | 1.459 | 0 | 0 | 0 | 0 | 115 | 0 | 115 | 0 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 |
Retained Earnings
| 8.004 | 8.004 | 8.004 | 8.004 | 7.227 | 7.227 | 7.227 | 7.227 | 8.477 | 8.477 | 8.477 | 8.477 | 3.086 | 3.086 | 3.086 | 3.086 | 1.543 | 1.543 | 1.543 | 1.543 | 0.694 | 0.694 | 0.694 | 0.694 | 0.53 | 0.53 | 0.53 | 0.53 | -0.33 | -0.33 | -0.33 | -0.33 | 1.502 | -120.485 | 1.502 | 1.502 | 2.204 | 2.204 | 2.204 | 2.204 | 0.843 | 0.843 | 0.843 | 0.843 | -0.427 | -0.427 | -1.708 | -0.427 | -105.417 | -0.382 | -105.944 | -0.382 | -21.737 | -21.737 | -21.737 | -21.737 | -13.023 | -13.023 | -13.023 | -13.023 |
Accumulated Other Comprehensive Income/Loss
| -1.391 | -1.391 | -1.391 | -1.391 | -1.175 | -1.175 | -1.175 | -1.175 | -0.998 | -0.998 | -0.998 | -0.998 | -0.881 | -0.881 | -0.881 | -0.881 | -0.72 | -0.72 | -0.72 | -0.72 | -0.634 | -0.634 | -0.634 | -0.634 | -0.59 | -0.59 | -0.59 | -0.59 | -0.509 | -0.509 | -0.509 | -0.509 | -0.441 | 0 | -0.441 | -0.441 | -0.373 | -0.373 | -0.373 | -0.373 | -0.32 | -0.32 | -0.32 | -0.32 | -0.562 | -0.562 | 0 | -0.562 | 0 | -0.548 | 0 | -0.548 | -1.113 | -1.113 | -1.113 | -1.113 | -0.762 | -0.762 | -0.762 | -0.762 |
Other Total Stockholders Equity
| 2.458 | 2.458 | 2.458 | 2.458 | 2.242 | 2.242 | 2.242 | 2.242 | 1.298 | 1.298 | 1.298 | 1.298 | 1.068 | 1.068 | 1.068 | 1.068 | 0.908 | 0.908 | 0.908 | 0.908 | 2.128 | 2.128 | 2.128 | 2.128 | 1.554 | 1.554 | 1.554 | 1.554 | 1.803 | 1.803 | 1.803 | 1.803 | 0.566 | -1.938 | 0.566 | 0.566 | 0.373 | 0.373 | 0.373 | 0.373 | 0.32 | 0.32 | 0.32 | 0.32 | 0.579 | 0.579 | 0.067 | 0.579 | 0.134 | 0.56 | -1.617 | 0.56 | 0 | 0 | 0 | 0 | -4.965 | -4.965 | -4.965 | -4.965 |
Total Shareholders Equity
| 10.572 | 10.572 | 10.572 | 10.572 | 9.794 | 9.794 | 9.794 | 9.794 | 10.277 | 10.277 | 10.277 | 10.277 | 4.774 | 4.774 | 4.774 | 4.774 | 3.231 | 3.231 | 3.231 | 3.231 | 3.688 | 3.688 | 3.688 | 3.688 | 2.994 | 2.994 | 2.994 | 2.994 | 2.464 | 2.464 | 2.464 | 2.464 | 3.127 | -7.423 | 3.127 | 3.127 | 3.704 | 3.704 | 3.704 | 3.704 | 2.301 | 2.301 | 2.301 | 2.301 | -0.41 | -0.41 | -1.641 | -0.41 | 9.718 | -0.369 | 7.439 | -0.369 | -4.1 | -4.1 | -4.1 | -4.1 | 4.965 | 4.965 | 4.965 | 4.965 |
Total Equity
| 10.572 | 10.572 | 10.572 | 10.572 | 9.794 | 9.794 | 9.794 | 9.794 | 10.277 | 10.277 | 10.277 | 10.277 | 4.774 | 4.774 | 4.774 | 4.774 | 3.231 | 3.231 | 3.231 | 3.231 | 3.688 | 3.688 | 3.688 | 3.688 | 2.994 | 2.994 | 2.994 | 2.994 | 2.464 | 2.464 | 2.464 | 2.464 | 3.127 | -7.423 | 3.127 | 3.127 | 3.704 | 3.704 | 3.704 | 3.704 | 2.301 | 2.301 | 2.301 | 2.301 | -0.41 | -0.41 | -1.641 | -0.41 | 9.718 | -0.369 | 7.439 | -0.369 | -4.1 | -4.1 | -4.1 | -4.1 | 4.965 | 4.965 | 4.965 | 4.965 |
Total Liabilities & Shareholders Equity
| 22.865 | 22.865 | 22.865 | 22.865 | 23.442 | 23.442 | 23.442 | 23.442 | 24.856 | 24.856 | 24.856 | 24.856 | 17.88 | 17.88 | 17.88 | 17.88 | 14.357 | 14.357 | 14.357 | 14.357 | 12.086 | 12.086 | 12.086 | 12.086 | 7.023 | 7.023 | 7.023 | 7.023 | 9.02 | 9.02 | 9.02 | 9.02 | 9.27 | 441.798 | 9.27 | 9.27 | 9.37 | 9.37 | 9.37 | 9.37 | 9.688 | 9.688 | 9.688 | 9.688 | 0.976 | 0.976 | 3.905 | 0.976 | 383.941 | 0.972 | 381.232 | 0.972 | 44.659 | 44.659 | 44.659 | 44.659 | 31.263 | 31.263 | 31.263 | 31.263 |