25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

First Majestic Silver Corp
Buy, Hold or Sell?

Let's analyze First Majestic Silver Corp together

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

I'm going to help you getting a better view of First Majestic Silver Corp. 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.

Get notifications about First Majestic Silver Corp

I send you an email if I find something interesting about First Majestic Silver Corp.

1. Quick Overview

1.1. Quick analysis of First Majestic Silver Corp (30 sec.)










1.2. What can you expect buying and holding a share of First Majestic Silver Corp? (30 sec.)

How much money do you get?

How much money do you get?
$0.02
When do you have the money?
1 year
How often do you get paid?
45.0%

What is your share worth?

Current worth
$4.56
Expected worth in 1 year
$4.65
How sure are you?
67.5%

+ What do you gain per year?

Total Gains per Share
$0.10
Return On Investment
1.6%

For what price can you sell your share?

Current Price per Share
$6.27
Expected price per share
$4.6362 - $7.9341
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of First Majestic Silver Corp (5 min.)




Live pricePrice per Share (EOD)
$6.27
Intrinsic Value Per Share
$-0.99 - $11.20
Total Value Per Share
$3.57 - $15.76

2.2. Growth of First Majestic Silver Corp (5 min.)




Is First Majestic Silver Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$1.3b$1.3b$7.7m0.6%

How much money is First Majestic Silver Corp making?

Current yearPrevious yearGrowGrow %
Making money-$34.1m-$33.5m-$550.1k-1.6%
Net Profit Margin-25.4%-22.0%--

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

2.3. Financial Health of First Majestic Silver Corp (5 min.)




2.4. Comparing to competitors in the Silver industry (5 min.)




  Industry Rankings (Silver)  


Richest
#3 / 25

Most Profit
#25 / 25
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of First Majestic Silver Corp?

Welcome investor! First Majestic Silver Corp's management wants to use your money to grow the business. In return you get a share of First Majestic Silver Corp.

First you should know what it really means to hold a share of First Majestic Silver Corp. And how you can make/lose money.

Speculation

The Price per Share of First Majestic Silver Corp is $6.27. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of First Majestic Silver Corp.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in First Majestic Silver Corp, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $4.56. Based on the TTM, the Book Value Change Per Share is $0.02 per quarter. Based on the YOY, the Book Value Change Per Share is $0.01 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of First Majestic Silver Corp.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.09-1.4%-0.11-1.8%-0.07-1.0%-0.06-0.9%-0.06-1.0%
Usd Book Value Change Per Share0.010.2%0.020.3%0.010.1%0.121.9%0.071.0%
Usd Dividend Per Share0.000.1%0.000.1%0.010.1%0.000.1%0.000.0%
Usd Total Gains Per Share0.020.3%0.030.4%0.010.2%0.121.9%0.071.1%
Usd Price Per Share6.00-5.99-6.58-9.17-8.05-
Price to Earnings Ratio-17.02--17.46--26.75-15.88-26.75-
Price-to-Total Gains Ratio370.53-477.04-72.24-303.39-300.70-
Price to Book Ratio1.31-1.32-1.46-2.62-3.02-
Price-to-Total Gains Ratio370.53-477.04-72.24-303.39-300.70-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share6.27
Number of shares159
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.020.12
Usd Total Gains Per Share0.030.12
Gains per Quarter (159 shares)4.0919.43
Gains per Year (159 shares)16.3777.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1314637568
2528226150146
3841389225224
410555412299302
513697014374380
616838617449458
7189610220524536
82111011823599614
92312413426674692
102613815029749770

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%1.011.00.08.3%5.015.00.025.0%14.026.00.035.0%36.057.00.038.7%
Book Value Change Per Share2.01.01.050.0%7.04.01.058.3%10.07.03.050.0%24.012.04.060.0%65.024.04.069.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%18.00.02.090.0%18.00.022.045.0%18.00.075.019.4%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%13.07.00.065.0%27.012.01.067.5%68.024.01.073.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of First Majestic Silver Corp 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--0.0120.022-46%0.005+112%0.118-90%0.066-82%
Book Value Per Share--4.5644.526+1%4.501+1%3.931+16%2.972+54%
Current Ratio--3.0302.867+6%2.516+20%2.853+6%2.821+7%
Debt To Asset Ratio--0.3040.309-2%0.322-6%0.326-7%0.312-3%
Debt To Equity Ratio--0.4360.447-2%0.475-8%0.485-10%0.457-5%
Dividend Per Share--0.0050.004+13%0.005-10%0.005+2%0.002+103%
Enterprise Value--1429123000.0001394933708.250+2%1526589382.750-6%2402729752.200-41%2164561793.100-34%
Eps---0.088-0.113+28%-0.065-26%-0.055-37%-0.063-29%
Ev To Ebitda Ratio--10.34925.578-60%33.849-69%21.740-52%24.125-57%
Ev To Sales Ratio--2.4312.699-10%2.613-7%5.230-54%5.903-59%
Free Cash Flow Per Share--0.027-0.026+198%-0.128+583%-0.060+328%-0.031+219%
Free Cash Flow To Equity Per Share--0.0080.071-89%-0.014+281%0.037-80%0.013-41%
Gross Profit Margin--1.0001.147-13%0.809+24%0.991+1%0.996+0%
Intrinsic Value_10Y_max--11.196--------
Intrinsic Value_10Y_min---0.992--------
Intrinsic Value_1Y_max--0.055--------
Intrinsic Value_1Y_min---0.278--------
Intrinsic Value_3Y_max--0.978--------
Intrinsic Value_3Y_min---0.685--------
Intrinsic Value_5Y_max--2.881--------
Intrinsic Value_5Y_min---0.925--------
Market Cap1892060280.000+4%1810584000.0001806811950.000+0%1986361530.000-9%2767175880.000-35%2429351082.000-25%
Net Profit Margin---0.181-0.254+41%-0.220+22%-0.141-22%-0.234+29%
Operating Margin--0.015-0.091+689%-0.118+864%-0.025+260%-0.021+239%
Operating Ratio--0.9721.128-14%1.109-12%1.032-6%1.028-5%
Pb Ratio1.374+4%1.3151.323-1%1.459-10%2.617-50%3.023-57%
Pe Ratio-17.787-5%-17.021-17.458+3%-26.749+57%15.882-207%26.753-164%
Price Per Share6.270+4%6.0005.988+0%6.583-9%9.170-35%8.051-25%
Price To Free Cash Flow Ratio59.024+4%56.482-13.925+125%-18.128+132%10.708+427%-466.530+926%
Price To Total Gains Ratio387.201+4%370.527477.045-22%72.244+413%303.387+22%300.698+23%
Quick Ratio--2.9132.527+15%2.080+40%2.479+17%2.501+16%
Return On Assets---0.013-0.017+28%-0.017+25%-0.010-28%-0.019+40%
Return On Equity---0.019-0.025+29%-0.025+30%-0.015-24%-0.028+44%
Total Gains Per Share--0.0160.026-37%0.011+53%0.122-87%0.068-76%
Usd Book Value--1377310000.0001365876424.250+1%1358162612.500+1%1186116107.350+16%896936378.675+54%
Usd Book Value Change Per Share--0.0120.022-46%0.005+112%0.118-90%0.066-82%
Usd Book Value Per Share--4.5644.526+1%4.501+1%3.931+16%2.972+54%
Usd Dividend Per Share--0.0050.004+13%0.005-10%0.005+2%0.002+103%
Usd Eps---0.088-0.113+28%-0.065-26%-0.055-37%-0.063-29%
Usd Free Cash Flow--8014000.000-7855697.750+198%-38728250.000+583%-18247339.550+328%-9503644.775+219%
Usd Free Cash Flow Per Share--0.027-0.026+198%-0.128+583%-0.060+328%-0.031+219%
Usd Free Cash Flow To Equity Per Share--0.0080.071-89%-0.014+281%0.037-80%0.013-41%
Usd Market Cap1892060280.000+4%1810584000.0001806811950.000+0%1986361530.000-9%2767175880.000-35%2429351082.000-25%
Usd Price Per Share6.270+4%6.0005.988+0%6.583-9%9.170-35%8.051-25%
Usd Profit---26593000.000-34149353.500+28%-33599250.000+26%-18252670.700-31%-20947510.350-21%
Usd Revenue--146992000.000131202067.250+12%145229993.000+1%133501662.050+10%103554106.025+42%
Usd Total Gains Per Share--0.0160.026-37%0.011+53%0.122-87%0.068-76%
 EOD+5 -3MRQTTM+26 -13YOY+27 -125Y+20 -1910Y+23 -16

3.3 Fundamental Score

Let's check the fundamental score of First Majestic Silver Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-17.787
Price to Book Ratio (EOD)Between0-11.374
Net Profit Margin (MRQ)Greater than0-0.181
Operating Margin (MRQ)Greater than00.015
Quick Ratio (MRQ)Greater than12.913
Current Ratio (MRQ)Greater than13.030
Debt to Asset Ratio (MRQ)Less than10.304
Debt to Equity Ratio (MRQ)Less than10.436
Return on Equity (MRQ)Greater than0.15-0.019
Return on Assets (MRQ)Greater than0.05-0.013
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of First Majestic Silver Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.720
Ma 20Greater thanMa 506.343
Ma 50Greater thanMa 1006.659
Ma 100Greater thanMa 2006.153
OpenGreater thanClose6.310
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About First Majestic Silver Corp

First Majestic Silver Corp. engages in the acquisition, exploration, development, and production of mineral properties with a focus on silver and gold production in North America. Its projects include the San Dimas mine covering an area of approximately 71,867 hectares located in Durango State, Mexico; the Santa Elena that covers an area of approximately 102,244 hectares located in Sonora State, México; and the La Encantada covering an area of approximately 4,076 hectares located in Coahuila State, México. The company was formerly known as First Majestic Resource Corp. and changed its name to First Majestic Silver Corp. in November 2006. First Majestic Silver Corp. was incorporated in 1979 and is headquartered in Vancouver, Canada.

Fundamental data was last updated by Penke on 2024-11-16 11:39:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient 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 very 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.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit First Majestic Silver Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare First Majestic Silver Corp to the Silver industry mean.
  • A Net Profit Margin of -18.1% means that $-0.18 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of First Majestic Silver Corp:

  • The MRQ is -18.1%. The company is making a huge loss. -2
  • The TTM is -25.4%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-18.1%TTM-25.4%+7.4%
TTM-25.4%YOY-22.0%-3.4%
TTM-25.4%5Y-14.1%-11.4%
5Y-14.1%10Y-23.4%+9.3%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ-18.1%2.2%-20.3%
TTM-25.4%0.6%-26.0%
YOY-22.0%-17.5%-4.5%
5Y-14.1%-6.7%-7.4%
10Y-23.4%-20.2%-3.2%
4.3.1.2. Return on Assets

Shows how efficient First Majestic Silver Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare First Majestic Silver Corp to the Silver industry mean.
  • -1.3% Return on Assets means that First Majestic Silver Corp generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of First Majestic Silver Corp:

  • The MRQ is -1.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.3%TTM-1.7%+0.4%
TTM-1.7%YOY-1.7%0.0%
TTM-1.7%5Y-1.0%-0.8%
5Y-1.0%10Y-1.9%+0.9%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.3%-1.3%0.0%
TTM-1.7%-1.7%0.0%
YOY-1.7%-2.4%+0.7%
5Y-1.0%-2.6%+1.6%
10Y-1.9%-3.8%+1.9%
4.3.1.3. Return on Equity

Shows how efficient First Majestic Silver Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare First Majestic Silver Corp to the Silver industry mean.
  • -1.9% Return on Equity means First Majestic Silver Corp generated $-0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of First Majestic Silver Corp:

  • The MRQ is -1.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -2.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.9%TTM-2.5%+0.6%
TTM-2.5%YOY-2.5%+0.0%
TTM-2.5%5Y-1.5%-1.0%
5Y-1.5%10Y-2.8%+1.3%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.9%-1.8%-0.1%
TTM-2.5%-1.8%-0.7%
YOY-2.5%-3.0%+0.5%
5Y-1.5%-1.9%+0.4%
10Y-2.8%-5.7%+2.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of First Majestic Silver Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient First Majestic Silver Corp is operating .

  • Measures how much profit First Majestic Silver Corp makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare First Majestic Silver Corp to the Silver industry mean.
  • An Operating Margin of 1.5% means the company generated $0.02  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of First Majestic Silver Corp:

  • The MRQ is 1.5%. The company is operating less efficient.
  • The TTM is -9.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ1.5%TTM-9.1%+10.6%
TTM-9.1%YOY-11.8%+2.7%
TTM-9.1%5Y-2.5%-6.6%
5Y-2.5%10Y-2.1%-0.3%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%11.1%-9.6%
TTM-9.1%-3.3%-5.8%
YOY-11.8%-4.0%-7.8%
5Y-2.5%-5.0%+2.5%
10Y-2.1%-10.0%+7.9%
4.3.2.2. Operating Ratio

Measures how efficient First Majestic Silver Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Silver industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of First Majestic Silver Corp:

  • The MRQ is 0.972. The company is less efficient in keeping operating costs low.
  • The TTM is 1.128. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.972TTM1.128-0.156
TTM1.128YOY1.109+0.019
TTM1.1285Y1.032+0.096
5Y1.03210Y1.028+0.004
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9721.261-0.289
TTM1.1281.065+0.063
YOY1.1091.014+0.095
5Y1.0321.106-0.074
10Y1.0281.182-0.154
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of First Majestic Silver Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if First Majestic Silver Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Silver industry mean).
  • A Current Ratio of 3.03 means the company has $3.03 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of First Majestic Silver Corp:

  • The MRQ is 3.030. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.867. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.030TTM2.867+0.163
TTM2.867YOY2.516+0.351
TTM2.8675Y2.853+0.013
5Y2.85310Y2.821+0.032
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0303.368-0.338
TTM2.8674.035-1.168
YOY2.5165.930-3.414
5Y2.8536.546-3.693
10Y2.8215.264-2.443
4.4.3.2. Quick Ratio

Measures if First Majestic Silver Corp is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare First Majestic Silver Corp to the Silver industry mean.
  • A Quick Ratio of 2.91 means the company can pay off $2.91 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of First Majestic Silver Corp:

  • The MRQ is 2.913. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.527. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.913TTM2.527+0.385
TTM2.527YOY2.080+0.447
TTM2.5275Y2.479+0.048
5Y2.47910Y2.501-0.022
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9131.271+1.642
TTM2.5271.692+0.835
YOY2.0802.080+0.000
5Y2.4793.394-0.915
10Y2.5013.092-0.591
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of First Majestic Silver Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of First Majestic Silver Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare First Majestic Silver Corp to Silver industry mean.
  • A Debt to Asset Ratio of 0.30 means that First Majestic Silver Corp assets are financed with 30.4% credit (debt) and the remaining percentage (100% - 30.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of First Majestic Silver Corp:

  • The MRQ is 0.304. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.309. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.304TTM0.309-0.005
TTM0.309YOY0.322-0.013
TTM0.3095Y0.326-0.017
5Y0.32610Y0.312+0.014
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3040.163+0.141
TTM0.3090.157+0.152
YOY0.3220.112+0.210
5Y0.3260.152+0.174
10Y0.3120.175+0.137
4.5.4.2. Debt to Equity Ratio

Measures if First Majestic Silver Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare First Majestic Silver Corp to the Silver industry mean.
  • A Debt to Equity ratio of 43.6% means that company has $0.44 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of First Majestic Silver Corp:

  • The MRQ is 0.436. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.447. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.436TTM0.447-0.011
TTM0.447YOY0.475-0.028
TTM0.4475Y0.485-0.038
5Y0.48510Y0.457+0.028
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4360.167+0.269
TTM0.4470.191+0.256
YOY0.4750.127+0.348
5Y0.4850.142+0.343
10Y0.4570.192+0.265
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings First Majestic Silver Corp generates.

  • Above 15 is considered overpriced but always compare First Majestic Silver Corp to the Silver industry mean.
  • A PE ratio of -17.02 means the investor is paying $-17.02 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of First Majestic Silver Corp:

  • The EOD is -17.787. Based on the earnings, the company is expensive. -2
  • The MRQ is -17.021. Based on the earnings, the company is expensive. -2
  • The TTM is -17.458. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-17.787MRQ-17.021-0.766
MRQ-17.021TTM-17.458+0.437
TTM-17.458YOY-26.749+9.291
TTM-17.4585Y15.882-33.340
5Y15.88210Y26.753-10.871
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
EOD-17.787-3.790-13.997
MRQ-17.021-4.483-12.538
TTM-17.458-5.404-12.054
YOY-26.749-7.475-19.274
5Y15.882-12.818+28.700
10Y26.753-7.728+34.481
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of First Majestic Silver Corp:

  • The EOD is 59.024. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 56.482. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is -13.925. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD59.024MRQ56.482+2.542
MRQ56.482TTM-13.925+70.407
TTM-13.925YOY-18.128+4.203
TTM-13.9255Y10.708-24.633
5Y10.70810Y-466.530+477.237
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
EOD59.024-5.890+64.914
MRQ56.482-6.021+62.503
TTM-13.925-6.728-7.197
YOY-18.128-7.482-10.646
5Y10.708-11.396+22.104
10Y-466.530-11.396-455.134
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of First Majestic Silver Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Silver industry mean).
  • A PB ratio of 1.31 means the investor is paying $1.31 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of First Majestic Silver Corp:

  • The EOD is 1.374. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.315. Based on the equity, the company is underpriced. +1
  • The TTM is 1.323. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.374MRQ1.315+0.059
MRQ1.315TTM1.323-0.009
TTM1.323YOY1.459-0.136
TTM1.3235Y2.617-1.294
5Y2.61710Y3.023-0.406
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
EOD1.3741.137+0.237
MRQ1.3151.253+0.062
TTM1.3231.547-0.224
YOY1.4591.441+0.018
5Y2.6172.184+0.433
10Y3.0232.381+0.642
4.6.2. Total Gains per Share

2.4. Latest News of First Majestic Silver Corp

Does First Majestic Silver Corp still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from First Majestic Silver Corp to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-27
10:58
EU court dismisses Russia's Nord Stream 2 contest of EU unbundling rulesRead
2024-11-27
08:10
Mali town at heart of July battle hit by disease and drone strikesRead
2024-11-18
22:45
ADM posts drop in Q3 earnings in delayed report, revises segment core profitRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of First Majestic Silver Corp.

4.8.1. Institutions holding First Majestic Silver Corp

Institutions are holding 42.882% of the shares of First Majestic Silver Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Van Eck Associates Corporation9.33250.236828148199-3728356-11.6962
2024-06-30Vanguard Group Inc3.52250.0012106245511729301.6546
2024-06-30MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd.2.6050.1106785725078572500
2024-06-30Tidal Investments LLC.1.88350.451956810495061609.7811
2024-06-30Dimensional Fund Advisors, Inc.1.04730.004931589081032323.3784
2024-06-30Morgan Stanley - Brokerage Accounts0.84310.000625429241045244.2866
2024-06-30Citadel Advisors Llc0.70050.002521128541608004318.5112
2024-06-30VOLORIDGE INVESTMENT MANAGEMENT, LLC0.69270.0462089225-855257-29.0461
2024-06-30Goldman Sachs Group Inc0.5590.0017168603246093037.6238
2024-06-30Jane Street Group LLC0.40250.001612140731101739.9803
2024-06-30Bank of Montreal0.38570.0021116328910662010.0902
2024-06-30BMO Capital Markets Corp.0.38570.0021116328910662010.0902
2024-06-30Susquehanna International Group, LLP0.36490.00121100723-269065-19.6428
2024-06-30Qube Research & Technologies0.31760.0099579609579600
2024-06-30Two Sigma Investments LLC0.30930.0126932802-332580-26.283
2024-09-30TD Asset Management Inc0.26570.0045801326267963.4596
2024-06-30DZ BANK AG Deutsche Zentral-Genossenschaftsbank Frankfurt am Main0.26480.00487986219690.1215
2024-06-30D. E. Shaw & Co LP0.25750.004377670125590949.1384
2024-06-30Marshall Wace Asset Management Ltd0.21860.00526594376594370
2024-06-30Pictet Asset Manangement SA0.19170.003957833300
Total 24.55010.907574047546+7852256+10.6%

4.9.2. Funds holding First Majestic Silver Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31VanEck Gold Miners ETF USD4.45140.662113430733-7152-0.0532
2024-10-31VanEck Junior Gold Miners ETF USD3.9881.57721203273000
2024-10-31Global X Silver Miners ETF2.44343.9895737210900
2024-10-31Amplify Junior Silver Miners ETF1.9543.7659589566100
2024-09-30Vanguard Total Intl Stock Index Inv1.3090.00513949525-10555-0.2665
2024-09-30Vanguard Developed Markets Index Admiral0.80310.007242322084000.3479
2024-09-30Vanguard Instl Ttl Intl Stk Mkt Idx TrII0.65160.0051196612700
2024-10-31iShares MSCI Global Silver&Mtls Mnrs ETF0.61135.1905184430200
2024-10-31Amundi NYSE Arca Gold BUGS ETF USD Dis0.53453.4722161281600
2024-07-31Dimensional Canadian Small Company0.53130.6862160299100
2024-09-30DFA International Small Company I0.50150.0691513269-35503-2.2923
2024-10-31AuAg Silver Bullet A0.44748.5277135000000
2024-10-31VanEck Gold Miners ETF USD0.41830.6524126224200
2024-10-31VanEck Junior Gold Miners ETF USD0.38981.5666117596900
2024-10-31iShares Core S&P/TSX Capped Compost ETF0.38270.08981154767-17472-1.4905
2024-09-30Vanguard FTSE All-Wld ex-US SmCp Idx Ins0.320.050796556400
2024-09-30DFA International Core Equity I0.23880.0132720523477007.0895
2024-10-31Global X Silver Miners ETF USD Acc0.23523.681470969200
2024-10-31State St Gbl Sm Cp Eq ex-US Indx NL Cl A0.22910.046769132600
2024-09-30BMO S&P/TSX Capped Composite ETF0.22540.065679972-39165-5.4461
Total 20.665834.123362353538-53747-0.1%

5.3. Insider Transactions

Insiders are holding 1.465% of the shares of First Majestic Silver Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2019-05-14Vinita Lee PiperBUY220555.93
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Operating Income  -2,192-20,509-22,7018,383-14,3180-14,31818,4644,146



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets1,977,495
Total Liabilities600,185
Total Stockholder Equity1,377,310
 As reported
Total Liabilities 600,185
Total Stockholder Equity+ 1,377,310
Total Assets = 1,977,495

Assets

Total Assets1,977,495
Total Current Assets355,594
Long-term Assets1,621,901
Total Current Assets
Cash And Cash Equivalents 154,730
Short-term Investments 63,994
Net Receivables 59,124
Inventory 68,268
Other Current Assets 9,478
Total Current Assets  (as reported)355,594
Total Current Assets  (calculated)355,594
+/-0
Long-term Assets
Property Plant Equipment 1,434,649
Long-term Assets Other 121,475
Long-term Assets  (as reported)1,621,901
Long-term Assets  (calculated)1,556,124
+/- 65,777

Liabilities & Shareholders' Equity

Total Current Liabilities117,370
Long-term Liabilities482,815
Total Stockholder Equity1,377,310
Total Current Liabilities
Short-term Debt 16,037
Accounts payable 49,719
Other Current Liabilities 41,039
Total Current Liabilities  (as reported)117,370
Total Current Liabilities  (calculated)106,795
+/- 10,575
Long-term Liabilities
Long-term Liabilities  (as reported)482,815
Long-term Liabilities  (calculated)0
+/- 482,815
Total Stockholder Equity
Common Stock1,976,695
Retained Earnings -702,130
Accumulated Other Comprehensive Income 102,745
Total Stockholder Equity (as reported)1,377,310
Total Stockholder Equity (calculated)1,377,310
+/-0
Other
Cash and Short Term Investments 218,724
Common Stock Shares Outstanding 301,001
Current Deferred Revenue782
Liabilities and Stockholders Equity 1,977,495
Net Debt 78,381
Net Working Capital 238,224
Short Long Term Debt Total 233,111



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-30
> Total Assets 
77
113
174
290
274
276
350
38
308
543
895
11,707
11,767
10,788
11,012
10,168
10,899
20,610
21,822
101,126
132,822
159,100
164,419
186,600
184,822
186,815
239,463
253,289
238,653
189,942
200,949
218,000
210,273
240,259
259,908
263,177
283,864
321,417
317,388
371,830
414,626
443,312
480,883
510,410
728,543
813,031
848,493
870,333
888,094
854,952
868,229
890,896
875,412
771,342
757,117
766,239
750,475
789,700
794,580
840,370
857,661
857,175
847,739
835,624
837,580
781,441
781,441
1,131,446
1,112,197
926,110
967,605
972,210
1,002,335
1,027,924
1,027,924
1,019,837
1,189,225
1,237,517
1,237,517
2,032,330
2,051,488
2,124,989
2,133,418
2,034,755
2,053,106
2,110,009
1,983,603
1,952,355
1,966,243
1,953,692
1,986,748
1,986,748
1,977,495
1,977,4951,986,7481,986,7481,953,6921,966,2431,952,3551,983,6032,110,0092,053,1062,034,7552,133,4182,124,9892,051,4882,032,3301,237,5171,237,5171,189,2251,019,8371,027,9241,027,9241,002,335972,210967,605926,1101,112,1971,131,446781,441781,441837,580835,624847,739857,175857,661840,370794,580789,700750,475766,239757,117771,342875,412890,896868,229854,952888,094870,333848,493813,031728,543510,410480,883443,312414,626371,830317,388321,417283,864263,177259,908240,259210,273218,000200,949189,942238,653253,289239,463186,815184,822186,600164,419159,100132,822101,12621,82220,61010,89910,16811,01210,78811,76711,7078955433083835027627429017411377
   > Total Current Assets 
38
9
70
183
131
59
30
17
269
397
613
7,758
7,039
5,700
5,620
3,482
3,115
11,536
11,203
19,829
14,662
22,900
17,679
28,548
24,213
27,016
67,269
61,412
47,199
27,830
38,612
32,282
20,751
19,168
23,345
31,358
40,740
62,079
107,396
136,790
140,531
137,572
141,975
128,882
137,893
172,917
174,209
145,912
129,326
109,533
101,575
118,074
87,756
75,352
61,866
72,330
60,497
104,785
117,545
169,622
186,813
180,199
181,406
173,640
171,818
170,658
170,658
205,634
181,439
166,274
189,183
190,152
204,615
242,979
242,979
192,894
344,142
356,046
356,046
409,242
400,123
397,207
351,085
336,257
315,994
370,289
325,371
298,262
307,476
279,125
341,853
341,853
355,594
355,594341,853341,853279,125307,476298,262325,371370,289315,994336,257351,085397,207400,123409,242356,046356,046344,142192,894242,979242,979204,615190,152189,183166,274181,439205,634170,658170,658171,818173,640181,406180,199186,813169,622117,545104,78560,49772,33061,86675,35287,756118,074101,575109,533129,326145,912174,209172,917137,893128,882141,975137,572140,531136,790107,39662,07940,74031,35823,34519,16820,75132,28238,61227,83047,19961,41267,26927,01624,21328,54817,67922,90014,66219,82911,20311,5363,1153,4825,6205,7007,0397,75861339726917305913118370938
       Cash And Cash Equivalents 
7
6
66
155
107
46
8
7
258
387
592
7,298
6,267
4,714
4,870
2,779
2,388
10,738
9,893
14,873
7,852
15,300
7,738
16,395
11,543
12,961
51,316
45,416
27,726
14,317
26,203
19,861
7,642
5,625
8,317
15,037
24,720
40,934
85,624
104,978
106,222
91,184
85,333
70,890
72,761
108,419
106,750
69,356
67,515
54,765
41,548
66,694
34,729
40,345
22,384
37,742
26,105
51,018
61,733
108,204
122,478
129,049
127,605
126,899
120,794
118,141
118,141
109,228
72,372
57,013
91,457
94,539
118,624
169,009
169,009
95,230
232,436
238,578
238,578
227,109
192,810
237,926
192,801
117,721
148,819
151,438
104,774
138,335
124,938
101,964
152,151
152,151
154,730
154,730152,151152,151101,964124,938138,335104,774151,438148,819117,721192,801237,926192,810227,109238,578238,578232,43695,230169,009169,009118,62494,53991,45757,01372,372109,228118,141118,141120,794126,899127,605129,049122,478108,20461,73351,01826,10537,74222,38440,34534,72966,69441,54854,76567,51569,356106,750108,41972,76170,89085,33391,184106,222104,97885,62440,93424,72015,0378,3175,6257,64219,86126,20314,31727,72645,41651,31612,96111,54316,3957,73815,3007,85214,8739,89310,7382,3882,7794,8704,7146,2677,29859238725878461071556667
       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
13,095
41
64
44
600
900
559
457
381
6,600
32,900
5,500
4,400
4,900
10,300
10,500
7,293
7,237
5,820
3,832
3,982
3,377
3,501
3,425
2,787
2,460
2,588
2,468
2,268
5,701
6,959
12,599
16,911
13,688
13,780
11,576
11,942
11,326
11,326
8,830
7,296
6,420
7,754
6,396
6,446
6,506
6,506
16,659
33,620
36,320
36,320
37,818
23,482
26,486
28,079
15,953
13,768
34,528
69,288
55,109
62,061
51,885
58,394
58,394
63,994
63,99458,39458,39451,88562,06155,10969,28834,52813,76815,95328,07926,48623,48237,81836,32036,32033,62016,6596,5066,5066,4466,3967,7546,4207,2968,83011,32611,32611,94211,57613,78013,68816,91112,5996,9595,7012,2682,4682,5882,4602,7873,4253,5013,3773,9823,8325,8207,2377,29310,50010,3004,9004,4005,50032,9006,60038145755990060044644113,0950000000000000000000000000000
       Net Receivables 
2
2
4
28
24
13
22
10
11
9
21
461
772
856
625
576
626
712
1,226
3,013
4,513
6,100
7,923
8,165
9,093
10,063
10,381
10,373
11,733
7,666
6,906
7,795
7,804
8,500
8,624
8,682
7,541
8,313
10,237
10,534
12,738
25,327
25,701
25,891
30,179
28,262
31,021
27,412
29,176
22,045
24,517
17,986
15,614
13,561
16,853
14,178
13,545
24,491
26,067
25,519
26,302
16,473
19,621
16,436
19,553
20,855
20,855
55,366
68,731
66,246
58,188
56,169
46,287
33,932
33,932
33,217
44,099
45,912
45,912
85,432
62,918
54,260
42,488
37,112
37,446
41,216
41,764
9,132
10,099
7,610
54,089
14,224
59,124
59,12414,22454,0897,61010,0999,13241,76441,21637,44637,11242,48854,26062,91885,43245,91245,91244,09933,21733,93233,93246,28756,16958,18866,24668,73155,36620,85520,85519,55316,43619,62116,47326,30225,51926,06724,49113,54514,17816,85313,56115,61417,98624,51722,04529,17627,41231,02128,26230,17925,89125,70125,32712,73810,53410,2378,3137,5418,6828,6248,5007,8047,7956,9067,66611,73310,37310,38110,0639,0938,1657,9236,1004,5133,0131,226712626576625856772461219111022132428422
       Other Current Assets 
29
0
0
0
0
0
0
0
0
0
0
0
771
855
625
0
626
0
1,239
880
1,137
0
84
2,190
1,784
1,055
2,284
1,983
2,588
1,745
1,370
1,798
2,159
1,402
2,486
2,135
1,885
4,229
2,540
8,335
7,985
4,865
10,259
10,528
2,675
5,358
6,647
13,428
2,143
2,561
2,572
5,735
1,462
1,337
3,351
1,798
2,785
1,371
2,587
1,698
1,028
735
1,807
1,355
1,740
1,478
1,478
2,981
4,305
4,127
4,426
4,342
2,816
3,015
3,015
4,249
3,467
-1
-1
6,660
49,153
17,922
22,349
98,859
52,951
5,617
9,940
35,123
47,307
50,107
48,616
48,616
9,478
9,47848,61648,61650,10747,30735,1239,9405,61752,95198,85922,34917,92249,1536,660-1-13,4674,2493,0153,0152,8164,3424,4264,1274,3052,9811,4781,4781,7401,3551,8077351,0281,6982,5871,3712,7851,7983,3511,3371,4625,7352,5722,5612,14313,4286,6475,3582,67510,52810,2594,8657,9858,3352,5404,2291,8852,1352,4861,4022,1591,7981,3701,7452,5881,9832,2841,0551,7842,1908401,1378801,239062606258557710000000000029
   > Long-term Assets 
39
105
105
107
143
217
320
21
39
146
282
3,949
4,728
5,088
5,392
6,686
7,784
9,075
10,619
81,297
118,160
136,200
146,740
158,052
160,609
159,799
172,194
191,878
191,454
162,112
162,337
185,718
189,521
221,091
236,563
231,819
243,124
259,338
209,992
235,040
274,095
305,740
338,908
381,528
590,650
640,114
674,284
724,421
758,768
745,419
766,654
772,822
787,656
695,990
695,251
693,909
689,978
684,915
677,035
670,748
670,848
676,976
666,333
661,984
665,762
610,783
610,783
925,812
930,758
759,836
778,422
782,058
797,720
784,945
784,945
826,943
845,083
881,470
881,470
1,623,088
1,651,365
1,727,782
1,782,333
1,698,498
1,737,112
1,739,720
1,658,232
1,654,093
1,658,768
1,674,567
1,644,895
1,644,895
1,621,901
1,621,9011,644,8951,644,8951,674,5671,658,7681,654,0931,658,2321,739,7201,737,1121,698,4981,782,3331,727,7821,651,3651,623,088881,470881,470845,083826,943784,945784,945797,720782,058778,422759,836930,758925,812610,783610,783665,762661,984666,333676,976670,848670,748677,035684,915689,978693,909695,251695,990787,656772,822766,654745,419758,768724,421674,284640,114590,650381,528338,908305,740274,095235,040209,992259,338243,124231,819236,563221,091189,521185,718162,337162,112191,454191,878172,194159,799160,609158,052146,740136,200118,16081,29710,6199,0757,7846,6865,3925,0884,7283,949282146392132021714310710510539
       Property Plant Equipment 
36
73
73
104
140
183
283
21
39
146
282
3,949
4,728
5,088
5,392
6,686
7,784
9,075
10,619
81,297
118,160
136,200
146,740
156,550
158,939
158,504
169,304
186,842
191,365
160,480
160,251
181,403
185,750
216,978
234,724
229,948
241,569
256,187
200,575
223,459
255,229
286,905
317,730
360,832
536,016
593,153
627,960
672,691
709,922
739,766
761,272
766,451
781,139
689,701
687,822
687,432
684,182
647,078
636,446
625,760
624,446
628,047
627,209
624,661
628,299
566,198
566,198
840,116
849,858
686,697
701,887
715,021
730,093
712,064
712,064
720,632
740,419
782,279
782,279
1,477,479
1,504,069
1,526,992
1,541,218
1,549,571
1,575,733
1,539,108
1,430,137
1,436,311
1,425,084
1,433,158
1,431,266
1,431,266
1,434,649
1,434,6491,431,2661,431,2661,433,1581,425,0841,436,3111,430,1371,539,1081,575,7331,549,5711,541,2181,526,9921,504,0691,477,479782,279782,279740,419720,632712,064712,064730,093715,021701,887686,697849,858840,116566,198566,198628,299624,661627,209628,047624,446625,760636,446647,078684,182687,432687,822689,701781,139766,451761,272739,766709,922672,691627,960593,153536,016360,832317,730286,905255,229223,459200,575256,187241,569229,948234,724216,978185,750181,403160,251160,480191,365186,842169,304158,504158,939156,550146,740136,200118,16081,29710,6199,0757,7846,6865,3925,0884,7283,9492821463921283183140104737336
       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
3,033,231
24,591
24,591
24,591
24,591
24,591
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000024,59124,59124,59124,59124,5913,033,2310000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,372
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000003,37200000000000000000000000000000000000000000000000000000
       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
24,591
24,591
24,591
24,591
24,591
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000024,59124,59124,59124,59124,59100000000000000000000000000000000000000000000
       Long-term Assets Other 
3
32
32
3
3
34
37
0
0
0
0
0
0
0
0
0
0
0
0
-18,900
-30,200
-31,600
-32,100
1,502
1,670
1,295
2,890
5,036
88
1,632
2,087
4,315
3,772
-27,013
1,838
1,870
1,555
2,412
5,982
10,418
14,161
10,504
13,970
11,813
268,758
9,751
14,822
10,970
8,888
5,653
5,382
5,705
3,145
2,917
4,130
3,474
2,859
3,484
3,526
3,576
2,735
783
699
864
1,052
869
869
22,799
22,383
22,201
22,642
21,428
21,446
21,740
21,740
22,241
23,199
29,547
29,547
11,399
11,309
11,677
152,909
115,796
118,390
143,550
152,659
139,863
20,475
20,070
96,137
96,137
121,475
121,47596,13796,13720,07020,475139,863152,659143,550118,390115,796152,90911,67711,30911,39929,54729,54723,19922,24121,74021,74021,44621,42822,64222,20122,38322,7998698691,0528646997832,7353,5763,5263,4842,8593,4744,1302,9173,1455,7055,3825,6538,88810,97014,8229,751268,75811,81313,97010,50414,16110,4185,9822,4121,5551,8701,838-27,0133,7724,3152,0871,632885,0362,8901,2951,6701,502-32,100-31,600-30,200-18,90000000000000037343332323
> Total Liabilities 
12
62
16
3
3
17
82
102
31
35
53
2,456
2,165
1,670
1,699
1,210
1,360
1,576
1,773
50,877
63,991
68,700
73,034
60,459
63,287
62,830
65,890
76,078
71,193
60,502
58,476
62,074
44,707
50,286
55,111
56,234
58,540
65,639
61,828
76,987
88,552
92,714
101,443
113,202
162,836
219,506
223,523
243,947
239,054
284,207
285,455
297,903
291,355
250,809
236,080
223,268
207,832
244,981
254,280
242,342
236,805
235,474
218,628
202,472
201,689
198,956
198,956
383,836
355,828
331,537
334,310
331,839
335,332
365,603
365,603
374,831
383,024
387,281
387,281
632,694
659,083
714,018
695,423
670,489
708,534
698,711
653,003
612,774
615,072
615,119
612,936
612,936
600,185
600,185612,936612,936615,119615,072612,774653,003698,711708,534670,489695,423714,018659,083632,694387,281387,281383,024374,831365,603365,603335,332331,839334,310331,537355,828383,836198,956198,956201,689202,472218,628235,474236,805242,342254,280244,981207,832223,268236,080250,809291,355297,903285,455284,207239,054243,947223,523219,506162,836113,202101,44392,71488,55276,98761,82865,63958,54056,23455,11150,28644,70762,07458,47660,50271,19376,07865,89062,83063,28760,45973,03468,70063,99150,8771,7731,5761,3601,2101,6991,6702,1652,456533531102821733166212
   > Total Current Liabilities 
12
14
16
3
3
17
82
102
31
35
53
2,356
2,032
1,505
1,519
291
432
621
805
16,820
21,163
20,700
22,441
21,126
24,536
25,880
28,730
35,599
32,824
28,681
27,341
30,406
15,139
14,579
16,574
17,667
17,337
13,964
22,536
35,869
39,428
27,869
33,657
34,303
53,885
57,230
65,939
65,546
59,770
76,723
82,826
71,987
76,360
78,222
74,464
73,255
73,491
89,201
59,696
50,510
43,056
49,572
44,589
42,743
45,543
54,375
54,375
64,278
53,620
58,137
58,305
60,701
55,409
71,853
71,853
78,650
77,462
101,626
101,626
132,967
137,646
172,822
156,668
136,431
167,842
167,399
140,791
100,463
119,523
119,738
111,965
111,965
117,370
117,370111,965111,965119,738119,523100,463140,791167,399167,842136,431156,668172,822137,646132,967101,626101,62677,46278,65071,85371,85355,40960,70158,30558,13753,62064,27854,37554,37545,54342,74344,58949,57243,05650,51059,69689,20173,49173,25574,46478,22276,36071,98782,82676,72359,77065,54665,93957,23053,88534,30333,65727,86939,42835,86922,53613,96417,33717,66716,57414,57915,13930,40627,34128,68132,82435,59928,73025,88024,53621,12622,44120,70021,16316,8208056214322911,5191,5052,0322,356533531102821733161412
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,974
11,948
0
0
0
0
2,082
13,339
3,976
16,140
13,885
2,384
15,266
2,337
3,520
4,212
3,243
3,988
1,240
1,684
4,934
5,330
5,053
5,368
7,476
8,135
15,455
19,165
23,555
28,625
33,867
32,792
36,409
37,705
37,757
38,851
35,900
30,990
44,453
18,798
21,259
19,864
18,456
17,087
16,912
16,633
16,618
16,618
4,685
3,255
4,185
4,713
5,554
5,023
8,095
8,095
16,574
15,638
16,332
16,332
10,926
11,198
11,950
12,147
12,998
13,594
14,378
16,939
17,323
18,202
18,161
18,053
18,053
16,037
16,03718,05318,05318,16118,20217,32316,93914,37813,59412,99812,14711,95011,19810,92616,33216,33215,63816,5748,0958,0955,0235,5544,7134,1853,2554,68516,61816,61816,63316,91217,08718,45619,86421,25918,79844,45330,99035,90038,85137,75737,70536,40932,79233,86728,62523,55519,16515,4558,1357,4765,3685,0535,3304,9341,6841,2403,9883,2434,2123,5202,33715,2662,38413,88516,1403,97613,3392,082000011,94811,9740000000000000000000
       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
80,506
0
0
0
26,329
0
0
0
19,859
0
0
0
12,378
46,969
45,421
14,246
14,928
31,664
4,131
2,888
3,833
444
1,252
433
1,175
437
10,557
342
10,974
359
1,100
383
125
266
464
193
551
181
395
196
426
177
395
0
03951774261963951815511934642661253831,10035910,97434210,5574371,1754331,2524443,8332,8884,13131,66414,92814,24645,42146,96912,37800019,85900026,32900080,5060000000000000000000000000000000000000000000000000
       Accounts payable 
12
14
16
3
3
17
82
102
31
35
53
2,356
2,032
1,505
1,519
291
432
621
805
4,032
3,733
0
8,370
6,676
8,726
8,818
11,571
15,959
16,094
14,248
12,273
15,054
10,967
10,796
12,070
14,151
12,818
12,189
15,710
6,502
9,480
6,512
9,785
9,766
16,925
20,827
23,289
23,783
12,737
20,889
20,958
15,667
20,480
25,948
20,877
21,459
25,157
28,291
26,312
17,087
8,165
22,767
20,757
18,780
22,396
29,659
29,659
37,595
35,866
35,771
30,820
36,857
29,284
23,984
23,984
23,377
29,975
31,262
31,262
66,194
71,156
72,448
71,033
71,360
74,419
71,094
69,520
22,104
23,618
26,281
27,973
27,973
49,719
49,71927,97327,97326,28123,61822,10469,52071,09474,41971,36071,03372,44871,15666,19431,26231,26229,97523,37723,98423,98429,28436,85730,82035,77135,86637,59529,65929,65922,39618,78020,75722,7678,16517,08726,31228,29125,15721,45920,87725,94820,48015,66720,95820,88912,73723,78323,28920,82716,9259,7669,7856,5129,4806,50215,71012,18912,81814,15112,07010,79610,96715,05412,27314,24816,09415,95911,5718,8188,7266,6768,37003,7334,0328056214322911,5191,5052,0322,356533531102821733161412
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
1,700
1,700
300
0
0
0
814
5,482
0
14,071
14,450
15,810
13,865
3,820
15,664
590
458
12,370
49
1,785
113
166
251
473
438
5,142
24,334
24,538
16,286
18,493
17,023
28,482
20,889
23,350
18,203
18,374
21,967
29,076
19,911
18,175
14,517
14,736
15,896
17,344
14,226
12,974
10,171
13,601
5,810
6,099
5,851
5,186
5,908
5,908
21,042
13,897
14,412
18,604
18,147
19,785
35,288
35,288
38,680
28,471
51,315
51,315
47,303
50,901
76,198
63,967
46,206
74,130
78,544
53,076
61,021
73,123
75,296
64,647
64,647
41,039
41,03964,64764,64775,29673,12361,02153,07678,54474,13046,20663,96776,19850,90147,30351,31551,31528,47138,68035,28835,28819,78518,14718,60414,41213,89721,0425,9085,9085,1865,8516,0995,81013,60110,17112,97414,22617,34415,89614,73614,51718,17519,91129,07621,96718,37418,20323,35020,88928,48217,02318,49316,28624,53824,3345,1424384732511661131,7854912,37045859015,6643,82013,86515,81014,45014,07105,4828140003001,7001,7000000000000000
   > Long-term Liabilities 
12
47
16
3
3
17
82
102
31
35
53
101
132
164
180
919
928
955
967
34,057
42,828
48,000
50,593
39,333
38,751
36,950
37,160
40,479
38,369
31,821
31,135
31,669
29,568
35,707
38,537
38,568
41,203
51,675
39,292
41,118
49,124
64,845
67,786
78,899
108,951
162,276
157,584
178,401
179,284
207,484
202,629
225,916
214,995
172,587
161,616
150,013
134,341
155,780
194,584
191,832
193,749
185,902
174,039
159,729
156,146
144,581
144,581
319,558
302,208
273,400
276,005
271,138
279,923
293,750
293,750
296,181
305,562
285,655
285,655
499,727
521,437
541,196
538,755
534,058
540,692
531,312
512,212
512,311
495,549
495,381
500,988
500,988
482,815
482,815500,988500,988495,381495,549512,311512,212531,312540,692534,058538,755541,196521,437499,727285,655285,655305,562296,181293,750293,750279,923271,138276,005273,400302,208319,558144,581144,581156,146159,729174,039185,902193,749191,832194,584155,780134,341150,013161,616172,587214,995225,916202,629207,484179,284178,401157,584162,276108,95178,89967,78664,84549,12441,11839,29251,67541,20338,56838,53735,70729,56831,66931,13531,82138,36940,47937,16036,95038,75139,33350,59348,00042,82834,057967955928919180164132101533531102821733164712
       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
0
151,174
154,646
155,569
158,324
169,659
161,387
152,959
153,671
156,950
157,586
181,679
212,316
209,144
0
0
0
0
0
0
0
0
0
0
0
00000000000209,144212,316181,679157,586156,950153,671152,959161,387169,659158,324155,569154,646151,174000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
132
164
180
919
927
951
966
3,085
0
0
6,886
7,207
7,007
3,510
3,186
3,211
3,598
5,044
4,968
5,455
5,445
4,838
5,259
5,106
5,533
7,013
8,109
8,303
6,955
6,123
6,778
6,487
9,057
9,691
10,353
23,767
23,923
26,223
28,062
14,902
14,136
17,224
16,990
16,984
15,309
16,926
16,982
15,891
16,475
14,056
14,899
15,532
14,479
16,731
121,947
170,086
152,514
122,226
121,359
115,569
121,599
124,091
149,838
143,222
151,891
128,705
121,062
318,048
309,121
332,052
328,775
321,189
297,089
297,745
0
274,362
274,389
0
0
0
0
0000274,389274,3620297,745297,089321,189328,775332,052309,121318,048121,062128,705151,891143,222149,838124,091121,599115,569121,359122,226152,514170,086121,94716,73114,47915,53214,89914,05616,47515,89116,98216,92615,30916,98416,99017,22414,13614,90228,06226,22323,92323,76710,3539,6919,0576,4876,7786,1236,9558,3038,1097,0135,5335,1065,2594,8385,4455,4554,9685,0443,5983,2113,1863,5107,0077,2076,886003,085966951927919180164132000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110,261
0
0
0
120,114
0
0
0
138,178
0
0
0
103,394
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000103,394000138,178000120,114000110,26100000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
66
52
158
287
271
258
268
-65
277
508
842
9,251
9,602
9,119
9,312
8,958
9,539
19,034
20,049
48,384
68,831
0
91,384
126,141
121,535
123,985
173,573
177,211
167,460
129,440
142,473
155,926
165,565
189,973
204,797
206,942
225,324
255,778
255,560
294,843
326,074
350,598
379,440
397,208
565,707
593,525
624,970
626,386
649,040
570,745
582,774
592,993
584,057
520,533
521,037
542,971
542,643
544,719
540,300
598,028
620,856
621,701
629,111
633,152
635,891
582,485
582,485
747,610
756,369
594,573
633,295
640,371
667,003
662,321
662,321
645,006
806,201
850,236
850,236
1,399,636
1,392,405
1,410,971
1,437,995
1,364,266
1,344,572
1,411,298
1,330,600
1,339,581
1,351,171
1,338,573
1,373,811
1,373,811
1,377,310
1,377,3101,373,8111,373,8111,338,5731,351,1711,339,5811,330,6001,411,2981,344,5721,364,2661,437,9951,410,9711,392,4051,399,636850,236850,236806,201645,006662,321662,321667,003640,371633,295594,573756,369747,610582,485582,485635,891633,152629,111621,701620,856598,028540,300544,719542,643542,971521,037520,533584,057592,993582,774570,745649,040626,386624,970593,525565,707397,208379,440350,598326,074294,843255,560255,778225,324206,942204,797189,973165,565155,926142,473129,440167,460177,211173,573123,985121,535126,14191,384068,83148,38420,04919,0349,5398,9589,3129,1199,6029,251842508277-652682582712871585266
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
17,162
18,200
18,800
19,100
20,389
31,045
32,819
39,188
0
0
94,276
105,216
141,744
146,182
191,400
192,200
184,800
161,700
170,900
185,400
212,600
232,200
219,600
216,200
227,900
240,300
258,992
265,690
271,673
273,094
276,590
278,217
419,346
423,958
425,246
424,728
425,564
425,707
429,364
429,788
430,166
430,588
430,588
453,556
454,001
557,477
559,404
610,405
627,897
628,565
632,052
632,742
635,694
636,672
636,672
825,109
826,549
827,622
861,509
879,325
900,019
933,182
933,182
950,582
1,081,110
1,087,139
1,087,139
1,602,144
1,620,423
1,659,781
1,677,077
1,696,259
1,697,219
1,781,280
1,797,735
1,877,795
1,870,353
1,879,054
1,952,294
1,952,294
1,976,695
1,976,6951,952,2941,952,2941,879,0541,870,3531,877,7951,797,7351,781,2801,697,2191,696,2591,677,0771,659,7811,620,4231,602,1441,087,1391,087,1391,081,110950,582933,182933,182900,019879,325861,509827,622826,549825,109636,672636,672635,694632,742632,052628,565627,897610,405559,404557,477454,001453,556430,588430,588430,166429,788429,364425,707425,564424,728425,246423,958419,346278,217276,590273,094271,673265,690258,992240,300227,900216,200219,600232,200212,600185,400170,900161,700184,800192,200191,400146,182141,744105,21694,2760039,18832,81931,04520,38919,10018,80018,20017,162000000000000
   Retained Earnings 
-5,022
-4,988
-4,988
-5,276
-5,045
-5,100
-5,480
-6,327
-6,324
-6,661
-7,022
-7,637
-8,334
-10,115
-10,672
-11,304
-12,503
-13,231
-13,993
-17,514
-22,124
-23,300
-26,148
-29,489
-33,279
-34,668
-32,320
-32,977
-32,059
-32,438
-30,520
-32,302
-33,361
-31,675
-29,577
-20,172
-10,646
2,938
-30,254
339
28,111
49,450
75,808
91,129
115,998
138,348
164,865
163,404
179,724
98,495
104,475
111,842
101,295
36,605
35,500
32,922
31,142
-71,819
-79,252
-73,145
-65,032
-63,218
-60,498
-59,086
-60,406
-116,490
-116,490
-162,519
-156,636
-321,079
-318,199
-330,166
-321,607
-361,553
-361,553
-404,391
-373,445
-338,900
-338,900
-322,578
-342,519
-347,753
-342,524
-428,152
-450,441
-468,896
-571,036
-618,789
-606,756
-624,174
-674,050
-674,050
-702,130
-702,130-674,050-674,050-624,174-606,756-618,789-571,036-468,896-450,441-428,152-342,524-347,753-342,519-322,578-338,900-338,900-373,445-404,391-361,553-361,553-321,607-330,166-318,199-321,079-156,636-162,519-116,490-116,490-60,406-59,086-60,498-63,218-65,032-73,145-79,252-71,81931,14232,92235,50036,605101,295111,842104,47598,495179,724163,404164,865138,348115,99891,12975,80849,45028,111339-30,2542,938-10,646-20,172-29,577-31,675-33,361-32,302-30,520-32,438-32,059-32,977-32,320-34,668-33,279-29,489-26,148-23,300-22,124-17,514-13,993-13,231-12,503-11,304-10,672-10,115-8,334-7,637-7,022-6,661-6,324-6,327-5,480-5,100-5,045-5,276-4,988-4,988-5,022
   Accumulated Other Comprehensive Income 
0
0
115
0
0
0
0
0
326
0
245
709
762
1,043
1,165
1,157
1,641
-200
-200
22,770
14,070
13,600
4,143
220
-12,730
-15,335
-4,788
-4,051
-7,434
-19,077
-17,735
-19,890
-38,982
-38,429
-33,627
-33,189
-33,458
-40,844
1,000
3,000
-1,200
400
-1,900
-2,900
-3,000
31,219
34,859
38,254
43,752
46,543
48,935
51,363
52,596
53,340
54,949
56,493
57,500
59,061
60,148
60,768
57,991
56,354
57,557
59,496
60,603
62,303
62,303
85,020
86,456
88,030
89,985
91,212
88,591
90,692
90,692
98,815
98,536
101,997
101,997
120,070
114,501
98,943
103,442
96,159
97,794
98,914
103,901
80,575
87,575
83,693
95,568
95,568
102,745
102,74595,56895,56883,69387,57580,575103,90198,91497,79496,159103,44298,943114,501120,070101,997101,99798,53698,81590,69290,69288,59191,21289,98588,03086,45685,02062,30362,30360,60359,49657,55756,35457,99160,76860,14859,06157,50056,49354,94953,34052,59651,36348,93546,54343,75238,25434,85931,219-3,000-2,900-1,900400-1,2003,0001,000-40,844-33,458-33,189-33,627-38,429-38,982-19,890-17,735-19,077-7,434-4,051-4,788-15,335-12,7302204,14313,60014,07022,770-200-2001,6411,1571,1651,04376270924503260000011500
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
5,087
5,040
5,031
5,562
5,315
5,358
5,747
6,263
6,274
7,168
7,619
16,179
17,174
18,191
18,820
19,105
20,400
32,265
34,042
43,128
76,885
0
113,389
155,410
167,544
173,989
210,680
214,239
206,953
180,955
190,728
208,117
237,908
260,077
268,002
260,304
269,428
293,684
285,814
294,504
297,963
301,148
303,632
306,079
30,363
0
-34,789
32
-12
2
0
0
0
53,340
0
0
0
59,061
0
0
0
56,354
-46
56
-12
-18
83,523
85,020
86,456
88,030
19,829
19,829
16,353
90,692
91,321
98,815
1,126,306
1
601,977
120,070
114,501
98,943
103,442
96,159
97,794
98,914
0
89,100
80,575
0
0
0
0
000080,57589,100098,91497,79496,159103,44298,943114,501120,070601,97711,126,30698,81591,32190,69216,35319,82919,82988,03086,45685,02083,523-18-1256-4656,35400059,06100053,3400002-1232-34,789030,363306,079303,632301,148297,963294,504285,814293,684269,428260,304268,002260,077237,908208,117190,728180,955206,953214,239210,680173,989167,544155,410113,389076,88543,12834,04232,26520,40019,10518,82018,19117,17416,1797,6197,1686,2746,2635,7475,3585,3155,5625,0315,0405,087



5.4. Balance Sheets

Currency in USD. All numbers in thousands.