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

MAG Silver Corp
Buy, Hold or Sell?

Let's analyze MAG Silver Corp together

I guess you are interested in MAG 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 MAG 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 MAG Silver Corp

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

1. Quick Overview

1.1. Quick analysis of MAG Silver Corp (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
2.5%

What is your share worth?

Current worth
$5.49
Expected worth in 1 year
$6.23
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
$0.75
Return On Investment
4.9%

For what price can you sell your share?

Current Price per Share
$15.08
Expected price per share
$11.46 - $18.27
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of MAG Silver Corp (5 min.)




Live pricePrice per Share (EOD)
$15.08
Intrinsic Value Per Share
$-1.33 - $-0.76
Total Value Per Share
$4.16 - $4.73

2.2. Growth of MAG Silver Corp (5 min.)




Is MAG Silver Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$571.4m$458.2m$77.9m14.5%

How much money is MAG Silver Corp making?

Current yearPrevious yearGrowGrow %
Making money$18.6m$8m$10.5m56.9%
Net Profit Margin17,430,645.2%0.0%--

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

2.3. Financial Health of MAG Silver Corp (5 min.)




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




  Industry Rankings (Silver)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of MAG Silver Corp is $15.08. 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 MAG 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 MAG 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 $5.49. Based on the TTM, the Book Value Change Per Share is $0.19 per quarter. Based on the YOY, the Book Value Change Per Share is $0.22 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 MAG 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 Eps0.211.4%0.181.2%0.080.5%0.060.4%0.000.0%
Usd Book Value Change Per Share0.241.6%0.191.2%0.221.4%0.171.1%0.100.6%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.241.6%0.191.2%0.221.4%0.171.1%0.100.6%
Usd Price Per Share14.04-11.68-12.45-13.78-11.94-
Price to Earnings Ratio16.40-16.49--93.68--12.42--3.09-
Price-to-Total Gains Ratio58.07-63.58-404.24--2,234.34--715.17-
Price to Book Ratio2.56-2.25-2.86-4.03-4.69-
Price-to-Total Gains Ratio58.07-63.58-404.24--2,234.34--715.17-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share15.08
Number of shares66
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.190.17
Usd Total Gains Per Share0.190.17
Gains per Quarter (66 shares)12.3211.24
Gains per Year (66 shares)49.2644.95
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10493904535
20998809080
301481370135125
401971860180170
502462350225215
602962840269260
703453330314305
803943820359350
904434310404395
1004934800449440

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 Share4.00.00.0100.0%11.01.00.091.7%14.06.00.070.0%18.022.00.045.0%19.068.00.021.8%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%16.04.00.080.0%24.016.00.060.0%52.035.00.059.8%
Dividend per Share0.00.04.00.0%1.00.011.08.3%1.00.019.05.0%1.00.039.02.5%1.00.086.01.1%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%16.04.00.080.0%24.016.00.060.0%52.035.00.059.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of MAG 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--0.2420.187+30%0.216+12%0.170+42%0.095+154%
Book Value Per Share--5.4865.166+6%4.432+24%3.738+47%2.819+95%
Current Ratio--32.54522.570+44%11.791+176%56.805-43%131.706-75%
Debt To Asset Ratio--0.0280.029-4%0.019+48%0.024+17%0.020+38%
Debt To Equity Ratio--0.0280.030-5%0.019+49%0.024+17%0.021+38%
Dividend Per Share----0%0.001-100%0.000-100%0.000-100%
Enterprise Value--1559694474.4401284588870.280+21%1327578078.165+17%1485180646.689+5%1323383486.720+18%
Eps--0.2140.179+19%0.078+176%0.059+261%0.001+14910%
Ev To Ebitda Ratio--16.374-59.050+461%-90.891+655%-112.251+786%-145.208+987%
Ev To Sales Ratio--infinfnan%infnan%infnan%infnan%
Free Cash Flow Per Share---0.018-0.032+77%-0.043+139%-0.028+57%-0.020+11%
Free Cash Flow To Equity Per Share---0.009-0.026+185%-0.041+342%0.040-123%0.045-120%
Gross Profit Margin--1.0000.987+1%1.0000%0.997+0%0.999+0%
Intrinsic Value_10Y_max---0.761--------
Intrinsic Value_10Y_min---1.329--------
Intrinsic Value_1Y_max---0.080--------
Intrinsic Value_1Y_min---0.141--------
Intrinsic Value_3Y_max---0.237--------
Intrinsic Value_3Y_min---0.419--------
Intrinsic Value_5Y_max---0.392--------
Intrinsic Value_5Y_min---0.691--------
Market Cap1557869560.000+6%1462378474.4401211992779.280+21%1287432578.165+14%1424586028.489+3%1234045017.745+19%
Net Profit Margin---174306.452-100%-0%34861.290-100%17430.645-100%
Operating Margin----29975.8060%-0%-5995.1610%-2997.5810%
Operating Ratio----171427.4190%-0%-34285.4840%-17142.7420%
Pb Ratio2.749+7%2.5592.253+14%2.863-11%4.033-37%4.685-45%
Pe Ratio17.615+7%16.40016.489-1%-93.682+671%-12.415+176%-3.095+119%
Price Per Share15.080+7%14.04011.675+20%12.453+13%13.777+2%11.939+18%
Price To Free Cash Flow Ratio-208.759-7%-194.362-75.760-61%-97.322-50%-172.204-11%-206.474+6%
Price To Total Gains Ratio62.376+7%58.07563.584-9%404.242-86%-2234.335+3947%-715.165+1331%
Quick Ratio--31.96422.098+45%11.406+180%56.038-43%149.496-79%
Return On Assets--0.0380.034+13%0.016+132%0.011+260%-0.008+122%
Return On Equity--0.0390.035+13%0.017+134%0.011+267%-0.008+122%
Total Gains Per Share--0.2420.187+30%0.216+12%0.170+42%0.095+154%
Usd Book Value--571429000.000536188256.500+7%458284500.000+25%386703301.300+48%291477886.050+96%
Usd Book Value Change Per Share--0.2420.187+30%0.216+12%0.170+42%0.095+154%
Usd Book Value Per Share--5.4865.166+6%4.432+24%3.738+47%2.819+95%
Usd Dividend Per Share----0%0.001-100%0.000-100%0.000-100%
Usd Enterprise Value--1559694474.4401284588870.280+21%1327578078.165+17%1485180646.689+5%1323383486.720+18%
Usd Eps--0.2140.179+19%0.078+176%0.059+261%0.001+14910%
Usd Free Cash Flow---1881000.000-3313464.500+76%-4460843.250+137%-2926306.900+56%-2079621.425+11%
Usd Free Cash Flow Per Share---0.018-0.032+77%-0.043+139%-0.028+57%-0.020+11%
Usd Free Cash Flow To Equity Per Share---0.009-0.026+185%-0.041+342%0.040-123%0.045-120%
Usd Market Cap1557869560.000+6%1462378474.4401211992779.280+21%1287432578.165+14%1424586028.489+3%1234045017.745+19%
Usd Price Per Share15.080+7%14.04011.675+20%12.453+13%13.777+2%11.939+18%
Usd Profit--22292000.00018623750.000+20%8035000.000+177%6150700.000+262%633238.700+3420%
Usd Revenue---7.750-100%-0%1.550-100%0.775-100%
Usd Total Gains Per Share--0.2420.187+30%0.216+12%0.170+42%0.095+154%
 EOD+5 -3MRQTTM+30 -5YOY+27 -75Y+25 -1210Y+24 -13

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1517.615
Price to Book Ratio (EOD)Between0-12.749
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than131.964
Current Ratio (MRQ)Greater than132.545
Debt to Asset Ratio (MRQ)Less than10.028
Debt to Equity Ratio (MRQ)Less than10.028
Return on Equity (MRQ)Greater than0.150.039
Return on Assets (MRQ)Greater than0.050.038
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.206
Ma 20Greater thanMa 5014.121
Ma 50Greater thanMa 10014.972
Ma 100Greater thanMa 20014.914
OpenGreater thanClose15.130
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About MAG Silver Corp

MAG Silver Corp. develops and explores for precious metal properties in Canada. It explores for silver, gold, lead, copper, and zinc deposits. The company's flagship property is the 44% owned Juanicipio property located in the Fresnillo District, Zacatecas State, Mexico. MAG Silver Corp. is headquartered in Vancouver, Canada.

Fundamental data was last updated by Penke on 2025-01-07 02:39:04.

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 profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very 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 fair priced.
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 MAG Silver Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare MAG Silver Corp to the Silver industry mean.
  • A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM17,430,645.2%-17,430,645.2%
TTM17,430,645.2%YOY-+17,430,645.2%
TTM17,430,645.2%5Y3,486,129.0%+13,944,516.1%
5Y3,486,129.0%10Y1,743,064.5%+1,743,064.5%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.7%-1.7%
TTM17,430,645.2%-2.0%+17,430,647.2%
YOY--18.3%+18.3%
5Y3,486,129.0%-11.8%+3,486,140.8%
10Y1,743,064.5%-6.9%+1,743,071.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare MAG Silver Corp to the Silver industry mean.
  • 3.8% Return on Assets means that MAG Silver Corp generated $0.04 profit for each $1 in assets.

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

  • The MRQ is 3.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.8%TTM3.4%+0.4%
TTM3.4%YOY1.6%+1.7%
TTM3.4%5Y1.1%+2.3%
5Y1.1%10Y-0.8%+1.9%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%-1.4%+5.2%
TTM3.4%-1.7%+5.1%
YOY1.6%-3.7%+5.3%
5Y1.1%-4.1%+5.2%
10Y-0.8%-6.3%+5.5%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare MAG Silver Corp to the Silver industry mean.
  • 3.9% Return on Equity means MAG Silver Corp generated $0.04 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 3.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.9%TTM3.5%+0.4%
TTM3.5%YOY1.7%+1.8%
TTM3.5%5Y1.1%+2.4%
5Y1.1%10Y-0.8%+1.9%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9%-1.8%+5.7%
TTM3.5%-1.8%+5.3%
YOY1.7%-3.3%+5.0%
5Y1.1%-3.1%+4.2%
10Y-0.8%-6.4%+5.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of MAG Silver Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient MAG Silver Corp is operating .

  • Measures how much profit MAG 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 MAG Silver Corp to the Silver industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-2,997,580.6%+2,997,580.6%
TTM-2,997,580.6%YOY--2,997,580.6%
TTM-2,997,580.6%5Y-599,516.1%-2,398,064.5%
5Y-599,516.1%10Y-299,758.1%-299,758.1%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.9%-9.9%
TTM-2,997,580.6%2.4%-2,997,583.0%
YOY--8.5%+8.5%
5Y-599,516.1%-2.7%-599,513.4%
10Y-299,758.1%-13.2%-299,744.9%
4.3.2.2. Operating Ratio

Measures how efficient MAG Silver Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Silver industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.

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

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-171,427.419+171,427.419
TTM-171,427.419YOY--171,427.419
TTM-171,427.4195Y-34,285.484-137,141.935
5Y-34,285.48410Y-17,142.742-17,142.742
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.986-0.986
TTM-171,427.4191.000-171,428.419
YOY-1.135-1.135
5Y-34,285.4841.097-34,286.581
10Y-17,142.7421.176-17,143.918
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of MAG Silver Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if MAG 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 32.55 means the company has $32.55 in assets for each $1 in short-term debts.

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

  • The MRQ is 32.545. The company is very able to pay all its short-term debts. +2
  • The TTM is 22.570. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ32.545TTM22.570+9.975
TTM22.570YOY11.791+10.778
TTM22.5705Y56.805-34.235
5Y56.80510Y131.706-74.901
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ32.5453.030+29.515
TTM22.5702.859+19.711
YOY11.7915.241+6.550
5Y56.8056.801+50.004
10Y131.7066.116+125.590
4.4.3.2. Quick Ratio

Measures if MAG 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 MAG Silver Corp to the Silver industry mean.
  • A Quick Ratio of 31.96 means the company can pay off $31.96 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 31.964. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 22.098. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ31.964TTM22.098+9.866
TTM22.098YOY11.406+10.692
TTM22.0985Y56.038-33.941
5Y56.03810Y149.496-93.458
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ31.9641.312+30.652
TTM22.0981.312+20.786
YOY11.4062.080+9.326
5Y56.0383.463+52.575
10Y149.4963.028+146.468
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of MAG Silver Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare MAG Silver Corp to Silver industry mean.
  • A Debt to Asset Ratio of 0.03 means that MAG Silver Corp assets are financed with 2.8% credit (debt) and the remaining percentage (100% - 2.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.028. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.029. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.028TTM0.029-0.001
TTM0.029YOY0.019+0.010
TTM0.0295Y0.024+0.005
5Y0.02410Y0.020+0.004
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0280.159-0.131
TTM0.0290.136-0.107
YOY0.0190.112-0.093
5Y0.0240.160-0.136
10Y0.0200.179-0.159
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare MAG Silver Corp to the Silver industry mean.
  • A Debt to Equity ratio of 2.8% means that company has $0.03 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.028. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.030. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.028TTM0.030-0.001
TTM0.030YOY0.019+0.011
TTM0.0305Y0.024+0.005
5Y0.02410Y0.021+0.004
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0280.195-0.167
TTM0.0300.129-0.099
YOY0.0190.105-0.086
5Y0.0240.188-0.164
10Y0.0210.248-0.227
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 MAG Silver Corp generates.

  • Above 15 is considered overpriced but always compare MAG Silver Corp to the Silver industry mean.
  • A PE ratio of 16.40 means the investor is paying $16.40 for every $1 in earnings.

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

  • The EOD is 17.615. Based on the earnings, the company is fair priced.
  • The MRQ is 16.400. Based on the earnings, the company is fair priced.
  • The TTM is 16.489. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD17.615MRQ16.400+1.215
MRQ16.400TTM16.489-0.088
TTM16.489YOY-93.682+110.171
TTM16.4895Y-12.415+28.904
5Y-12.41510Y-3.095-9.321
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
EOD17.615-3.036+20.651
MRQ16.400-5.051+21.451
TTM16.489-5.820+22.309
YOY-93.682-9.946-83.736
5Y-12.415-12.617+0.202
10Y-3.095-9.806+6.711
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 MAG Silver Corp:

  • The EOD is -208.759. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -194.362. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -75.760. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-208.759MRQ-194.362-14.397
MRQ-194.362TTM-75.760-118.602
TTM-75.760YOY-97.322+21.562
TTM-75.7605Y-172.204+96.445
5Y-172.20410Y-206.474+34.270
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
EOD-208.759-5.762-202.997
MRQ-194.362-6.028-188.334
TTM-75.760-9.092-66.668
YOY-97.322-9.136-88.186
5Y-172.204-13.773-158.431
10Y-206.474-11.550-194.924
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 MAG 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 2.56 means the investor is paying $2.56 for each $1 in book value.

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

  • The EOD is 2.749. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.559. Based on the equity, the company is underpriced. +1
  • The TTM is 2.253. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.749MRQ2.559+0.190
MRQ2.559TTM2.253+0.306
TTM2.253YOY2.863-0.610
TTM2.2535Y4.033-1.780
5Y4.03310Y4.685-0.653
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
EOD2.7491.253+1.496
MRQ2.5591.529+1.030
TTM2.2531.422+0.831
YOY2.8631.433+1.430
5Y4.0332.448+1.585
10Y4.6852.859+1.826
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

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
EBIT  -4,5601,435-3,125-1,340-4,465748-3,71727,43023,713
EBITDA  -4,4291,459-2,970-1,351-4,321753-3,56827,38123,813



5.2. Latest Balance Sheet

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

Summary
Total Assets587,604
Total Liabilities16,175
Total Stockholder Equity571,429
 As reported
Total Liabilities 16,175
Total Stockholder Equity+ 571,429
Total Assets = 587,604

Assets

Total Assets587,604
Total Current Assets117,260
Long-term Assets470,344
Total Current Assets
Cash And Cash Equivalents 113,491
Net Receivables 1,675
Other Current Assets 2,094
Total Current Assets  (as reported)117,260
Total Current Assets  (calculated)117,260
+/-0
Long-term Assets
Property Plant Equipment 74,755
Long Term Investments 394,936
Long-term Assets Other 653
Long-term Assets  (as reported)470,344
Long-term Assets  (calculated)470,344
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities3,603
Long-term Liabilities12,572
Total Stockholder Equity571,429
Total Current Liabilities
Short-term Debt 40
Accounts payable 3,314
Other Current Liabilities 249
Total Current Liabilities  (as reported)3,603
Total Current Liabilities  (calculated)3,603
+/-0
Long-term Liabilities
Capital Lease Obligations 40
Long-term Liabilities  (as reported)12,572
Long-term Liabilities  (calculated)40
+/- 12,532
Total Stockholder Equity
Common Stock618,649
Retained Earnings -70,351
Accumulated Other Comprehensive Income 23,131
Total Stockholder Equity (as reported)571,429
Total Stockholder Equity (calculated)571,429
+/-0
Other
Capital Stock618,649
Cash and Short Term Investments 113,491
Common Stock Shares Outstanding 104,158
Liabilities and Stockholders Equity 587,604
Net Debt -113,451
Net Invested Capital 571,429
Net Working Capital 113,657
Short Long Term Debt Total 40



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-31
> Total Assets 
387
4,266
5,370
6,582
6,582
7,183
7,853
8,131
8,131
9,992
10,349
15,563
15,563
16,707
16,819
16,241
16,241
37,938
43,598
85,895
94,826
96,257
91,314
78,182
73,492
76,466
79,280
78,936
82,437
109,947
109,296
111,081
107,569
108,049
106,576
103,223
104,804
102,728
135,242
130,551
129,429
119,021
118,315
106,449
105,461
105,282
178,096
169,523
168,714
167,896
166,393
160,264
231,841
230,967
232,664
177,240
176,926
176,741
176,836
222,492
220,865
219,030
219,237
217,557
217,202
219,014
218,585
218,810
212,330
262,599
310,418
323,082
318,983
322,290
320,599
372,372
376,380
395,691
405,594
407,829
469,008
489,535
501,935
521,082
537,550
561,922
587,604
587,604561,922537,550521,082501,935489,535469,008407,829405,594395,691376,380372,372320,599322,290318,983323,082310,418262,599212,330218,810218,585219,014217,202217,557219,237219,030220,865222,492176,836176,741176,926177,240232,664230,967231,841160,264166,393167,896168,714169,523178,096105,282105,461106,449118,315119,021129,429130,551135,242102,728104,804103,223106,576108,049107,569111,081109,296109,94782,43778,93679,28076,46673,49278,18291,31496,25794,82685,89543,59837,93816,24116,24116,81916,70715,56315,56310,3499,9928,1318,1317,8537,1836,5826,5825,3704,266387
   > Total Current Assets 
42
3,350
3,433
3,955
3,955
2,869
2,232
2,015
2,015
2,567
1,933
6,642
6,642
5,553
4,558
3,377
3,377
21,436
21,150
61,615
69,107
65,650
58,186
45,027
37,574
33,683
30,950
27,649
26,052
51,307
47,746
42,791
40,372
38,004
32,176
27,517
23,833
16,594
45,830
41,808
39,140
34,877
29,388
26,801
22,288
20,418
89,942
87,584
84,326
82,067
78,258
76,180
144,291
141,630
141,325
139,874
134,492
127,280
125,304
160,842
153,879
152,230
142,422
130,879
129,429
114,782
95,331
72,712
71,121
88,441
138,410
95,414
95,816
69,096
34,770
59,371
57,396
49,311
44,118
31,895
59,018
55,936
60,868
71,684
78,084
100,028
117,260
117,260100,02878,08471,68460,86855,93659,01831,89544,11849,31157,39659,37134,77069,09695,81695,414138,41088,44171,12172,71295,331114,782129,429130,879142,422152,230153,879160,842125,304127,280134,492139,874141,325141,630144,29176,18078,25882,06784,32687,58489,94220,41822,28826,80129,38834,87739,14041,80845,83016,59423,83327,51732,17638,00440,37242,79147,74651,30726,05227,64930,95033,68337,57445,02758,18665,65069,10761,61521,15021,4363,3773,3774,5585,5536,6426,6421,9332,5672,0152,0152,2322,8693,9553,9553,4333,35042
       Cash And Cash Equivalents 
41
3,276
3,256
3,698
3,698
2,525
1,819
1,553
1,553
2,227
1,827
6,510
6,510
5,302
4,130
3,009
3,009
20,608
19,880
60,736
67,825
63,682
55,919
42,944
34,767
30,512
28,526
25,598
23,790
48,680
45,074
39,819
36,481
34,663
29,270
26,114
21,776
14,654
44,082
40,621
37,791
33,402
27,721
25,051
20,072
18,161
88,132
86,280
83,268
81,031
77,369
75,424
142,028
30,858
30,436
83,347
77,442
125,011
121,638
160,395
152,692
151,404
141,776
130,180
128,607
113,833
94,599
72,360
70,327
87,108
136,045
94,008
92,844
66,342
31,707
56,748
52,248
44,655
39,507
29,955
54,613
52,664
58,519
68,355
74,606
97,337
113,491
113,49197,33774,60668,35558,51952,66454,61329,95539,50744,65552,24856,74831,70766,34292,84494,008136,04587,10870,32772,36094,599113,833128,607130,180141,776151,404152,692160,395121,638125,01177,44283,34730,43630,858142,02875,42477,36981,03183,26886,28088,13218,16120,07225,05127,72133,40237,79140,62144,08214,65421,77626,11429,27034,66336,48139,81945,07448,68023,79025,59828,52630,51234,76742,94455,91963,68267,82560,73619,88020,6083,0093,0094,1305,3026,5106,5101,8272,2271,5531,5531,8192,5253,6983,6983,2563,27641
       Short-term Investments 
0
0
0
0
0
0
0
1,500
0
0
1,500
1,200
0
0
0
2,700
17,300
0
0
59,400
49,200
10
6
3
7
9
12
13
13
15
315
679
1,067
789
515
494
660
293
365
431
237
157
233
487
497
488
330
365
215
256
226
279
1,605
110,022
110,024
55,718
55,722
1,614
2,920
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000002,9201,61455,72255,718110,024110,0221,6052792262562153653304884974872331572374313652936604945157891,0676793151513131297361049,20059,4000017,3002,7000001,2001,500001,5000000000
       Net Receivables 
1
74
168
250
250
343
399
452
452
339
79
113
113
238
345
333
333
750
1,213
828
1,240
1,879
2,151
1,989
2,641
3,034
2,304
1,951
2,030
2,455
2,185
2,208
2,399
2,373
2,241
802
1,081
1,421
1,124
572
753
719
990
983
1,163
1,171
1,251
583
297
360
330
327
202
387
585
628
759
268
207
160
629
392
392
372
267
261
174
83
94
314
1,852
897
1,265
1,620
2,138
2,097
2,332
2,620
3,122
708
2,444
1,294
1,009
1,551
1,031
998
1,675
1,6759981,0311,5511,0091,2942,4447083,1222,6202,3322,0972,1381,6201,2658971,85231494831742612673723923926291602072687596285853872023273303602975831,2511,1711,1639839907197535721,1241,4211,0818022,2412,3732,3992,2082,1852,4552,0301,9512,3043,0342,6411,9892,1511,8791,2408281,21375033333334523811311379339452452399343250250168741
       Other Current Assets 
0
0
0
7
7
1
15
11
11
1
26
19
19
13
83
35
35
79
56
50
41
79
110
91
159
128
108
87
219
158
173
86
424
179
151
106
316
226
260
184
359
599
444
281
555
598
229
356
546
420
334
150
456
363
280
181
569
387
539
287
558
434
254
327
555
688
558
269
700
1,019
513
509
1,707
1,134
925
526
2,816
2,036
1,489
1,231
1,962
1,975
1,335
1,787
2,447
1,693
2,094
2,0941,6932,4471,7871,3351,9751,9621,2311,4892,0362,8165269251,1341,7075095131,0197002695586885553272544345582875393875691812803634561503344205463562295985552814445993591842602263161061511794248617315821987108128159911107941505679353583131919261111115177000
   > Long-term Assets 
345
916
1,937
2,627
2,627
4,313
5,621
6,116
6,116
7,425
8,416
8,922
8,922
11,153
12,261
12,864
12,864
16,502
22,449
24,280
25,719
30,607
33,128
33,155
35,918
42,783
48,330
51,287
56,385
58,640
61,550
68,290
67,197
70,046
74,400
75,706
80,971
86,135
89,412
88,743
90,289
84,144
88,927
79,648
83,173
84,864
88,154
81,939
84,387
85,829
88,135
84,084
87,550
89,337
91,339
37,366
42,434
49,461
51,532
61,650
66,986
66,800
76,815
86,678
87,773
104,232
123,254
146,098
141,209
174,158
172,008
227,668
223,167
253,194
285,829
313,001
318,984
346,380
361,476
375,934
409,990
433,599
441,067
449,398
459,466
461,908
470,344
470,344461,908459,466449,398441,067433,599409,990375,934361,476346,380318,984313,001285,829253,194223,167227,668172,008174,158141,209146,098123,254104,23287,77386,67876,81566,80066,98661,65051,53249,46142,43437,36691,33989,33787,55084,08488,13585,82984,38781,93988,15484,86483,17379,64888,92784,14490,28988,74389,41286,13580,97175,70674,40070,04667,19768,29061,55058,64056,38551,28748,33042,78335,91833,15533,12830,60725,71924,28022,44916,50212,86412,86412,26111,1538,9228,9228,4167,4256,1166,1165,6214,3132,6272,6271,937916345
       Property Plant Equipment 
284
907
1,937
27
27
22
2,487
34
34
40
38
34
34
34
7,594
8,142
8,142
16,502
22,449
13,139
14,192
17,791
5,665
55
57
55
51
142
151
135
133
180
54,708
56,740
60,102
60,853
64,688
68,846
71,277
69,240
70,722
63,373
64,347
55,489
55,907
56,186
56,612
50,533
51,017
51,319
51,899
52,844
53,315
53,565
53,821
54
50
340
852
1,480
1,763
2,211
3,012
3,683
4,575
5,520
7,038
8,047
8,658
9,214
10,708
13,147
15,014
16,966
18,692
20,738
11,661
29,626
33,574
37,607
40,278
43,437
48,431
299
279
258
74,755
74,75525827929948,43143,43740,27837,60733,57429,62611,66120,73818,69216,96615,01413,14710,7089,2148,6588,0477,0385,5204,5753,6833,0122,2111,7631,480852340505453,82153,56553,31552,84451,89951,31951,01750,53356,61256,18655,90755,48964,34763,37370,72269,24071,27768,84664,68860,85360,10256,74054,708180133135151142515557555,66517,79114,19213,13922,44916,5028,1428,1427,594343434384034342,4872227271,937907284
       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
23,093
0
0
0
27,598
0
0
0
31,240
0
0
0
37,312
42,384
49,121
50,680
60,170
65,223
64,589
73,803
82,995
83,198
98,712
116,216
138,051
132,551
164,944
161,300
214,521
208,153
236,228
267,137
292,263
304,920
316,754
327,902
338,327
369,712
390,162
392,636
394,630
397,018
392,257
394,936
394,936392,257397,018394,630392,636390,162369,712338,327327,902316,754304,920292,263267,137236,228208,153214,521161,300164,944132,551138,051116,21698,71283,19882,99573,80364,58965,22360,17050,68049,12142,38437,31200031,24000027,59800023,0930000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
2,726
2,726
3,702
4,072
4,183
4,183
4,396
4,667
4,722
4,722
0
0
5,134
4,914
5,510
20,514
5,652
0
0
6,483
7,171
0
0
0
7,328
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000007,3280007,1716,483005,65220,5145,5104,9145,134004,7224,7224,6674,3964,1834,1834,0723,7022,7262,7260000000
       Long-term Assets Other 
61
9
2,000
2,600
2,600
4,291
3,135
3,356
3,356
3,683
4,306
4,704
4,704
6,724
7,500
8,800
9,100
11,300
14,000
6,007
6,614
7,307
6,949
20,737
24,342
29,225
33,872
35,750
39,646
41,342
43,616
49,129
0
0
-198
-753
17
12
-35
98
33
-70
20
1,065
2,416
3,688
3,764
3,808
3,582
3,864
4,046
-5,140
-5,135
-5,972
-6,418
-712
-84
-21
-80
661
191
140
151
-2,113
-1,794
-1,545
-2,139
-1,982
-10,676
-9,165
0
0
0
0
0
-5,417
2,403
0
0
37,242
0
0
0
53,272
62,578
69,451
653
65369,45162,57853,27200037,242002,403-5,41700000-9,165-10,676-1,982-2,139-1,545-1,794-2,113151140191661-80-21-84-712-6,418-5,972-5,135-5,1404,0463,8643,5823,8083,7643,6882,4161,06520-703398-351217-753-1980049,12943,61641,34239,64635,75033,87229,22524,34220,7376,9497,3076,6146,00714,00011,3009,1008,8007,5006,7244,7044,7044,3063,6833,3563,3563,1354,2912,6002,6002,000961
> Total Liabilities 
214
88
94
160
160
301
82
51
51
125
50
339
339
428
422
301
301
986
4,053
643
1,732
1,612
795
1,235
3,244
2,727
1,099
1,028
2,294
2,026
2,083
2,320
1,594
1,971
2,090
2,675
3,589
3,555
2,145
1,315
1,223
1,003
771
5,066
5,373
5,116
4,606
4,233
4,271
4,069
4,259
6,122
5,897
6,299
6,881
1,322
854
471
421
2,253
1,134
1,884
1,098
3,676
3,720
2,762
3,312
3,563
12,048
10,613
9,460
6,414
7,581
5,968
7,239
4,851
5,727
4,480
5,029
6,133
8,795
8,876
11,365
16,918
15,382
14,930
16,175
16,17514,93015,38216,91811,3658,8768,7956,1335,0294,4805,7274,8517,2395,9687,5816,4149,46010,61312,0483,5633,3122,7623,7203,6761,0981,8841,1342,2534214718541,3226,8816,2995,8976,1224,2594,0694,2714,2334,6065,1165,3735,0667711,0031,2231,3152,1453,5553,5892,6752,0901,9711,5942,3202,0832,0262,2941,0281,0992,7273,2441,2357951,6121,7326434,053986301301422428339339501255151823011601609488214
   > Total Current Liabilities 
214
88
94
160
160
301
82
51
51
125
50
339
339
428
422
301
301
986
4,053
643
1,732
1,612
795
1,235
3,244
2,727
1,099
1,028
2,294
2,026
2,083
2,320
1,594
1,971
2,090
1,838
3,589
3,555
2,145
1,315
1,223
1,003
771
831
1,138
881
371
551
589
386
577
957
795
339
422
733
854
471
421
936
1,015
465
557
1,563
1,418
456
436
854
678
759
596
901
893
722
793
1,610
4,118
1,638
1,684
2,663
5,020
4,336
5,780
4,766
5,327
3,568
3,603
3,6033,5685,3274,7665,7804,3365,0202,6631,6841,6384,1181,6107937228939015967596788544364561,4181,5635574651,0159364214718547334223397959575773865895513718811,1388317711,0031,2231,3152,1453,5553,5891,8382,0901,9711,5942,3202,0832,0262,2941,0281,0992,7273,2441,2357951,6121,7326434,053986301301422428339339501255151823011601609488214
       Short-term Debt 
102
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
67
70
71
74
76
82
86
93
100
105
106
110
119
144
116
121
130
136
137
154
115
77
40
40771151541371361301211161441191101061051009386827674717067000000000000000000000000000000000000000000000000000000000000000102
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
67
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000670000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
112
88
94
160
160
301
82
51
51
125
50
339
339
428
422
301
301
568
1,104
643
1,732
1,612
795
1,236
3,248
2,723
1,099
1,024
2,304
2,006
2,088
2,327
1,594
1,971
2,090
1,412
3,589
3,555
2,145
1,315
1,223
1,003
771
831
1,138
881
371
551
589
386
577
957
795
339
422
733
854
471
421
936
1,015
465
557
1,563
1,351
386
365
780
602
677
510
808
793
617
687
1,500
3,999
1,494
1,568
2,542
2,031
1,575
2,018
2,668
3,785
2,709
3,314
3,3142,7093,7852,6682,0181,5752,0312,5421,5681,4943,9991,5006876177938085106776027803653861,3511,5635574651,0159364214718547334223397959575773865895513718811,1388317711,0031,2231,3152,1453,5553,5891,4122,0901,9711,5942,3272,0882,0062,3041,0241,0992,7233,2481,2367951,6121,7326431,104568301301422428339339501255151823011601609488112
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
418
2,949
0
0
0
0
1,235
3,244
2,727
1,099
1,028
2,294
2,026
2,083
2,320
0
0
0
1,838
0
0
0
0
0
0
0
0
0
0
0
154
0
0
0
336
0
0
0
68
0
0
0
0
0
0
0
0
67
70
71
74
76
127
149
149
0
0
0
518
641
1,496
1,557
2,541
2,859
2,625
3,625
1,969
1,427
782
249
2497821,4271,9693,6252,6252,8592,5411,5571,49664151800014914912776747170670000000068000336000154000000000001,8380002,3202,0832,0262,2941,0281,0992,7273,2441,23500002,94941800000000000000000
   > Long-term Liabilities 
214
88
94
160
160
301
82
51
51
125
50
339
339
428
422
301
301
568
1,104
643
1,732
1,612
795
0
0
0
0
0
0
0
0
0
1,594
1,971
2,090
837
3,589
3,555
2,145
1,315
1,223
1,003
771
4,235
4,235
4,235
4,235
3,682
3,682
3,682
3,682
5,165
5,102
5,960
6,459
589
854
471
421
1,317
119
1,419
541
2,113
2,302
2,306
2,876
2,709
11,370
9,854
8,864
5,513
6,688
5,246
6,446
3,241
1,609
2,842
3,345
3,470
3,775
4,540
5,585
12,152
10,056
11,360
12,572
12,57211,36010,05612,1525,5854,5403,7753,4703,3452,8421,6093,2416,4465,2466,6885,5138,8649,85411,3702,7092,8762,3062,3022,1135411,4191191,3174214718545896,4595,9605,1025,1653,6823,6823,6823,6824,2354,2354,2354,2357711,0031,2231,3152,1453,5553,5898372,0901,9711,5940000000007951,6121,7326431,104568301301422428339339501255151823011601609488214
       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
508
501
477
467
408
403
389
383
362
339
302
275
252
215
170
140
102
69
31
0
0
0
0
000031691021401702152522753023393623833894034084674775015080000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,235
0
0
0
3,682
0
0
0
5,165
0
0
0
589
0
0
0
1,317
119
1,419
541
2,113
1,794
1,805
2,399
2,242
10,962
9,451
8,475
5,130
6,326
4,907
6,144
2,966
1,357
2,627
3,175
3,330
0
4,471
0
0
0
0
0
000004,47103,3303,1752,6271,3572,9666,1444,9076,3265,1308,4759,45110,9622,2422,3991,8051,7942,1135411,4191191,3170005890005,1650003,6820004,2350000000000000000000000000000000000000000000
> Total Stockholder Equity
173
4,178
5,277
6,421
6,421
6,882
7,772
8,079
8,079
9,867
10,299
15,225
15,225
16,279
16,398
15,940
15,940
36,952
39,545
85,252
93,094
94,645
90,519
76,947
70,248
73,739
78,181
77,907
80,142
107,921
107,213
108,761
105,974
106,078
104,486
100,547
101,215
99,174
133,097
129,236
128,206
118,018
117,544
101,383
100,088
100,166
173,491
165,291
164,442
163,827
162,134
154,142
225,944
224,668
225,783
175,918
176,072
176,270
176,415
220,239
219,731
217,146
218,139
213,881
213,482
216,252
215,273
215,247
200,282
251,986
300,958
316,668
311,402
316,322
313,360
367,521
370,653
391,211
400,565
401,696
460,213
480,659
490,570
504,164
522,168
546,994
571,429
571,429546,994522,168504,164490,570480,659460,213401,696400,565391,211370,653367,521313,360316,322311,402316,668300,958251,986200,282215,247215,273216,252213,482213,881218,139217,146219,731220,239176,415176,270176,072175,918225,783224,668225,944154,142162,134163,827164,442165,291173,491100,166100,088101,383117,544118,018128,206129,236133,09799,174101,215100,547104,486106,078105,974108,761107,213107,92180,14277,90778,18173,73970,24876,94790,51994,64593,09485,25239,54536,95215,94015,94016,39816,27915,22515,22510,2999,8678,0798,0797,7726,8826,4216,4215,2774,178173
   Common Stock
0
0
0
0
0
0
0
0
9,662
11,848
12,571
17,849
18,676
19,858
20,345
20,105
20,105
43,529
46,770
91,408
103,530
104,799
100,538
87,940
84,944
92,521
100,572
102,296
107,321
133,832
139,502
146,460
151,448
152,889
141,855
146,084
139,021
139,146
176
178,387
179,580
179,580
179,580
179,580
180,053
181,322
256,408
257,023
259,663
260,169
260,201
262,218
335,113
339,021
343,183
343,654
343,993
344,130
344,323
392,554
392,799
392,916
392,916
392,916
392,916
398,442
399,628
399,995
400,828
442,858
493,656
496,604
496,847
498,245
499,048
543,927
544,145
556,787
557,284
559,933
612,975
613,843
614,038
611,221
613,847
616,807
618,649
618,649616,807613,847611,221614,038613,843612,975559,933557,284556,787544,145543,927499,048498,245496,847496,604493,656442,858400,828399,995399,628398,442392,916392,916392,916392,916392,799392,554344,323344,130343,993343,654343,183339,021335,113262,218260,201260,169259,663257,023256,408181,322180,053179,580179,580179,580179,580178,387176139,146139,021146,084141,855152,889151,448146,460139,502133,832107,321102,296100,57292,52184,94487,940100,538104,799103,53091,40846,77043,52920,10520,10520,34519,85818,67617,84912,57111,8489,66200000000
   Retained Earnings -70,351-92,629-114,139-128,491-144,846-153,708-173,098-177,811-176,986-185,213-192,775-196,419-207,603-205,416-208,721-207,470-217,062-215,571-216,616-201,510-200,492-198,487-197,526-197,050-193,221-193,818-191,065-191,248-187,171-186,385-185,063-184,751-134,414-132,429-130,202-128,905-118,736-116,748-114,613-112,076-102,774-99,094-97,036-95,939-79,939-78,451-68,230-66,572-60,425-56,815-55,012-57,727-53,073-53,760-53,613-48,241-42,004-36,952-36,877-33,832-30,654-27,117-21,459-18,024-19,199-19,594-18,315-16,220-12,790-11,599-6,789-6,789-6,354-5,855-3,484-3,484-3,054-2,637-1,860-1,860-1,369-1,211-967-967-703-513-351
   Accumulated Other Comprehensive Income 
255
31
56
58
58
56
60
277
277
651
775
0
0
0
0
0
0
-100
-100
1,516
-323
-183
-346
-844
-801
-889
-1,742
-1,710
-1,512
-1,439
-1,470
-1,404
8,405
7,757
14,009
12,376
17,206
16,843
17,327
3,390
2,533
1,287
1,956
1,041
72
861
703
859
19,392
20,406
20,669
20,829
21,033
18,076
17,014
17,015
17,142
18,525
19,263
18,933
17,997
18,048
18,444
18,015
18,092
16,297
16,137
16,762
16,070
24,699
24,364
27,534
23,276
23,493
21,915
20,013
19,283
19,637
20,267
19,574
20,336
20,524
21,378
21,435
22,461
22,817
23,131
23,13122,81722,46121,43521,37820,52420,33619,57420,26719,63719,28320,01321,91523,49323,27627,53424,36424,69916,07016,76216,13716,29718,09218,01518,44418,04817,99718,93319,26318,52517,14217,01517,01418,07621,03320,82920,66920,40619,392859703861721,0411,9561,2872,5333,39017,32716,84317,20612,37614,0097,7578,405-1,404-1,470-1,439-1,512-1,710-1,742-889-801-844-346-183-3231,516-100-100000000775651277277605658585631255
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
269
4,660
5,924
7,330
7,330
8,036
9,081
9,662
9,662
11,853
12,578
18,709
18,709
22,134
22,751
2,625
2,625
48,651
52,435
99,955
111,731
114,422
110,064
7,875
7,564
9,224
110,576
113,449
118,531
146,312
150,687
158,407
151,182
152,080
143,551
145,899
139,021
139,146
176,018
14,031
14,323
15,601
15,947
16,701
16,999
17,078
19,153
19,486
0
0
0
0
0
0
0
17,015
17,142
18,525
19,263
0
17,997
18,048
0
18,015
784
784
784
16,762
0
24,699
0
28,307
24,089
23,493
21,915
1,798
19,283
19,637
20,267
784
783
781
780
0
0
0
0
000078078178378420,26719,63719,2831,79821,91523,49324,08928,307024,699016,76278478478418,015018,04817,997019,26318,52517,14217,015000000019,48619,15317,07816,99916,70115,94715,60114,32314,031176,018139,146139,021145,899143,551152,080151,182158,407150,687146,312118,531113,449110,5769,2247,5647,875110,064114,422111,73199,95552,43548,6512,6252,62522,75122,13418,70918,70912,57811,8539,6629,6629,0818,0367,3307,3305,9244,660269



5.4. Balance Sheets

Currency in USD. All numbers in thousands.