Aurea SA
PAR:AURE
Balance Sheet
Balance Sheet Decomposition
Aurea SA
Aurea SA
Balance Sheet
Aurea SA
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
1
|
3
|
24
|
31
|
52
|
39
|
43
|
42
|
19
|
25
|
20
|
19
|
23
|
33
|
33
|
20
|
44
|
39
|
41
|
37
|
31
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
7
|
3
|
10
|
11
|
10
|
12
|
26
|
19
|
15
|
36
|
31
|
33
|
32
|
30
|
|
| Cash Equivalents |
0
|
0
|
0
|
1
|
3
|
24
|
31
|
48
|
36
|
40
|
36
|
16
|
15
|
9
|
9
|
11
|
7
|
14
|
5
|
8
|
8
|
8
|
6
|
1
|
|
| Short-Term Investments |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
0
|
5
|
5
|
12
|
12
|
14
|
19
|
22
|
25
|
19
|
22
|
23
|
26
|
29
|
40
|
35
|
29
|
30
|
34
|
35
|
43
|
45
|
|
| Accounts Receivables |
0
|
0
|
0
|
3
|
3
|
9
|
8
|
11
|
13
|
13
|
17
|
13
|
14
|
16
|
20
|
24
|
33
|
28
|
23
|
23
|
27
|
27
|
32
|
34
|
|
| Other Receivables |
0
|
0
|
0
|
2
|
2
|
4
|
4
|
3
|
6
|
9
|
8
|
6
|
8
|
7
|
7
|
5
|
7
|
7
|
6
|
7
|
7
|
7
|
11
|
12
|
|
| Inventory |
0
|
0
|
0
|
2
|
2
|
4
|
5
|
6
|
11
|
14
|
28
|
23
|
25
|
31
|
29
|
27
|
26
|
27
|
25
|
27
|
38
|
38
|
38
|
37
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Current Assets |
0
|
0
|
0
|
8
|
10
|
40
|
48
|
73
|
70
|
80
|
96
|
62
|
73
|
74
|
75
|
80
|
99
|
95
|
74
|
102
|
111
|
113
|
119
|
114
|
|
| PP&E Net |
0
|
0
|
0
|
14
|
17
|
24
|
25
|
30
|
42
|
38
|
46
|
44
|
46
|
51
|
52
|
53
|
51
|
50
|
52
|
48
|
52
|
57
|
77
|
74
|
|
| PP&E Gross |
0
|
0
|
0
|
14
|
17
|
24
|
25
|
30
|
42
|
38
|
46
|
44
|
46
|
51
|
52
|
53
|
51
|
50
|
52
|
48
|
52
|
57
|
77
|
74
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
10
|
11
|
17
|
20
|
25
|
30
|
31
|
42
|
44
|
49
|
53
|
59
|
64
|
69
|
75
|
67
|
92
|
90
|
91
|
133
|
142
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
5
|
5
|
7
|
19
|
11
|
10
|
10
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
10
|
10
|
10
|
10
|
10
|
|
| Long-Term Investments |
2
|
0
|
0
|
0
|
0
|
0
|
23
|
4
|
3
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
3
|
3
|
1
|
2
|
1
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
4
|
1
|
|
| Other Assets |
0
|
0
|
0
|
5
|
5
|
7
|
19
|
11
|
10
|
10
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
10
|
10
|
10
|
10
|
10
|
|
| Total Assets |
2
N/A
|
0
N/A
|
0
N/A
|
28
+27 600%
|
32
+17%
|
71
+120%
|
116
+63%
|
118
+2%
|
130
+10%
|
138
+6%
|
159
+16%
|
123
-23%
|
133
+9%
|
141
+6%
|
142
+1%
|
147
+4%
|
165
+12%
|
159
-3%
|
141
-12%
|
163
+16%
|
176
+8%
|
183
+4%
|
211
+16%
|
202
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
5
|
6
|
16
|
11
|
8
|
17
|
21
|
24
|
21
|
24
|
21
|
20
|
20
|
22
|
20
|
18
|
22
|
27
|
26
|
38
|
38
|
|
| Accrued Liabilities |
0
|
0
|
0
|
2
|
2
|
0
|
0
|
3
|
1
|
2
|
4
|
2
|
2
|
6
|
7
|
6
|
10
|
7
|
6
|
9
|
9
|
7
|
12
|
10
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
2
|
1
|
2
|
3
|
6
|
3
|
3
|
38
|
7
|
7
|
5
|
5
|
3
|
4
|
20
|
9
|
30
|
11
|
15
|
27
|
17
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
6
|
9
|
12
|
16
|
13
|
11
|
12
|
12
|
14
|
18
|
20
|
|
| Total Current Liabilities |
0
|
0
|
0
|
9
|
9
|
18
|
14
|
19
|
24
|
27
|
67
|
32
|
34
|
38
|
40
|
42
|
53
|
59
|
44
|
72
|
60
|
62
|
93
|
85
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
3
|
5
|
43
|
38
|
37
|
36
|
12
|
11
|
21
|
18
|
17
|
21
|
26
|
14
|
30
|
31
|
42
|
42
|
36
|
36
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
3
|
4
|
4
|
3
|
8
|
8
|
10
|
9
|
7
|
9
|
9
|
8
|
5
|
5
|
5
|
3
|
6
|
7
|
7
|
5
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
4
|
1
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
|
| Total Liabilities |
0
N/A
|
0
+200%
|
0
N/A
|
13
+4 100%
|
15
+20%
|
28
+85%
|
63
+124%
|
61
-2%
|
70
+14%
|
74
+5%
|
90
+23%
|
53
-41%
|
63
+19%
|
68
+8%
|
68
+0%
|
74
+8%
|
87
+18%
|
80
-8%
|
81
+1%
|
108
+33%
|
110
+2%
|
114
+3%
|
139
+23%
|
128
-8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2
|
2
|
2
|
12
|
12
|
14
|
14
|
14
|
14
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
12
|
12
|
12
|
12
|
11
|
11
|
|
| Retained Earnings |
0
|
2
|
2
|
0
|
2
|
9
|
20
|
24
|
30
|
33
|
38
|
39
|
39
|
42
|
43
|
42
|
45
|
46
|
42
|
38
|
48
|
50
|
55
|
56
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
4
|
4
|
20
|
20
|
20
|
20
|
21
|
19
|
19
|
18
|
19
|
20
|
18
|
19
|
20
|
9
|
9
|
9
|
10
|
6
|
6
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
2
|
2
|
1
|
2
|
3
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
2
N/A
|
0
N/A
|
0
-50%
|
15
N/A
|
17
+14%
|
43
+152%
|
54
+24%
|
57
+7%
|
60
+6%
|
64
+6%
|
69
+7%
|
70
+1%
|
70
+1%
|
73
+4%
|
74
+1%
|
73
0%
|
77
+6%
|
79
+2%
|
60
-24%
|
55
-8%
|
66
+20%
|
69
+4%
|
72
+4%
|
74
+3%
|
|
| Total Liabilities & Equity |
2
N/A
|
0
N/A
|
0
N/A
|
28
+27 600%
|
32
+17%
|
71
+120%
|
116
+63%
|
118
+2%
|
130
+10%
|
138
+6%
|
159
+16%
|
123
-23%
|
133
+9%
|
141
+6%
|
142
+1%
|
147
+4%
|
165
+12%
|
159
-3%
|
141
-12%
|
163
+16%
|
176
+8%
|
183
+4%
|
211
+16%
|
202
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
10
|
10
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
9
|
9
|
9
|
10
|
9
|
9
|
|