Ceres Global Ag Corp.

CERGF

CERGFCeres Global Ag Corp. US flag

Other OTC

4.46

USD

- -

138.94MMarket Cap

Income Statement (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Sales/Revenue/Turnover	3	152	185	219	210	152	274	528	411	438	582	748	1,061	1,037	920
+ Sales & Services Revenue	3	152	185	219	210	152	274	528	411	438	582	748	1,061	1,037	920
- Cost of Revenue	- -	133	169	217	206	143	277	521	399	424	554	723	1,005	1,014	885
+ Cost of Goods & Services	- -	133	169	217	206	143	277	521	399	424	554	723	1,005	1,014	885
Gross Profit	3	19	16	2	4	9	-2	8	12	14	27	25	56	23	35
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	5	10	11	10	16	8	8	10	12	17	18	16	32	26	19
+ Selling, General & Admin	3	10	11	10	16	8	8	10	12	13	18	16	32	25	18
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	2	- -	- -	- -	- -	- -	- -	- -	- -	4	- -	- -	- -	- -	- -
Operating Income (Loss)	-2	9	5	-8	-12	1	-10	-2	- -	-3	9	9	24	-3	17
- Non-Operating (Income) Loss	-33	-20	9	7	7	3	1	12	- -	14	5	6	26	4	7
+ Interest Expense, Net	-1	5	7	11	4	2	3	3	3	4	5	4	4	6	4
+ Interest Expense	- -	5	7	11	4	2	3	3	3	4	5	4	4	6	7
- Interest Income	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2
+ Other Non-Op (Income) Loss	-32	-25	2	-5	4	1	-2	8	-3	10	- -	2	22	-1	3
Pretax Income	31	29	-4	-15	-19	-2	-11	-13	- -	-16	5	3	-2	-7	9
- Income Tax Expense (Benefit)	- -	2	-1	-3	-1	- -	- -	- -	- -	- -	- -	-10	6	-1	2
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	31	26	-4	-11	-17	-1	-11	-14	-1	-17	4	12	-9	-8	9
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	31	26	-4	-11	-17	-1	-11	-14	-1	-17	4	12	-9	-8	9
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	31	26	-4	-11	-17	-1	-11	-14	-1	-17	4	12	-9	-8	9
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	31	26	-4	-11	-17	-1	-11	-14	-1	-17	4	12	-9	-8	9
EBIT	-2	9	5	-8	-12	1	-10	-2	- -	-3	9	9	24	-3	17
EBITDA	-2	11	8	-6	-9	3	-7	3	5	6	16	16	31	4	23
EBITDA Margin (%)	-63.76	7.31	4.16	-2.55	-4.24	1.99	-2.73	0.54	1.15	1.34	2.71	2.08	2.92	0.36	2.51
EBITA	-2	9	5	-8	-12	1	-10	-2	- -	-3	9	9	24	-3	17
Gross Margin (%)	100	12.45	8.65	0.91	1.88	6.06	-0.88	1.48	2.84	3.27	4.7	3.33	5.27	2.2	3.82
Operating Margin (%)	-63.76	6.13	2.74	-3.86	-5.53	0.53	-3.8	-0.32	-0.05	-0.61	1.61	1.15	2.23	-0.29	1.79
Profit Margin (%)	1,001.38	17.45	-2.06	-5.15	-8.29	-0.72	-3.89	-2.58	-0.14	-3.85	0.75	1.61	-0.83	-0.76	1.02
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	- -	2	3	3	3	2	3	5	5	9	6	7	7	7	7
Basic Weighted Avg Shares	13	15	15	14	14	18	27	28	28	28	30	31	31	31	31
Basic EPS, GAAP	2.45	1.79	-0.26	-0.78	-1.22	-0.06	-0.39	-0.5	-0.02	-0.6	0.14	0.39	-0.29	-0.25	0.3
Basic EPS from Cont Ops	2.45	1.79	-0.26	-0.78	-1.22	-0.06	-0.39	-0.5	-0.02	-0.6	0.14	0.39	-0.29	-0.25	0.3
Diluted Weighted Avg Shares	13	15	15	14	14	18	27	28	28	28	32	33	31	31	32
Diluted EPS, GAAP	2.45	1.79	-0.26	-0.78	-1.22	-0.06	-0.39	-0.5	-0.02	-0.6	0.14	0.37	-0.29	-0.25	0.29
Diluted EPS from Cont Ops	2.45	1.79	-0.26	-0.78	-1.22	-0.06	-0.39	-0.5	-0.02	-0.6	0.14	0.37	-0.29	-0.25	0.29

Balance Sheet (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Total Current Assets	154	257	217	217	146	144	151	136	76	103	127	189	189	123	130
+ Cash, Cash Equivalents & STI	145	66	40	26	12	5	8	4	4	3	1	5	18	7	5
+ Cash & Cash Equivalents	28	48	30	20	11	4	5	1	1	2	1	4	17	6	3
+ ST Investments	116	18	10	6	1	1	3	3	3	1	1	1	1	1	2
+ Accounts & Notes Receiv	8	22	13	25	12	14	20	25	19	18	34	44	52	37	47
+ Accounts Receivable, Net	8	10	10	13	6	6	17	23	17	15	32	38	44	27	41
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	11	3	12	6	8	4	2	2	3	3	6	8	10	6
+ Inventories	- -	166	159	162	103	117	117	95	44	75	81	112	67	58	39
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	166	159	162	103	117	117	95	44	75	81	112	67	58	39
+ Other ST Assets	1	3	5	4	21	9	5	12	10	8	10	28	53	21	39
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	63	76	74	64	100	119	120	112	110	128	150	145	141	130
+ Property, Plant & Equip, Net	- -	59	70	65	46	95	116	117	104	102	114	118	109	104	93
+ Property, Plant & Equip	- -	60	74	72	53	105	128	133	120	122	140	151	147	147	139
- Accumulated Depreciation	- -	1	4	7	7	10	13	15	16	20	26	33	38	44	46
+ LT Investments & Receivables	- -	4	3	4	4	4	3	3	7	7	7	15	26	27	28
+ LT Investments	- -	4	3	4	4	4	3	3	7	7	7	15	26	27	28
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	- -	- -	3	5	14	- -	- -	- -	- -	1	7	17	10	11	9
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	7	7	6	6
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	5	5	5	5
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	2	2	2	1
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	3	5	13	- -	- -	- -	- -	- -	- -	10	3	5	3
Total Assets	154	320	293	291	210	244	270	256	188	213	255	339	334	264	259
+ Payables & Accruals	4	4	3	6	7	14	24	23	17	24	38	41	53	45	31
+ Accounts Payable	- -	- -	3	5	7	14	24	23	17	24	38	41	53	45	31
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	4	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Debt	- -	80	85	114	65	15	61	59	16	39	32	83	57	22	19
+ ST Borrowings	- -	80	85	114	65	15	61	59	16	39	32	82	57	21	18
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1	1
+ Other ST Liabilities	27	41	3	28	17	18	4	14	3	4	6	25	25	11	18
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	27	41	3	28	17	18	4	14	3	4	6	25	25	11	18
Total Current Liabilities	32	126	91	149	89	47	89	96	36	67	76	149	135	78	68
+ LT Debt	- -	27	43	- -	- -	24	21	11	5	15	32	31	48	42	39
+ LT Borrowings	- -	27	43	- -	- -	24	21	11	5	15	30	28	45	40	37
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	3	2	2
+ Other LT Liabilities	- -	1	3	- -	- -	- -	- -	- -	- -	1	2	2	1	2	2
+ Accrued Liabilities	- -	1	3	- -	- -	- -	- -	- -	- -	- -	2	2	1	2	2
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	- -	28	46	- -	- -	24	21	11	5	16	34	32	49	43	41
Total Liabilities	32	154	137	149	89	71	110	108	41	82	110	182	184	121	108
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	130	160	150	145	132	210	168	213	213	213	180	179	172	173	173
+ Common Stock	- -	- -	141	136	124	201	161	203	203	203	172	172	172	173	173
+ Additional Paid in Capital	130	160	9	9	8	9	7	10	10	9	7	7	- -	- -	- -
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	-17	11	9	-1	-18	-19	-27	-44	-44	-61	-37	-25	-34	-42	-33
+ Other Equity	- -	-6	-3	-1	7	-18	19	-21	-22	-22	1	8	9	10	9
Equity Before Minority Interest	123	166	156	142	121	173	160	149	147	131	145	157	150	143	151
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	123	166	156	142	121	173	160	149	147	131	145	157	150	143	151
Total Liabilities & Equity	154	320	293	291	210	244	270	256	188	213	255	339	334	264	259
Shares Outstanding	12	15	15	14	14	27	27	28	28	28	31	31	31	31	31
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	4	3	3	3
Net Debt	-28	59	98	94	54	35	78	70	20	51	61	105	85	55	53
Net Debt to Equity	-23.13	35.67	62.57	66.18	44.56	20.1	48.62	47.27	13.3	39.32	41.88	67.18	56.83	38.42	34.99
Tangible Common Equity Ratio	79.4	51.86	53.27	48.85	57.68	70.8	59.21	58	78.42	61.35	55.57	45.22	43.65	52.98	57.19
Current Ratio	4.85	2.04	2.39	1.46	1.65	3.07	1.7	1.42	2.13	1.55	1.67	1.26	1.4	1.58	1.92
Cash Conversion Cycle	- -	251.2	368.01	281.38	235.27	271.48	144.75	71.02	60.51	48.18	45.86	46.47	28.55	17.06	17.53

Cash Flow Statement (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

+ Net Income	31	26	-4	-11	-17	-1	-11	-14	-1	-17	4	12	-9	-8	9
+ Depreciation & Amortization	- -	2	3	3	3	2	3	5	5	9	6	7	7	7	7
+ Non-Cash Items	-27	-25	4	-7	2	- -	-2	9	-2	2	- -	-8	29	- -	1
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10	6	-1	2
+ Asset Impairment Charge	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	26	- -	- -
+ Other Non-Cash Adj	-27	-25	4	-7	1	- -	-2	8	-2	2	- -	2	-3	- -	- -
+ Chg in Non-Cash Work Cap	1	-101	13	-13	71	-19	10	15	42	-18	-3	-37	28	31	-14
+ (Inc) Dec in Accts Receiv	- -	-5	9	-12	12	-3	-5	-6	6	1	-9	-9	-7	15	-11
+ (Inc) Dec in Inventories	- -	-92	7	-3	57	-13	- -	7	52	-31	-2	-31	45	9	19
+ (Inc) Dec in Prepaid Assets	- -	- -	-1	1	- -	- -	- -	- -	-1	- -	- -	- -	- -	-3	-1
+ Inc (Dec) in Accts Payable	- -	2	-1	2	2	2	11	7	-6	9	8	2	11	-8	-15
+ Inc (Dec) in Other	1	-5	-1	-1	- -	-4	5	6	-8	2	-1	1	-22	18	-6
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	5	-97	16	-28	59	-18	- -	15	44	-24	8	-26	55	30	3
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	1	- -	13	1	- -	- -	- -	- -	- -	- -	- -	6	- -	- -
+ Disp of Fixed Prod Assets	- -	1	- -	13	1	- -	- -	- -	- -	- -	- -	- -	6	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	-9	-14	-1	-2	-19	-27	-11	-1	-5	-2	-10	-3	-1	-1
+ Acq of Fixed Prod Assets	- -	-9	-14	-1	-2	-19	-27	-11	-1	-5	-2	-10	-3	-1	-1
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	-2	-1	-4	-2	-1	59	- -	-1	- -	- -	9	- -	- -	- -	- -
+ Increase in Capital Stock	- -	- -	- -	- -	- -	59	- -	- -	- -	- -	9	- -	- -	- -	- -
+ Decrease in Capital Stock	-3	-1	-4	-2	-1	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	12	81	7	-1	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	313	182	8	- -	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	-301	-101	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	-54	- -	- -	- -	- -	- -	- -	8	-2	- -	-9	-12	-2	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	8	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	-54	- -	- -	- -	- -	- -	- -	- -	-2	- -	-9	-12	-2	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	-3	-2	-9	1	1	- -	- -	1	-24	- -	-24	4	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	12	18	-10	8	-7	-18	-26	-11	7	-7	-26	-18	-33	1	-1
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	99	-19	-13	-48	-22	44	-7	-51	33	10	- -	18	-6	-2
+ Cash From Debt	- -	101	24	34	- -	23	45	2	- -	43	15	30	20	- -	- -
+ Repayments of Debt	- -	-2	-42	-48	-48	-45	-1	-9	-51	-10	-5	-30	-2	-6	-2
+ Other Financing Activities	- -	-1	- -	25	-12	-2	-15	5	- -	-1	-3	48	-27	-37	-3
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-2	97	-23	11	-60	35	28	-3	-51	32	16	47	-9	-42	-6
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	-4	-1	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	14	18	-17	-9	-8	-1	2	1	- -	1	-1	4	13	-11	-3
EBITDA	-2	11	8	-6	-9	3	-7	3	5	6	16	16	31	4	23
EBITDA Margin (%)	-63.76	7.31	4.16	-2.55	-4.24	1.99	-2.73	0.54	1.15	1.34	2.71	2.08	2.92	0.36	2.51
Free Cash Flow	5	-107	2	-30	57	-37	-28	4	43	-30	6	-36	52	29	2
Net Cash Paid for Acquisitions	- -	54	- -	- -	- -	- -	- -	- -	-8	2	- -	9	12	2	- -
Free Cash Flow to Firm	5	-102	- -	- -	- -	- -	- -	- -	- -	- -	11	- -	- -	- -	8
Free Cash Flow to Equity	5	-7	-16	-30	10	-59	16	-3	-8	3	16	-36	76	23	- -
Free Cash Flow per Basic Share	0.39	-7.22	0.15	-2.06	3.97	-2.03	-1.02	0.13	1.54	-1.06	0.2	-1.16	1.69	0.92	0.07
Price/Free Cash Flow	- -	-1.51	3.44	-3.48	1.44	63.59	3.73	4.29	1.78	-4.59	7.68	-7.26	1.34	1.76	17.03
Cash Flow to Net Income	0.16	-3.68	-4.15	2.5	-3.38	16.4	- -	-1.07	-79.77	1.44	1.81	-2.15	-6.26	-3.8	0.35
Capital Expenditures	- -	-9	-14	-1	-2	-19	-27	-11	-1	-5	-2	-10	-3	-1	-1