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

Adecoagro SA
Buy, Hold or Sell?

Let's analyze Adecoagro together

I guess you are interested in Adecoagro SA. 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 Adecoagro SA. 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 Adecoagro SA

I send you an email if I find something interesting about Adecoagro SA.

1. Quick Overview

1.1. Quick analysis of Adecoagro (30 sec.)










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

How much money do you get?

How much money do you get?
$0.45
When do you have the money?
1 year
How often do you get paid?
50.0%

What is your share worth?

Current worth
$13.68
Expected worth in 1 year
$15.78
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
$2.56
Return On Investment
24.0%

For what price can you sell your share?

Current Price per Share
$10.65
Expected price per share
$10.26 - $11.68
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Adecoagro (5 min.)




Live pricePrice per Share (EOD)
$10.65
Intrinsic Value Per Share
$37.08 - $60.01
Total Value Per Share
$50.77 - $73.69

2.2. Growth of Adecoagro (5 min.)




Is Adecoagro growing?

Current yearPrevious yearGrowGrow %
How rich?$1.4b$1.1b$122.9m9.4%

How much money is Adecoagro making?

Current yearPrevious yearGrowGrow %
Making money$62.6m$18.6m$43.9m70.1%
Net Profit Margin19.8%4.7%--

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

2.3. Financial Health of Adecoagro (5 min.)




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




  Industry Rankings (Farm Products)  


Richest
#28 / 240

Most Revenue
#51 / 240

Most Profit
#18 / 240
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Adecoagro?

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

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

Speculation

The Price per Share of Adecoagro is $10.65. 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 Adecoagro.
  • 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 Adecoagro, 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 $13.68. Based on the TTM, the Book Value Change Per Share is $0.53 per quarter. Based on the YOY, the Book Value Change Per Share is $0.38 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 $0.11 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Adecoagro.

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 Eps0.090.9%0.595.5%0.413.8%0.282.7%0.141.4%
Usd Book Value Change Per Share1.8617.4%0.534.9%0.383.6%0.191.8%0.161.5%
Usd Dividend Per Share0.171.6%0.111.1%0.121.2%0.080.7%0.040.4%
Usd Total Gains Per Share2.0319.1%0.646.0%0.514.8%0.272.5%0.201.9%
Usd Price Per Share9.73-10.89-8.51-8.33-8.85-
Price to Earnings Ratio26.16-9.37-24.84-10.68-14.34-
Price-to-Total Gains Ratio4.80--3.68-23.53-4,042.76-2,322.34-
Price to Book Ratio0.71-0.89-0.78-0.85-1.25-
Price-to-Total Gains Ratio4.80--3.68-23.53-4,042.76-2,322.34-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share10.65
Number of shares93
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.110.08
Usd Book Value Change Per Share0.530.19
Usd Total Gains Per Share0.640.27
Gains per Quarter (93 shares)59.4125.18
Gains per Year (93 shares)237.65100.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
142195228297291
28439146658143192
312758670488215293
4169782942117286394
52119771180146358495
625311721418175429596
729613681656205501697
833815631894234572798
938017592132263644899
10422195423702927151000

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%12.00.00.0100.0%17.03.00.085.0%29.011.00.072.5%41.018.01.068.3%
Book Value Change Per Share2.02.00.050.0%9.02.01.075.0%13.04.03.065.0%20.012.08.050.0%24.022.014.040.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%17.00.03.085.0%20.00.020.050.0%20.00.040.033.3%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%16.03.01.080.0%24.010.06.060.0%28.020.012.046.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Adecoagro SA 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--1.8580.525+254%0.384+384%0.192+867%0.160+1062%
Book Value Per Share--13.68212.360+11%10.890+26%9.811+39%8.000+71%
Current Ratio--2.4232.147+13%1.703+42%1.905+27%1.899+28%
Debt To Asset Ratio--0.5550.592-6%0.623-11%0.607-9%0.589-6%
Debt To Equity Ratio--1.2821.501-15%1.707-25%1.604-20%1.492-14%
Dividend Per Share--0.1710.114+50%0.124+38%0.079+117%0.040+324%
Enterprise Value---550585470.000-413712489.280-25%-817808133.748+49%-511139597.275-7%-73328188.763-87%
Eps--0.0930.586-84%0.409-77%0.284-67%0.144-35%
Ev To Ebitda Ratio---2.541-1.278-50%-1.510-41%-1.097-57%0.116-2297%
Ev To Sales Ratio---0.347-0.305-12%-0.535+54%-0.423+22%-0.016-95%
Free Cash Flow Per Share--0.9841.044-6%1.007-2%0.743+32%0.507+94%
Free Cash Flow To Equity Per Share--0.2800.172+62%0.634-56%0.343-19%0.104+168%
Gross Profit Margin---3.213-0.287-91%-6.327+97%-1.371-57%-3.339+4%
Intrinsic Value_10Y_max--60.012--------
Intrinsic Value_10Y_min--37.084--------
Intrinsic Value_1Y_max--3.909--------
Intrinsic Value_1Y_min--2.331--------
Intrinsic Value_3Y_max--13.349--------
Intrinsic Value_3Y_min--8.244--------
Intrinsic Value_5Y_max--24.723--------
Intrinsic Value_5Y_min--15.473--------
Market Cap1091209650.000+9%996945530.0001154901510.720-14%925975866.253+8%930374302.726+7%1032081686.237-3%
Net Profit Margin--0.0240.198-88%0.047-49%0.095-75%0.046-48%
Operating Margin---0.0440.171-126%0.208-121%0.233-119%0.212-121%
Operating Ratio--0.8830.903-2%0.839+5%0.835+6%0.839+5%
Pb Ratio0.778+9%0.7110.887-20%0.781-9%0.847-16%1.253-43%
Pe Ratio28.638+9%26.1649.367+179%24.836+5%10.678+145%14.341+82%
Price Per Share10.650+9%9.73010.885-11%8.508+14%8.331+17%8.846+10%
Price To Free Cash Flow Ratio2.706+9%2.4723.127-21%3.902-37%3.330-26%-0.451+118%
Price To Total Gains Ratio5.249+9%4.796-3.681+177%23.527-80%4042.765-100%2322.344-100%
Quick Ratio--0.9630.996-3%0.702+37%0.990-3%1.108-13%
Return On Assets--0.0030.019-84%0.006-48%0.011-71%0.005-41%
Return On Equity--0.0070.050-86%0.016-56%0.028-75%0.013-47%
Total Gains Per Share--2.0290.639+218%0.508+299%0.271+649%0.200+913%
Usd Book Value--1401914000.0001308291750.000+7%1185327500.000+18%1096115450.000+28%920148125.000+52%
Usd Book Value Change Per Share--1.8580.525+254%0.384+384%0.192+867%0.160+1062%
Usd Book Value Per Share--13.68212.360+11%10.890+26%9.811+39%8.000+71%
Usd Dividend Per Share--0.1710.114+50%0.124+38%0.079+117%0.040+324%
Usd Eps--0.0930.586-84%0.409-77%0.284-67%0.144-35%
Usd Free Cash Flow--100826697.000110764708.000-9%109581250.000-8%82515341.600+22%57806345.800+74%
Usd Free Cash Flow Per Share--0.9841.044-6%1.007-2%0.743+32%0.507+94%
Usd Free Cash Flow To Equity Per Share--0.2800.172+62%0.634-56%0.343-19%0.104+168%
Usd Market Cap1091209650.000+9%996945530.0001154901510.720-14%925975866.253+8%930374302.726+7%1032081686.237-3%
Usd Price Per Share10.650+9%9.73010.885-11%8.508+14%8.331+17%8.846+10%
Usd Profit--9526000.00062631000.000-85%18698500.000-49%30369000.000-69%15173550.000-37%
Usd Revenue--396217000.000340875750.000+16%383046000.000+3%312327000.000+27%272327850.000+45%
Usd Total Gains Per Share--2.0290.639+218%0.508+299%0.271+649%0.200+913%
 EOD+4 -4MRQTTM+20 -19YOY+22 -175Y+22 -1710Y+21 -18

3.3 Fundamental Score

Let's check the fundamental score of Adecoagro SA based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1528.638
Price to Book Ratio (EOD)Between0-10.778
Net Profit Margin (MRQ)Greater than00.024
Operating Margin (MRQ)Greater than0-0.044
Quick Ratio (MRQ)Greater than10.963
Current Ratio (MRQ)Greater than12.423
Debt to Asset Ratio (MRQ)Less than10.555
Debt to Equity Ratio (MRQ)Less than11.282
Return on Equity (MRQ)Greater than0.150.007
Return on Assets (MRQ)Greater than0.050.003
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Adecoagro SA based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.133
Ma 20Greater thanMa 5011.071
Ma 50Greater thanMa 10011.138
Ma 100Greater thanMa 20010.753
OpenGreater thanClose10.900
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Adecoagro SA

Adecoagro S.A., an agro-industrial company, engages in various businesses in Argentina, Brazil, and Uruguay. The company operates through two segments, Farming; and Sugar, Ethanol and Energy. The Farming segment is involved in the production of a range of agricultural commodities, including soybean, corn, wheat, peanut, sunflower, cotton, and others; planting, harvesting, processing, and marketing of rice; genetic development of seeds; and production of dairy products, such as raw milk, ultra-high temperature milk, UP milk, powdered milk, semi-hard cheese, cream, cream and cocoa flavored milk, chocolate milk, and other dairy products. The segment also generates electricity through burning biogas extracted from effluents produced by its dairy cattle; and provides grain warehousing and conditioning, and handling and drying services to third parties. The Sugar, Ethanol and Energy segment produces sugar, ethanol, and energy; and sells carbon credits and renewable natural gas certificates. It also engages in the land transformation activities, which is involved in the identification and acquisition of underdeveloped and undermanaged farmland, and the realization of value through the strategic disposition of assets. The company was founded in 2002 and is based in Luxembourg, Luxembourg.

Fundamental data was last updated by Penke on 2024-11-16 11:51:03.

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 profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient 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 just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just 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 cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
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 Adecoagro earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Adecoagro to the Farm Products industry mean.
  • A Net Profit Margin of 2.4% means that $0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Adecoagro SA:

  • The MRQ is 2.4%. The company is making a profit. +1
  • The TTM is 19.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ2.4%TTM19.8%-17.4%
TTM19.8%YOY4.7%+15.1%
TTM19.8%5Y9.5%+10.4%
5Y9.5%10Y4.6%+4.9%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%1.9%+0.5%
TTM19.8%1.6%+18.2%
YOY4.7%2.5%+2.2%
5Y9.5%2.3%+7.2%
10Y4.6%2.2%+2.4%
4.3.1.2. Return on Assets

Shows how efficient Adecoagro is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Adecoagro to the Farm Products industry mean.
  • 0.3% Return on Assets means that Adecoagro generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Adecoagro SA:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.3%TTM1.9%-1.6%
TTM1.9%YOY0.6%+1.4%
TTM1.9%5Y1.1%+0.9%
5Y1.1%10Y0.5%+0.5%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%0.6%-0.3%
TTM1.9%0.5%+1.4%
YOY0.6%0.9%-0.3%
5Y1.1%0.9%+0.2%
10Y0.5%0.8%-0.3%
4.3.1.3. Return on Equity

Shows how efficient Adecoagro is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Adecoagro to the Farm Products industry mean.
  • 0.7% Return on Equity means Adecoagro generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Adecoagro SA:

  • The MRQ is 0.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 5.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.7%TTM5.0%-4.3%
TTM5.0%YOY1.6%+3.4%
TTM5.0%5Y2.8%+2.3%
5Y2.8%10Y1.3%+1.4%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%1.5%-0.8%
TTM5.0%1.1%+3.9%
YOY1.6%1.8%-0.2%
5Y2.8%1.5%+1.3%
10Y1.3%1.7%-0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Adecoagro SA.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Adecoagro is operating .

  • Measures how much profit Adecoagro 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 Adecoagro to the Farm Products industry mean.
  • An Operating Margin of -4.4% means the company generated $-0.04  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Adecoagro SA:

  • The MRQ is -4.4%. The company is operating very inefficient. -2
  • The TTM is 17.1%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ-4.4%TTM17.1%-21.5%
TTM17.1%YOY20.8%-3.8%
TTM17.1%5Y23.3%-6.2%
5Y23.3%10Y21.2%+2.0%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.4%3.7%-8.1%
TTM17.1%3.1%+14.0%
YOY20.8%3.8%+17.0%
5Y23.3%3.6%+19.7%
10Y21.2%3.5%+17.7%
4.3.2.2. Operating Ratio

Measures how efficient Adecoagro is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Farm Products industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are $0.88 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Adecoagro SA:

  • The MRQ is 0.883. The company is less efficient in keeping operating costs low.
  • The TTM is 0.903. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.883TTM0.903-0.020
TTM0.903YOY0.839+0.064
TTM0.9035Y0.835+0.068
5Y0.83510Y0.839-0.004
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8831.505-0.622
TTM0.9031.361-0.458
YOY0.8391.149-0.310
5Y0.8351.180-0.345
10Y0.8391.122-0.283
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Adecoagro SA.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Adecoagro is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Farm Products industry mean).
  • A Current Ratio of 2.42 means the company has $2.42 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Adecoagro SA:

  • The MRQ is 2.423. The company is able to pay all its short-term debts. +1
  • The TTM is 2.147. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.423TTM2.147+0.277
TTM2.147YOY1.703+0.443
TTM2.1475Y1.905+0.242
5Y1.90510Y1.899+0.005
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4231.526+0.897
TTM2.1471.591+0.556
YOY1.7031.638+0.065
5Y1.9051.710+0.195
10Y1.8991.602+0.297
4.4.3.2. Quick Ratio

Measures if Adecoagro is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Adecoagro to the Farm Products industry mean.
  • A Quick Ratio of 0.96 means the company can pay off $0.96 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Adecoagro SA:

  • The MRQ is 0.963. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.996. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.963TTM0.996-0.033
TTM0.996YOY0.702+0.294
TTM0.9965Y0.990+0.006
5Y0.99010Y1.108-0.118
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9630.415+0.548
TTM0.9960.451+0.545
YOY0.7020.562+0.140
5Y0.9900.628+0.362
10Y1.1080.649+0.459
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Adecoagro SA.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Adecoagro assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Adecoagro to Farm Products industry mean.
  • A Debt to Asset Ratio of 0.55 means that Adecoagro assets are financed with 55.5% credit (debt) and the remaining percentage (100% - 55.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Adecoagro SA:

  • The MRQ is 0.555. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.592. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.555TTM0.592-0.037
TTM0.592YOY0.623-0.031
TTM0.5925Y0.607-0.015
5Y0.60710Y0.589+0.018
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5550.483+0.072
TTM0.5920.488+0.104
YOY0.6230.488+0.135
5Y0.6070.486+0.121
10Y0.5890.483+0.106
4.5.4.2. Debt to Equity Ratio

Measures if Adecoagro is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Adecoagro to the Farm Products industry mean.
  • A Debt to Equity ratio of 128.2% means that company has $1.28 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Adecoagro SA:

  • The MRQ is 1.282. The company is able to pay all its debts with equity. +1
  • The TTM is 1.501. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.282TTM1.501-0.220
TTM1.501YOY1.707-0.206
TTM1.5015Y1.604-0.103
5Y1.60410Y1.492+0.113
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2820.919+0.363
TTM1.5010.921+0.580
YOY1.7070.940+0.767
5Y1.6040.989+0.615
10Y1.4921.042+0.450
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 Adecoagro generates.

  • Above 15 is considered overpriced but always compare Adecoagro to the Farm Products industry mean.
  • A PE ratio of 26.16 means the investor is paying $26.16 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Adecoagro SA:

  • The EOD is 28.638. Based on the earnings, the company is overpriced. -1
  • The MRQ is 26.164. Based on the earnings, the company is overpriced. -1
  • The TTM is 9.367. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD28.638MRQ26.164+2.474
MRQ26.164TTM9.367+16.797
TTM9.367YOY24.836-15.469
TTM9.3675Y10.678-1.311
5Y10.67810Y14.341-3.664
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD28.6387.342+21.296
MRQ26.1646.897+19.267
TTM9.3676.818+2.549
YOY24.8367.666+17.170
5Y10.6788.311+2.367
10Y14.34114.341+0.000
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 Adecoagro SA:

  • The EOD is 2.706. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.472. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 3.127. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.706MRQ2.472+0.234
MRQ2.472TTM3.127-0.656
TTM3.127YOY3.902-0.775
TTM3.1275Y3.330-0.203
5Y3.33010Y-0.451+3.782
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD2.7062.165+0.541
MRQ2.4722.414+0.058
TTM3.127-0.248+3.375
YOY3.902-1.003+4.905
5Y3.330-0.854+4.184
10Y-0.451-0.568+0.117
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 Adecoagro is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Farm Products industry mean).
  • A PB ratio of 0.71 means the investor is paying $0.71 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Adecoagro SA:

  • The EOD is 0.778. Based on the equity, the company is cheap. +2
  • The MRQ is 0.711. Based on the equity, the company is cheap. +2
  • The TTM is 0.887. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.778MRQ0.711+0.067
MRQ0.711TTM0.887-0.176
TTM0.887YOY0.781+0.106
TTM0.8875Y0.847+0.040
5Y0.84710Y1.253-0.406
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD0.7781.335-0.557
MRQ0.7111.275-0.564
TTM0.8871.360-0.473
YOY0.7811.532-0.751
5Y0.8471.692-0.845
10Y1.2532.074-0.821
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 Adecoagro SA.

4.8.1. Institutions holding Adecoagro SA

Institutions are holding 65.483% of the shares of Adecoagro SA.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Route One Investment Co, LP9.83443.396310076474-1536506-13.2309
2024-09-30Helikon Investments Ltd6.77516.896569418574363628169.249
2024-06-30Jennison Associates LLC6.1040.03962542923215725.4203
2024-06-30PGGM Investments4.39190.6268450000000
2024-06-30Herr Investment Group LLC2.58591.7181264955561634530.3139
2024-06-30Discovery Capital Management LLC2.31952.9697237661466787839.0861
2024-06-30Westwood Global Investments LLC1.74540.86711788386-21000-1.1606
2024-06-30Grantham, Mayo, Van Otterloo & Co., LLC1.65440.05571695160-691900-28.9854
2024-06-30Morgan Stanley - Brokerage Accounts1.63090.00061671008-716900-30.0221
2024-06-30Amundi1.05850.0041108456020995424.0056
2024-06-30MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd.1.00880.0239103358210335820
2024-06-30JPMorgan Chase & Co0.79470.0007814238-62882-7.1691
2024-06-30Amvescap Plc.0.60520.0013620070-14470-2.2804
2024-06-30Charles Schwab Investment Management Inc0.59580.0011610434-186456-23.398
2024-06-30GMT Capital Corp0.56510.20825790005790000
2024-06-30Boston Partners Global Investors, Inc0.53970.0067552972-126565-18.6252
2024-06-30Acadian Asset Management LLC0.49010.00795021635021630
2024-06-30683 Capital Management LLC0.4880.36775000005000000
2024-06-30Cubist Systematic Strategies, LLC0.34450.023435301014712871.4623
2024-06-30Millennium Management LLC0.34290.0016351329-522808-59.8085
Total 43.874817.216444954704+5061763+11.3%

4.9.2. Funds holding Adecoagro SA

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Jennison SMid Cap Core Equity3.24571.1164332554500
2024-09-30PGIM Jennison Small Company A3.24571.1173332554500
2024-10-31Global X MSCI Argentina ETF1.08682.7794111353452980.4781
2024-09-30JENNISON SMALL/MID CAP EQUITY 30.87711.14689870719390127.5113
2024-06-30GMO Resources Composite0.78730.3714806669-145200-15.2542
2024-06-30GMO Resources III0.78730.371480666900
2024-09-30Sun Life Real Assets Private Pool F0.5090.4358521579-45952-8.0968
2024-10-31Schwab Fundamental U.S. Small CompanyETF0.33680.043534504800
2024-10-31Invesco FTSE RAFI US 1500 Small-Mid ETF0.3130.14632067800
2024-10-31Invesco Food & Beverage ETF0.2862.948429299300
2024-09-30Jennison U.S. Small Cap Equity Fund 40.26570.6194272189-167162-38.0475
2024-06-30GMO Climate Change III0.22550.298823107200
2024-06-30GMO Climate Change Composite0.22550.2988231072-172000-42.6723
2024-06-30antea R0.2050.359521000000
2024-06-30GMO Climate Change Investment A GBP Acc0.19690.291320178800
2024-10-31iShares Global Agriculture ETF Comm0.19131.1405195979-2278-1.149
2024-03-31abrdn Emerging Markets Sustainable Eqty0.13631.211913960600
2024-09-30PGIM Jennison Blend A0.13190.1364135134-14206-9.5125
2024-09-30Causeway Emerging Markets Instl0.12650.06441295841295840
2024-09-30abrdnI-Emerg Mkts ex China Eq I Acc USD0.11240.974311516900
Total 13.291715.870913618560-218015-1.6%
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.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Income before Tax  68,03121,00189,03220,076109,1080109,108-156,685-47,577
Minority Interest  149374523-188335-29243-385-342
EBIT  160,073-56,057104,016-83,08020,93699,173120,109-137,540-17,431
Tax Provision  21,912-8,26713,64513,25426,899-13,97812,921-70,366-57,445
Income Tax Expense  21,912-8,26713,64513,25426,899026,899-84,344-57,445



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets3,148,372
Total Liabilities1,746,458
Total Stockholder Equity1,362,497
 As reported
Total Liabilities 1,746,458
Total Stockholder Equity+ 1,362,497
Total Assets = 3,148,372

Assets

Total Assets3,148,372
Total Current Assets1,023,975
Long-term Assets2,124,397
Total Current Assets
Cash And Cash Equivalents 140,311
Short-term Investments 58,616
Net Receivables 149,231
Inventory 662,607
Total Current Assets  (as reported)1,023,975
Total Current Assets  (calculated)1,010,765
+/- 13,210
Long-term Assets
Property Plant Equipment 1,987,802
Goodwill 19,545
Intangible Assets 17,129
Long-term Assets Other 34,241
Long-term Assets  (as reported)2,124,397
Long-term Assets  (calculated)2,058,717
+/- 65,680

Liabilities & Shareholders' Equity

Total Current Liabilities422,522
Long-term Liabilities1,323,936
Total Stockholder Equity1,362,497
Total Current Liabilities
Short-term Debt 207,615
Short Long Term Debt 151,866
Accounts payable 135,953
Other Current Liabilities 70,413
Total Current Liabilities  (as reported)422,522
Total Current Liabilities  (calculated)565,847
+/- 143,325
Long-term Liabilities
Long term Debt 678,805
Capital Lease Obligations 345,567
Long-term Liabilities  (as reported)1,323,936
Long-term Liabilities  (calculated)1,024,372
+/- 299,564
Total Stockholder Equity
Common Stock167,073
Retained Earnings 482,637
Accumulated Other Comprehensive Income -208,541
Other Stockholders Equity 921,328
Total Stockholder Equity (as reported)1,362,497
Total Stockholder Equity (calculated)1,362,497
+/-0
Other
Capital Stock167,073
Cash and Short Term Investments 198,927
Common Stock Shares Outstanding 102,430
Current Deferred Revenue6,448
Liabilities and Stockholders Equity 3,148,372
Net Debt 1,035,927
Net Invested Capital 2,193,168
Net Working Capital 601,453
Property Plant and Equipment Gross 3,872,203
Short Long Term Debt Total 1,176,238



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312008-12-31
> Total Assets 
1,028,234
1,269,174
0
0
1,279,914
1,340,851
1,340,851
1,849,436
1,703,575
1,700,695
1,700,695
1,705,925
1,728,990
1,777,955
1,777,955
1,745,860
1,779,825
1,711,476
1,711,476
1,850,580
1,777,365
1,639,322
1,639,322
1,613,880
1,483,555
1,370,705
1,370,705
1,566,649
1,565,661
1,455,766
1,455,766
1,571,541
1,941,548
1,607,201
1,607,201
1,434,167
2,154,593
2,277,372
2,277,372
2,583,527
2,372,554
2,521,307
2,521,307
2,312,272
2,284,766
2,482,236
2,482,236
2,588,128
2,595,457
2,582,401
2,582,401
3,014,996
3,055,732
3,108,855
3,108,855
3,300,014
3,360,327
3,164,894
3,164,894
3,148,372
3,148,3723,164,8943,164,8943,360,3273,300,0143,108,8553,108,8553,055,7323,014,9962,582,4012,582,4012,595,4572,588,1282,482,2362,482,2362,284,7662,312,2722,521,3072,521,3072,372,5542,583,5272,277,3722,277,3722,154,5931,434,1671,607,2011,607,2011,941,5481,571,5411,455,7661,455,7661,565,6611,566,6491,370,7051,370,7051,483,5551,613,8801,639,3221,639,3221,777,3651,850,5801,711,4761,711,4761,779,8251,745,8601,777,9551,777,9551,728,9901,705,9251,700,6951,700,6951,703,5751,849,4361,340,8511,340,8511,279,914001,269,1741,028,234
   > Total Current Assets 
0
299,126
0
0
289,803
330,061
330,061
767,437
655,243
629,854
629,854
536,298
530,202
528,360
528,360
512,559
559,699
552,759
552,759
549,247
544,456
446,394
446,394
493,268
545,824
472,722
472,722
641,809
664,987
568,160
568,160
650,064
1,003,441
689,452
689,452
613,520
618,584
660,834
660,834
574,960
556,364
649,066
649,066
596,847
609,297
766,569
766,569
745,206
789,779
761,798
761,798
956,697
1,012,023
1,023,022
1,023,022
1,037,570
1,203,658
1,055,674
1,055,674
1,023,975
1,023,9751,055,6741,055,6741,203,6581,037,5701,023,0221,023,0221,012,023956,697761,798761,798789,779745,206766,569766,569609,297596,847649,066649,066556,364574,960660,834660,834618,584613,520689,452689,4521,003,441650,064568,160568,160664,987641,809472,722472,722545,824493,268446,394446,394544,456549,247552,759552,759559,699512,559528,360528,360530,202536,298629,854629,854655,243767,437330,061330,061289,80300299,1260
       Cash And Cash Equivalents 
93,360
74,806
0
0
60,621
70,269
70,269
209,006
292,430
330,546
330,546
233,743
223,368
218,809
218,809
204,020
260,529
232,147
232,147
199,327
196,792
113,795
113,795
163,466
224,349
198,894
198,894
167,587
136,482
158,568
158,568
219,934
523,175
269,195
269,195
144,708
180,828
273,635
273,635
137,990
145,833
290,276
290,276
236,259
213,584
336,282
336,282
185,165
189,703
199,766
199,766
188,351
159,362
230,653
230,653
196,609
349,812
339,781
339,781
140,311
140,311339,781339,781349,812196,609230,653230,653159,362188,351199,766199,766189,703185,165336,282336,282213,584236,259290,276290,276145,833137,990273,635273,635180,828144,708269,195269,195523,175219,934158,568158,568136,482167,587198,894198,894224,349163,466113,795113,795196,792199,327232,147232,147260,529204,020218,809218,809223,368233,743330,546330,546292,430209,00670,26970,26960,6210074,80693,360
       Short-term Investments 
3,683
1,028
0
0
4,339
2,342
425,900
48,000
48,000
91,600
96,900
51,100
82,200
80,800
69,100
50,800
44,900
66,800
19,900
75,600
33,000
6,329
58,800
34,700
40,500
13,000
27,000
28,700
22,000
3,546
55,800
97,600
54,900
150,800
78,000
79,000
93,168
76,091
51,645
36,532
68,677
165,575
175,087
124,815
0
0
0
0
0
0
0
0
79,365
0
98,571
39,733
39,926
0
62,637
58,616
58,61662,637039,92639,73398,571079,36500000000124,815175,087165,57568,67736,53251,64576,09193,16879,00078,000150,80054,90097,60055,8003,54622,00028,70027,00013,00040,50034,70058,8006,32933,00075,60019,90066,80044,90050,80069,10080,80082,20051,10096,90091,60048,00048,000425,9002,3424,339001,0283,683
       Net Receivables 
0
106,212
0
0
80,387
51,672
51,672
112,536
118,875
141,181
141,181
155,302
139,245
111,573
111,573
114,746
93,095
110,752
110,752
121,667
113,938
139,596
139,596
124,948
121,143
128,909
128,909
144,245
184,669
124,229
124,229
130,765
151,013
101,665
101,665
143,057
128,327
104,420
104,420
119,087
100,952
100,400
100,400
121,695
119,637
117,448
117,448
142,587
150,987
145,849
145,849
163,097
186,425
132,614
132,614
159,744
177,026
87,638
129,283
149,231
149,231129,28387,638177,026159,744132,614132,614186,425163,097145,849145,849150,987142,587117,448117,448119,637121,695100,400100,400100,952119,087104,420104,420128,327143,057101,665101,665151,013130,765124,229124,229184,669144,245128,909128,909121,143124,948139,596139,596113,938121,667110,752110,75293,095114,746111,573111,573139,245155,302141,181141,181118,875112,53651,67251,67280,38700106,2120
       Other Current Assets 
22,749
60,206
0
0
39,190
128,377
128,377
24,757
26,277
51,627
51,627
27,496
28,731
73,170
73,170
17,994
32,111
66,941
66,941
25,147
27,058
55,188
55,188
20,020
24,077
46,265
46,265
126,748
131,114
24
24
42
36
30
30
15
60
8
8
158
108
117,227
117,227
68
56
151,013
151,013
20
15
8
8
61,648
131,813
149,911
149,911
70,644
68,710
167,873
126,228
64,953
64,953126,228167,87368,71070,644149,911149,911131,81361,648881520151,013151,0135668117,227117,227108158886015303036422424131,114126,74846,26546,26524,07720,02055,18855,18827,05825,14766,94166,94132,11117,99473,17073,17028,73127,49651,62751,62726,27724,757128,377128,37739,1900060,20622,749
   > Long-term Assets 
0
970,048
0
0
990,111
1,010,790
1,010,790
1,081,999
1,048,332
1,070,841
1,070,841
1,169,627
1,198,788
1,249,595
1,249,595
1,233,301
1,220,125
1,158,717
1,158,717
1,301,333
1,232,909
1,192,928
1,192,928
1,120,612
937,731
897,983
897,983
924,840
900,674
887,606
887,606
921,477
938,107
917,749
917,749
820,647
1,536,009
1,616,538
1,616,538
2,008,567
1,816,190
1,872,241
1,872,241
1,715,425
1,675,469
1,715,667
1,715,667
1,842,922
1,805,678
1,820,603
1,820,603
2,058,299
2,043,709
2,085,833
2,085,833
2,262,444
2,156,669
2,109,220
2,109,220
2,124,397
2,124,3972,109,2202,109,2202,156,6692,262,4442,085,8332,085,8332,043,7092,058,2991,820,6031,820,6031,805,6781,842,9221,715,6671,715,6671,675,4691,715,4251,872,2411,872,2411,816,1902,008,5671,616,5381,616,5381,536,009820,647917,749917,749938,107921,477887,606887,606900,674924,840897,983897,983937,7311,120,6121,192,9281,192,9281,232,9091,301,3331,158,7171,158,7171,220,1251,233,3011,249,5951,249,5951,198,7881,169,6271,070,8411,070,8411,048,3321,081,9991,010,7901,010,790990,11100970,0480
       Property Plant Equipment 
571,419
682,878
0
0
751,418
751,992
751,992
781,737
729,317
759,696
759,696
822,770
850,656
880,897
880,897
855,486
830,006
790,520
790,520
867,036
805,755
776,905
776,905
713,824
578,210
540,218
540,218
830,705
815,592
802,608
802,608
837,360
847,443
820,931
820,931
708,366
1,416,269
1,480,439
1,480,439
1,862,947
1,680,349
1,731,273
1,731,273
1,557,888
1,527,995
1,567,986
1,567,986
1,685,735
1,658,647
1,683,399
1,683,399
1,908,395
1,886,156
1,925,536
1,925,536
2,072,088
1,993,370
1,979,469
1,979,984
1,987,802
1,987,8021,979,9841,979,4691,993,3702,072,0881,925,5361,925,5361,886,1561,908,3951,683,3991,683,3991,658,6471,685,7351,567,9861,567,9861,527,9951,557,8881,731,2731,731,2731,680,3491,862,9471,480,4391,480,4391,416,269708,366820,931820,931847,443837,360802,608802,608815,592830,705540,218540,218578,210713,824776,905776,905805,755867,036790,520790,520830,006855,486880,897880,897850,656822,770759,696759,696729,317781,737751,992751,992751,41800682,878571,419
       Goodwill 
16,621
19,953
0
0
27,245
26,494
26,494
27,175
30,174
34,886
34,886
32,897
32,082
31,100
31,100
28,514
27,211
24,869
24,869
22,635
21,095
20,172
20,172
18,246
16,204
13,510
13,510
13,855
13,661
13,405
13,405
13,031
13,124
12,412
12,412
9,593
18,396
21,350
21,350
22,067
18,836
20,020
20,020
18,087
17,910
14,482
14,482
15,692
16,015
16,626
16,626
18,367
18,760
18,544
18,544
19,463
19,128
14,309
14,309
19,545
19,54514,30914,30919,12819,46318,54418,54418,76018,36716,62616,62616,01515,69214,48214,48217,91018,08720,02020,02018,83622,06721,35021,35018,3969,59312,41212,41213,12413,03113,40513,40513,66113,85513,51013,51016,20418,24620,17220,17221,09522,63524,86924,86927,21128,51431,10031,10032,08232,89734,88634,88630,17427,17526,49426,49427,2450019,95316,621
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,179
0
0
0
2,752
0
0
0
26,591
0
0
0
20,078
0
0
0
24,378
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000024,37800020,07800026,5910002,7520003,17900000000000000000
       Intangible Assets 
18,108
21,859
0
0
1,272
2,159
2,159
2,047
1,898
1,869
1,869
1,682
1,698
1,780
1,780
2,377
2,691
2,472
2,472
2,824
2,722
3,606
3,606
3,787
3,295
3,151
3,151
3,923
3,911
3,847
3,847
3,935
4,534
4,780
4,780
5,276
5,795
6,559
6,559
14,305
12,092
13,659
13,659
12,501
12,443
12,448
12,448
13,724
14,218
14,711
14,711
16,716
17,266
17,576
17,576
18,087
20,307
13,210
13,210
17,129
17,12913,21013,21020,30718,08717,57617,57617,26616,71614,71114,71114,21813,72412,44812,44812,44312,50113,65913,65912,09214,3056,5596,5595,7955,2764,7804,7804,5343,9353,8473,8473,9113,9233,1513,1513,2953,7873,6063,6062,7222,8242,4722,4722,6912,3771,7801,7801,6981,6821,8691,8691,8982,0472,1592,1591,2720021,85918,108
       Long-term Assets Other 
0
192,446
0
0
139,251
134,994
134,994
208,795
233,400
205,127
205,127
247,147
273,708
285,936
285,936
299,903
311,453
289,309
289,309
358,099
348,926
343,896
343,896
339,419
273,530
255,761
255,761
11,161
11,727
12,362
12,362
12,851
27,648
15,002
15,002
14,132
12,443
15,362
15,362
17,864
15,954
14,337
14,337
13,773
16,645
17,722
17,722
19,964
21,350
20,426
20,426
54,896
28,137
115,419
63,810
36,799
34,067
102,232
31,973
34,241
34,24131,973102,23234,06736,79963,810115,41928,13754,89620,42620,42621,35019,96417,72217,72216,64513,77314,33714,33715,95417,86415,36215,36212,44314,13215,00215,00227,64812,85112,36212,36211,72711,161255,761255,761273,530339,419343,896343,896348,926358,099289,309289,309311,453299,903285,936285,936273,708247,147205,127205,127233,400208,795134,994134,994139,25100192,4460
> Total Liabilities 
389,806
512,018
0
0
607,804
617,749
617,749
642,576
598,661
605,826
605,826
684,926
720,346
751,912
751,912
808,224
871,342
857,127
857,127
952,848
950,260
868,937
868,937
926,709
942,247
827,975
827,975
937,610
917,543
784,093
784,093
908,620
1,251,696
962,070
962,070
921,328
1,092,156
1,169,227
1,169,227
1,436,829
1,376,851
1,492,424
1,492,424
1,447,778
1,403,646
1,518,512
1,518,512
1,600,689
1,598,598
1,534,571
1,534,571
1,873,653
1,890,753
1,945,212
1,945,212
2,050,969
2,060,370
1,899,246
1,899,246
1,746,458
1,746,4581,899,2461,899,2462,060,3702,050,9691,945,2121,945,2121,890,7531,873,6531,534,5711,534,5711,598,5981,600,6891,518,5121,518,5121,403,6461,447,7781,492,4241,492,4241,376,8511,436,8291,169,2271,169,2271,092,156921,328962,070962,0701,251,696908,620784,093784,093917,543937,610827,975827,975942,247926,709868,937868,937950,260952,848857,127857,127871,342808,224751,912751,912720,346684,926605,826605,826598,661642,576617,749617,749607,80400512,018389,806
   > Total Current Liabilities 
283,379
190,305
0
0
224,135
238,013
238,013
278,083
290,426
296,221
296,221
377,655
320,674
314,295
314,295
329,024
286,641
280,638
280,638
246,257
311,193
332,257
332,257
331,605
346,799
323,769
323,769
424,962
455,651
332,477
332,477
350,069
305,484
282,408
282,408
244,354
277,933
277,846
277,846
368,661
358,922
364,400
364,400
392,684
346,552
359,166
359,166
368,444
393,613
357,426
357,426
550,049
562,731
615,028
615,028
614,573
637,005
494,054
494,054
422,522
422,522494,054494,054637,005614,573615,028615,028562,731550,049357,426357,426393,613368,444359,166359,166346,552392,684364,400364,400358,922368,661277,846277,846277,933244,354282,408282,408305,484350,069332,477332,477455,651424,962323,769323,769346,799331,605332,257332,257311,193246,257280,638280,638286,641329,024314,295314,295320,674377,655296,221296,221290,426278,083238,013238,013224,13500190,305283,379
       Short-term Debt 
0
103,647
0
0
137,858
138,800
138,800
179,016
149,872
157,296
157,296
230,469
204,078
184,884
184,884
200,569
162,047
147,967
147,967
135,669
205,483
207,182
207,182
230,371
246,297
239,688
239,688
296,856
337,601
205,092
205,092
256,795
183,288
154,898
154,898
143,252
165,372
143,632
143,632
249,426
243,095
229,892
229,892
287,380
235,540
193,963
193,963
218,747
237,954
157,300
157,300
326,013
360,534
334,200
334,200
387,748
401,623
207,106
260,047
207,615
207,615260,047207,106401,623387,748334,200334,200360,534326,013157,300157,300237,954218,747193,963193,963235,540287,380229,892229,892243,095249,426143,632143,632165,372143,252154,898154,898183,288256,795205,092205,092337,601296,856239,688239,688246,297230,371207,182207,182205,483135,669147,967147,967162,047200,569184,884184,884204,078230,469157,296157,296149,872179,016138,800138,800137,85800103,6470
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
660,131
0
0
0
207,182
0
0
0
239,468
795,000
791,000
776,789
204,923
795,820
794,279
179,523
148,617
177,699
142,188
156,828
141,112
175,299
206,747
205,564
188,078
205,316
253,421
202,177
157,626
153,343
181,242
201,394
112,164
171,407
269,418
312,112
279,769
231,860
330,628
344,224
207,106
126,731
151,866
151,866126,731207,106344,224330,628231,860279,769312,112269,418171,407112,164201,394181,242153,343157,626202,177253,421205,316188,078205,564206,747175,299141,112156,828142,188177,699148,617179,523794,279795,820204,923776,789791,000795,000239,468000207,182000660,13100000000000000000
       Accounts payable 
37,975
62,098
0
0
62,330
64,269
64,269
55,289
62,378
114,020
114,020
63,048
81,013
88,123
88,123
65,486
71,534
84,009
84,009
68,462
61,028
70,269
70,269
43,889
46,932
47,035
47,035
58,632
59,193
77,325
77,325
51,023
63,830
82,824
82,824
57,376
69,135
94,483
94,483
76,200
71,365
90,594
90,594
83,763
71,336
110,662
110,662
112,129
105,620
168,746
168,746
157,750
132,142
197,302
197,302
142,897
135,258
140,949
140,949
135,953
135,953140,949140,949135,258142,897197,302197,302132,142157,750168,746168,746105,620112,129110,662110,66271,33683,76390,59490,59471,36576,20094,48394,48369,13557,37682,82482,82463,83051,02377,32577,32559,19358,63247,03547,03546,93243,88970,26970,26961,02868,46284,00984,00971,53465,48688,12388,12381,01363,048114,020114,02062,37855,28964,26964,26962,3300062,09837,975
       Other Current Liabilities 
19,703
14,259
0
0
3,682
8,920
8,920
38,100
76,456
-42,558
-42,558
74,059
9,754
36,759
36,759
58,991
50,984
45,762
45,762
39,638
43,571
49,170
49,170
54,835
51,254
34,208
34,208
66,255
54,805
42,302
42,302
35,181
51,878
37,964
37,964
40,540
39,338
35,918
35,918
40,752
39,937
40,934
40,934
2,224
35,434
49,786
49,786
35,443
39,128
22,675
22,675
63,911
62,538
47,777
47,777
78,203
77,251
145,999
71,684
70,413
70,41371,684145,99977,25178,20347,77747,77762,53863,91122,67522,67539,12835,44349,78649,78635,4342,22440,93440,93439,93740,75235,91835,91839,33840,54037,96437,96451,87835,18142,30242,30254,80566,25534,20834,20851,25454,83549,17049,17043,57139,63845,76245,76250,98458,99136,75936,7599,75474,059-42,558-42,55876,45638,1008,9208,9203,6820014,25919,703
   > Long-term Liabilities 
0
321,713
0
0
383,669
379,736
379,736
364,493
308,235
309,605
309,605
307,271
399,672
437,617
437,617
479,200
584,701
576,489
576,489
706,591
639,067
536,680
536,680
595,104
595,448
504,206
504,206
512,648
461,892
451,616
451,616
558,551
946,212
679,662
679,662
676,974
814,223
891,381
891,381
1,068,168
1,017,929
1,128,024
1,128,024
1,055,094
1,057,094
1,159,346
1,159,346
1,232,245
1,204,985
1,177,145
1,177,145
1,323,604
1,328,022
1,330,184
1,330,184
1,436,396
1,423,365
1,405,192
1,405,192
1,323,936
1,323,9361,405,1921,405,1921,423,3651,436,3961,330,1841,330,1841,328,0221,323,6041,177,1451,177,1451,204,9851,232,2451,159,3461,159,3461,057,0941,055,0941,128,0241,128,0241,017,9291,068,168891,381891,381814,223676,974679,662679,662946,212558,551451,616451,616461,892512,648504,206504,206595,448595,104536,680536,680639,067706,591576,489576,489584,701479,200437,617437,617399,672307,271309,605309,605308,235364,493379,736379,736383,66900321,7130
       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
718,484
854,033
878,956
857,145
954,772
899,337
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000899,337954,772857,145878,956854,033718,4840000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
-103,647
0
0
-137,858
-138,800
-138,800
-179,016
-149,872
-157,296
-157,296
-230,469
-204,078
-184,884
-184,884
-200,569
-162,047
-147,967
-147,967
-135,669
-205,483
-207,182
-207,182
-230,371
-246,297
-239,688
-239,688
-296,856
-337,601
-205,092
-205,092
-256,795
-183,288
-154,898
-154,898
-143,252
-165,372
-143,632
34,627
-34,260
-42,122
-13,508
-34,177
-107,468
-57,494
1,809
11,884
19,126
-6,754
89,554
206,788
1,248
-52,090
3,780
7,343
-26,095
-33,494
171,404
119,009
137,952
137,952119,009171,404-33,494-26,0957,3433,780-52,0901,248206,78889,554-6,75419,12611,8841,809-57,494-107,468-34,177-13,508-42,122-34,26034,627-143,632-165,372-143,252-154,898-154,898-183,288-256,795-205,092-205,092-337,601-296,856-239,688-239,688-246,297-230,371-207,182-207,182-205,483-135,669-147,967-147,967-162,047-200,569-184,884-184,884-204,078-230,469-157,296-157,296-149,872-179,016-138,800-138,800-137,85800-103,6470
       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
39,635
0
0
0
15,636
0
0
0
14,689
0
0
0
10,457
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000010,45700014,68900015,63600039,635000000000000000000000
> Total Stockholder Equity
593,019
757,076
0
0
658,594
708,532
708,532
1,191,098
1,090,264
1,079,876
1,079,876
1,012,867
1,008,575
1,025,978
1,025,978
937,583
908,437
854,304
854,304
889,760
819,459
762,796
762,796
679,306
533,693
535,395
535,395
621,346
640,349
664,091
664,091
656,251
683,392
639,714
639,714
508,066
1,018,606
1,063,636
1,063,636
1,100,965
954,930
988,269
988,269
823,323
841,085
925,041
925,041
950,988
960,497
1,011,719
1,011,719
1,103,766
1,126,439
1,126,091
1,126,091
1,209,957
1,261,329
1,229,128
1,229,128
1,362,497
1,362,4971,229,1281,229,1281,261,3291,209,9571,126,0911,126,0911,126,4391,103,7661,011,7191,011,719960,497950,988925,041925,041841,085823,323988,269988,269954,9301,100,9651,063,6361,063,6361,018,606508,066639,714639,714683,392656,251664,091664,091640,349621,346535,395535,395533,693679,306762,796762,796819,459889,760854,304854,304908,437937,5831,025,9781,025,9781,008,5751,012,8671,079,8761,079,8761,090,2641,191,098708,532708,532658,59400757,076593,019
   Common Stock
0
697,289
0
0
120,000
120,000
120,000
180,104
180,749
180,800
180,800
181,894
183,331
183,331
183,331
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
183,573
167,073
167,073
167,073
167,073
167,073
167,073
167,073
167,073
167,073
167,073167,073167,073167,073167,073167,073167,073167,073167,073183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,573183,331183,331183,331181,894180,800180,800180,749180,104120,000120,000120,00000697,2890
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
2,567
0
0
5,541
11,273
11,273
42,108
-89,807
-99,202
-99,202
-162,275
-173,865
-183,278
-183,278
-249,062
-272,614
-327,750
-327,750
-285,527
-368,563
-413,360
-413,360
-514,266
-663,253
-663,470
-663,470
-549,827
-537,770
-523,089
-523,089
-533,749
-502,393
-524,662
-524,662
-618,455
-317,118
-265,078
-265,078
-241,942
-348,656
-311,120
-311,120
-409,481
-218,412
-177,183
-177,183
-159,972
-147,783
-137,813
-137,813
-73,457
-59,585
-50,493
-50,493
12,627
-11,463
-92,482
-410,080
-208,541
-208,541-410,080-92,482-11,46312,627-50,493-50,493-59,585-73,457-137,813-137,813-147,783-159,972-177,183-177,183-218,412-409,481-311,120-311,120-348,656-241,942-265,078-265,078-317,118-618,455-524,662-524,662-502,393-533,749-523,089-523,089-537,770-549,827-663,470-663,470-663,253-514,266-413,360-413,360-368,563-285,527-327,750-327,750-272,614-249,062-183,278-183,278-173,865-162,275-99,202-99,202-89,80742,10811,27311,2735,541002,5670
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
900,503
900,503
904,958
903,663
901,739
900,744
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000900,744901,739903,663904,958900,503900,5030000000000000000000000000000000000000
   Treasury Stock00000000000000000-8,384-7,946-7,349-6,907-8,741-8,741-8,741-8,742-9,061-6,967-2,759-2,368-2,030-1,859-1,342-1,201-1,907-1,936-1,977-1,943-2,699-2,840-2,866-2,902-3,379-961-87-1-11-6-5-5-5-4000000000
   Other Stockholders Equity 
0
12,158
0
0
576,647
577,002
577,002
939,982
940,716
940,781
940,781
948,478
957,147
958,278
958,278
959,641
959,410
955,463
955,463
944,519
945,899
946,939
946,939
949,979
950,906
952,369
952,369
955,092
955,445
952,609
952,609
946,735
945,530
919,819
919,819
906,282
907,153
907,953
907,953
911,616
910,765
909,147
909,147
911,248
909,561
909,980
909,980
894,137
861,460
850,224
850,224
825,832
815,118
807,169
807,169
766,344
1,011,460
735,748
1,053,346
921,328
921,3281,053,346735,7481,011,460766,344807,169807,169815,118825,832850,224850,224861,460894,137909,980909,980909,561911,248909,147909,147910,765911,616907,953907,953907,153906,282919,819919,819945,530946,735952,609952,609955,445955,092952,369952,369950,906949,979946,939946,939945,899944,519955,463955,463959,410959,641958,278958,278957,147948,478940,781940,781940,716939,982577,002577,002576,6470012,1580



5.4. Balance Sheets

Currency in USD. All numbers in thousands.