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

Arcos Dorados Holdings Inc
Buy, Hold or Sell?

Let's analyze Arcos Dorados Holdings Inc together

I guess you are interested in Arcos Dorados Holdings Inc. 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 Arcos Dorados Holdings Inc. 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 Arcos Dorados Holdings Inc

I send you an email if I find something interesting about Arcos Dorados Holdings Inc.

1. Quick Overview

1.1. Quick analysis of Arcos Dorados Holdings Inc (30 sec.)










1.2. What can you expect buying and holding a share of Arcos Dorados Holdings Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.18
When do you have the money?
1 year
How often do you get paid?
85.0%

What is your share worth?

Current worth
$2.23
Expected worth in 1 year
$2.55
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
$0.49
Return On Investment
6.0%

For what price can you sell your share?

Current Price per Share
$8.18
Expected price per share
$7.5233869346734 - $9.33
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Arcos Dorados Holdings Inc (5 min.)




Live pricePrice per Share (EOD)
$8.18
Intrinsic Value Per Share
$-0.93 - $3.34
Total Value Per Share
$1.30 - $5.58

2.2. Growth of Arcos Dorados Holdings Inc (5 min.)




Is Arcos Dorados Holdings Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$470.5m$343.8m$135.3m28.2%

How much money is Arcos Dorados Holdings Inc making?

Current yearPrevious yearGrowGrow %
Making money$42.6m$39.5m$3.1m7.4%
Net Profit Margin3.8%4.0%--

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

2.3. Financial Health of Arcos Dorados Holdings Inc (5 min.)




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




  Industry Rankings (Restaurants)  


Richest
#28 / 172

Most Revenue
#24 / 172

Most Profit
#22 / 172
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Arcos Dorados Holdings Inc?

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

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

Speculation

The Price per Share of Arcos Dorados Holdings Inc is $8.18. 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 Arcos Dorados Holdings Inc.
  • 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 Arcos Dorados Holdings Inc, 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 $2.23. Based on the TTM, the Book Value Change Per Share is $0.08 per quarter. Based on the YOY, the Book Value Change Per Share is $0.23 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 $0.04 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Arcos Dorados Holdings Inc.

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 Eps0.131.5%0.202.5%0.263.2%0.091.1%0.050.6%
Usd Book Value Change Per Share-0.08-0.9%0.081.0%0.232.8%0.020.3%0.00-0.1%
Usd Dividend Per Share0.060.7%0.040.5%0.040.5%0.030.3%0.030.4%
Usd Total Gains Per Share-0.02-0.2%0.121.5%0.273.3%0.050.6%0.030.3%
Usd Price Per Share9.00-10.57-8.40-7.21-6.79-
Price to Earnings Ratio17.80-14.67-8.03-11.56-79.64-
Price-to-Total Gains Ratio-463.26--130.06-71.25--38.40-4.71-
Price to Book Ratio4.03-4.63-5.28-5.33-4.40-
Price-to-Total Gains Ratio-463.26--130.06-71.25--38.40-4.71-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share8.18
Number of shares122
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.040.03
Usd Book Value Change Per Share0.080.02
Usd Total Gains Per Share0.120.05
Gains per Quarter (122 shares)15.055.72
Gains per Year (122 shares)60.2122.86
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1223850131013
24477110252036
366115170383159
488153230514182
51101912906351105
61322303507661128
71532684108872151
817530647010182174
919734553011492197
10219383590126102220

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%16.04.00.080.0%33.07.00.082.5%51.08.00.086.4%
Book Value Change Per Share2.02.00.050.0%7.04.01.058.3%10.09.01.050.0%19.020.01.047.5%27.027.05.045.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%34.00.06.085.0%50.00.09.084.7%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%12.08.00.060.0%24.016.00.060.0%35.023.01.059.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Arcos Dorados Holdings Inc 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---0.0760.078-197%0.226-134%0.021-463%-0.005-94%
Book Value Per Share--2.2342.275-2%1.633+37%1.443+55%1.623+38%
Current Ratio--0.6280.696-10%0.863-27%0.774-19%0.815-23%
Debt To Asset Ratio--0.8380.837+0%0.872-4%0.882-5%0.822+2%
Debt To Equity Ratio--5.1685.149+0%7.042-27%8.334-38%5.839-12%
Dividend Per Share--0.0570.045+26%0.043+33%0.026+118%0.032+79%
Enterprise Value---390193510.000-28634568.398-93%-291606985.778-25%-480217212.181+23%-103296341.450-74%
Eps--0.1260.203-38%0.262-52%0.091+39%0.051+147%
Ev To Ebitda Ratio---1.055-0.098-91%-0.825-22%-2.065+96%-0.444-58%
Ev To Sales Ratio---0.088-0.008-91%-0.073-17%-0.200+128%-0.060-32%
Free Cash Flow Per Share---0.058-0.026-55%0.043-233%0.031-288%0.041-240%
Free Cash Flow To Equity Per Share---0.101-0.027-73%-0.031-70%0.035-384%0.007-1565%
Gross Profit Margin--1.0000.653+53%1.0000%0.931+7%0.965+4%
Intrinsic Value_10Y_max--3.342--------
Intrinsic Value_10Y_min---0.930--------
Intrinsic Value_1Y_max--0.352--------
Intrinsic Value_1Y_min--0.122--------
Intrinsic Value_3Y_max--1.044--------
Intrinsic Value_3Y_min--0.182--------
Intrinsic Value_5Y_max--1.720--------
Intrinsic Value_5Y_min--0.040--------
Market Cap1068823340.000-77%1895945490.0002226041181.603-15%1769661264.223+7%1516161487.819+25%1443703158.550+31%
Net Profit Margin--0.0240.038-36%0.040-40%0.003+638%0.009+162%
Operating Margin--0.0430.062-31%0.059-28%0.030+40%0.037+14%
Operating Ratio--0.9330.930+0%0.924+1%0.960-3%0.954-2%
Pb Ratio3.662-10%4.0294.629-13%5.280-24%5.327-24%4.404-9%
Pe Ratio16.176-10%17.79814.665+21%8.025+122%11.562+54%79.636-78%
Price Per Share8.180-10%9.00010.568-15%8.403+7%7.212+25%6.786+33%
Price To Free Cash Flow Ratio-35.372+9%-38.9170.698-5672%-3.978-90%-1.544-96%-2.110-95%
Price To Total Gains Ratio-421.053+9%-463.261-130.056-72%71.250-750%-38.402-92%4.711-9934%
Quick Ratio--0.4370.530-18%0.583-25%0.527-17%0.536-19%
Return On Assets--0.0090.015-37%0.015-39%0.005+71%0.006+49%
Return On Equity--0.0570.090-37%0.126-55%0.027+108%0.028+105%
Total Gains Per Share---0.0190.123-116%0.268-107%0.047-141%0.027-172%
Usd Book Value--470528000.000479143250.000-2%343832250.000+37%303448900.000+55%346218450.000+36%
Usd Book Value Change Per Share---0.0760.078-197%0.226-134%0.021-463%-0.005-94%
Usd Book Value Per Share--2.2342.275-2%1.633+37%1.443+55%1.623+38%
Usd Dividend Per Share--0.0570.045+26%0.043+33%0.026+118%0.032+79%
Usd Eps--0.1260.203-38%0.262-52%0.091+39%0.051+147%
Usd Free Cash Flow---12179271.000-5505817.750-55%9125750.000-233%6561536.450-286%8882418.225-237%
Usd Free Cash Flow Per Share---0.058-0.026-55%0.043-233%0.031-288%0.041-240%
Usd Free Cash Flow To Equity Per Share---0.101-0.027-73%-0.031-70%0.035-384%0.007-1565%
Usd Market Cap1068823340.000-77%1895945490.0002226041181.603-15%1769661264.223+7%1516161487.819+25%1443703158.550+31%
Usd Price Per Share8.180-10%9.00010.568-15%8.403+7%7.212+25%6.786+33%
Usd Profit--26632000.00042660000.000-38%39523750.000-33%16123300.000+65%13954150.000+91%
Usd Revenue--1110901000.0001123205500.000-1%1005342000.000+10%816944550.000+36%799289850.000+39%
Usd Total Gains Per Share---0.0190.123-116%0.268-107%0.047-141%0.027-172%
 EOD+4 -4MRQTTM+6 -33YOY+13 -255Y+25 -1410Y+22 -17

3.3 Fundamental Score

Let's check the fundamental score of Arcos Dorados Holdings Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.176
Price to Book Ratio (EOD)Between0-13.662
Net Profit Margin (MRQ)Greater than00.024
Operating Margin (MRQ)Greater than00.043
Quick Ratio (MRQ)Greater than10.437
Current Ratio (MRQ)Greater than10.628
Debt to Asset Ratio (MRQ)Less than10.838
Debt to Equity Ratio (MRQ)Less than15.168
Return on Equity (MRQ)Greater than0.150.057
Return on Assets (MRQ)Greater than0.050.009
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Arcos Dorados Holdings Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5039.203
Ma 20Greater thanMa 508.443
Ma 50Greater thanMa 1008.901
Ma 100Greater thanMa 2009.013
OpenGreater thanClose8.250
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Arcos Dorados Holdings Inc

Arcos Dorados Holdings Inc. operates as a franchisee of McDonald's restaurants. It has the exclusive right to own, operate, and grant franchises of McDonald's restaurants in 20 countries and territories in Latin America and the Caribbean, including Argentina, Aruba, Brazil, Chile, Colombia, Costa Rica, Curacao, Ecuador, French Guiana, Guadeloupe, Martinique, Mexico, Panama, Peru, Puerto Rico, Trinidad and Tobago, Uruguay, the U.S. Virgin Islands of St. Croix and St. Thomas, and Venezuela. The company was founded in 2007 and is based in Montevideo, Uruguay.

Fundamental data was last updated by Penke on 2024-11-16 13:11:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 just able to pay all its debts by selling its assets.
The company is unable 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 fair priced.
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 Arcos Dorados Holdings Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Arcos Dorados Holdings Inc to the Restaurants 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 Arcos Dorados Holdings Inc:

  • The MRQ is 2.4%. The company is making a profit. +1
  • The TTM is 3.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM3.8%-1.4%
TTM3.8%YOY4.0%-0.2%
TTM3.8%5Y0.3%+3.4%
5Y0.3%10Y0.9%-0.6%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%2.4%0.0%
TTM3.8%2.5%+1.3%
YOY4.0%2.9%+1.1%
5Y0.3%0.1%+0.2%
10Y0.9%1.4%-0.5%
4.3.1.2. Return on Assets

Shows how efficient Arcos Dorados Holdings Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Arcos Dorados Holdings Inc to the Restaurants industry mean.
  • 0.9% Return on Assets means that Arcos Dorados Holdings Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Arcos Dorados Holdings Inc:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.9%TTM1.5%-0.5%
TTM1.5%YOY1.5%0.0%
TTM1.5%5Y0.5%+0.9%
5Y0.5%10Y0.6%-0.1%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%0.8%+0.1%
TTM1.5%0.9%+0.6%
YOY1.5%1.1%+0.4%
5Y0.5%0.4%+0.1%
10Y0.6%0.6%+0.0%
4.3.1.3. Return on Equity

Shows how efficient Arcos Dorados Holdings Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Arcos Dorados Holdings Inc to the Restaurants industry mean.
  • 5.7% Return on Equity means Arcos Dorados Holdings Inc generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Arcos Dorados Holdings Inc:

  • The MRQ is 5.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 9.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.7%TTM9.0%-3.3%
TTM9.0%YOY12.6%-3.6%
TTM9.0%5Y2.7%+6.2%
5Y2.7%10Y2.8%0.0%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ5.7%2.7%+3.0%
TTM9.0%2.6%+6.4%
YOY12.6%2.9%+9.7%
5Y2.7%-+2.7%
10Y2.8%1.3%+1.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Arcos Dorados Holdings Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Arcos Dorados Holdings Inc is operating .

  • Measures how much profit Arcos Dorados Holdings Inc 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 Arcos Dorados Holdings Inc to the Restaurants industry mean.
  • An Operating Margin of 4.3% means the company generated $0.04  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Arcos Dorados Holdings Inc:

  • The MRQ is 4.3%. The company is operating less efficient.
  • The TTM is 6.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.3%TTM6.2%-1.9%
TTM6.2%YOY5.9%+0.3%
TTM6.2%5Y3.0%+3.2%
5Y3.0%10Y3.7%-0.7%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3%5.2%-0.9%
TTM6.2%5.3%+0.9%
YOY5.9%5.2%+0.7%
5Y3.0%2.2%+0.8%
10Y3.7%3.8%-0.1%
4.3.2.2. Operating Ratio

Measures how efficient Arcos Dorados Holdings Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Restaurants industry mean).
  • An Operation Ratio of 0.93 means that the operating costs are $0.93 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Arcos Dorados Holdings Inc:

  • The MRQ is 0.933. The company is less efficient in keeping operating costs low.
  • The TTM is 0.930. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.933TTM0.930+0.003
TTM0.930YOY0.924+0.006
TTM0.9305Y0.960-0.030
5Y0.96010Y0.954+0.006
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9331.036-0.103
TTM0.9301.019-0.089
YOY0.9241.049-0.125
5Y0.9601.096-0.136
10Y0.9541.048-0.094
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Arcos Dorados Holdings Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Arcos Dorados Holdings Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Restaurants industry mean).
  • A Current Ratio of 0.63 means the company has $0.63 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Arcos Dorados Holdings Inc:

  • The MRQ is 0.628. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.696. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.628TTM0.696-0.068
TTM0.696YOY0.863-0.167
TTM0.6965Y0.774-0.077
5Y0.77410Y0.815-0.041
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6280.719-0.091
TTM0.6960.760-0.064
YOY0.8630.857+0.006
5Y0.7740.906-0.132
10Y0.8151.026-0.211
4.4.3.2. Quick Ratio

Measures if Arcos Dorados Holdings Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Arcos Dorados Holdings Inc to the Restaurants industry mean.
  • A Quick Ratio of 0.44 means the company can pay off $0.44 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Arcos Dorados Holdings Inc:

  • The MRQ is 0.437. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.530. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.437TTM0.530-0.093
TTM0.530YOY0.583-0.053
TTM0.5305Y0.527+0.002
5Y0.52710Y0.536-0.009
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4370.313+0.124
TTM0.5300.341+0.189
YOY0.5830.467+0.116
5Y0.5270.511+0.016
10Y0.5360.651-0.115
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Arcos Dorados Holdings Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Arcos Dorados Holdings Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Arcos Dorados Holdings Inc to Restaurants industry mean.
  • A Debt to Asset Ratio of 0.84 means that Arcos Dorados Holdings Inc assets are financed with 83.8% credit (debt) and the remaining percentage (100% - 83.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Arcos Dorados Holdings Inc:

  • The MRQ is 0.838. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.837. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.838TTM0.837+0.001
TTM0.837YOY0.872-0.036
TTM0.8375Y0.882-0.045
5Y0.88210Y0.822+0.060
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8380.697+0.141
TTM0.8370.697+0.140
YOY0.8720.685+0.187
5Y0.8820.683+0.199
10Y0.8220.592+0.230
4.5.4.2. Debt to Equity Ratio

Measures if Arcos Dorados Holdings Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Arcos Dorados Holdings Inc to the Restaurants industry mean.
  • A Debt to Equity ratio of 516.8% means that company has $5.17 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Arcos Dorados Holdings Inc:

  • The MRQ is 5.168. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.149. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.168TTM5.149+0.019
TTM5.149YOY7.042-1.893
TTM5.1495Y8.334-3.186
5Y8.33410Y5.839+2.495
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ5.1681.686+3.482
TTM5.1491.698+3.451
YOY7.0421.810+5.232
5Y8.3341.931+6.403
10Y5.8391.648+4.191
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 Arcos Dorados Holdings Inc generates.

  • Above 15 is considered overpriced but always compare Arcos Dorados Holdings Inc to the Restaurants industry mean.
  • A PE ratio of 17.80 means the investor is paying $17.80 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Arcos Dorados Holdings Inc:

  • The EOD is 16.176. Based on the earnings, the company is fair priced.
  • The MRQ is 17.798. Based on the earnings, the company is fair priced.
  • The TTM is 14.665. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD16.176MRQ17.798-1.622
MRQ17.798TTM14.665+3.132
TTM14.665YOY8.025+6.640
TTM14.6655Y11.562+3.103
5Y11.56210Y79.636-68.074
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD16.1769.816+6.360
MRQ17.79811.464+6.334
TTM14.66511.093+3.572
YOY8.02512.481-4.456
5Y11.56210.571+0.991
10Y79.63618.490+61.146
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 Arcos Dorados Holdings Inc:

  • The EOD is -35.372. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -38.917. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 0.698. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-35.372MRQ-38.917+3.546
MRQ-38.917TTM0.698-39.616
TTM0.698YOY-3.978+4.676
TTM0.6985Y-1.544+2.242
5Y-1.54410Y-2.110+0.566
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD-35.3724.806-40.178
MRQ-38.9176.426-45.343
TTM0.6985.679-4.981
YOY-3.9786.591-10.569
5Y-1.5444.596-6.140
10Y-2.1105.784-7.894
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 Arcos Dorados Holdings Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Restaurants industry mean).
  • A PB ratio of 4.03 means the investor is paying $4.03 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Arcos Dorados Holdings Inc:

  • The EOD is 3.662. Based on the equity, the company is fair priced.
  • The MRQ is 4.029. Based on the equity, the company is fair priced.
  • The TTM is 4.629. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.662MRQ4.029-0.367
MRQ4.029TTM4.629-0.600
TTM4.629YOY5.280-0.651
TTM4.6295Y5.327-0.698
5Y5.32710Y4.404+0.923
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD3.6621.642+2.020
MRQ4.0291.830+2.199
TTM4.6291.950+2.679
YOY5.2802.331+2.949
5Y5.3272.441+2.886
10Y4.4043.130+1.274
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 Arcos Dorados Holdings Inc.

4.8.1. Institutions holding Arcos Dorados Holdings Inc

Institutions are holding 45.19% of the shares of Arcos Dorados Holdings Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Nuveen Asset Management, LLC7.51040.041615821643-10-0.0001
2024-06-30JPMorgan Chase & Co6.06980.009512786721462542856.6752
2024-06-30Morgan Stanley - Brokerage Accounts5.13070.0038108085666465406.3623
2024-06-30T. Rowe Price Associates, Inc.3.66780.008377267325112007195.5084
2024-06-30Amvescap Plc.2.04110.00824299878-801740-15.7154
2024-09-30Private Management Group Inc1.11680.723423526591841558.4923
2024-06-30Compass Group LLC1.021314.4649215140721264078505.628
2024-06-30Moerus Capital Management LLC0.98556.74342075985262791.2821
2024-06-30BNP Paribas Arbitrage, SA0.75090.01161581903-30921-1.9172
2024-06-30Perpetual Ltd0.67070.13821412974-3051653-68.3518
2024-09-30Inca Investments, LLC0.63154.9506133025500
2024-06-30MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd.0.5690.0257119865411986540
2024-06-30Millennium Management LLC0.54470.00481147540-442370-27.8236
2024-09-30TimesSquare Capital Management, LLC0.53110.14611118790-447800-28.5844
2024-06-30Qube Research & Technologies0.51220.0154107899218878621.207
2024-06-30ClearBridge Advisors, LLC0.4530.007954313-30969-3.1432
2024-06-30Bank of America Corp0.44260.0007932486-90166-8.8169
2024-06-30Van Eck Associates Corporation0.39120.0105824011-11008-1.3183
2024-06-30GlobeFlex Capital, L.P.0.38720.766981560900
2024-06-30Two Sigma Investments LLC0.38020.016480092418784630.6398
Total 33.807728.09771220042+9389465+13.2%

4.9.2. Funds holding Arcos Dorados Holdings Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-08-31CREF Stock R14.18320.0601881249400
2024-09-30Nuveen Emerging Markets Eq R62.74442.7732578140000
2024-09-30Invesco EQV Emerging Markets All Cap A1.49631.7516315220400
2024-09-30T. Rowe Price Emerging Mkts Equity Trust1.44680.4469304788030478800
2024-09-30T. Rowe Price Emerging Markets Eq Tr-A1.44680.4469304788087267540.1192
2024-03-31LarrainVial Latin American Equity I1.36152.743528681472039087.6535
2024-09-30T. Rowe Price Emerging Markets Stock1.30380.443527465841824647.116
2024-03-31Larrain Vial SICAV LatAm S&M Cap Eq I1.23153.7781259440300
2024-09-30OBAM N.V. Classic0.93281.6605196500000
2024-10-31Global X MSCI Argentina ETF0.78793.1738165981078930.4778
2024-06-30Tarpon Mequi FIA IE0.780701644606-39000-2.3165
2024-09-30T. Rowe Price International Discovery0.76860.2167161905600
2024-09-30T. Rowe Price International Small-Cap Eq0.76860.2167161905600
2024-08-31JPMorgan Emerging Markets Ord0.5550.5796116924900
2024-09-30JPM Em Mkts Small Cap A (acc) perf EUR0.39820.963383891700
2024-09-30GlobeFlex Frontier All Cap Equity Cmpst0.38724.741781560900
2024-09-30JPM GEM Discovery-Composite0.34351.316572358600
2024-04-30TPE Tarpon Intersection Master FIA0.337618.4702711153-38800-5.1737
2024-09-30JOHCM Emerging Markets Opps Instl0.3020.47016362737190012.7398
2024-09-30Invesco EQV Intl Small Company A0.27050.941756976800
Total 21.846945.194646023075+4308920+9.4%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets2,896,023
Total Liabilities2,425,495
Total Stockholder Equity469,349
 As reported
Total Liabilities 2,425,495
Total Stockholder Equity+ 469,349
Total Assets = 2,896,023

Assets

Total Assets2,896,023
Total Current Assets513,133
Long-term Assets2,382,890
Total Current Assets
Cash And Cash Equivalents 104,216
Short-term Investments 35,140
Net Receivables 182,054
Inventory 51,070
Other Current Assets 140,653
Total Current Assets  (as reported)513,133
Total Current Assets  (calculated)513,133
+/-0
Long-term Assets
Property Plant Equipment 2,032,001
Long Term Investments 17,483
Intangible Assets 66,930
Long-term Assets Other 99,458
Long-term Assets  (as reported)2,382,890
Long-term Assets  (calculated)2,215,872
+/- 167,018

Liabilities & Shareholders' Equity

Total Current Liabilities816,618
Long-term Liabilities1,608,877
Total Stockholder Equity469,349
Total Current Liabilities
Short-term Debt 133,846
Short Long Term Debt 40,724
Accounts payable 352,836
Other Current Liabilities 247,125
Total Current Liabilities  (as reported)816,618
Total Current Liabilities  (calculated)774,531
+/- 42,087
Long-term Liabilities
Long term Debt 713,704
Capital Lease Obligations 922,972
Long-term Liabilities  (as reported)1,608,877
Long-term Liabilities  (calculated)1,636,676
+/- 27,799
Total Stockholder Equity
Common Stock522,882
Retained Earnings 570,772
Accumulated Other Comprehensive Income -613,597
Other Stockholders Equity -10,708
Total Stockholder Equity (as reported)469,349
Total Stockholder Equity (calculated)469,349
+/-0
Other
Capital Stock522,882
Cash and Short Term Investments 139,356
Common Stock Shares Outstanding 210,661
Current Deferred Revenue82,811
Liabilities and Stockholders Equity 2,896,023
Net Debt 1,573,184
Net Invested Capital 1,223,777
Net Working Capital -303,485
Property Plant and Equipment Gross 2,032,001
Short Long Term Debt Total 1,677,400



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-31
> Total Assets 
1,482,948
0
0
0
1,784,266
1,660,187
1,873,197
1,773,297
1,875,406
1,875,406
1,918,747
1,976,206
2,049,163
2,049,163
1,967,558
2,213,356
2,061,704
2,180,259
1,951,123
1,848,297
1,555,070
1,794,780
1,586,670
1,409,769
1,595,866
1,406,977
1,493,557
1,441,282
1,531,819
1,505,053
1,565,743
1,645,292
1,668,939
1,803,743
1,512,599
1,525,829
2,365,978
1,578,039
2,412,508
2,312,420
2,216,543
2,557,685
2,146,380
2,148,436
2,173,146
2,293,954
2,278,993
2,247,832
2,481,844
2,361,257
2,402,691
2,449,716
2,636,630
2,802,724
2,802,724
2,846,333
3,019,238
2,973,427
2,896,023
2,896,0232,973,4273,019,2382,846,3332,802,7242,802,7242,636,6302,449,7162,402,6912,361,2572,481,8442,247,8322,278,9932,293,9542,173,1462,148,4362,146,3802,557,6852,216,5432,312,4202,412,5081,578,0392,365,9781,525,8291,512,5991,803,7431,668,9391,645,2921,565,7431,505,0531,531,8191,441,2821,493,5571,406,9771,595,8661,409,7691,586,6701,794,7801,555,0701,848,2971,951,1232,180,2592,061,7042,213,3561,967,5582,049,1632,049,1631,976,2061,918,7471,875,4061,875,4061,773,2971,873,1971,660,1871,784,2660001,482,948
   > Total Current Assets 
0
0
0
0
552,355
401,326
526,644
527,583
588,614
588,614
624,989
635,663
601,498
601,498
550,522
754,461
557,990
666,451
472,501
447,258
333,565
447,196
368,478
319,249
537,413
378,996
420,916
384,150
439,615
445,190
458,105
507,287
520,785
653,037
440,079
444,979
401,333
464,562
382,252
360,038
351,406
405,368
319,513
361,151
359,525
415,531
389,257
426,731
534,490
540,116
541,823
661,773
684,363
614,687
614,687
608,143
605,278
548,592
513,133
513,133548,592605,278608,143614,687614,687684,363661,773541,823540,116534,490426,731389,257415,531359,525361,151319,513405,368351,406360,038382,252464,562401,333444,979440,079653,037520,785507,287458,105445,190439,615384,150420,916378,996537,413319,249368,478447,196333,565447,258472,501666,451557,990754,461550,522601,498601,498635,663624,989588,614588,614527,583526,644401,326552,3550000
       Cash And Cash Equivalents 
167,975
0
0
0
208,099
141,228
254,404
251,129
176,301
176,301
245,350
244,137
184,851
184,851
128,841
338,006
126,440
175,648
101,028
94,787
71,888
139,030
83,181
90,477
266,135
112,519
136,790
112,207
187,729
194,803
237,797
269,764
237,041
308,491
208,932
207,553
172,624
197,282
137,238
126,677
142,043
121,880
122,103
136,506
148,292
165,989
161,867
206,904
267,326
278,830
276,078
290,181
266,937
201,492
201,492
166,307
196,661
127,496
104,216
104,216127,496196,661166,307201,492201,492266,937290,181276,078278,830267,326206,904161,867165,989148,292136,506122,103121,880142,043126,677137,238197,282172,624207,553208,932308,491237,041269,764237,797194,803187,729112,207136,790112,519266,13590,47783,181139,03071,88894,787101,028175,648126,440338,006128,841184,851184,851244,137245,350176,301176,301251,129254,404141,228208,099000167,975
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
1,731
1,309
1,289
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,783
19,588
10,005
0
0
0
0
0
24
25
0
0
0
0
0
0
12,423
12,423
13,340
28,909
37,459
22,461
22,461
84,842
50,106
34,977
35,140
35,14034,97750,10684,84222,46122,46137,45928,90913,34012,42312,42300000025240000010,00519,58819,78300000000000000001,2891,3091,7310000000000000
       Net Receivables 
0
0
0
0
186,882
74,648
131,486
128,055
160,467
160,467
174,739
183,753
236,766
236,766
234,412
227,824
204,413
110,696
88,727
159,838
107,208
148,150
67,297
50,822
92,867
98,977
100,020
106,391
101,249
112,080
96,698
110,719
119,263
147,612
101,467
72,565
61,079
109,637
80,214
67,033
76,427
128,036
63,135
93,418
92,584
94,249
86,822
75,542
113,337
104,211
110,101
92,147
151,063
156,607
156,607
165,318
186,699
190,034
182,054
182,054190,034186,699165,318156,607156,607151,06392,147110,101104,211113,33775,54286,82294,24992,58493,41863,135128,03676,42767,03380,214109,63761,07972,565101,467147,612119,263110,71996,698112,080101,249106,391100,02098,97792,86750,82267,297148,150107,208159,83888,727110,696204,413227,824234,412236,766236,766183,753174,739160,467160,467128,055131,48674,648186,8820000
       Inventory 
50,545
0
0
0
66,431
39,146
41,222
42,849
50,729
50,729
56,810
60,097
54,824
54,824
58,153
59,097
83,059
105,421
51,680
52,075
51,871
53,403
38,067
38,120
45,283
44,641
46,195
45,128
53,446
48,915
49,506
52,203
48,456
82,735
40,251
37,302
37,810
46,089
40,301
36,885
31,125
37,815
24,811
28,953
31,081
33,601
30,934
34,829
39,493
37,800
39,981
46,321
50,088
51,457
51,457
54,303
52,830
52,527
51,070
51,07052,52752,83054,30351,45751,45750,08846,32139,98137,80039,49334,82930,93433,60131,08128,95324,81137,81531,12536,88540,30146,08937,81037,30240,25182,73548,45652,20349,50648,91553,44645,12846,19544,64145,28338,12038,06753,40351,87152,07551,680105,42183,05959,09758,15354,82454,82460,09756,81050,72950,72942,84941,22239,14666,43100050,545
   > Long-term Assets 
0
0
0
0
1,231,911
1,258,861
1,346,553
1,245,714
1,286,792
1,286,792
1,293,758
1,340,543
1,447,665
1,447,665
1,417,036
1,458,895
1,503,714
1,513,808
1,478,622
1,401,039
1,221,505
1,347,584
1,218,192
1,090,520
1,058,453
1,027,981
1,072,641
1,057,132
1,092,204
1,059,863
1,107,638
1,138,005
1,148,154
1,150,706
1,072,520
1,080,850
1,964,645
1,113,477
2,030,256
1,952,382
1,865,137
2,152,317
1,826,867
1,787,285
1,813,621
1,878,423
1,889,736
1,821,101
1,947,354
1,821,141
1,860,868
1,787,943
1,952,267
2,188,037
2,188,037
2,238,190
2,413,960
2,424,835
2,382,890
2,382,8902,424,8352,413,9602,238,1902,188,0372,188,0371,952,2671,787,9431,860,8681,821,1411,947,3541,821,1011,889,7361,878,4231,813,6211,787,2851,826,8672,152,3171,865,1371,952,3822,030,2561,113,4771,964,6451,080,8501,072,5201,150,7061,148,1541,138,0051,107,6381,059,8631,092,2041,057,1321,072,6411,027,9811,058,4531,090,5201,218,1921,347,5841,221,5051,401,0391,478,6221,513,8081,503,7141,458,8951,417,0361,447,6651,447,6651,340,5431,293,7581,286,7921,286,7921,245,7141,346,5531,258,8611,231,9110000
       Property Plant Equipment 
785,862
0
0
0
911,730
934,982
1,015,671
954,253
1,023,180
1,023,180
1,048,931
1,098,845
1,176,350
1,176,350
1,144,619
1,163,777
1,232,815
1,244,311
1,216,940
1,153,497
993,163
1,116,281
990,769
875,553
846,542
833,357
865,782
848,637
880,820
861,245
872,675
897,169
897,261
901,053
813,389
806,061
1,700,386
865,967
1,769,067
1,688,929
1,588,241
1,883,151
1,547,496
1,509,609
1,516,671
1,587,501
1,619,623
1,528,301
1,634,120
1,513,049
1,545,561
1,549,039
1,680,964
1,888,374
1,888,374
1,926,090
2,074,449
2,078,064
2,032,001
2,032,0012,078,0642,074,4491,926,0901,888,3741,888,3741,680,9641,549,0391,545,5611,513,0491,634,1201,528,3011,619,6231,587,5011,516,6711,509,6091,547,4961,883,1511,588,2411,688,9291,769,067865,9671,700,386806,061813,389901,053897,261897,169872,675861,245880,820848,637865,782833,357846,542875,553990,7691,116,281993,1631,153,4971,216,9401,244,3111,232,8151,163,7771,144,6191,176,3501,176,3501,098,8451,048,9311,023,1801,023,180954,2531,015,671934,982911,730000785,862
       Goodwill 
15,530
0
0
0
17,541
17,541
0
0
17,754
17,754
0
0
18,179
18,179
0
0
16,904
16,904
0
0
14,895
14,895
0
0
12,250
12,250
7,000
7,000
7,119
7,119
0
0
7,078
7,078
0
0
5,939
5,939
0
0
6,783
6,783
0
0
5,601
5,601
0
0
5,210
5,210
0
0
7,227
7,227
0
0
11,897
0
0
0011,897007,2277,227005,2105,210005,6015,601006,7836,783005,9395,939007,0787,078007,1197,1197,0007,00012,25012,2500014,89514,8950016,90416,9040018,17918,1790017,75417,7540017,54117,54100015,530
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
490
0
0
0
9,517
0
0
0
6,741
5,000
1,000
994
0
0
4,750
0
35,069
0
34,657
47,465
29,141
32,046
24,681
39,385
29,040
0
0
0
0
0
0
0
13,105
13,583
13,887
14,242
14,708
16,269
17,566
17,709
18,111
19,031
17,483
17,48319,03118,11117,70917,56616,26914,70814,24213,88713,58313,105000000029,04039,38524,68132,04629,14147,46534,657035,06904,750009941,0005,0006,7410009,5170004900000000000000000
       Intangible Assets 
37,401
0
0
0
29,723
52,707
56,436
52,629
40,665
40,665
57,524
60,268
49,092
49,092
64,075
71,204
66,412
53,471
64,994
55,957
51,760
42,969
51,036
49,694
47,976
37,236
48,296
47,064
43,732
35,925
42,032
42,553
45,697
40,651
38,898
38,208
41,231
35,082
41,595
38,728
37,230
36,261
34,639
0
34,903
31,445
37,016
36,456
42,087
33,598
42,935
44,686
47,342
65,706
65,706
59,106
58,129
71,073
66,930
66,93071,07358,12959,10665,70665,70647,34244,68642,93533,59842,08736,45637,01631,44534,903034,63936,26137,23038,72841,59535,08241,23138,20838,89840,65145,69742,55342,03235,92543,73247,06448,29637,23647,97649,69451,03642,96951,76055,95764,99453,47166,41271,20464,07549,09249,09260,26857,52440,66540,66552,62956,43652,70729,72300037,401
       Long-term Assets Other 
0
0
0
0
82,153
87,415
68,085
67,683
62,345
62,345
65,015
63,426
70,336
70,336
87,514
99,753
96,716
100,945
92,220
89,723
79,691
88,603
68,927
64,094
78,623
75,076
88,083
85,273
107,510
19,436
103,074
114,006
100,877
17,621
92,146
127,550
106,570
15,540
107,783
100,468
75,863
59,517
244,732
73,619
74,121
76,408
79,463
77,987
176,223
188,377
180,593
112,497
114,054
124,157
124,157
151,409
106,725
106,490
99,458
99,458106,490106,725151,409124,157124,157114,054112,497180,593188,377176,22377,98779,46376,40874,12173,619244,73259,51775,863100,468107,78315,540106,570127,55092,14617,621100,877114,006103,07419,436107,51085,27388,08375,07678,62364,09468,92788,60379,69189,72392,220100,94596,71699,75387,51470,33670,33663,42665,01562,34562,34567,68368,08587,41582,1530000
> Total Liabilities 
1,028,902
0
0
0
1,235,071
1,121,403
1,161,281
1,126,479
1,195,777
1,195,777
1,258,895
1,275,078
1,302,853
1,302,853
1,298,904
1,531,469
1,449,292
1,484,960
1,429,316
1,378,441
1,170,612
1,337,193
1,202,434
1,106,548
1,299,249
1,120,087
1,155,595
1,103,381
1,112,586
1,153,477
1,153,669
1,210,302
1,204,792
1,307,601
1,115,297
1,118,584
2,000,595
1,185,280
2,032,327
1,938,767
1,955,117
2,136,119
1,979,653
1,992,810
2,010,740
2,095,938
2,103,013
2,061,083
2,242,317
2,140,095
2,188,453
2,207,512
2,312,203
2,398,375
2,398,375
2,403,652
2,502,399
2,486,902
2,425,495
2,425,4952,486,9022,502,3992,403,6522,398,3752,398,3752,312,2032,207,5122,188,4532,140,0952,242,3172,061,0832,103,0132,095,9382,010,7401,992,8101,979,6532,136,1191,955,1171,938,7672,032,3271,185,2802,000,5951,118,5841,115,2971,307,6011,204,7921,210,3021,153,6691,153,4771,112,5861,103,3811,155,5951,120,0871,299,2491,106,5481,202,4341,337,1931,170,6121,378,4411,429,3161,484,9601,449,2921,531,4691,298,9041,302,8531,302,8531,275,0781,258,8951,195,7771,195,7771,126,4791,161,2811,121,4031,235,0710001,028,902
   > Total Current Liabilities 
396,810
0
0
0
605,148
503,426
536,564
499,083
589,292
589,292
532,204
551,396
578,274
578,274
603,706
588,816
619,346
659,156
595,104
556,678
425,578
542,066
451,774
580,920
591,557
577,673
502,548
456,782
691,962
548,308
465,866
510,621
491,706
605,583
418,815
419,901
522,417
493,312
521,792
495,223
557,259
595,447
592,147
465,389
447,371
503,471
473,478
498,403
635,714
617,863
628,108
684,139
759,412
775,772
775,772
784,797
841,670
827,048
816,618
816,618827,048841,670784,797775,772775,772759,412684,139628,108617,863635,714498,403473,478503,471447,371465,389592,147595,447557,259495,223521,792493,312522,417419,901418,815605,583491,706510,621465,866548,308691,962456,782502,548577,673591,557580,920451,774542,066425,578556,678595,104659,156619,346588,816603,706578,274578,274551,396532,204589,292589,292499,083536,564503,426605,148000396,810
       Short-term Debt 
0
0
0
0
17,947
63,763
20,581
18,597
3,811
3,811
5,745
2,141
2,202
2,202
54,362
13,858
65,023
14,324
105,603
106,498
47,778
38,684
53,549
211,184
176,636
164,099
64,916
2,902
212,538
28,099
4,259
4,576
4,403
4,359
3,854
13,310
76,006
4,192
75,295
68,453
193,934
86,676
163,556
68,080
59,169
64,684
69,763
64,668
87,597
83,861
80,507
106,313
102,262
111,717
111,717
91,497
130,868
126,940
133,846
133,846126,940130,86891,497111,717111,717102,262106,31380,50783,86187,59764,66869,76364,68459,16968,080163,55686,676193,93468,45375,2954,19276,00613,3103,8544,3594,4034,5764,25928,099212,5382,90264,916164,099176,636211,18453,54938,68447,778106,498105,60314,32465,02313,85854,3622,2022,2022,1415,7453,8113,81118,59720,58163,76317,9470000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
784,117
0
0
0
9,108
0
0
0
163,366
853,000
687,000
612,546
47,975
620,491
654,429
18,038
19,881
20,031
14,453
12,936
14,523
3,722
3,638
3,273
16,529
138,271
0
13,401
7,856
3,948
4,739
9,529
4,741
3,751
1,310
28,345
19,351
30,680
22,091
1,760
31,336
33,794
40,724
40,72433,79431,3361,76022,09130,68019,35128,3451,3103,7514,7419,5294,7393,9487,85613,4010138,27116,5293,2733,6383,72214,52312,93614,45320,03119,88118,038654,429620,49147,975612,546687,000853,000163,3660009,108000784,1170000000000000000
       Accounts payable 
124,560
0
0
0
186,700
93,552
118,604
120,146
184,113
184,113
139,369
154,975
244,365
244,365
211,799
221,227
216,816
311,060
189,424
181,754
171,990
220,337
182,266
170,934
169,721
187,685
181,375
185,457
209,758
217,914
206,858
218,293
227,265
303,452
195,928
189,370
221,560
242,455
231,224
217,264
165,179
259,577
173,391
174,379
182,648
209,535
197,936
212,010
250,977
269,215
257,651
275,837
353,468
307,995
307,995
324,453
374,986
322,753
352,836
352,836322,753374,986324,453307,995307,995353,468275,837257,651269,215250,977212,010197,936209,535182,648174,379173,391259,577165,179217,264231,224242,455221,560189,370195,928303,452227,265218,293206,858217,914209,758185,457181,375187,685169,721170,934182,266220,337171,990181,754189,424311,060216,816221,227211,799244,365244,365154,975139,369184,113184,113120,146118,60493,552186,700000124,560
       Other Current Liabilities 
240,323
0
0
0
39,962
16,246
44,700
1,988
1,841
1,841
273,742
272,237
7,156
7,156
2,352
12,558
7,429
52,562
38,281
10,728
10,427
18,599
31,969
14,464
18,610
8,862
22,556
18,286
36,786
267,954
12,724
13,603
15,628
23,041
10,599
17,115
23,271
17,237
23,365
20,721
3,503
12,613
255,200
2,441
3,485
56,726
22,870
27,128
297,140
14,741
-81,051,050
301,989
303,682
9,994
9,994
190,492
172,673
294,282
247,125
247,125294,282172,673190,4929,9949,994303,682301,989-81,051,05014,741297,14027,12822,87056,7263,4852,441255,20012,6133,50320,72123,36517,23723,27117,11510,59923,04115,62813,60312,724267,95436,78618,28622,5568,86218,61014,46431,96918,59910,42710,72838,28152,5627,42912,5582,3527,1567,156272,237273,7421,8411,8411,98844,70016,24639,962000240,323
   > Long-term Liabilities 
0
0
0
0
629,923
617,977
624,717
627,396
606,485
606,485
726,691
723,682
724,579
724,579
695,198
942,653
829,946
825,804
834,212
821,763
745,034
795,127
750,660
525,628
707,692
542,414
653,047
646,599
420,624
605,169
687,803
699,681
713,086
702,018
696,482
698,683
1,478,178
691,968
1,510,535
1,443,544
1,397,858
1,540,672
1,387,506
1,527,421
1,563,369
1,592,467
1,629,535
1,562,680
1,606,603
1,522,232
1,560,345
1,523,373
1,552,791
1,622,603
1,622,603
1,618,855
1,660,729
1,659,854
1,608,877
1,608,8771,659,8541,660,7291,618,8551,622,6031,622,6031,552,7911,523,3731,560,3451,522,2321,606,6031,562,6801,629,5351,592,4671,563,3691,527,4211,387,5061,540,6721,397,8581,443,5441,510,535691,9681,478,178698,683696,482702,018713,086699,681687,803605,169420,624646,599653,047542,414707,692525,628750,660795,127745,034821,763834,212825,804829,946942,653695,198724,579724,579723,682726,691606,485606,485627,396624,717617,977629,9230000
       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
626,424
628,751
625,403
623,574
623,575
619,959
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000619,959623,575623,574625,403628,751626,424000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-17,947
-63,763
-20,581
-18,597
-3,811
-3,811
-5,745
-2,141
-2,202
-2,202
-54,362
-13,858
-65,023
-14,324
-105,603
-106,498
-47,778
-38,684
-53,549
-211,184
-176,636
-164,099
-64,916
-2,902
-212,538
-28,099
-4,259
-4,576
-4,403
-4,359
-3,854
-13,310
-76,006
860,752
815,190
753,308
737,795
704,072
557,586
697,807
750,272
718,052
774,688
737,033
698,642
772,640
723,164
681,951
728,323
752,410
794,074
809,209
815,746
814,990
789,126
789,126814,990815,746809,209794,074752,410728,323681,951723,164772,640698,642737,033774,688718,052750,272697,807557,586704,072737,795753,308815,190860,752-76,006-13,310-3,854-4,359-4,403-4,576-4,259-28,099-212,538-2,902-64,916-164,099-176,636-211,184-53,549-38,684-47,778-106,498-105,603-14,324-65,023-13,858-54,362-2,202-2,202-2,141-5,745-3,811-3,811-18,597-20,581-63,763-17,9470000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,201
0
0
0
8,467
0
0
0
6,755
0
0
0
6,489
0
0
0
7,343
0
0
007,3430006,4890006,7550008,4670009,2010000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,180
0
0
0
8,224
0
0
0
1,866
0
0
0
10,577
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000010,5770001,8660008,2240004,18000000000000000000000
> Total Stockholder Equity
452,655
0
0
0
547,801
537,307
710,489
645,297
678,621
678,621
658,804
700,030
745,143
745,143
667,696
681,120
611,917
694,537
521,364
469,305
383,743
456,914
383,580
302,522
295,950
286,273
337,349
337,335
418,559
350,991
411,561
434,340
463,618
495,650
396,903
406,830
364,958
392,383
379,845
373,318
261,035
421,138
166,336
155,261
161,897
197,546
175,424
186,069
238,785
220,430
213,735
241,583
323,623
403,634
403,634
441,763
515,281
484,760
469,349
469,349484,760515,281441,763403,634403,634323,623241,583213,735220,430238,785186,069175,424197,546161,897155,261166,336421,138261,035373,318379,845392,383364,958406,830396,903495,650463,618434,340411,561350,991418,559337,335337,349286,273295,950302,522383,580456,914383,743469,305521,364694,537611,917681,120667,696745,143745,143700,030658,804678,621678,621645,297710,489537,307547,801000452,655
   Common Stock
377,546
0
0
0
377,546
332,288
484,569
484,569
484,569
484,569
484,569
484,569
484,569
484,569
491,669
491,735
491,735
491,735
498,589
498,612
498,616
498,616
504,708
504,772
504,772
504,772
506,873
506,882
506,884
506,884
509,643
509,647
509,647
509,647
512,608
512,612
512,836
512,760
516,113
516,113
516,119
516,119
519,473
519,516
519,518
519,518
521,284
521,284
521,284
521,284
522,308
522,308
522,308
522,822
522,822
522,822
522,822
522,838
522,882
522,882522,838522,822522,822522,822522,822522,308522,308522,308521,284521,284521,284521,284519,518519,518519,516519,473516,119516,119516,113516,113512,760512,836512,612512,608509,647509,647509,647509,643506,884506,884506,882506,873504,772504,772504,772504,708498,616498,616498,612498,589491,735491,735491,735491,669484,569484,569484,569484,569484,569484,569484,569484,569332,288377,546000377,546
   Retained Earnings 
77,577
0
0
0
271,387
294,377
296,103
303,055
336,707
336,707
323,932
356,540
400,761
400,761
352,616
372,197
333,494
404,287
234,508
234,748
216,558
244,791
223,531
187,607
209,222
193,158
252,651
250,817
312,570
271,968
308,458
331,862
376,575
401,134
377,774
403,837
402,666
413,074
413,086
437,438
396,083
471,149
306,539
268,858
261,182
290,895
245,935
270,619
309,096
316,180
323,577
370,444
424,936
450,689
450,689
510,410
566,188
544,140
570,772
570,772544,140566,188510,410450,689450,689424,936370,444323,577316,180309,096270,619245,935290,895261,182268,858306,539471,149396,083437,438413,086413,074402,666403,837377,774401,134376,575331,862308,458271,968312,570250,817252,651193,158209,222187,607223,531244,791216,558234,748234,508404,287333,494372,197352,616400,761400,761356,540323,932336,707336,707303,055296,103294,377271,38700077,577
   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
14,850
15,682
12,300
12,793
13,375
13,965
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000013,96513,37512,79312,30015,68214,850000000000000000000000000000000000000
   Treasury Stock00000000000000000-60,000-60,000-60,000-60,000-60,000-46,035-28,255-20,0000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
-2,468
-2,468
-48
2,843
490,303
5,734
496,326
15,196
18,634
18,634
16,256
15,256
18,578
17,250
13,413
14,603
16,981
15,974
10,550
11,090
13,481
12,606
12,098
13,000
14,284
13,788
12,395
13,293
15,215
14,216
-6,835
-14,065
-44,318
-31,185
-47,700
-47,207
-46,035
-46,625
-48,676
-28,210
-27,787
-28,007
-9,216
-9,348
-9,220
-9,266
-10,193
-10,187
-10,161
-10,648
-10,648
-10,648
-10,648
-10,664
-10,708
-10,708-10,664-10,648-10,648-10,648-10,648-10,161-10,187-10,193-9,266-9,220-9,348-9,216-28,007-27,787-28,210-48,676-46,625-46,035-47,207-47,700-31,185-44,318-14,065-6,83514,21615,21513,29312,39513,78814,28413,00012,09812,60613,48111,09010,55015,97416,98114,60313,41317,25018,57815,25616,25618,63418,63415,196496,3265,734490,3032,843-48-2,468-2,4680000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.