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

Empresas Copec S.A.
Buy, Hold or Sell?

Let's analyze Empresas Copec S.A. together

I guess you are interested in Empresas Copec S.A.. 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 Empresas Copec S.A.. 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 Empresas Copec S.A.

I send you an email if I find something interesting about Empresas Copec S.A..

1. Quick Overview

1.1. Quick analysis of Empresas Copec S.A. (30 sec.)










1.2. What can you expect buying and holding a share of Empresas Copec S.A.? (30 sec.)

How much money do you get?

How much money do you get?
₱0.00
When do you have the money?
1 year
How often do you get paid?
67.5%

What is your share worth?

Current worth
₱9,217.01
Expected worth in 1 year
₱9,618.79
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
₱401.78
Return On Investment
6.8%

For what price can you sell your share?

Current Price per Share
₱5,878.50
Expected price per share
₱5,710 - ₱7,610
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Empresas Copec S.A. (5 min.)




Live pricePrice per Share (EOD)
₱5,878.50
Intrinsic Value Per Share
₱-4,945.97 - ₱5,471.22
Total Value Per Share
₱4,271.04 - ₱14,688.23

2.2. Growth of Empresas Copec S.A. (5 min.)




Is Empresas Copec S.A. growing?

Current yearPrevious yearGrowGrow %
How rich?$13.1b$12.6b$492m3.8%

How much money is Empresas Copec S.A. making?

Current yearPrevious yearGrowGrow %
Making money$166m$173.2m-$7.1m-4.3%
Net Profit Margin2.3%2.2%--

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

2.3. Financial Health of Empresas Copec S.A. (5 min.)




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




  Industry Rankings (Conglomerates)  


Richest
#29 / 246

Most Revenue
#26 / 246

Most Profit
#34 / 246

Most Efficient
#141 / 246
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Empresas Copec S.A.?

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

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

Speculation

The Price per Share of Empresas Copec S.A. is ₱5,879. 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 Empresas Copec S.A..
  • 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 Empresas Copec S.A., 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 ₱9,217.01. Based on the TTM, the Book Value Change Per Share is ₱100.44 per quarter. Based on the YOY, the Book Value Change Per Share is ₱20.08 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₱0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Empresas Copec S.A..

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 Eps0.230.0%0.130.0%0.110.0%0.160.0%0.150.0%
Usd Book Value Change Per Share0.030.0%0.110.0%0.020.0%0.060.0%0.030.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.010.0%0.040.0%
Usd Total Gains Per Share0.030.0%0.110.0%0.020.0%0.070.0%0.080.0%
Usd Price Per Share7.98-7.42-6.62-7.20-7.78-
Price to Earnings Ratio8.83--9.53--46.64-8.22-13.84-
Price-to-Total Gains Ratio287.25-59.17-47.83-40.94-18.51-
Price to Book Ratio0.79-0.74-0.68-0.78-0.89-
Price-to-Total Gains Ratio287.25-59.17-47.83-40.94-18.51-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share6.46635
Number of shares154
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.110.06
Usd Total Gains Per Share0.110.07
Gains per Quarter (154 shares)17.0211.01
Gains per Year (154 shares)68.0644.03
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10685893534
20136126187078
3020419426106122
4027226235141166
5034033044176210
6040839853211254
7047646662247298
8054453470282342
9061360279317386
10068167088352430

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 Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%36.04.00.090.0%50.04.00.092.6%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%25.015.00.062.5%34.020.00.063.0%
Dividend per Share0.00.04.00.0%1.00.011.08.3%7.00.013.035.0%27.00.013.067.5%41.00.013.075.9%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%29.011.00.072.5%42.012.00.077.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Empresas Copec S.A. 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--25.240100.445-75%20.081+26%51.981-51%31.348-19%
Book Value Per Share--9217.0109166.897+1%8822.799+4%8415.766+10%7998.706+15%
Current Ratio--1.8331.823+1%1.794+2%2.030-10%2.040-10%
Debt To Asset Ratio--0.5410.548-1%0.562-4%0.556-3%0.536+1%
Debt To Equity Ratio--1.2321.264-3%1.308-6%1.300-5%1.213+2%
Dividend Per Share----0%-0%13.004-100%37.106-100%
Eps--205.351116.156+77%103.933+98%143.522+43%133.058+54%
Free Cash Flow Per Share---127.698134.676-195%-190.433+49%-197.421+55%-175.469+37%
Free Cash Flow To Equity Per Share---127.698134.676-195%-40.926-68%-164.279+29%-170.682+34%
Gross Profit Margin--1.0001.0000%11.272-91%0.482+108%-0.163+116%
Intrinsic Value_10Y_max--5471.218--------
Intrinsic Value_10Y_min---4945.968--------
Intrinsic Value_1Y_max---354.988--------
Intrinsic Value_1Y_min---671.132--------
Intrinsic Value_3Y_max---378.220--------
Intrinsic Value_3Y_min---1876.411--------
Intrinsic Value_5Y_max--428.454--------
Intrinsic Value_5Y_min---2918.945--------
Market Cap7641168130944.000-23%9423940398000.0008773688510538.000+7%7828434801216.900+20%8509902636535.519+11%9202272068066.779+2%
Net Profit Margin--0.0410.023+79%0.022+85%0.030+36%0.031+29%
Operating Margin----0%0.052-100%0.049-100%0.046-100%
Operating Ratio--1.7861.808-1%1.413+26%1.209+48%1.077+66%
Pb Ratio0.638-23%0.7870.736+7%0.682+15%0.781+1%0.890-12%
Pe Ratio7.157-23%8.826-9.530+208%-46.638+628%8.225+7%13.836-36%
Price Per Share5878.500-23%7250.0006749.750+7%6022.550+20%6546.815+11%7073.728+2%
Price To Free Cash Flow Ratio-11.509+19%-14.1942.856-597%-11.961-16%-5.139-64%-9.351-34%
Price To Total Gains Ratio232.906-23%287.24559.170+385%47.835+500%40.935+602%18.509+1452%
Quick Ratio--0.5070.504+1%1.149-56%1.247-59%1.330-62%
Return On Assets--0.0100.006+78%0.006+66%0.008+33%0.008+32%
Return On Equity--0.0230.013+77%0.014+65%0.018+30%0.017+34%
Total Gains Per Share--25.240100.445-75%20.081+26%64.985-61%68.454-63%
Usd Book Value--13178842761.30413107189571.201+1%12615183961.644+4%12033192076.468+10%11444448140.755+15%
Usd Book Value Change Per Share--0.0280.110-75%0.022+26%0.057-51%0.034-19%
Usd Book Value Per Share--10.13910.084+1%9.705+4%9.257+10%8.799+15%
Usd Dividend Per Share----0%-0%0.014-100%0.041-100%
Usd Eps--0.2260.128+77%0.114+98%0.158+43%0.146+54%
Usd Free Cash Flow---182588319.188192565348.888-195%-272288195.366+49%-282280126.819+55%-251075473.705+38%
Usd Free Cash Flow Per Share---0.1400.148-195%-0.209+49%-0.217+55%-0.193+37%
Usd Free Cash Flow To Equity Per Share---0.1400.148-195%-0.045-68%-0.181+29%-0.188+34%
Usd Market Cap8405284944.038-23%10366334437.8009651057361.592+7%8611278281.339+20%9360892900.189+11%10122499274.874+2%
Usd Price Per Share6.466-23%7.9757.425+7%6.625+20%7.201+11%7.781+2%
Usd Profit--293618625.564166084117.628+77%173226497.125+69%210137220.209+40%192796963.974+52%
Usd Revenue--7247404192.8647393748336.205-2%7667960490.751-5%6585224240.736+10%5917187721.140+22%
Usd Total Gains Per Share--0.0280.110-75%0.022+26%0.071-61%0.075-63%
 EOD+3 -5MRQTTM+19 -13YOY+24 -105Y+23 -1310Y+23 -13

3.3 Fundamental Score

Let's check the fundamental score of Empresas Copec S.A. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157.157
Price to Book Ratio (EOD)Between0-10.638
Net Profit Margin (MRQ)Greater than00.041
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.507
Current Ratio (MRQ)Greater than11.833
Debt to Asset Ratio (MRQ)Less than10.541
Debt to Equity Ratio (MRQ)Less than11.232
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.010
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Empresas Copec S.A. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.030
Ma 20Greater thanMa 505,939.335
Ma 50Greater thanMa 1006,322.578
Ma 100Greater thanMa 2006,802.122
OpenGreater thanClose5,903.000
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Empresas Copec S.A.

Empresas Copec S.A., together with its subsidiaries, operates in the natural resources and energy sectors in Chile and internationally. The company produces and markets pulps, panels, and sawn timbers for the paper, construction, packaging, and furniture industries; distributes liquid fuels, lubricants, liquefied gas, and natural gas; transports gasoline, kerosene and diesel, and liquefied petroleum gas; and produces fishmeal, fish oil, and canned and frozen mussels and products. It also engages in mining and real estate businesses; sale of beans, rice, chickpeas, and lentils under the San José brand; distribution of general mills' products and processed avocado pears; and electricity generation, as well as provides electric charging services, renewable energy, and energy storage and efficiency solutions. The company operates service stations, as well as convenience stores. The company was incorporated in 1934 and is based in Santiago, Chile. Empresas Copec S.A. operates as a subsidiary of AntarChile S.A.

Fundamental data was last updated by Penke on 2024-08-31 00:55:05.

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 inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient 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 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 expensive.
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 Empresas Copec S.A. earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Empresas Copec S.A. to the Conglomerates industry mean.
  • A Net Profit Margin of 4.1% means that $0.04 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Empresas Copec S.A.:

  • The MRQ is 4.1%. The company is making a profit. +1
  • The TTM is 2.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.1%TTM2.3%+1.8%
TTM2.3%YOY2.2%+0.1%
TTM2.3%5Y3.0%-0.7%
5Y3.0%10Y3.1%-0.2%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ4.1%4.1%0.0%
TTM2.3%4.1%-1.8%
YOY2.2%3.7%-1.5%
5Y3.0%3.1%-0.1%
10Y3.1%3.7%-0.6%
4.3.1.2. Return on Assets

Shows how efficient Empresas Copec S.A. is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Empresas Copec S.A. to the Conglomerates industry mean.
  • 1.0% Return on Assets means that Empresas Copec S.A. generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Empresas Copec S.A.:

  • The MRQ is 1.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM0.6%+0.4%
TTM0.6%YOY0.6%0.0%
TTM0.6%5Y0.8%-0.2%
5Y0.8%10Y0.8%0.0%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%0.6%+0.4%
TTM0.6%0.7%-0.1%
YOY0.6%0.7%-0.1%
5Y0.8%0.7%+0.1%
10Y0.8%0.7%+0.1%
4.3.1.3. Return on Equity

Shows how efficient Empresas Copec S.A. is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Empresas Copec S.A. to the Conglomerates industry mean.
  • 2.3% Return on Equity means Empresas Copec S.A. generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Empresas Copec S.A.:

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM1.3%+1.0%
TTM1.3%YOY1.4%-0.1%
TTM1.3%5Y1.8%-0.5%
5Y1.8%10Y1.7%+0.1%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%1.8%+0.5%
TTM1.3%1.9%-0.6%
YOY1.4%2.0%-0.6%
5Y1.8%1.9%-0.1%
10Y1.7%2.1%-0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Empresas Copec S.A..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Empresas Copec S.A. is operating .

  • Measures how much profit Empresas Copec S.A. 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 Empresas Copec S.A. to the Conglomerates industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Empresas Copec S.A.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY5.2%-5.2%
TTM-5Y4.9%-4.9%
5Y4.9%10Y4.6%+0.3%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.9%-8.9%
TTM-5.0%-5.0%
YOY5.2%5.1%+0.1%
5Y4.9%5.0%-0.1%
10Y4.6%5.4%-0.8%
4.3.2.2. Operating Ratio

Measures how efficient Empresas Copec S.A. is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Conglomerates industry mean).
  • An Operation Ratio of 1.79 means that the operating costs are $1.79 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Empresas Copec S.A.:

  • The MRQ is 1.786. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.808. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.786TTM1.808-0.022
TTM1.808YOY1.413+0.395
TTM1.8085Y1.209+0.599
5Y1.20910Y1.077+0.132
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7861.496+0.290
TTM1.8081.415+0.393
YOY1.4131.323+0.090
5Y1.2091.341-0.132
10Y1.0771.159-0.082
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Empresas Copec S.A..

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Empresas Copec S.A. is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Conglomerates industry mean).
  • A Current Ratio of 1.83 means the company has $1.83 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Empresas Copec S.A.:

  • The MRQ is 1.833. The company is able to pay all its short-term debts. +1
  • The TTM is 1.823. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.833TTM1.823+0.009
TTM1.823YOY1.794+0.029
TTM1.8235Y2.030-0.206
5Y2.03010Y2.040-0.010
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8331.484+0.349
TTM1.8231.468+0.355
YOY1.7941.489+0.305
5Y2.0301.576+0.454
10Y2.0401.524+0.516
4.4.3.2. Quick Ratio

Measures if Empresas Copec S.A. is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Empresas Copec S.A. to the Conglomerates industry mean.
  • A Quick Ratio of 0.51 means the company can pay off $0.51 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Empresas Copec S.A.:

  • The MRQ is 0.507. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.504. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.507TTM0.504+0.003
TTM0.504YOY1.149-0.646
TTM0.5045Y1.247-0.744
5Y1.24710Y1.330-0.082
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5070.657-0.150
TTM0.5040.678-0.174
YOY1.1490.817+0.332
5Y1.2470.870+0.377
10Y1.3300.898+0.432
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Empresas Copec S.A..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Empresas Copec S.A. assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Empresas Copec S.A. to Conglomerates industry mean.
  • A Debt to Asset Ratio of 0.54 means that Empresas Copec S.A. assets are financed with 54.1% credit (debt) and the remaining percentage (100% - 54.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Empresas Copec S.A.:

  • The MRQ is 0.541. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.548. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.541TTM0.548-0.007
TTM0.548YOY0.562-0.014
TTM0.5485Y0.556-0.008
5Y0.55610Y0.536+0.020
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5410.545-0.004
TTM0.5480.5480.000
YOY0.5620.5620.000
5Y0.5560.560-0.004
10Y0.5360.563-0.027
4.5.4.2. Debt to Equity Ratio

Measures if Empresas Copec S.A. is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Empresas Copec S.A. to the Conglomerates industry mean.
  • A Debt to Equity ratio of 123.2% means that company has $1.23 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Empresas Copec S.A.:

  • The MRQ is 1.232. The company is able to pay all its debts with equity. +1
  • The TTM is 1.264. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.232TTM1.264-0.033
TTM1.264YOY1.308-0.043
TTM1.2645Y1.300-0.036
5Y1.30010Y1.213+0.087
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2321.304-0.072
TTM1.2641.331-0.067
YOY1.3081.413-0.105
5Y1.3001.596-0.296
10Y1.2131.542-0.329
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 Empresas Copec S.A. generates.

  • Above 15 is considered overpriced but always compare Empresas Copec S.A. to the Conglomerates industry mean.
  • A PE ratio of 8.83 means the investor is paying $8.83 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Empresas Copec S.A.:

  • The EOD is 7.157. Based on the earnings, the company is cheap. +2
  • The MRQ is 8.826. Based on the earnings, the company is underpriced. +1
  • The TTM is -9.530. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD7.157MRQ8.826-1.670
MRQ8.826TTM-9.530+18.356
TTM-9.530YOY-46.638+37.108
TTM-9.5305Y8.225-17.755
5Y8.22510Y13.836-5.611
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD7.1577.486-0.329
MRQ8.8267.804+1.022
TTM-9.5308.513-18.043
YOY-46.6388.503-55.141
5Y8.2257.459+0.766
10Y13.83614.073-0.237
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 Empresas Copec S.A.:

  • The EOD is -11.509. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -14.194. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 2.856. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-11.509MRQ-14.194+2.685
MRQ-14.194TTM2.856-17.049
TTM2.856YOY-11.961+14.817
TTM2.8565Y-5.139+7.995
5Y-5.13910Y-9.351+4.212
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD-11.5091.637-13.146
MRQ-14.1941.535-15.729
TTM2.8560.105+2.751
YOY-11.9611.544-13.505
5Y-5.1390.429-5.568
10Y-9.3510.162-9.513
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 Empresas Copec S.A. is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Conglomerates industry mean).
  • A PB ratio of 0.79 means the investor is paying $0.79 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Empresas Copec S.A.:

  • The EOD is 0.638. Based on the equity, the company is cheap. +2
  • The MRQ is 0.787. Based on the equity, the company is cheap. +2
  • The TTM is 0.736. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.638MRQ0.787-0.149
MRQ0.787TTM0.736+0.050
TTM0.736YOY0.682+0.054
TTM0.7365Y0.781-0.045
5Y0.78110Y0.890-0.109
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD0.6380.836-0.198
MRQ0.7870.875-0.088
TTM0.7360.896-0.160
YOY0.6820.965-0.283
5Y0.7811.132-0.351
10Y0.8901.355-0.465
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets28,139,828
Total Liabilities15,227,850
Total Stockholder Equity12,362,485
 As reported
Total Liabilities 15,227,850
Total Stockholder Equity+ 12,362,485
Total Assets = 28,139,828

Assets

Total Assets28,139,828
Total Current Assets8,635,524
Long-term Assets19,504,304
Total Current Assets
Cash And Cash Equivalents 1,575,594
Short-term Investments 354,109
Net Receivables 2,033,229
Inventory 3,023,778
Other Current Assets 141,914
Total Current Assets  (as reported)8,635,524
Total Current Assets  (calculated)7,128,624
+/- 1,506,900
Long-term Assets
Property Plant Equipment 13,665,534
Goodwill 415,335
Intangible Assets 549,944
Long-term Assets Other 92,992
Long-term Assets  (as reported)19,504,304
Long-term Assets  (calculated)14,723,805
+/- 4,780,499

Liabilities & Shareholders' Equity

Total Current Liabilities4,712,098
Long-term Liabilities10,515,752
Total Stockholder Equity12,362,485
Total Current Liabilities
Short Long Term Debt 2,174,150
Accounts payable 1,339,723
Other Current Liabilities 311,596
Total Current Liabilities  (as reported)4,712,098
Total Current Liabilities  (calculated)3,825,469
+/- 886,629
Long-term Liabilities
Long term Debt 7,153,989
Capital Lease Obligations Min Short Term Debt1,124,982
Long-term Liabilities Other 82,509
Long-term Liabilities  (as reported)10,515,752
Long-term Liabilities  (calculated)8,361,480
+/- 2,154,272
Total Stockholder Equity
Retained Earnings 13,445,455
Total Stockholder Equity (as reported)12,362,485
Total Stockholder Equity (calculated)13,445,455
+/- 1,082,970
Other
Capital Stock686,114
Common Stock Shares Outstanding 1,299,854
Net Debt 7,752,545
Net Invested Capital 21,690,624
Net Working Capital 3,923,426
Property Plant and Equipment Gross 24,023,048



6.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-31
> Total Assets 
20,022,999
20,576,605
19,351,485
20,094,878
21,149,505
20,807,647
21,681,190
22,010,409
22,296,280
21,810,446
21,512,874
22,368,310
22,547,761
22,852,511
22,592,649
21,891,143
21,548,470
21,063,666
20,298,446
19,936,636
20,375,299
20,857,039
20,907,211
21,446,506
21,445,955
21,181,478
21,835,267
22,174,215
23,296,085
22,945,693
23,459,547
23,487,275
24,409,084
25,283,865
24,545,741
25,167,910
24,161,162
24,396,971
24,529,647
25,174,441
24,898,881
25,468,249
26,012,520
25,612,848
27,102,821
27,235,880
27,063,686
28,137,046
28,904,223
28,851,121
28,400,362
28,717,638
28,307,886
28,139,828
28,139,82828,307,88628,717,63828,400,36228,851,12128,904,22328,137,04627,063,68627,235,88027,102,82125,612,84826,012,52025,468,24924,898,88125,174,44124,529,64724,396,97124,161,16225,167,91024,545,74125,283,86524,409,08423,487,27523,459,54722,945,69323,296,08522,174,21521,835,26721,181,47821,445,95521,446,50620,907,21120,857,03920,375,29919,936,63620,298,44621,063,66621,548,47021,891,14322,592,64922,852,51122,547,76122,368,31021,512,87421,810,44622,296,28022,010,40921,681,19020,807,64721,149,50520,094,87819,351,48520,576,60520,022,999
   > Total Current Assets 
6,239,634
6,341,245
5,503,006
5,635,568
6,170,982
5,679,153
5,861,387
6,126,558
6,316,841
6,231,163
5,864,746
5,883,532
6,302,232
6,498,122
6,621,198
6,105,504
6,098,110
5,598,318
5,429,666
5,132,503
5,415,528
5,072,905
5,094,997
4,910,134
4,971,558
4,829,147
5,057,740
5,364,133
6,112,562
5,945,311
6,375,154
6,303,704
6,252,539
6,734,147
6,264,747
7,034,390
6,442,203
6,427,161
6,318,083
6,796,306
6,717,908
7,037,239
7,674,818
7,163,449
7,930,015
8,331,351
8,021,679
8,544,686
8,830,496
8,948,541
8,836,344
8,864,509
8,764,022
8,635,524
8,635,5248,764,0228,864,5098,836,3448,948,5418,830,4968,544,6868,021,6798,331,3517,930,0157,163,4497,674,8187,037,2396,717,9086,796,3066,318,0836,427,1616,442,2037,034,3906,264,7476,734,1476,252,5396,303,7046,375,1545,945,3116,112,5625,364,1335,057,7404,829,1474,971,5584,910,1345,094,9975,072,9055,415,5285,132,5035,429,6665,598,3186,098,1106,105,5046,621,1986,498,1226,302,2325,883,5325,864,7466,231,1636,316,8416,126,5585,861,3875,679,1536,170,9825,635,5685,503,0066,341,2456,239,634
       Cash And Cash Equivalents 
1,542,021
1,238,429
1,011,515
1,131,981
1,163,773
1,013,830
935,297
1,153,925
1,218,623
1,600,009
1,313,340
1,508,139
1,248,043
1,723,656
1,954,361
2,013,287
2,148,004
1,479,225
1,598,686
1,584,765
1,820,946
1,432,038
1,375,496
1,289,413
1,205,785
1,141,415
1,177,352
1,341,704
1,507,344
1,218,282
1,443,976
1,713,803
1,421,386
1,981,568
1,707,891
2,214,887
1,740,441
2,064,069
2,164,384
2,146,581
1,895,971
2,039,398
2,403,425
1,667,603
1,793,157
1,580,106
1,463,491
1,311,631
736,306
520,262
1,196,146
1,580,187
1,672,245
1,575,594
1,575,5941,672,2451,580,1871,196,146520,262736,3061,311,6311,463,4911,580,1061,793,1571,667,6032,403,4252,039,3981,895,9712,146,5812,164,3842,064,0691,740,4412,214,8871,707,8911,981,5681,421,3861,713,8031,443,9761,218,2821,507,3441,341,7041,177,3521,141,4151,205,7851,289,4131,375,4961,432,0381,820,9461,584,7651,598,6861,479,2252,148,0042,013,2871,954,3611,723,6561,248,0431,508,1391,313,3401,600,0091,218,6231,153,925935,2971,013,8301,163,7731,131,9811,011,5151,238,4291,542,021
       Short-term Investments 
100,992
109,802
90,366
93,141
92,769
86,158
149,492
149,866
156,311
150,917
153,859
152,851
149,792
151,926
148,456
152,022
154,941
156,065
184,949
166,430
157,767
161,161
197,388
177,942
175,843
177,202
178,567
184,226
133,226
469,018
474,777
208,960
184,259
164,154
144,553
119,442
107,884
136,457
134,467
192,598
137,766
121,523
123,629
159,754
157,749
224,211
230,243
257,749
875,209
957,387
284,512
347,350
378,450
354,109
354,109378,450347,350284,512957,387875,209257,749230,243224,211157,749159,754123,629121,523137,766192,598134,467136,457107,884119,442144,553164,154184,259208,960474,777469,018133,226184,226178,567177,202175,843177,942197,388161,161157,767166,430184,949156,065154,941152,022148,456151,926149,792152,851153,859150,917156,311149,866149,49286,15892,76993,14190,366109,802100,992
       Net Receivables 
2,705,464
2,872,693
2,374,029
2,386,488
2,922,020
2,407,662
2,668,994
2,873,646
2,911,465
2,511,510
2,365,337
2,272,222
2,737,499
2,385,618
2,367,498
2,063,456
1,923,113
2,064,846
1,828,759
1,650,433
1,623,057
1,628,259
1,617,824
1,689,972
1,755,492
1,615,910
1,844,820
1,955,821
2,441,976
2,151,304
2,274,866
2,260,978
2,342,832
2,247,569
2,176,874
2,531,401
2,498,630
2,202,298
2,074,753
2,469,665
2,645,341
2,698,101
2,894,162
2,970,540
3,237,714
3,546,819
3,368,939
3,853,001
3,194,898
2,864,302
2,012,142
2,156,307
2,117,913
2,033,229
2,033,2292,117,9132,156,3072,012,1422,864,3023,194,8983,853,0013,368,9393,546,8193,237,7142,970,5402,894,1622,698,1012,645,3412,469,6652,074,7532,202,2982,498,6302,531,4012,176,8742,247,5692,342,8322,260,9782,274,8662,151,3042,441,9761,955,8211,844,8201,615,9101,755,4921,689,9721,617,8241,628,2591,623,0571,650,4331,828,7592,064,8461,923,1132,063,4562,367,4982,385,6182,737,4992,272,2222,365,3372,511,5102,911,4652,873,6462,668,9942,407,6622,922,0202,386,4882,374,0292,872,6932,705,464
       Inventory 
1,340,782
1,539,839
1,512,726
1,494,465
1,877,692
1,662,330
1,968,760
1,842,373
1,920,379
1,862,104
1,938,481
1,866,559
2,059,878
2,136,174
2,043,474
1,772,976
1,750,022
1,785,373
1,687,858
1,659,280
1,728,778
1,750,617
1,793,684
1,684,408
1,730,679
1,757,555
1,756,413
1,814,816
1,905,497
1,991,444
2,097,937
2,061,778
2,163,790
2,246,055
2,156,195
2,099,685
2,009,196
1,945,254
1,867,907
1,911,362
1,918,073
2,064,754
2,153,795
2,283,235
2,619,308
2,851,978
2,840,436
3,029,079
3,094,267
2,663,600
3,004,746
2,881,671
2,899,627
3,023,778
3,023,7782,899,6272,881,6713,004,7462,663,6003,094,2673,029,0792,840,4362,851,9782,619,3082,283,2352,153,7952,064,7541,918,0731,911,3621,867,9071,945,2542,009,1962,099,6852,156,1952,246,0552,163,7902,061,7782,097,9371,991,4441,905,4971,814,8161,756,4131,757,5551,730,6791,684,4081,793,6841,750,6171,728,7781,659,2801,687,8581,785,3731,750,0221,772,9762,043,4742,136,1742,059,8781,866,5591,938,4811,862,1041,920,3791,842,3731,968,7601,662,3301,877,6921,494,4651,512,7261,539,8391,340,782
       Other Current Assets 
550,375
580,482
514,370
529,493
114,728
509,173
138,844
106,748
110,063
106,623
93,729
83,761
107,020
100,748
107,409
103,763
122,030
112,809
129,414
71,595
84,980
100,830
110,605
68,399
103,759
137,065
100,588
67,566
124,519
115,263
83,598
58,185
140,272
94,801
79,234
68,975
86,052
79,083
76,572
76,100
120,757
113,463
99,807
82,317
122,087
128,237
118,570
93,226
1,359,760
1,920,719
111,501
86,706
106,185
141,914
141,914106,18586,706111,5011,920,7191,359,76093,226118,570128,237122,08782,31799,807113,463120,75776,10076,57279,08386,05268,97579,23494,801140,27258,18583,598115,263124,51967,566100,588137,065103,75968,399110,605100,83084,98071,595129,414112,809122,030103,763107,409100,748107,02083,76193,729106,623110,063106,748138,844509,173114,728529,493514,370580,482550,375
   > Long-term Assets 
13,783,365
14,235,360
13,848,479
14,459,310
14,978,523
15,128,494
15,819,803
15,883,851
15,979,439
15,579,283
15,648,128
16,484,778
16,245,529
16,354,389
15,971,451
15,785,639
15,450,360
15,465,348
14,868,780
14,804,133
14,959,771
15,784,134
15,812,214
16,536,372
16,474,397
16,352,331
16,777,527
16,810,082
17,183,523
17,000,382
17,084,393
17,183,571
18,156,545
18,549,718
18,280,994
18,133,520
17,718,959
17,969,810
18,211,564
18,378,135
18,180,973
18,431,010
18,337,702
18,449,399
19,172,806
18,904,529
19,042,007
19,592,360
20,073,727
19,902,580
19,564,018
19,853,129
19,543,864
19,504,304
19,504,30419,543,86419,853,12919,564,01819,902,58020,073,72719,592,36019,042,00718,904,52919,172,80618,449,39918,337,70218,431,01018,180,97318,378,13518,211,56417,969,81017,718,95918,133,52018,280,99418,549,71818,156,54517,183,57117,084,39317,000,38217,183,52316,810,08216,777,52716,352,33116,474,39716,536,37215,812,21415,784,13414,959,77114,804,13314,868,78015,465,34815,450,36015,785,63915,971,45116,354,38916,245,52916,484,77815,648,12815,579,28315,979,43915,883,85115,819,80315,128,49414,978,52314,459,31013,848,47914,235,36013,783,365
       Property Plant Equipment 
7,797,004
7,995,158
7,739,747
8,110,397
8,469,207
8,447,517
9,041,609
9,099,951
9,155,834
8,960,508
8,853,258
10,186,844
10,200,060
10,300,824
10,042,935
9,927,623
9,728,471
9,734,634
9,393,570
9,382,869
9,523,837
9,765,297
9,780,572
10,228,930
10,256,559
10,213,868
10,501,930
10,605,763
10,676,146
10,445,404
10,526,188
10,673,602
11,526,937
11,864,215
11,669,144
11,554,476
11,242,342
11,460,550
11,732,410
12,280,591
12,216,671
12,436,595
12,371,291
12,588,800
13,103,364
12,922,608
13,124,140
13,568,168
13,897,781
13,735,952
13,626,233
13,921,670
13,724,523
13,665,534
13,665,53413,724,52313,921,67013,626,23313,735,95213,897,78113,568,16813,124,14012,922,60813,103,36412,588,80012,371,29112,436,59512,216,67112,280,59111,732,41011,460,55011,242,34211,554,47611,669,14411,864,21511,526,93710,673,60210,526,18810,445,40410,676,14610,605,76310,501,93010,213,86810,256,55910,228,9309,780,5729,765,2979,523,8379,382,8699,393,5709,734,6349,728,4719,927,62310,042,93510,300,82410,200,06010,186,8448,853,2588,960,5089,155,8349,099,9519,041,6098,447,5178,469,2078,110,3977,739,7477,995,1587,797,004
       Goodwill 
0
0
0
165,501
175,505
0
169,432
192,889
189,702
179,765
205,735
209,960
209,299
215,065
203,199
201,535
186,328
190,866
167,954
167,725
173,464
365,409
365,981
410,587
417,626
409,201
412,889
395,378
582,743
585,087
591,719
432,729
423,761
423,802
417,173
413,693
392,729
398,919
394,296
399,159
387,651
384,456
372,910
389,719
401,946
391,478
411,990
575,025
601,004
457,909
439,808
423,826
400,783
415,335
415,335400,783423,826439,808457,909601,004575,025411,990391,478401,946389,719372,910384,456387,651399,159394,296398,919392,729413,693417,173423,802423,761432,729591,719585,087582,743395,378412,889409,201417,626410,587365,981365,409173,464167,725167,954190,866186,328201,535203,199215,065209,299209,960205,735179,765189,702192,889169,4320175,505165,501000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,002,660
1,021,658
1,170,573
1,218,714
1,163,673
1,200,307
1,183,993
1,219,716
1,069,836
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001,069,8361,219,7161,183,9931,200,3071,163,6731,218,7141,170,5731,021,6581,002,660000000000000000000000000000
       Intangible Assets 
777,167
814,535
764,430
754,182
717,654
813,237
718,706
858,488
847,108
800,889
908,561
896,970
867,923
884,329
818,829
698,948
645,619
631,980
539,945
529,526
537,325
542,052
547,877
699,912
720,778
700,628
716,419
710,337
757,272
727,470
721,262
927,158
937,011
929,570
884,118
909,679
816,591
836,114
812,884
859,934
825,986
807,802
785,394
624,149
629,024
590,598
563,956
657,387
665,877
596,630
573,287
600,173
573,049
549,944
549,944573,049600,173573,287596,630665,877657,387563,956590,598629,024624,149785,394807,802825,986859,934812,884836,114816,591909,679884,118929,570937,011927,158721,262727,470757,272710,337716,419700,628720,778699,912547,877542,052537,325529,526539,945631,980645,619698,948818,829884,329867,923896,970908,561800,889847,108858,488718,706813,237717,654754,182764,430814,535777,167
       Long-term Assets Other 
3,909,394
4,009,569
3,958,419
3,828,171
3,886,478
4,110,325
4,095,240
3,874,080
3,903,416
3,827,629
3,875,044
4,065,299
4,028,191
4,036,941
3,999,056
4,090,786
4,061,480
4,090,552
4,006,256
3,945,859
3,955,264
3,972,566
4,010,075
4,010,393
3,843,610
3,899,130
3,985,793
3,952,928
3,957,821
4,236,959
4,185,244
3,852,289
3,873,504
3,898,878
3,817,117
3,820,715
3,804,936
3,789,600
3,734,961
3,790,090
3,625,423
3,635,502
3,602,340
3,589,487
3,659,485
3,681,131
3,657,602
3,463,176
104,746
109,463
96,534
98,121
109,069
92,992
92,992109,06998,12196,534109,463104,7463,463,1763,657,6023,681,1313,659,4853,589,4873,602,3403,635,5023,625,4233,790,0903,734,9613,789,6003,804,9363,820,7153,817,1173,898,8783,873,5043,852,2894,185,2444,236,9593,957,8213,952,9283,985,7933,899,1303,843,6104,010,3934,010,0753,972,5663,955,2643,945,8594,006,2564,090,5524,061,4804,090,7863,999,0564,036,9414,028,1914,065,2993,875,0443,827,6293,903,4163,874,0804,095,2404,110,3253,886,4783,828,1713,958,4194,009,5693,909,394
> Total Liabilities 
9,106,822
9,343,714
8,535,742
9,295,828
10,346,582
10,142,799
10,926,255
11,248,017
11,359,240
10,996,069
10,576,906
11,548,480
11,560,202
11,697,115
12,037,645
11,555,016
11,428,201
10,804,416
10,419,910
10,080,763
10,282,616
10,533,981
10,492,169
10,961,006
10,892,472
10,591,156
10,935,296
11,260,762
12,165,492
11,859,934
12,244,937
12,293,375
13,050,474
13,828,272
13,284,403
13,993,872
13,595,798
13,822,754
13,849,699
14,113,971
13,801,426
14,084,960
14,692,222
14,151,189
14,933,008
14,999,281
14,667,611
15,656,491
16,691,053
16,501,989
15,788,559
15,750,936
15,431,266
15,227,850
15,227,85015,431,26615,750,93615,788,55916,501,98916,691,05315,656,49114,667,61114,999,28114,933,00814,151,18914,692,22214,084,96013,801,42614,113,97113,849,69913,822,75413,595,79813,993,87213,284,40313,828,27213,050,47412,293,37512,244,93711,859,93412,165,49211,260,76210,935,29610,591,15610,892,47210,961,00610,492,16910,533,98110,282,61610,080,76310,419,91010,804,41611,428,20111,555,01612,037,64511,697,11511,560,20211,548,48010,576,90610,996,06911,359,24011,248,01710,926,25510,142,79910,346,5829,295,8288,535,7429,343,7149,106,822
   > Total Current Liabilities 
3,018,259
3,213,913
2,663,935
2,704,683
2,894,066
2,491,600
3,163,291
3,399,816
3,508,160
3,200,518
2,732,337
3,397,769
3,540,780
3,748,424
3,420,051
2,913,576
2,785,328
2,555,159
2,182,466
1,937,167
2,077,664
2,370,846
2,512,787
2,612,925
2,541,321
2,283,570
2,878,534
3,074,212
3,073,552
3,050,128
3,698,476
3,410,307
3,682,952
3,341,801
3,208,733
3,094,142
2,790,255
2,764,374
2,470,492
2,841,525
2,955,443
3,174,682
3,911,480
3,368,637
4,245,043
4,450,292
4,325,370
5,082,960
5,190,044
4,610,844
5,205,917
4,717,908
4,649,174
4,712,098
4,712,0984,649,1744,717,9085,205,9174,610,8445,190,0445,082,9604,325,3704,450,2924,245,0433,368,6373,911,4803,174,6822,955,4432,841,5252,470,4922,764,3742,790,2553,094,1423,208,7333,341,8013,682,9523,410,3073,698,4763,050,1283,073,5523,074,2122,878,5342,283,5702,541,3212,612,9252,512,7872,370,8462,077,6641,937,1672,182,4662,555,1592,785,3282,913,5763,420,0513,748,4243,540,7803,397,7692,732,3373,200,5183,508,1603,399,8163,163,2912,491,6002,894,0662,704,6832,663,9353,213,9133,018,259
       Short-term Debt 
0
0
0
0
590,848
0
1,205,265
1,265,243
1,284,278
1,223,236
747,286
1,242,617
1,240,975
1,498,323
1,238,975
1,075,701
913,267
837,420
515,808
403,218
493,630
808,376
920,598
886,858
859,150
773,452
952,331
938,867
950,503
1,006,340
1,257,844
1,138,305
1,244,357
1,241,409
1,218,971
916,060
1,034,206
1,131,997
742,549
743,197
769,386
780,586
825,931
681,969
937,021
1,184,899
1,438,012
2,087,361
0
0
0
0
0
0
0000002,087,3611,438,0121,184,899937,021681,969825,931780,586769,386743,197742,5491,131,9971,034,206916,0601,218,9711,241,4091,244,3571,138,3051,257,8441,006,340950,503938,867952,331773,452859,150886,858920,598808,376493,630403,218515,808837,420913,2671,075,7011,238,9751,498,3231,240,9751,242,617747,2861,223,2361,284,2781,265,2431,205,2650590,8480000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
890,521
902,910
964,270
1,221,724
1,105,072
1,109,714
1,100,000
1,090,664
786,832
917,348
1,013,521
625,607
612,978
647,293
665,486
724,392
566,103
819,136
1,083,176
1,323,932
1,967,944
2,138,679
2,054,824
2,499,934
1,952,624
1,849,755
2,174,150
2,174,1501,849,7551,952,6242,499,9342,054,8242,138,6791,967,9441,323,9321,083,176819,136566,103724,392665,486647,293612,978625,6071,013,521917,348786,8321,090,6641,100,0001,109,7141,105,0721,221,724964,270902,910890,521000000000000000000000000000
       Accounts payable 
1,315,292
1,270,206
1,035,264
1,318,420
1,426,593
1,363,196
1,456,883
1,634,915
1,606,531
1,565,790
1,467,704
1,739,397
1,686,888
1,684,214
1,537,942
1,331,024
1,308,051
1,303,202
1,189,614
1,160,937
998,465
986,969
883,923
1,232,554
1,082,635
1,064,955
1,375,523
1,564,760
1,361,059
1,387,921
1,438,370
1,497,011
1,566,655
1,614,874
1,487,331
1,592,115
1,256,541
1,171,817
1,180,694
1,432,958
1,385,928
1,566,748
1,665,916
1,684,455
1,920,357
2,353,096
1,718,594
1,735,616
1,597,193
1,550,172
1,653,249
1,585,201
1,544,083
1,339,723
1,339,7231,544,0831,585,2011,653,2491,550,1721,597,1931,735,6161,718,5942,353,0961,920,3571,684,4551,665,9161,566,7481,385,9281,432,9581,180,6941,171,8171,256,5411,592,1151,487,3311,614,8741,566,6551,497,0111,438,3701,387,9211,361,0591,564,7601,375,5231,064,9551,082,6351,232,554883,923986,969998,4651,160,9371,189,6141,303,2021,308,0511,331,0241,537,9421,684,2141,686,8881,739,3971,467,7041,565,7901,606,5311,634,9151,456,8831,363,1961,426,5931,318,4201,035,2641,270,2061,315,292
       Other Current Liabilities 
1,702,967
1,943,707
1,628,671
1,386,263
876,625
1,128,404
501,143
499,658
617,351
411,492
517,347
415,755
612,917
565,887
643,134
506,851
564,010
414,537
477,044
373,012
585,569
575,501
708,266
493,513
599,536
445,163
550,680
570,585
761,990
655,867
1,002,262
774,991
871,940
485,518
502,431
585,967
499,508
460,560
547,249
665,370
800,129
827,348
1,419,633
1,002,213
1,387,665
912,297
1,168,764
1,259,983
840,276
869,727
172,252
199,286
327,833
311,596
311,596327,833199,286172,252869,727840,2761,259,9831,168,764912,2971,387,6651,002,2131,419,633827,348800,129665,370547,249460,560499,508585,967502,431485,518871,940774,9911,002,262655,867761,990570,585550,680445,163599,536493,513708,266575,501585,569373,012477,044414,537564,010506,851643,134565,887612,917415,755517,347411,492617,351499,658501,1431,128,404876,6251,386,2631,628,6711,943,7071,702,967
   > Long-term Liabilities 
6,088,563
6,129,801
5,871,807
6,591,145
7,452,516
7,651,199
7,762,964
7,848,201
7,851,080
7,795,551
7,844,569
8,150,711
8,019,422
7,948,691
8,617,594
8,641,440
8,642,873
8,249,257
8,237,444
8,143,596
8,204,952
8,163,135
7,979,382
8,348,081
8,351,151
8,307,586
8,056,762
8,186,550
9,091,940
8,809,806
8,546,461
8,883,068
9,367,522
10,486,471
10,075,670
10,899,730
10,805,543
11,058,380
11,379,207
11,272,446
10,845,983
10,910,278
10,780,742
10,782,552
10,687,965
10,548,989
10,342,241
10,573,531
11,063,814
11,387,836
10,582,642
11,033,028
10,782,092
10,515,752
10,515,75210,782,09211,033,02810,582,64211,387,83611,063,81410,573,53110,342,24110,548,98910,687,96510,782,55210,780,74210,910,27810,845,98311,272,44611,379,20711,058,38010,805,54310,899,73010,075,67010,486,4719,367,5228,883,0688,546,4618,809,8069,091,9408,186,5508,056,7628,307,5868,351,1518,348,0817,979,3828,163,1358,204,9528,143,5968,237,4448,249,2578,642,8738,641,4408,617,5947,948,6918,019,4228,150,7117,844,5697,795,5517,851,0807,848,2017,762,9647,651,1997,452,5166,591,1455,871,8076,129,8016,088,563
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,937,267
8,503,360
8,903,483
0
0
0
0
00008,903,4838,503,3607,937,26700000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,571,522
2,604,752
2,524,533
2,494,284
2,562,024
2,578,289
2,616,821
2,558,697
2,551,979
2,426,621
2,433,961
2,416,740
2,211,823
2,194,853
2,244,135
2,271,260
2,413,323
2,496,907
2,504,827
2,498,684
2,550,002
2,484,827
2,430,332
0
0
0
0
00002,430,3322,484,8272,550,0022,498,6842,504,8272,496,9072,413,3232,271,2602,244,1352,194,8532,211,8232,416,7402,433,9612,426,6212,551,9792,558,6972,616,8212,578,2892,562,0242,494,2842,524,5332,604,7522,571,522000000000000000000000000000
       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
0
0
0
0
0
0
5,213
5,379
13,014
12,832
1,999
2,005
1,520
1,370
4,583
5,674
13,504
13,127
14,437
17,471
20,085
5,009
4,605
6,148
4,991
4,759
6,363
0
8,533
0
0
0
0
00008,53306,3634,7594,9916,1484,6055,00920,08517,47114,43713,12713,5045,6744,5831,3701,5202,0051,99912,83213,0145,3795,213000000000000000000000000000
> Total Stockholder Equity
9,885,082
10,151,444
9,789,805
9,813,090
9,925,518
9,794,553
9,882,122
9,916,493
10,107,187
10,024,442
10,190,775
10,112,014
10,302,550
10,447,808
9,907,714
9,739,249
9,567,700
9,703,034
9,370,494
9,359,635
9,587,774
9,795,455
9,878,344
9,955,194
10,029,039
10,064,826
10,352,314
10,398,325
10,619,703
10,571,645
10,699,450
10,709,129
10,864,636
10,955,091
10,770,916
10,667,359
10,119,419
10,141,143
10,247,839
10,579,772
10,638,213
10,910,939
10,847,967
11,000,494
11,705,243
11,781,144
11,946,937
12,042,521
12,213,170
12,349,132
12,083,762
12,414,662
12,336,766
12,362,485
12,362,48512,336,76612,414,66212,083,76212,349,13212,213,17012,042,52111,946,93711,781,14411,705,24311,000,49410,847,96710,910,93910,638,21310,579,77210,247,83910,141,14310,119,41910,667,35910,770,91610,955,09110,864,63610,709,12910,699,45010,571,64510,619,70310,398,32510,352,31410,064,82610,029,0399,955,1949,878,3449,795,4559,587,7749,359,6359,370,4949,703,0349,567,7009,739,2499,907,71410,447,80810,302,55010,112,01410,190,77510,024,44210,107,1879,916,4939,882,1229,794,5539,925,5189,813,0909,789,80510,151,4449,885,082
   Common Stock
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
686,114
0
0
0
0
0000686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114686,114
   Retained Earnings 
8,410,260
8,561,629
8,641,241
8,785,629
8,877,178
8,934,718
8,921,971
9,021,679
9,170,822
9,316,918
9,446,446
9,475,164
9,688,927
9,824,893
9,563,609
9,651,252
9,747,392
9,866,430
9,944,598
9,974,213
10,048,072
10,135,252
10,201,042
10,278,553
10,280,241
10,377,540
10,555,217
10,598,425
10,758,123
10,952,178
11,126,732
11,202,802
11,334,178
11,409,447
11,407,205
11,283,478
11,289,871
11,279,450
11,345,275
11,423,726
11,569,115
11,803,505
11,999,400
12,201,751
12,583,033
12,793,059
13,072,385
13,022,176
13,099,837
13,122,033
13,091,454
13,183,223
13,293,471
13,445,455
13,445,45513,293,47113,183,22313,091,45413,122,03313,099,83713,022,17613,072,38512,793,05912,583,03312,201,75111,999,40011,803,50511,569,11511,423,72611,345,27511,279,45011,289,87111,283,47811,407,20511,409,44711,334,17811,202,80211,126,73210,952,17810,758,12310,598,42510,555,21710,377,54010,280,24110,278,55310,201,04210,135,25210,048,0729,974,2139,944,5989,866,4309,747,3929,651,2529,563,6099,824,8939,688,9279,475,1649,446,4469,316,9189,170,8229,021,6798,921,9718,934,7188,877,1788,785,6298,641,2418,561,6298,410,260
   Capital Surplus 000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
788,708
903,701
462,450
341,347
362,226
173,721
274,037
208,700
250,251
21,410
58,215
-49,264
-72,491
-63,199
-342,009
-598,117
-865,806
-849,510
-1,260,218
-1,300,692
-1,146,412
-1,025,911
-1,008,812
-1,009,473
-937,316
-998,828
-889,017
-886,214
-824,534
-1,066,647
-1,113,396
-1,179,787
-1,155,656
-1,140,470
-1,322,403
-1,302,233
-1,856,566
-1,824,421
-1,783,550
-1,530,068
-1,617,016
-1,578,680
-1,837,547
-1,887,371
-1,563,904
-1,698,029
-1,811,562
-1,665,769
-2,104,589
-1,459,015
0
0
0
0
0000-1,459,015-2,104,589-1,665,769-1,811,562-1,698,029-1,563,904-1,887,371-1,837,547-1,578,680-1,617,016-1,530,068-1,783,550-1,824,421-1,856,566-1,302,233-1,322,403-1,140,470-1,155,656-1,179,787-1,113,396-1,066,647-824,534-886,214-889,017-998,828-937,316-1,009,473-1,008,812-1,025,911-1,146,412-1,300,692-1,260,218-849,510-865,806-598,117-342,009-63,199-72,491-49,26458,21521,410250,251208,700274,037173,721362,226341,347462,450903,701788,708



6.3. Balance Sheets

Currency in USD. All numbers in thousands.




6.4. Cash Flows

Currency in USD. All numbers in thousands.