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

Frontera Energy Corp
Buy, Hold or Sell?

Let's analyze Frontera Energy Corp together

I guess you are interested in Frontera Energy Corp. 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 Frontera Energy Corp. 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 Frontera Energy Corp

I send you an email if I find something interesting about Frontera Energy Corp.

1. Quick Overview

1.1. Quick analysis of Frontera Energy Corp (30 sec.)










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

How much money do you get?

How much money do you get?
$0.05
When do you have the money?
1 year
How often do you get paid?
30.0%

What is your share worth?

Current worth
$21.27
Expected worth in 1 year
$23.31
How sure are you?
47.5%

+ What do you gain per year?

Total Gains per Share
$2.09
Return On Investment
35.0%

For what price can you sell your share?

Current Price per Share
$5.96
Expected price per share
$5.08 - $6.558
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Frontera Energy Corp (5 min.)




Live pricePrice per Share (EOD)
$5.96
Intrinsic Value Per Share
$8.48 - $30.46
Total Value Per Share
$29.76 - $51.73

2.2. Growth of Frontera Energy Corp (5 min.)




Is Frontera Energy Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$1.7b$1.5b$220.6m12.3%

How much money is Frontera Energy Corp making?

Current yearPrevious yearGrowGrow %
Making money$28.3m$60.5m-$32.2m-113.8%
Net Profit Margin9.0%18.7%--

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

2.3. Financial Health of Frontera Energy Corp (5 min.)




2.4. Comparing to competitors in the Oil & Gas E&P industry (5 min.)




  Industry Rankings (Oil & Gas E&P)  


Richest
#55 / 348

Most Revenue
#70 / 348

Most Profit
#67 / 348

Most Efficient
#132 / 348
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Frontera Energy Corp?

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

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

Speculation

The Price per Share of Frontera Energy Corp is $5.96. 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 Frontera Energy Corp.
  • 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 Frontera Energy Corp, 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 $21.27. Based on the TTM, the Book Value Change Per Share is $0.51 per quarter. Based on the YOY, the Book Value Change Per Share is $0.79 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 $0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Frontera Energy Corp.

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 Eps-0.03-0.6%0.325.4%0.9516.0%0.366.0%-0.01-0.1%
Usd Book Value Change Per Share-0.11-1.9%0.518.6%0.7913.2%0.396.6%-0.76-12.8%
Usd Dividend Per Share0.050.8%0.010.2%0.000.0%0.050.8%0.061.1%
Usd Total Gains Per Share-0.07-1.1%0.528.8%0.7913.2%0.447.4%-0.70-11.7%
Usd Price Per Share5.95-6.51-8.35-6.54-10.32-
Price to Earnings Ratio-44.04--13.14--0.11--2.45--3.13-
Price-to-Total Gains Ratio-87.39--13.86-0.33-14.40-6.11-
Price to Book Ratio0.28-0.32-0.47-0.49-0.73-
Price-to-Total Gains Ratio-87.39--13.86-0.33-14.40-6.11-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.96
Number of shares167
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.05
Usd Book Value Change Per Share0.510.39
Usd Total Gains Per Share0.520.44
Gains per Quarter (167 shares)87.2173.69
Gains per Year (167 shares)348.83294.76
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1834133933262285
21568268865524580
3231023103798786875
4311364138613010491170
5391705173516313111465
6462047208419615731760
7542388243322818352055
8622729278226120972350
9703070313129323592645
10773411348032626222940

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 Share2.02.00.050.0%9.03.00.075.0%11.09.00.055.0%17.023.00.042.5%40.049.00.044.9%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%12.08.00.060.0%19.021.00.047.5%44.045.00.049.4%
Dividend per Share1.00.03.025.0%1.00.011.08.3%5.00.015.025.0%12.00.028.030.0%27.00.062.030.3%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%12.08.00.060.0%19.021.00.047.5%44.045.00.049.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Frontera Energy Corp 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---0.1140.511-122%0.790-114%0.392-129%-0.764+568%
Book Value Per Share--21.27320.740+3%17.945+19%13.960+52%9.694+119%
Current Ratio--0.9720.943+3%0.923+5%0.970+0%1.006-3%
Debt To Asset Ratio--0.3990.399+0%0.429-7%0.495-19%0.707-44%
Debt To Equity Ratio--0.6690.667+0%0.757-12%1.120-40%1.418-53%
Dividend Per Share--0.0460.012+300%-+100%0.049-5%0.064-27%
Eps---0.0340.320-111%0.951-104%0.356-109%-0.007-80%
Free Cash Flow Per Share--0.7450.339+120%-0.157+121%0.250+198%-0.088+112%
Free Cash Flow To Equity Per Share--0.2640.083+219%-0.527+300%-0.117+144%0.067+295%
Gross Profit Margin--1.0001.031-3%1.0000%1.006-1%1.0030%
Intrinsic Value_10Y_max--30.462--------
Intrinsic Value_10Y_min--8.484--------
Intrinsic Value_1Y_max--0.980--------
Intrinsic Value_1Y_min---0.148--------
Intrinsic Value_3Y_max--4.523--------
Intrinsic Value_3Y_min--0.417--------
Intrinsic Value_5Y_max--9.972--------
Intrinsic Value_5Y_min--1.922--------
Market Cap500909392.0000%501310205.200562625538.864-11%730272209.203-31%609401405.459-18%1099830084.765-54%
Net Profit Margin---0.0100.090-111%0.187-105%0.041-125%0.027-137%
Operating Margin---0.126-100%0.245-100%0.114-100%0.044-100%
Operating Ratio--1.6231.041+56%0.794+104%0.951+71%0.998+63%
Pb Ratio0.280+0%0.2800.316-11%0.466-40%0.491-43%0.730-62%
Pe Ratio-44.1100%-44.036-13.139-70%-0.113-100%-2.451-94%-3.130-93%
Price Per Share5.960+0%5.9506.512-9%8.354-29%6.535-9%10.317-42%
Price To Free Cash Flow Ratio2.000+0%1.997707.517-100%9.360-79%146.835-99%74.916-97%
Price To Total Gains Ratio-87.5340%-87.387-13.863-84%0.332-26384%14.397-707%6.111-1530%
Quick Ratio--0.0240.560-96%0.718-97%0.689-97%0.797-97%
Return On Assets---0.0010.010-110%0.022-104%0.007-113%-0.010+918%
Return On Equity---0.0020.016-110%0.037-104%0.004-144%0.014-111%
Total Gains Per Share---0.0680.522-113%0.790-109%0.441-115%-0.700+929%
Usd Book Value--1792293000.0001789280989.250+0%1568644000.000+14%1283041247.850+40%922407023.925+94%
Usd Book Value Change Per Share---0.1140.511-122%0.790-114%0.392-129%-0.764+568%
Usd Book Value Per Share--21.27320.740+3%17.945+19%13.960+52%9.694+119%
Usd Dividend Per Share--0.0460.012+300%-+100%0.049-5%0.064-27%
Usd Eps---0.0340.320-111%0.951-104%0.356-109%-0.007-80%
Usd Free Cash Flow--62754000.00029011599.750+116%-12655500.000+120%23734519.950+164%-11345440.025+118%
Usd Free Cash Flow Per Share--0.7450.339+120%-0.157+121%0.250+198%-0.088+112%
Usd Free Cash Flow To Equity Per Share--0.2640.083+219%-0.527+300%-0.117+144%0.067+295%
Usd Market Cap500909392.0000%501310205.200562625538.864-11%730272209.203-31%609401405.459-18%1099830084.765-54%
Usd Price Per Share5.960+0%5.9506.512-9%8.354-29%6.535-9%10.317-42%
Usd Profit---2846000.00028327245.750-110%60568500.000-105%31115649.150-109%-106255125.425+3633%
Usd Revenue--285297000.000294537300.250-3%318712000.000-10%266719310.050+7%382536430.025-25%
Usd Total Gains Per Share---0.0680.522-113%0.790-109%0.441-115%-0.700+929%
 EOD+2 -6MRQTTM+15 -21YOY+17 -185Y+16 -2010Y+20 -16

3.3 Fundamental Score

Let's check the fundamental score of Frontera Energy Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-44.110
Price to Book Ratio (EOD)Between0-10.280
Net Profit Margin (MRQ)Greater than0-0.010
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.024
Current Ratio (MRQ)Greater than10.972
Debt to Asset Ratio (MRQ)Less than10.399
Debt to Equity Ratio (MRQ)Less than10.669
Return on Equity (MRQ)Greater than0.15-0.002
Return on Assets (MRQ)Greater than0.05-0.001
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Frontera Energy Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.820
Ma 20Greater thanMa 505.950
Ma 50Greater thanMa 1005.805
Ma 100Greater thanMa 2006.080
OpenGreater thanClose6.020
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Frontera Energy Corp

Frontera Energy Corporation engages in the exploration, development, production, transportation, storage, and sale of crude oil and natural gas in South America. It holds interests in 39 exploration and production blocks in Colombia, Ecuador, and Guyana, as well as pipeline and port facilities in Colombia. The company was formerly known as Pacific Exploration & Production Corporation and changed its name to Frontera Energy Corporation in June 2017. Frontera Energy Corporation was incorporated in 1985 and is headquartered in Calgary, Canada.

Fundamental data was last updated by Penke on 2024-08-31 15:08:04.

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 operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 very able to pay all its debts by selling its assets.
The company is very 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 expensive.
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 Frontera Energy Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Frontera Energy Corp to the Oil & Gas E&P industry mean.
  • A Net Profit Margin of -1.0% means that $-0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Frontera Energy Corp:

  • The MRQ is -1.0%. The company is not making a profit/loss.
  • The TTM is 9.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-1.0%TTM9.0%-10.0%
TTM9.0%YOY18.7%-9.7%
TTM9.0%5Y4.1%+4.9%
5Y4.1%10Y2.7%+1.3%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.0%10.5%-11.5%
TTM9.0%5.9%+3.1%
YOY18.7%18.8%-0.1%
5Y4.1%-15.5%+19.6%
10Y2.7%-38.9%+41.6%
4.3.1.2. Return on Assets

Shows how efficient Frontera Energy Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Frontera Energy Corp to the Oil & Gas E&P industry mean.
  • -0.1% Return on Assets means that Frontera Energy Corp generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Frontera Energy Corp:

  • The MRQ is -0.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 1.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM1.0%-1.0%
TTM1.0%YOY2.2%-1.2%
TTM1.0%5Y0.7%+0.2%
5Y0.7%10Y-1.0%+1.7%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%0.3%-0.4%
TTM1.0%0.1%+0.9%
YOY2.2%1.3%+0.9%
5Y0.7%-1.2%+1.9%
10Y-1.0%-2.5%+1.5%
4.3.1.3. Return on Equity

Shows how efficient Frontera Energy Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Frontera Energy Corp to the Oil & Gas E&P industry mean.
  • -0.2% Return on Equity means Frontera Energy Corp generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Frontera Energy Corp:

  • The MRQ is -0.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 1.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM1.6%-1.7%
TTM1.6%YOY3.7%-2.1%
TTM1.6%5Y0.4%+1.2%
5Y0.4%10Y1.4%-1.1%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%1.2%-1.4%
TTM1.6%0.6%+1.0%
YOY3.7%3.2%+0.5%
5Y0.4%-2.2%+2.6%
10Y1.4%-5.2%+6.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Frontera Energy Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Frontera Energy Corp is operating .

  • Measures how much profit Frontera Energy Corp 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 Frontera Energy Corp to the Oil & Gas E&P 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 Frontera Energy Corp:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM12.6%-12.6%
TTM12.6%YOY24.5%-11.9%
TTM12.6%5Y11.4%+1.2%
5Y11.4%10Y4.4%+6.9%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-17.4%-17.4%
TTM12.6%11.3%+1.3%
YOY24.5%23.9%+0.6%
5Y11.4%-1.4%+12.8%
10Y4.4%-17.8%+22.2%
4.3.2.2. Operating Ratio

Measures how efficient Frontera Energy Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • An Operation Ratio of 1.62 means that the operating costs are $1.62 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Frontera Energy Corp:

  • The MRQ is 1.623. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.041. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.623TTM1.041+0.582
TTM1.041YOY0.794+0.247
TTM1.0415Y0.951+0.090
5Y0.95110Y0.998-0.047
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6231.130+0.493
TTM1.0411.071-0.030
YOY0.7940.851-0.057
5Y0.9511.064-0.113
10Y0.9981.202-0.204
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Frontera Energy Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Frontera Energy Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A Current Ratio of 0.97 means the company has $0.97 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Frontera Energy Corp:

  • The MRQ is 0.972. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.943. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.972TTM0.943+0.028
TTM0.943YOY0.923+0.021
TTM0.9435Y0.970-0.027
5Y0.97010Y1.006-0.036
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9721.143-0.171
TTM0.9431.142-0.199
YOY0.9231.250-0.327
5Y0.9701.420-0.450
10Y1.0061.703-0.697
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Frontera Energy Corp to the Oil & Gas E&P industry mean.
  • A Quick Ratio of 0.02 means the company can pay off $0.02 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Frontera Energy Corp:

  • The MRQ is 0.024. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.560. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.024TTM0.560-0.536
TTM0.560YOY0.718-0.157
TTM0.5605Y0.689-0.129
5Y0.68910Y0.797-0.108
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0240.647-0.623
TTM0.5600.694-0.134
YOY0.7180.910-0.192
5Y0.6890.978-0.289
10Y0.7971.271-0.474
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Frontera Energy Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Frontera Energy Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Frontera Energy Corp to Oil & Gas E&P industry mean.
  • A Debt to Asset Ratio of 0.40 means that Frontera Energy Corp assets are financed with 39.9% credit (debt) and the remaining percentage (100% - 39.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Frontera Energy Corp:

  • The MRQ is 0.399. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.399. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.399TTM0.399+0.001
TTM0.399YOY0.429-0.030
TTM0.3995Y0.495-0.097
5Y0.49510Y0.707-0.212
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3990.417-0.018
TTM0.3990.421-0.022
YOY0.4290.425+0.004
5Y0.4950.463+0.032
10Y0.7070.453+0.254
4.5.4.2. Debt to Equity Ratio

Measures if Frontera Energy Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Frontera Energy Corp to the Oil & Gas E&P industry mean.
  • A Debt to Equity ratio of 66.9% means that company has $0.67 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Frontera Energy Corp:

  • The MRQ is 0.669. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.667. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.669TTM0.667+0.002
TTM0.667YOY0.757-0.090
TTM0.6675Y1.120-0.453
5Y1.12010Y1.418-0.298
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6690.631+0.038
TTM0.6670.613+0.054
YOY0.7570.614+0.143
5Y1.1200.825+0.295
10Y1.4180.783+0.635
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 Frontera Energy Corp generates.

  • Above 15 is considered overpriced but always compare Frontera Energy Corp to the Oil & Gas E&P industry mean.
  • A PE ratio of -44.04 means the investor is paying $-44.04 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Frontera Energy Corp:

  • The EOD is -44.110. Based on the earnings, the company is expensive. -2
  • The MRQ is -44.036. Based on the earnings, the company is expensive. -2
  • The TTM is -13.139. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-44.110MRQ-44.036-0.074
MRQ-44.036TTM-13.139-30.897
TTM-13.139YOY-0.113-13.027
TTM-13.1395Y-2.451-10.688
5Y-2.45110Y-3.130+0.678
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD-44.1101.084-45.194
MRQ-44.0361.392-45.428
TTM-13.1390.235-13.374
YOY-0.1131.923-2.036
5Y-2.451-0.605-1.846
10Y-3.130-0.875-2.255
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 Frontera Energy Corp:

  • The EOD is 2.000. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.997. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 707.517. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD2.000MRQ1.997+0.003
MRQ1.997TTM707.517-705.520
TTM707.517YOY9.360+698.157
TTM707.5175Y146.835+560.682
5Y146.83510Y74.916+71.920
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD2.000-0.963+2.963
MRQ1.997-1.751+3.748
TTM707.517-1.506+709.023
YOY9.360-1.162+10.522
5Y146.835-3.255+150.090
10Y74.916-3.858+78.774
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 Frontera Energy Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A PB ratio of 0.28 means the investor is paying $0.28 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Frontera Energy Corp:

  • The EOD is 0.280. Based on the equity, the company is cheap. +2
  • The MRQ is 0.280. Based on the equity, the company is cheap. +2
  • The TTM is 0.316. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.280MRQ0.280+0.000
MRQ0.280TTM0.316-0.036
TTM0.316YOY0.466-0.150
TTM0.3165Y0.491-0.175
5Y0.49110Y0.730-0.239
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD0.2800.961-0.681
MRQ0.2801.103-0.823
TTM0.3161.117-0.801
YOY0.4661.174-0.708
5Y0.4911.218-0.727
10Y0.7301.318-0.588
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 Assets2,984,331
Total Liabilities1,192,038
Total Stockholder Equity1,782,306
 As reported
Total Liabilities 1,192,038
Total Stockholder Equity+ 1,782,306
Total Assets = 2,984,331

Assets

Total Assets2,984,331
Total Current Assets532,210
Long-term Assets2,452,121
Total Current Assets
Cash And Cash Equivalents 180,659
Net Receivables 13,188
Inventory 91,461
Other Current Assets 26
Total Current Assets  (as reported)532,210
Total Current Assets  (calculated)285,334
+/- 246,876
Long-term Assets
Property Plant Equipment 2,339,696
Long Term Investments 43,261
Long-term Assets Other 19,039
Long-term Assets  (as reported)2,452,121
Long-term Assets  (calculated)2,401,996
+/- 50,125

Liabilities & Shareholders' Equity

Total Current Liabilities547,708
Long-term Liabilities644,330
Total Stockholder Equity1,782,306
Total Current Liabilities
Short Long Term Debt 45,881
Accounts payable 447,561
Other Current Liabilities 3,838
Total Current Liabilities  (as reported)547,708
Total Current Liabilities  (calculated)497,280
+/- 50,428
Long-term Liabilities
Long term Debt 462,721
Capital Lease Obligations Min Short Term Debt15,392
Long-term Liabilities  (as reported)644,330
Long-term Liabilities  (calculated)478,113
+/- 166,217
Total Stockholder Equity
Total Stockholder Equity (as reported)1,782,306
Total Stockholder Equity (calculated)0
+/- 1,782,306
Other
Capital Stock4,599,185
Common Stock Shares Outstanding 84,254
Net Debt 327,943
Net Invested Capital 2,290,908
Net Working Capital -15,498
Property Plant and Equipment Gross 8,218,001



6.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-31
> Total Assets 
157
165
158
167
179
194
194
209
205
213
405
651
634
613
762
630
635
654
653
625
2,239
17,737
594,011
789,946
1,798,697
1,882,494
2,312,091
2,299,108
2,260,154
2,448,927
2,498,875
2,762,661
3,169,607
3,280,718
3,566,748
3,855,086
4,064,306
4,294,987
4,656,267
5,448,805
5,853,933
5,557,687
6,040,071
7,087,012
8,682,242
7,919,938
8,125,604
11,209,880
10,795,240
11,069,264
11,714,882
10,161,908
9,969,913
9,376,943
8,290,772
3,986,121
2,687,858
2,990,699
2,403,602
2,741,719
2,772,423
2,621,871
2,546,631
2,579,651
2,664,920
2,556,781
2,582,304
2,291,278
2,327,826
2,509,906
2,383,504
2,492,751
1,864,401
1,760,190
1,865,465
2,063,912
1,977,612
2,048,230
2,045,529
2,611,080
2,760,160
2,646,701
2,554,899
2,738,455
2,788,714
2,897,212
2,899,253
3,000,848
3,016,315
2,984,331
2,984,3313,016,3153,000,8482,899,2532,897,2122,788,7142,738,4552,554,8992,646,7012,760,1602,611,0802,045,5292,048,2301,977,6122,063,9121,865,4651,760,1901,864,4012,492,7512,383,5042,509,9062,327,8262,291,2782,582,3042,556,7812,664,9202,579,6512,546,6312,621,8712,772,4232,741,7192,403,6022,990,6992,687,8583,986,1218,290,7729,376,9439,969,91310,161,90811,714,88211,069,26410,795,24011,209,8808,125,6047,919,9388,682,2427,087,0126,040,0715,557,6875,853,9335,448,8054,656,2674,294,9874,064,3063,855,0863,566,7483,280,7183,169,6072,762,6612,498,8752,448,9272,260,1542,299,1082,312,0911,882,4941,798,697789,946594,01117,7372,239625653654635630762613634651405213205209194194179167158165157
   > Total Current Assets 
126
132
126
7
7
8
8
1
1
1
14
65
32
20
135
4
11
1
2
0
1,608
1,634
192,329
172,705
227,064
255,191
293,964
190,217
132,969
299,134
307,358
593,783
797,691
841,130
1,003,620
984,393
1,018,193
1,115,664
1,283,791
1,709,932
1,885,458
1,443,362
1,209,211
1,237,500
2,394,892
1,365,254
1,369,892
2,268,939
1,624,418
1,712,719
1,699,470
1,547,276
2,038,415
1,702,085
1,540,148
1,285,269
812,608
1,193,231
931,091
831,273
892,966
913,537
920,531
991,385
1,052,079
1,036,998
1,030,722
820,966
729,262
701,760
668,571
654,613
601,488
472,894
517,082
620,106
671,655
751,915
689,447
517,160
608,119
575,170
589,397
509,450
529,300
492,957
472,086
480,376
568,116
532,210
532,210568,116480,376472,086492,957529,300509,450589,397575,170608,119517,160689,447751,915671,655620,106517,082472,894601,488654,613668,571701,760729,262820,9661,030,7221,036,9981,052,079991,385920,531913,537892,966831,273931,0911,193,231812,6081,285,2691,540,1481,702,0852,038,4151,547,2761,699,4701,712,7191,624,4182,268,9391,369,8921,365,2542,394,8921,237,5001,209,2111,443,3621,885,4581,709,9321,283,7911,115,6641,018,193984,3931,003,620841,130797,691593,783307,358299,134132,969190,217293,964255,191227,064172,705192,3291,6341,608021114135203265141118877126132126
       Cash And Cash Equivalents 
0
0
0
7
7
8
8
0
0
1
2
51
19
6
120
4
3
0
0
0
1,606
1,507
167,616
140,508
137,376
138,115
169,273
90,391
36,195
138,546
165,389
398,849
606,447
584,080
618,150
608,344
604,175
338,863
323,328
729,671
969,546
678,075
272,773
243,690
1,532,454
438,774
355,651
632,503
306,419
396,413
478,321
333,754
860,451
724,544
488,885
342,660
205,874
599,410
555,724
389,099
469,974
439,479
500,643
511,685
515,811
550,840
586,578
446,132
340,671
353,911
313,957
328,433
265,009
256,135
259,980
232,288
248,237
358,325
318,791
257,504
257,373
295,098
253,550
289,845
162,272
180,294
189,190
170,870
167,372
180,659
180,659167,372170,870189,190180,294162,272289,845253,550295,098257,373257,504318,791358,325248,237232,288259,980256,135265,009328,433313,957353,911340,671446,132586,578550,840515,811511,685500,643439,479469,974389,099555,724599,410205,874342,660488,885724,544860,451333,754478,321396,413306,419632,503355,651438,7741,532,454243,690272,773678,075969,546729,671323,328338,863604,175608,344618,150584,080606,447398,849165,389138,54636,19590,391169,273138,115137,376140,508167,6161,5071,606000341206195121008877000
       Short-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
7,267
1,649
3,300
4,060
8,663
10,037
9,657
8,222
6,732
6,439
6,510
2,158
3,066
4,968
5,729
9,308
21,100
18,473
27,800
20,506
17,003
16,768
31,415
1,238
330
457
1,701
10,090
18,179
41,256
90,368
75,611
60,982
37,128
23,371
2,233
65,640
121,654
118,891
118,631
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000118,631118,891121,65465,6402,23323,37137,12860,98275,61190,36841,25618,17910,0901,7014573301,23831,41516,76817,00320,50627,80018,47321,1009,3085,7294,9683,0662,1586,5106,4396,7328,2229,65710,0378,6634,0603,3001,6497,267000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
1
1
1
13
13
14
13
14
0
0
1
1
0
2
127
24,304
23,579
57,507
90,633
95,468
70,491
79,834
123,115
113,905
140,084
124,131
194,438
320,491
303,160
307,485
632,579
718,383
793,453
683,694
509,976
616,649
675,808
633,342
700,677
764,831
1,006,040
1,166,727
1,109,702
1,022,790
994,211
936,440
820,774
796,330
691,957
493,073
407,602
253,320
294,279
272,107
326,191
295,952
282,065
303,792
287,109
243,744
212,589
235,387
209,519
178,418
169,747
197,105
70,269
83,759
162,461
195,560
197,954
160,089
157,432
209,839
148,935
219,666
118,499
238,638
190,133
170,483
212,704
292,876
13,188
13,188292,876212,704170,483190,133238,638118,499219,666148,935209,839157,432160,089197,954195,560162,46183,75970,269197,105169,747178,418209,519235,387212,589243,744287,109303,792282,065295,952326,191272,107294,279253,320407,602493,073691,957796,330820,774936,440994,2111,022,7901,109,7021,166,7271,006,040764,831700,677633,342675,808616,649509,976683,694793,453718,383632,579307,485303,160320,491194,438124,131140,084113,905123,11579,83470,49195,46890,63357,50723,57924,30412720110014131413131110000000
       Other Current Assets 
126
132
126
0
0
0
0
0
0
0
0
0
0
0
0
0
9
0
0
0
0
0
173
1
1
1
0
15,461
6,943
20,950
11,199
15,854
10,659
11,143
19,690
1,066
6,253
20,054
40,414
5,536
10,737
162,035
153,292
192,959
129,917
100,611
139,545
570,870
84,084
128,954
115,069
173,971
196,425
108,300
217,974
223,241
80,245
114,266
79,945
109,286
112,035
104,355
58,549
137,362
157,577
126,506
113,391
54,230
47,167
53,870
60,858
53,317
87,021
78,322
101,817
168,556
167,715
138,200
133,154
52,148
55,512
48,320
48,094
25,997
36,845
38,183
31,271
24,850
22,258
26
2622,25824,85031,27138,18336,84525,99748,09448,32055,51252,148133,154138,200167,715168,556101,81778,32287,02153,31760,85853,87047,16754,230113,391126,506157,577137,36258,549104,355112,035109,28679,945114,26680,245223,241217,974108,300196,425173,971115,069128,95484,084570,870139,545100,611129,917192,959153,292162,03510,7375,53640,41420,0546,2531,06619,69011,14310,65915,85411,19920,9506,94315,46101111730000090000000000000126132126
   > Long-term Assets 
31
33
32
160
171
186
186
208
204
211
390
586
602
593
627
626
624
653
651
625
631
16,102
401,681
617,241
1,571,633
1,627,303
2,018,127
2,108,891
2,127,185
2,149,793
2,191,517
2,168,878
2,371,916
2,439,588
2,563,128
2,870,693
3,046,113
3,179,323
3,372,476
3,738,873
3,968,475
4,114,325
4,830,860
5,849,512
6,287,350
6,554,684
6,755,712
8,940,941
9,170,822
9,356,545
10,015,412
8,614,632
7,931,498
7,674,858
6,750,624
2,700,852
1,875,250
1,797,468
1,472,511
1,910,446
1,879,457
1,708,334
1,626,100
1,588,266
1,612,841
1,519,783
1,551,582
1,470,312
1,598,564
1,808,146
1,714,933
1,838,138
1,262,913
1,287,296
1,348,383
1,443,806
1,305,957
1,296,315
1,356,082
2,093,920
2,152,041
2,071,531
1,965,502
2,229,005
2,259,414
2,404,255
2,427,167
2,520,472
2,448,200
2,452,121
2,452,1212,448,2002,520,4722,427,1672,404,2552,259,4142,229,0051,965,5022,071,5312,152,0412,093,9201,356,0821,296,3151,305,9571,443,8061,348,3831,287,2961,262,9131,838,1381,714,9331,808,1461,598,5641,470,3121,551,5821,519,7831,612,8411,588,2661,626,1001,708,3341,879,4571,910,4461,472,5111,797,4681,875,2502,700,8526,750,6247,674,8587,931,4988,614,63210,015,4129,356,5459,170,8228,940,9416,755,7126,554,6846,287,3505,849,5124,830,8604,114,3253,968,4753,738,8733,372,4763,179,3233,046,1132,870,6932,563,1282,439,5882,371,9162,168,8782,191,5172,149,7932,127,1852,108,8912,018,1271,627,3031,571,633617,241401,68116,102631625651653624626627593602586390211204208186186171160323331
       Property Plant Equipment 
31
33
32
32
34
37
37
39
38
37
40
586
602
593
627
626
624
653
651
625
631
685
397,703
611,249
1,546,677
1,604,155
1,947,006
1,907,504
1,939,821
1,962,038
1,980,969
1,991,425
2,004,686
2,069,287
2,166,670
2,383,628
2,500,315
2,634,371
2,791,947
3,001,055
3,102,849
3,216,971
3,728,813
4,793,838
5,154,258
5,332,667
5,719,635
7,623,415
7,715,179
7,882,543
8,594,173
7,530,486
7,095,949
6,848,661
6,052,340
1,936,949
1,151,497
1,036,918
712,752
1,245,070
1,199,301
1,086,458
979,568
946,238
962,441
954,117
971,224
987,135
1,102,779
1,090,750
1,051,319
1,090,776
867,993
842,859
1,004,800
1,032,703
958,518
973,841
1,032,480
1,721,655
1,787,991
1,796,060
1,795,329
2,081,360
2,139,866
2,259,431
2,284,262
1,863,000
1,870,436
2,339,696
2,339,6961,870,4361,863,0002,284,2622,259,4312,139,8662,081,3601,795,3291,796,0601,787,9911,721,6551,032,480973,841958,5181,032,7031,004,800842,859867,9931,090,7761,051,3191,090,7501,102,779987,135971,224954,117962,441946,238979,5681,086,4581,199,3011,245,070712,7521,036,9181,151,4971,936,9496,052,3406,848,6617,095,9497,530,4868,594,1737,882,5437,715,1797,623,4155,719,6355,332,6675,154,2584,793,8383,728,8133,216,9713,102,8493,001,0552,791,9472,634,3712,500,3152,383,6282,166,6702,069,2872,004,6861,991,4251,980,9691,962,0381,939,8211,907,5041,947,0061,604,1551,546,677611,249397,7036856316256516536246266275936025864037383937373432323331
       Goodwill 
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
60,744
64,006
64,006
99,586
100,636
100,636
100,636
100,636
100,636
100,636
100,636
100,636
100,636
100,636
100,636
187,151
240,545
288,726
295,913
295,913
496,612
501,249
501,249
487,478
237,009
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
00000000000000000000000000000000000000237,009487,478501,249501,249496,612295,913295,913288,726240,545187,151100,636100,636100,636100,636100,636100,636100,636100,636100,636100,636100,63699,58664,00664,00660,744000000000000000000000000000
       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
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
324,906
352,605
336,479
420,890
306,463
274,025
192,241
200,980
196,612
188,102
198,259
116,469
152,548
139,154
108,117
60,668
69,961
77,191
88,366
56,972
60,897
50,787
61,846
34,086
52,837
68,338
84,537
33,007
43,261
43,26133,00784,53768,33852,83734,08661,84650,78760,89756,97288,36677,19169,96160,668108,117139,154152,548116,469198,259188,102196,612200,980192,241274,025306,463420,890336,479352,605324,9060000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
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
61,104
63,986
63,995
99,837
100,072
187,072
181,938
176,430
170,967
164,555
158,071
151,516
144,961
138,477
131,994
125,439
118,884
259,271
252,788
246,232
105,813
98,187
90,441
82,758
62,132
54,522
47,141
39,902
40,877
36,050
27,910
21,355
14,800
11,190
8,706
6,844
4,435
2,079
357
0
0
0
64,931
61,740
58,311
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000058,31161,74064,9310003572,0794,4356,8448,70611,19014,80021,35527,91036,05040,87739,90247,14154,52262,13282,75890,44198,187105,813246,232252,788259,271118,884125,439131,994138,477144,961151,516158,071164,555170,967176,430181,938187,072100,07299,83763,99563,98661,104000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,507
3,997
5,941
24,990
0
0
202,578
187,305
187,722
211,079
176,458
367,303
368,909
396,536
488,971
546,641
545,404
574,338
735,720
872,791
899,206
1,103,617
1,059,504
1,133,761
1,223,879
1,033,465
1,319,262
1,456,039
1,474,692
1,422,254
1,082,279
835,087
824,874
702,532
763,792
721,694
765,551
758,948
664,783
680,564
622,691
646,532
640,595
227,431
258,846
306,333
290,936
294,805
455,853
413,772
490,792
278,451
291,889
204,429
302,986
286,771
252,513
246,411
283,899
307,078
214,574
119,386
85,799
0
91,987
0
0
0
0
000091,987085,799119,386214,574307,078283,899246,411252,513286,771302,986204,429291,889278,451490,792413,772455,853294,805290,936306,333258,846227,431640,595646,532622,691680,564664,783758,948765,551721,694763,792702,532824,874835,0871,082,2791,422,2541,474,6921,456,0391,319,2621,033,4651,223,8791,133,7611,059,5041,103,617899,206872,791735,720574,338545,404546,641488,971396,536368,909367,303176,458211,079187,722187,305202,5780024,9905,9413,99715,507000000000000000000000
> Total Liabilities 
182
191
182
267
302
337
346
443
461
471
693
871
902
914
417
337
379
426
460
483
8
15,286
167,090
215,273
533,109
537,157
798,181
798,323
707,674
1,002,662
1,109,643
1,261,684
1,405,147
1,414,175
1,640,206
1,820,014
1,970,677
1,853,566
2,032,373
2,541,003
2,579,867
2,108,617
2,558,714
3,113,414
4,454,637
3,691,117
3,856,290
6,982,947
6,654,613
6,712,921
7,423,511
7,507,260
8,099,731
7,779,275
7,302,814
6,976,352
6,554,358
6,952,776
6,922,036
1,140,684
1,135,718
1,060,804
1,104,200
1,183,270
1,226,365
1,307,840
1,299,349
1,184,090
1,205,015
1,177,104
1,175,581
1,222,717
1,052,612
992,677
1,169,422
1,299,080
1,242,821
1,350,763
1,314,136
1,162,189
1,198,574
1,109,838
1,143,544
1,149,251
1,199,214
1,212,695
1,176,804
1,176,238
1,198,543
1,192,038
1,192,0381,198,5431,176,2381,176,8041,212,6951,199,2141,149,2511,143,5441,109,8381,198,5741,162,1891,314,1361,350,7631,242,8211,299,0801,169,422992,6771,052,6121,222,7171,175,5811,177,1041,205,0151,184,0901,299,3491,307,8401,226,3651,183,2701,104,2001,060,8041,135,7181,140,6846,922,0366,952,7766,554,3586,976,3527,302,8147,779,2758,099,7317,507,2607,423,5116,712,9216,654,6136,982,9473,856,2903,691,1174,454,6373,113,4142,558,7142,108,6172,579,8672,541,0032,032,3731,853,5661,970,6771,820,0141,640,2061,414,1751,405,1471,261,6841,109,6431,002,662707,674798,323798,181537,157533,109215,273167,09015,2868483460426379337417914902871693471461443346337302267182191182
   > Total Current Liabilities 
182
191
182
267
302
337
346
443
461
471
13
22
902
914
417
337
55
426
460
483
8
15,286
33,821
39,496
90,723
118,969
137,929
219,503
188,409
238,897
244,956
222,270
360,699
383,467
559,990
801,712
881,426
800,018
927,881
1,159,788
1,227,423
962,848
1,019,057
1,501,061
1,983,347
1,287,800
1,513,739
2,367,717
2,043,625
2,159,812
2,107,176
2,360,034
2,055,259
1,826,843
1,422,405
6,739,944
6,298,316
6,672,449
6,611,850
625,657
612,894
571,217
607,184
681,368
708,920
719,632
699,541
605,268
569,185
525,728
543,573
583,257
533,773
435,491
595,993
731,839
711,495
775,781
729,159
596,045
644,251
582,369
622,793
619,057
514,316
551,916
522,529
541,914
561,306
547,708
547,708561,306541,914522,529551,916514,316619,057622,793582,369644,251596,045729,159775,781711,495731,839595,993435,491533,773583,257543,573525,728569,185605,268699,541719,632708,920681,368607,184571,217612,894625,6576,611,8506,672,4496,298,3166,739,9441,422,4051,826,8432,055,2592,360,0342,107,1762,159,8122,043,6252,367,7171,513,7391,287,8001,983,3471,501,0611,019,057962,8481,227,4231,159,788927,881800,018881,426801,712559,990383,467360,699222,270244,956238,897188,409219,503137,929118,96990,72339,49633,82115,2868483460426553374179149022213471461443346337302267182191182
       Short-term Debt 
48
50
48
121
130
141
141
166
163
161
0
0
0
0
0
0
0
46
0
0
0
15,040
2,126
15,050
16,438
6,879
6,147
18,392
36,466
34,973
48,743
15,048
17,854
17,892
5,187
94,395
5,992
6,014
7,865
21,832
19,161
211,186
30,031
30,051
475,266
21,148
189,473
571,378
272,765
455,175
174,548
338,857
17,722
18,231
15,891
5,390,905
5,330,233
5,807,343
5,818,335
3,713
3,849
3,989
4,134
4,284
4,440
4,602
4,770
7,151
25,893
26,251
26,575
28,138
26,379
26,718
214,223
197,475
194,390
171,639
167,601
150,965
152,272
131,876
131,730
118,472
17,505
34,888
41,366
57,185
55,052
0
055,05257,18541,36634,88817,505118,472131,730131,876152,272150,965167,601171,639194,390197,475214,22326,71826,37928,13826,57526,25125,8937,1514,7704,6024,4404,2844,1343,9893,8493,7135,818,3355,807,3435,330,2335,390,90515,89118,23117,722338,857174,548455,175272,765571,378189,47321,148475,26630,05130,031211,18619,16121,8327,8656,0145,99294,3955,18717,89217,85415,04848,74334,97336,46618,3926,1476,87916,43815,0502,12615,040000460000000161163166141141130121485048
       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
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
209,164
216,022
214,611
268,237
352,806
0
0
25,893
0
0
0
0
0
203,095
183,094
183,094
163,094
163,094
146,724
147,604
128,484
128,457
115,922
15,486
33,699
39,299
52,152
50,120
45,881
45,88150,12052,15239,29933,69915,486115,922128,457128,484147,604146,724163,094163,094183,094183,094203,0950000025,89300352,806268,237214,611216,022209,1640000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
9
10
9
19
36
40
40
30
50
50
13
22
31
11
48
61
55
54
56
32
8
246
31,431
24,446
74,285
112,090
103,618
173,911
142,080
169,687
160,665
180,153
278,494
294,403
456,517
540,292
584,181
636,034
678,625
702,895
685,765
695,688
849,333
1,209,333
1,256,588
1,233,690
1,269,162
1,683,179
1,602,101
1,651,921
1,894,873
600,404
285,569
301,936
211,554
250,624
186,127
312,481
266,410
97,678
111,216
106,144
107,628
158,613
182,137
177,579
190,281
175,316
524,044
479,580
460,518
162,748
456,889
378,934
347,828
114,191
474,127
563,510
135,245
151,704
460,189
288,245
163,897
466,580
477,180
496,669
444,418
424,971
446,845
447,561
447,561446,845424,971444,418496,669477,180466,580163,897288,245460,189151,704135,245563,510474,127114,191347,828378,934456,889162,748460,518479,580524,044175,316190,281177,579182,137158,613107,628106,144111,21697,678266,410312,481186,127250,624211,554301,936285,569600,4041,894,8731,651,9211,602,1011,683,1791,269,1621,233,6901,256,5881,209,333849,333695,688685,765702,895678,625636,034584,181540,292456,517294,403278,494180,153160,665169,687142,080173,911103,618112,09074,28524,44631,431246832565455614811312213505030404036199109
       Other Current Liabilities 
125
131
125
127
136
156
165
247
247
260
0
0
871
903
369
276
324
326
404
451
0
0
264
0
0
0
28,164
26,056
1,028
27,539
20,537
23,538
17,114
6,395
11,868
53,647
123,354
18,749
36,374
67,387
31,015
3,887
10,203
3,176
7,250
17,680
16,176
6,910
9,965
8,927
8,080
1,293,238
1,552,493
1,306,881
1,045,165
1,023,620
781,956
552,625
18,514
31,985
454,245
419,702
455,619
481,254
461,957
495,524
458,457
375,753
483
9
3,231
340,421
12,740
1,799
6,566
382,453
21,904
8,765
397,921
1,451
31,790
162,248
327,166
34,005
19,631
20,359
36,745
46,000
45,509
3,838
3,83845,50946,00036,74520,35919,63134,005327,166162,24831,7901,451397,9218,76521,904382,4536,5661,79912,740340,4213,2319483375,753458,457495,524461,957481,254455,619419,702454,24531,98518,514552,625781,9561,023,6201,045,1651,306,8811,552,4931,293,2388,0808,9279,9656,91016,17617,6807,2503,17610,2033,88731,01567,38736,37418,749123,35453,64711,8686,39517,11423,53820,53727,5391,02826,05628,1640002640045140432632427636990387100260247247165156136127125131125
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
680
849
0
0
0
0
324
0
0
0
0
0
133,269
175,778
442,386
418,188
660,253
578,820
519,265
763,765
864,687
1,039,414
1,044,448
1,030,708
1,080,216
1,018,302
1,089,251
1,053,548
1,104,492
1,381,215
1,352,444
1,145,769
1,539,657
1,612,353
2,471,290
2,403,317
2,342,551
4,615,230
4,610,988
4,553,109
5,316,335
5,147,226
6,044,472
5,952,432
5,880,409
236,408
256,042
280,327
310,186
515,027
522,824
489,587
497,016
501,902
517,445
588,208
599,808
578,822
635,830
651,376
632,008
639,460
518,839
557,186
573,429
567,241
531,326
574,982
584,977
566,144
554,323
527,469
520,751
530,194
684,898
660,779
654,275
634,324
637,237
644,330
644,330637,237634,324654,275660,779684,898530,194520,751527,469554,323566,144584,977574,982531,326567,241573,429557,186518,839639,460632,008651,376635,830578,822599,808588,208517,445501,902497,016489,587522,824515,027310,186280,327256,042236,4085,880,4095,952,4326,044,4725,147,2265,316,3354,553,1094,610,9884,615,2302,342,5512,403,3172,471,2901,612,3531,539,6571,145,7691,352,4441,381,2151,104,4921,053,5481,089,2511,018,3021,080,2161,030,7081,044,4481,039,414864,687763,765519,265578,820660,253418,188442,386175,778133,2690000032400008496800000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,261
1,485
10,917
12,342
13,364
14,758
15,148
17,361
17,818
10,438
10,439
9,481
16,380
18,414
96,629
115,960
123,663
84,080
90,571
85,499
86,308
106,903
114,499
113,667
94,926
201,841
198,714
226,013
263,804
257,353
235,991
208,341
182,345
207,118
228,543
256,029
285,732
245,578
254,739
222,686
230,929
236,428
253,648
240,004
252,248
231,610
243,972
265,469
253,768
264,938
154,959
204,114
220,553
218,816
184,282
176,327
184,341
154,277
147,241
123,718
119,404
137,114
0
163,394
0
0
0
0
0000163,3940137,114119,404123,718147,241154,277184,341176,327184,282218,816220,553204,114154,959264,938253,768265,469243,972231,610252,248240,004253,648236,428230,929222,686254,739245,578285,732256,029228,543207,118182,345208,341235,991257,353263,804226,013198,714201,84194,926113,667114,499106,90386,30885,49990,57184,080123,663115,96096,62918,41416,3809,48110,43910,43817,81817,36115,14814,75813,36412,34210,9171,4854,2610000000000000000000000
> Total Stockholder Equity
-25
-26
-25
-100
-123
-143
-152
-235
-256
-259
-288
-220
-267
-301
345
293
256
229
193
142
2,231
2,451
414,974
574,672
1,265,589
1,344,808
1,512,640
1,499,515
1,552,480
1,446,265
1,389,232
1,500,977
1,764,460
1,866,543
1,926,542
2,035,072
2,093,629
2,441,421
2,623,894
2,907,802
3,274,066
3,449,070
3,481,357
3,973,598
4,094,807
4,073,415
4,111,613
4,195,574
4,109,994
4,326,008
4,254,356
2,467,637
1,695,876
1,410,227
822,569
-3,099,376
-3,986,755
-4,098,555
-4,653,119
1,495,770
1,516,983
1,448,635
1,323,189
1,285,750
1,306,964
1,162,591
1,190,854
1,022,327
1,056,156
1,266,346
1,146,979
1,210,258
757,821
716,647
647,374
703,853
677,758
644,334
675,509
1,400,966
1,509,236
1,493,488
1,401,240
1,579,347
1,578,544
1,673,642
1,711,878
1,814,268
1,807,524
1,782,306
1,782,3061,807,5241,814,2681,711,8781,673,6421,578,5441,579,3471,401,2401,493,4881,509,2361,400,966675,509644,334677,758703,853647,374716,647757,8211,210,2581,146,9791,266,3461,056,1561,022,3271,190,8541,162,5911,306,9641,285,7501,323,1891,448,6351,516,9831,495,770-4,653,119-4,098,555-3,986,755-3,099,376822,5691,410,2271,695,8762,467,6374,254,3564,326,0084,109,9944,195,5744,111,6134,073,4154,094,8073,973,5983,481,3573,449,0703,274,0662,907,8022,623,8942,441,4212,093,6292,035,0721,926,5421,866,5431,764,4601,500,9771,389,2321,446,2651,552,4801,499,5151,512,6401,344,8081,265,589574,672414,9742,4512,231142193229256293345-301-267-220-288-259-256-235-152-143-123-100-25-26-25
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
2,116
2,088
2,896
2,889
2,884
3,016
3,020
2,890
3,846
5,348
312,801
449,410
1,119,721
1,179,315
1,182,829
1,194,954
1,187,959
1,202,593
1,216,058
1,357,032
1,613,017
1,631,092
1,671,642
1,698,456
1,699,822
1,712,126
1,712,653
2,025,665
2,080,101
2,081,960
2,085,951
2,623,993
2,667,576
2,674,686
2,678,697
2,667,820
2,592,539
2,609,302
2,633,405
2,610,485
2,610,485
2,610,485
2,614,743
2,615,788
2,615,788
2,615,788
2,615,788
4,745,355
4,745,355
4,745,440
4,745,440
4,745,440
4,745,440
4,745,440
4,740,914
4,727,598
4,724,852
4,723,544
4,723,565
4,712,114
4,705,800
4,710,620
4,711,614
4,711,620
4,710,304
4,706,564
4,700,503
4,694,370
4,688,246
4,672,812
4,616,107
4,608,234
4,604,602
4,604,602
4,606,400
4,581,145
4,597,229
0
04,597,2294,581,1454,606,4004,604,6024,604,6024,608,2344,616,1074,672,8124,688,2464,694,3704,700,5034,706,5644,710,3044,711,6204,711,6144,710,6204,705,8004,712,1144,723,5654,723,5444,724,8524,727,5984,740,9144,745,4404,745,4404,745,4404,745,4404,745,4404,745,3554,745,3552,615,7882,615,7882,615,7882,615,7882,614,7432,610,4852,610,4852,610,4852,633,4052,609,3022,592,5392,667,8202,678,6972,674,6862,667,5762,623,9932,085,9512,081,9602,080,1012,025,6651,712,6531,712,1261,699,8221,698,4561,671,6421,631,0921,613,0171,357,0321,216,0581,202,5931,187,9591,194,9541,182,8291,179,3151,119,721449,410312,8015,3483,8462,8903,0203,0162,8842,8892,8962,0882,116000000000000
   Retained Earnings 
-1,975
-2,077
-1,983
-2,075
-2,239
-2,444
-2,453
-2,647
-2,625
-2,588
-2,755
-2,985
-3,011
-3,004
-3,209
-3,257
-3,279
-3,472
-3,500
-3,401
-3,207
-4,716
0
14,412
-38,807
8,386
94,756
86,571
139,207
20,667
-42,440
-67,003
-34,878
13,050
45,906
153,263
209,990
534,341
702,833
756,495
982,586
1,174,491
1,210,834
1,154,547
1,241,043
1,245,239
1,273,835
1,389,192
1,459,591
1,636,260
1,587,669
-124,894
-847,150
-1,073,527
-1,690,845
-5,586,753
-6,487,702
-6,606,356
-7,163,424
-3,138,230
-3,129,732
-3,181,274
-3,322,389
-3,354,933
-3,358,054
-3,542,490
-3,497,385
-3,637,766
-3,604,406
-3,391,683
-3,495,630
-3,441,358
-3,842,899
-3,910,824
-4,001,297
-3,952,661
-3,966,787
-3,992,435
-3,953,904
-3,324,528
-3,222,300
-3,208,816
-3,235,709
-3,037,913
-3,049,243
-2,969,036
-2,936,454
-2,829,863
-2,853,881
-2,863,564
-2,863,564-2,853,881-2,829,863-2,936,454-2,969,036-3,049,243-3,037,913-3,235,709-3,208,816-3,222,300-3,324,528-3,953,904-3,992,435-3,966,787-3,952,661-4,001,297-3,910,824-3,842,899-3,441,358-3,495,630-3,391,683-3,604,406-3,637,766-3,497,385-3,542,490-3,358,054-3,354,933-3,322,389-3,181,274-3,129,732-3,138,230-7,163,424-6,606,356-6,487,702-5,586,753-1,690,845-1,073,527-847,150-124,8941,587,6691,636,2601,459,5911,389,1921,273,8351,245,2391,241,0431,154,5471,210,8341,174,491982,586756,495702,833534,341209,990153,26345,90613,050-34,878-67,003-42,44020,667139,20786,57194,7568,386-38,80714,4120-4,716-3,207-3,401-3,500-3,472-3,279-3,257-3,209-3,004-3,011-2,985-2,755-2,588-2,625-2,647-2,453-2,444-2,239-2,075-1,983-2,077-1,975
   Accumulated Other Comprehensive Income 
633
666
512
516
553
602
602
589
579
569
602
633
628
618
653
0
0
0
0
4
922
0
414,974
229
229
229
77,662
66,359
229
229
229
229
12,855
19,357
24,234
11,806
-26,503
-13,126
-12,657
-20,099
63,545
36,322
26,100
37,899
6,932
-23,878
-18,176
-19,248
-41,051
-12,785
-51,651
-146,983
-191,666
-250,854
-225,479
-252,561
-238,991
-232,137
-229,633
-234,880
-222,913
-239,952
-224,516
-232,108
-208,891
-169,548
-169,687
-184,230
-182,083
-184,343
-203,451
-180,610
-226,634
-206,349
-186,066
-180,084
-192,024
-193,294
-195,603
-91,365
-79,423
-93,446
-88,765
-100,892
-85,438
-70,547
-67,039
-47,329
-46,743
0
0-46,743-47,329-67,039-70,547-85,438-100,892-88,765-93,446-79,423-91,365-195,603-193,294-192,024-180,084-186,066-206,349-226,634-180,610-203,451-184,343-182,083-184,230-169,687-169,548-208,891-232,108-224,516-239,952-222,913-234,880-229,633-232,137-238,991-252,561-225,479-250,854-191,666-146,983-51,651-12,785-41,051-19,248-18,176-23,8786,93237,89926,10036,32263,545-20,099-12,657-13,126-26,50311,80624,23419,35712,85522922922922966,35977,662229229229414,974092240000653618628633602569579589602602553516512666633
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
1,317
1,385
1,446
1,458
1,562
1,699
1,699
1,823
1,791
1,760
1,864
2,132
2,116
2,085
2,900
3,550
3,535
3,700
3,693
3,539
4,516
7,167
0
560,031
1,304,166
1,336,193
1,340,222
1,346,585
1,413,044
1,425,369
1,431,443
1,567,751
1,786,483
1,834,136
1,856,402
1,870,003
1,910,142
1,920,206
1,933,718
145,741
2,227,935
2,238,257
158,472
157,159
179,256
177,368
177,257
157,810
98,915
93,231
84,933
129,029
124,207
124,123
124,150
124,150
124,150
124,150
124,150
123,525
124,273
124,421
124,654
127,351
128,469
129,189
117,012
116,725
117,793
118,828
122,495
120,112
121,554
123,200
123,123
124,978
126,265
123,499
124,513
122,489
122,713
122,938
109,607
109,918
108,623
108,623
108,971
110,315
110,919
0
0110,919110,315108,971108,623108,623109,918109,607122,938122,713122,489124,513123,499126,265124,978123,123123,200121,554120,112122,495118,828117,793116,725117,012129,189128,469127,351124,654124,421124,273123,525124,150124,150124,150124,150124,150124,123124,207129,02984,93393,23198,915157,810177,257177,368179,256157,159158,4722,238,2572,227,935145,7411,933,7181,920,2061,910,1421,870,0031,856,4021,834,1361,786,4831,567,7511,431,4431,425,3691,413,0441,346,5851,340,2221,336,1931,304,166560,03107,1674,5163,5393,6933,7003,5353,5502,9002,0852,1162,1321,8641,7601,7911,8231,6991,6991,5621,4581,4461,3851,317



6.3. Balance Sheets

Currency in USD. All numbers in thousands.