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

Grupo Clarin S.A.
Buy, Hold or Sell?

Let's analyze Grupo Clarin S.A. together

I guess you are interested in Grupo Clarin 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 Grupo Clarin 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 Grupo Clarin S.A.

I send you an email if I find something interesting about Grupo Clarin S.A..

1. Quick Overview

1.1. Quick analysis of Grupo Clarin S.A. (30 sec.)










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

How much money do you get?

How much money do you get?
ARS0.00
When do you have the money?
1 year
How often do you get paid?
27.5%

What is your share worth?

Current worth
ARS1,823.64
Expected worth in 1 year
ARS3,059.84
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
ARS1,236.21
Return On Investment
56.2%

For what price can you sell your share?

Current Price per Share
ARS2,200.00
Expected price per share
ARS1,825 - ARS2,630
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Grupo Clarin S.A. (5 min.)




Live pricePrice per Share (EOD)
ARS2,200.00
Intrinsic Value Per Share
ARS473.83 - ARS2,147.25
Total Value Per Share
ARS2,297.47 - ARS3,970.89

2.2. Growth of Grupo Clarin S.A. (5 min.)




Is Grupo Clarin S.A. growing?

Current yearPrevious yearGrowGrow %
How rich?$194.7m$47.5m$92.8m66.1%

How much money is Grupo Clarin S.A. making?

Current yearPrevious yearGrowGrow %
Making money-$5.3m-$197.3k-$5.1m-96.3%
Net Profit Margin-8.6%-1.0%--

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

2.3. Financial Health of Grupo Clarin S.A. (5 min.)




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




  Industry Rankings (Entertainment)  


Richest
#81 / 234

Most Revenue
#101 / 234

Most Profit
#170 / 234

Most Efficient
#144 / 234
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Grupo Clarin S.A.?

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

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

Speculation

The Price per Share of Grupo Clarin S.A. is ARS2,200. 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 Grupo Clarin 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 Grupo Clarin 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 ARS1,823.64. Based on the TTM, the Book Value Change Per Share is ARS309.05 per quarter. Based on the YOY, the Book Value Change Per Share is ARS77.09 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 ARS0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Grupo Clarin S.A..

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ARS% of Price per ShareARS% of Price per ShareARS% of Price per ShareARS% of Price per ShareARS% of Price per Share
Usd Eps-0.020.0%-0.050.0%-0.010.0%-0.010.0%0.000.0%
Usd Book Value Change Per Share0.260.0%0.310.0%0.080.0%0.090.0%0.040.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.260.0%0.310.0%0.080.0%0.090.0%0.040.0%
Usd Price Per Share2.02-1.33-0.27-0.36-0.20-
Price to Earnings Ratio-23.35--9.54--17.64-0.30-3.00-
Price-to-Total Gains Ratio7.85-4.38-3.53-5.11--5.25-
Price to Book Ratio1.11-0.95-0.59-0.55-0.51-
Price-to-Total Gains Ratio7.85-4.38-3.53-5.11--5.25-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.2
Number of shares454
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.310.09
Usd Total Gains Per Share0.310.09
Gains per Quarter (454 shares)140.3139.42
Gains per Year (454 shares)561.24157.69
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
105615510158148
20112211120315306
30168416730473464
40224522340631622
50280627950788780
60336733560946938
7039293917011041096
8044904478012621254
9050515039014191412
10056125600015771570

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 Share0.04.00.00.0%3.09.00.025.0%7.013.00.035.0%20.015.05.050.0%47.015.010.065.3%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.03.00.092.5%63.08.01.087.5%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%11.00.029.027.5%24.00.048.033.3%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.02.00.095.0%67.04.01.093.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Grupo Clarin 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--257.064309.052-17%77.089+233%86.833+196%43.196+495%
Book Value Per Share--1823.6361315.013+39%445.587+309%445.703+309%280.889+549%
Current Ratio--1.4471.418+2%1.706-15%1.556-7%0.879+65%
Debt To Asset Ratio--0.3920.386+2%0.400-2%0.426-8%0.497-21%
Debt To Equity Ratio--0.6460.629+3%0.672-4%0.758-15%1.216-47%
Dividend Per Share----0%-0%-0%1.138-100%
Eps---21.614-50.246+132%-5.071-77%-11.244-48%-4.377-80%
Free Cash Flow Per Share--25.34214.270+78%8.213+209%6.268+304%15.599+62%
Free Cash Flow To Equity Per Share--25.34214.270+78%14.661+73%7.106+257%16.630+52%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Intrinsic Value_10Y_max--2147.249--------
Intrinsic Value_10Y_min--473.831--------
Intrinsic Value_1Y_max--84.626--------
Intrinsic Value_1Y_min--37.384--------
Intrinsic Value_3Y_max--353.757--------
Intrinsic Value_3Y_min--121.734--------
Intrinsic Value_5Y_max--742.835--------
Intrinsic Value_5Y_min--215.752--------
Market Cap152247708800.000-42%215527364074.000141825227313.000+52%28556070278.450+655%38441777873.210+461%20836909824.434+934%
Net Profit Margin---0.033-0.086+157%-0.010-70%-0.025-26%0.000-10333%
Operating Margin----0%0.064-100%0.068-100%0.037-100%
Operating Ratio--1.6721.694-1%1.539+9%1.575+6%1.138+47%
Pb Ratio1.206+8%1.1070.951+16%0.589+88%0.545+103%0.512+116%
Pe Ratio-25.447-9%-23.348-9.545-59%-17.641-24%0.297-7955%2.999-878%
Price Per Share2200.000+8%2018.5001328.250+52%267.438+655%360.023+461%201.627+901%
Price To Free Cash Flow Ratio21.703+8%19.9134.569+336%-0.267+101%-0.267+101%0.970+1953%
Price To Total Gains Ratio8.558+8%7.8524.384+79%3.534+122%5.107+54%-5.248+167%
Quick Ratio--1.0440.950+10%1.327-21%1.140-8%0.910+15%
Return On Assets---0.007-0.025+254%-0.004-51%-0.008+11%-0.001-92%
Return On Equity---0.012-0.042+250%-0.006-49%-0.015+22%0.006-303%
Total Gains Per Share--257.064309.052-17%77.089+233%86.833+196%44.334+480%
Usd Book Value--194720602.312140411855.789+39%47578237.353+309%47590412.805+309%28035583.914+595%
Usd Book Value Change Per Share--0.2570.309-17%0.077+233%0.087+196%0.043+495%
Usd Book Value Per Share--1.8241.315+39%0.446+309%0.446+309%0.281+549%
Usd Dividend Per Share----0%-0%-0%0.001-100%
Usd Eps---0.022-0.050+132%-0.005-77%-0.011-48%-0.004-80%
Usd Free Cash Flow--2705893.4321523710.019+78%876960.698+209%669227.835+304%1197201.538+126%
Usd Free Cash Flow Per Share--0.0250.014+78%0.008+209%0.006+304%0.016+62%
Usd Free Cash Flow To Equity Per Share--0.0250.014+78%0.015+73%0.007+257%0.017+52%
Usd Market Cap152247708.800-42%215527364.074141825227.313+52%28556070.278+655%38441777.873+461%20836909.824+934%
Usd Price Per Share2.200+8%2.0191.328+52%0.267+655%0.360+461%0.202+901%
Usd Profit---2307814.472-5365103.226+132%-197321.050-91%-1139363.576-51%-496979.104-78%
Usd Revenue--69325064.78065278065.480+6%23010136.411+201%22739368.434+205%14044096.136+394%
Usd Total Gains Per Share--0.2570.309-17%0.077+233%0.087+196%0.044+480%
 EOD+3 -5MRQTTM+23 -9YOY+20 -135Y+22 -1110Y+23 -13

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-25.447
Price to Book Ratio (EOD)Between0-11.206
Net Profit Margin (MRQ)Greater than0-0.033
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.044
Current Ratio (MRQ)Greater than11.447
Debt to Asset Ratio (MRQ)Less than10.392
Debt to Equity Ratio (MRQ)Less than10.646
Return on Equity (MRQ)Greater than0.15-0.012
Return on Assets (MRQ)Greater than0.05-0.007
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5071.307
Ma 20Greater thanMa 502,022.500
Ma 50Greater thanMa 1001,979.250
Ma 100Greater thanMa 2002,019.625
OpenGreater thanClose2,185.000
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Grupo Clarin S.A.

Grupo Clarín S.A., together with its subsidiaries, operates in the media industry in Argentina. It operates through Digital and Printed Publications; and Production and Distribution of Content segments. The Digital and Printed Publications segment includes newspapers with national and regional circulation, sports newspapers, the edition, and publication and distribution of magazines; publishes newspapers, a sports daily, and magazine publishing; editing and distribution; and commercial printing. This segment also offers Diario Clarín, a national newspaper for the Spanish-speaking world; Olé, a sports newspaper for the Argentine market; and Genios, a children's magazine. The Production and Distribution of Content segment offers Canal 13 channels, amplitude modulation/frequency modulation radio broadcast stations, and Radio Mitre and La 100, as well as produces content for television, films and radio, and cable television signals; and organizes and broadcasts sporting events. The company was founded in 1945 and is based in Buenos Aires, Argentina. Grupo Clarín S.A. is a subsidiary of GC Dominio S.A.

Fundamental data was last updated by Penke on 2024-08-31 19:39:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very 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 just 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 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 Grupo Clarin S.A. earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Grupo Clarin S.A. to the Entertainment industry mean.
  • A Net Profit Margin of -3.3% means that $-0.03 for each $1 in revenue is generated as profit.

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

  • The MRQ is -3.3%. The company is making a loss. -1
  • The TTM is -8.6%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-3.3%TTM-8.6%+5.2%
TTM-8.6%YOY-1.0%-7.6%
TTM-8.6%5Y-2.5%-6.1%
5Y-2.5%10Y0.0%-2.5%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.3%-0.9%-2.4%
TTM-8.6%-2.8%-5.8%
YOY-1.0%-3.0%+2.0%
5Y-2.5%-11.8%+9.3%
10Y0.0%-8.7%+8.7%
4.3.1.2. Return on Assets

Shows how efficient Grupo Clarin S.A. is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Grupo Clarin S.A. to the Entertainment industry mean.
  • -0.7% Return on Assets means that Grupo Clarin S.A. generated $-0.01 profit for each $1 in assets.

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

  • The MRQ is -0.7%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.7%TTM-2.5%+1.8%
TTM-2.5%YOY-0.4%-2.2%
TTM-2.5%5Y-0.8%-1.8%
5Y-0.8%10Y-0.1%-0.7%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.7%-0.2%-0.5%
TTM-2.5%-0.5%-2.0%
YOY-0.4%-0.4%+0.0%
5Y-0.8%-0.8%+0.0%
10Y-0.1%-0.4%+0.3%
4.3.1.3. Return on Equity

Shows how efficient Grupo Clarin S.A. is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Grupo Clarin S.A. to the Entertainment industry mean.
  • -1.2% Return on Equity means Grupo Clarin S.A. generated $-0.01 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -1.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -4.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.2%TTM-4.2%+3.0%
TTM-4.2%YOY-0.6%-3.6%
TTM-4.2%5Y-1.5%-2.7%
5Y-1.5%10Y0.6%-2.0%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.2%0.6%-1.8%
TTM-4.2%0.5%-4.7%
YOY-0.6%-0.4%-0.2%
5Y-1.5%-1.3%-0.2%
10Y0.6%-1.0%+1.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Grupo Clarin S.A..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Grupo Clarin S.A. is operating .

  • Measures how much profit Grupo Clarin 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 Grupo Clarin S.A. to the Entertainment 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 Grupo Clarin S.A.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY6.4%-6.4%
TTM-5Y6.8%-6.8%
5Y6.8%10Y3.7%+3.1%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.2%-3.2%
TTM-2.1%-2.1%
YOY6.4%1.8%+4.6%
5Y6.8%-2.7%+9.5%
10Y3.7%-1.6%+5.3%
4.3.2.2. Operating Ratio

Measures how efficient Grupo Clarin S.A. is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Entertainment industry mean).
  • An Operation Ratio of 1.67 means that the operating costs are $1.67 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Grupo Clarin S.A.:

  • The MRQ is 1.672. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.694. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.672TTM1.694-0.023
TTM1.694YOY1.539+0.155
TTM1.6945Y1.575+0.119
5Y1.57510Y1.138+0.438
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6721.335+0.337
TTM1.6941.262+0.432
YOY1.5391.209+0.330
5Y1.5751.335+0.240
10Y1.1381.243-0.105
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Grupo Clarin S.A..

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Grupo Clarin S.A. is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Entertainment industry mean).
  • A Current Ratio of 1.45 means the company has $1.45 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Grupo Clarin S.A.:

  • The MRQ is 1.447. The company is just able to pay all its short-term debts.
  • The TTM is 1.418. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.447TTM1.418+0.029
TTM1.418YOY1.706-0.288
TTM1.4185Y1.556-0.139
5Y1.55610Y0.879+0.678
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4471.062+0.385
TTM1.4181.080+0.338
YOY1.7061.194+0.512
5Y1.5561.263+0.293
10Y0.8791.302-0.423
4.4.3.2. Quick Ratio

Measures if Grupo Clarin 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 Grupo Clarin S.A. to the Entertainment industry mean.
  • A Quick Ratio of 1.04 means the company can pay off $1.04 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Grupo Clarin S.A.:

  • The MRQ is 1.044. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.950. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.044TTM0.950+0.095
TTM0.950YOY1.327-0.377
TTM0.9505Y1.140-0.190
5Y1.14010Y0.910+0.230
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0440.465+0.579
TTM0.9500.524+0.426
YOY1.3270.664+0.663
5Y1.1400.725+0.415
10Y0.9100.866+0.044
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Grupo Clarin S.A..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Grupo Clarin S.A. assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Grupo Clarin S.A. to Entertainment industry mean.
  • A Debt to Asset Ratio of 0.39 means that Grupo Clarin S.A. assets are financed with 39.2% credit (debt) and the remaining percentage (100% - 39.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.392. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.386. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.392TTM0.386+0.006
TTM0.386YOY0.400-0.014
TTM0.3865Y0.426-0.040
5Y0.42610Y0.497-0.071
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3920.550-0.158
TTM0.3860.558-0.172
YOY0.4000.559-0.159
5Y0.4260.572-0.146
10Y0.4970.524-0.027
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Grupo Clarin S.A. to the Entertainment industry mean.
  • A Debt to Equity ratio of 64.6% means that company has $0.65 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.646. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.629. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.646TTM0.629+0.017
TTM0.629YOY0.672-0.043
TTM0.6295Y0.758-0.128
5Y0.75810Y1.216-0.458
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6461.094-0.448
TTM0.6291.163-0.534
YOY0.6721.165-0.493
5Y0.7581.239-0.481
10Y1.2161.249-0.033
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 Grupo Clarin S.A. generates.

  • Above 15 is considered overpriced but always compare Grupo Clarin S.A. to the Entertainment industry mean.
  • A PE ratio of -23.35 means the investor is paying $-23.35 for every $1 in earnings.

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

  • The EOD is -25.447. Based on the earnings, the company is expensive. -2
  • The MRQ is -23.348. Based on the earnings, the company is expensive. -2
  • The TTM is -9.545. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-25.447MRQ-23.348-2.099
MRQ-23.348TTM-9.545-13.803
TTM-9.545YOY-17.641+8.097
TTM-9.5455Y0.297-9.842
5Y0.29710Y2.999-2.702
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD-25.447-0.008-25.439
MRQ-23.348-0.031-23.317
TTM-9.545-0.358-9.187
YOY-17.6412.209-19.850
5Y0.2974.513-4.216
10Y2.9999.818-6.819
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 Grupo Clarin S.A.:

  • The EOD is 21.703. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 19.913. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 4.569. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD21.703MRQ19.913+1.791
MRQ19.913TTM4.569+15.344
TTM4.569YOY-0.267+4.836
TTM4.5695Y-0.267+4.836
5Y-0.26710Y0.970-1.237
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD21.7030.619+21.084
MRQ19.9130.963+18.950
TTM4.5690.125+4.444
YOY-0.2670.154-0.421
5Y-0.2670.390-0.657
10Y0.970-0.281+1.251
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 Grupo Clarin S.A. is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Entertainment industry mean).
  • A PB ratio of 1.11 means the investor is paying $1.11 for each $1 in book value.

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

  • The EOD is 1.206. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.107. Based on the equity, the company is underpriced. +1
  • The TTM is 0.951. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.206MRQ1.107+0.100
MRQ1.107TTM0.951+0.156
TTM0.951YOY0.589+0.362
TTM0.9515Y0.545+0.406
5Y0.54510Y0.512+0.033
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD1.2061.221-0.015
MRQ1.1071.201-0.094
TTM0.9511.337-0.386
YOY0.5891.436-0.847
5Y0.5451.639-1.094
10Y0.5122.244-1.732
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Reconciled Depreciation  1,324,1092,631,3453,955,455866,1174,821,572-1,751,9943,069,578-5,616,396-2,546,818



6.2. Latest Balance Sheet

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

Summary
Total Assets320,237,396
Total Liabilities125,516,794
Total Stockholder Equity194,334,965
 As reported
Total Liabilities 125,516,794
Total Stockholder Equity+ 194,334,965
Total Assets = 320,237,396

Assets

Total Assets320,237,396
Total Current Assets129,163,290
Long-term Assets191,074,106
Total Current Assets
Cash And Cash Equivalents 10,167,246
Short-term Investments 27,228,118
Net Receivables 65,999,916
Inventory 9,018,526
Other Current Assets 3,771,844
Total Current Assets  (as reported)129,163,290
Total Current Assets  (calculated)116,185,650
+/- 12,977,641
Long-term Assets
Property Plant Equipment 94,462,809
Goodwill 299,778
Intangible Assets 8,093,263
Long-term Assets Other 670,696
Long-term Assets  (as reported)191,074,106
Long-term Assets  (calculated)103,526,545
+/- 87,547,561

Liabilities & Shareholders' Equity

Total Current Liabilities89,284,410
Long-term Liabilities36,232,384
Total Stockholder Equity194,334,965
Total Current Liabilities
Short Long Term Debt 18,950,571
Accounts payable 38,938,629
Other Current Liabilities 2,153,242
Total Current Liabilities  (as reported)89,284,410
Total Current Liabilities  (calculated)60,042,442
+/- 29,241,968
Long-term Liabilities
Long term Debt 6,729,778
Capital Lease Obligations Min Short Term Debt1,058,003
Long-term Liabilities Other 575,461
Long-term Liabilities  (as reported)36,232,384
Long-term Liabilities  (calculated)8,363,241
+/- 27,869,143
Total Stockholder Equity
Retained Earnings 13,133,239
Total Stockholder Equity (as reported)194,334,965
Total Stockholder Equity (calculated)13,133,239
+/- 181,201,726
Other
Capital Stock84,195,620
Common Stock Shares Outstanding 106,776
Net Debt 15,513,102
Net Invested Capital 220,015,313
Net Working Capital 39,878,881
Property Plant and Equipment Gross 94,462,809



6.3. Balance Sheets Structured

Currency in ARS. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-03-312005-12-312004-12-31
> Total Assets 
4,058,458
4,569,506
0
6,386,714
6,380,969
6,488,930
6,728,761
7,012,181
7,528,183
7,409,230
7,706,542
7,894,451
8,031,132
8,006,327
8,031,472
8,090,874
8,391,857
8,412,577
8,859,798
8,948,026
9,513,147
10,068,751
10,381,011
10,685,358
10,929,552
11,078,588
11,470,626
12,003,619
12,294,526
12,438,796
13,053,930
14,384,784
14,951,436
15,778,419
16,370,225
17,331,495
19,107,985
20,186,166
22,053,535
24,701,004
28,260,229
31,833,326
33,607,589
36,267,788
39,188,632
8,993,084
9,684,757
9,991,993
10,206,036
11,313,273
11,919,092
15,234,025
16,931,235
17,873,144
19,632,244
20,510,477
21,460,576
21,954,833
23,204,467
25,794,550
27,971,862
31,008,820
34,587,561
38,390,611
42,359,246
48,329,096
57,706,051
70,806,619
84,411,982
104,828,830
132,289,183
194,955,669
267,426,956
320,237,396
320,237,396267,426,956194,955,669132,289,183104,828,83084,411,98270,806,61957,706,05148,329,09642,359,24638,390,61134,587,56131,008,82027,971,86225,794,55023,204,46721,954,83321,460,57620,510,47719,632,24417,873,14416,931,23515,234,02511,919,09211,313,27310,206,0369,991,9939,684,7578,993,08439,188,63236,267,78833,607,58931,833,32628,260,22924,701,00422,053,53520,186,16619,107,98517,331,49516,370,22515,778,41914,951,43614,384,78413,053,93012,438,79612,294,52612,003,61911,470,62611,078,58810,929,55210,685,35810,381,01110,068,7519,513,1478,948,0268,859,7988,412,5778,391,8578,090,8748,031,4728,006,3278,031,1327,894,4517,706,5427,409,2307,528,1837,012,1816,728,7616,488,9306,380,9696,386,71404,569,5064,058,458
   > Total Current 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,811,205
9,708,496
10,202,446
11,174,081
10,976,801
11,273,401
11,278,348
12,572,528
14,450,169
14,753,472
16,208,512
18,546,191
21,110,804
22,251,864
24,731,353
29,228,873
36,612,878
41,433,010
52,145,565
61,347,065
87,074,880
107,390,898
129,163,290
129,163,290107,390,89887,074,88061,347,06552,145,56541,433,01036,612,87829,228,87324,731,35322,251,86421,110,80418,546,19116,208,51214,753,47214,450,16912,572,52811,278,34811,273,40110,976,80111,174,08110,202,4469,708,4968,811,205000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
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
544,621
648,586
688,393
1,459,652
1,505,711
1,786,329
1,545,923
995,919
1,294,111
1,500,860
1,701,872
2,077,356
2,212,622
2,707,431
3,452,275
3,648,805
2,141,997
3,403,351
3,018,287
3,926,996
14,600,684
11,390,077
10,167,246
10,167,24611,390,07714,600,6843,926,9963,018,2873,403,3512,141,9973,648,8053,452,2752,707,4312,212,6222,077,3561,701,8721,500,8601,294,111995,9191,545,9231,786,3291,505,7111,459,652688,393648,586544,621000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
731,055
841,436
743,945
851,151
706,658
537,807
792,500
1,885,091
1,944,102
2,355,090
1,795,507
1,985,840
2,089,170
2,074,189
2,295,836
3,329,520
6,053,406
8,066,464
10,345,508
13,461,573
16,863,959
26,085,324
27,228,118
27,228,11826,085,32416,863,95913,461,57310,345,5088,066,4646,053,4063,329,5202,295,8362,074,1892,089,1701,985,8401,795,5072,355,0901,944,1021,885,091792,500537,807706,658851,151743,945841,436731,055000000000000000000000000000000000000000000000000000
       Net Receivables 
313,230
343,850
0
568,605
496,236
545,081
571,104
672,297
695,992
731,419
763,324
841,032
851,986
873,884
887,212
949,436
924,886
988,744
1,040,255
1,130,426
1,133,168
1,255,104
1,312,424
1,488,200
1,574,288
1,739,862
1,850,135
1,850,642
2,133,611
2,287,435
2,379,142
2,443,370
2,709,405
2,925,961
3,003,157
3,225,168
3,799,330
4,084,571
4,014,741
4,248,691
5,105,291
6,022,171
3,620,097
3,928,337
4,312,923
4,618,833
4,938,416
5,201,991
4,755,980
5,417,347
5,419,795
6,012,560
5,267,804
5,755,121
5,716,527
7,124,736
7,420,752
7,401,039
8,132,037
9,630,733
9,207,825
10,533,823
12,056,860
13,425,989
13,506,588
15,531,638
18,151,493
23,469,131
23,676,611
31,848,338
28,909,038
36,127,990
44,122,000
65,999,916
65,999,91644,122,00036,127,99028,909,03831,848,33823,676,61123,469,13118,151,49315,531,63813,506,58813,425,98912,056,86010,533,8239,207,8259,630,7338,132,0377,401,0397,420,7527,124,7365,716,5275,755,1215,267,8046,012,5605,419,7955,417,3474,755,9805,201,9914,938,4164,618,8334,312,9233,928,3373,620,0976,022,1715,105,2914,248,6914,014,7414,084,5713,799,3303,225,1683,003,1572,925,9612,709,4052,443,3702,379,1422,287,4352,133,6111,850,6421,850,1351,739,8621,574,2881,488,2001,312,4241,255,1041,133,1681,130,4261,040,255988,744924,886949,436887,212873,884851,986841,032763,324731,419695,992672,297571,104545,081496,236568,6050343,850313,230
       Other Current Assets 
51,028
49,984
0
105,491
131,961
103,443
130,569
87,530
113,812
93,827
106,699
118,053
234,470
191,925
209,891
149,383
294,135
240,834
367,356
182,262
207,589
193,521
154,804
146,249
14,283
8,306
7,061
197,537
9,928
7,462
8,225
192,747
181,773
145,848
152,913
455,384
189,353
176,527
595,866
502,834
897,220
9,238
26,262,254
28,235,056
30,448,260
233,903
202,171
233,370
262,814
302,205
368,728
278,583
95,573
162,845
160,698
258,178
382,827
323,102
332,510
379,706
503,540
508,219
331,335
730,646
835,739
1,014,562
1,306,968
496,126
1,994,407
1,867,404
1,297,256
2,840,564
3,691,951
3,771,844
3,771,8443,691,9512,840,5641,297,2561,867,4041,994,407496,1261,306,9681,014,562835,739730,646331,335508,219503,540379,706332,510323,102382,827258,178160,698162,84595,573278,583368,728302,205262,814233,370202,171233,90330,448,26028,235,05626,262,2549,238897,220502,834595,866176,527189,353455,384152,913145,848181,773192,7478,2257,4629,928197,5377,0618,30614,283146,249154,804193,521207,589182,262367,356240,834294,135149,383209,891191,925234,470118,053106,69993,827113,81287,530130,569103,443131,961105,491049,98451,028
   > Long-term 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
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
7,222,739
7,670,698
8,458,163
9,533,676
10,187,175
10,676,485
10,631,939
11,344,382
13,218,390
14,800,307
16,041,370
17,279,807
20,107,382
23,597,743
28,477,178
34,193,741
42,978,972
52,683,265
70,942,118
107,880,790
160,036,058
191,074,106
191,074,106160,036,058107,880,79070,942,11852,683,26542,978,97234,193,74128,477,17823,597,74320,107,38217,279,80716,041,37014,800,30713,218,39011,344,38210,631,93910,676,48510,187,1759,533,6768,458,1637,670,6987,222,7390000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
806,403
758,186
0
1,339,415
1,362,957
1,401,790
1,490,918
1,577,910
1,793,931
2,018,062
2,166,871
2,302,524
2,418,951
2,450,568
2,529,287
2,519,648
2,618,839
2,594,864
2,683,672
2,793,942
3,001,691
3,237,834
3,407,179
3,621,752
3,744,859
3,856,897
3,904,824
4,137,742
4,292,799
4,493,363
4,812,166
5,087,331
5,382,942
5,829,051
6,172,518
6,370,193
6,592,016
7,101,374
7,940,325
9,026,866
10,792,559
12,374,980
743,930
780,776
821,907
857,875
927,914
992,612
1,049,366
1,133,863
1,215,776
3,612,809
4,195,240
4,552,732
5,052,805
5,665,497
6,075,038
6,264,054
6,492,713
7,118,156
7,918,357
8,749,197
9,270,269
10,144,048
11,584,835
13,565,679
14,792,967
17,910,209
22,050,268
27,210,233
36,564,776
55,517,667
83,249,836
94,462,809
94,462,80983,249,83655,517,66736,564,77627,210,23322,050,26817,910,20914,792,96713,565,67911,584,83510,144,0489,270,2698,749,1977,918,3577,118,1566,492,7136,264,0546,075,0385,665,4975,052,8054,552,7324,195,2403,612,8091,215,7761,133,8631,049,366992,612927,914857,875821,907780,776743,93012,374,98010,792,5599,026,8667,940,3257,101,3746,592,0166,370,1936,172,5185,829,0515,382,9425,087,3314,812,1664,493,3634,292,7994,137,7423,904,8243,856,8973,744,8593,621,7523,407,1793,237,8343,001,6912,793,9422,683,6722,594,8642,618,8392,519,6482,529,2872,450,5682,418,9512,302,5242,166,8712,018,0621,793,9311,577,9101,490,9181,401,7901,362,9571,339,4150758,186806,403
       Goodwill 
1,648,077
1,654,659
0
2,476,156
2,474,772
2,476,128
2,572,427
2,575,035
2,758,244
2,709,438
2,719,136
2,688,380
2,695,011
2,701,295
2,710,863
2,716,022
2,717,525
2,711,441
2,721,804
2,731,985
2,748,416
2,756,056
2,753,086
2,791,309
2,739,962
2,751,213
2,749,747
2,797,021
2,832,217
2,813,816
2,843,440
2,876,256
2,866,804
2,890,834
2,966,551
2,932,412
2,870,254
2,871,886
2,913,282
2,907,929
2,890,631
4,877,401
274,349
270,924
270,924
270,924
270,924
269,818
269,818
263,912
262,641
648,388
724,757
740,978
833,538
931,226
763,410
804,440
47,498
22,073
24,932
27,663
30,231
27,490
31,907
37,428
45,653
53,548
65,186
80,687
108,784
166,754
252,835
299,778
299,778252,835166,754108,78480,68765,18653,54845,65337,42831,90727,49030,23127,66324,93222,07347,498804,440763,410931,226833,538740,978724,757648,388262,641263,912269,818269,818270,924270,924270,924270,924274,3494,877,4012,890,6312,907,9292,913,2822,871,8862,870,2542,932,4122,966,5512,890,8342,866,8042,876,2562,843,4402,813,8162,832,2172,797,0212,749,7472,751,2132,739,9622,791,3092,753,0862,756,0562,748,4162,731,9852,721,8042,711,4412,717,5252,716,0222,710,8632,701,2952,695,0112,688,3802,719,1362,709,4382,758,2442,575,0352,572,4272,476,1282,474,7722,476,15601,654,6591,648,077
       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
1,034,803
1,255,778
1,268,330
1,481,279
1,662,760
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001,662,7601,481,2791,268,3301,255,7781,034,803000000000000000000000000000000000000000000000000000
       Intangible Assets 
1,674,482
1,681,516
0
3,552,669
3,492,910
3,497,060
3,568,996
3,558,355
3,719,576
3,642,564
3,622,669
3,623,623
3,592,170
3,562,292
3,542,227
3,517,362
3,490,095
3,453,438
3,433,164
3,446,511
3,443,051
3,437,484
3,414,541
3,415,628
3,338,240
3,328,235
3,301,823
3,351,802
3,360,098
3,318,006
3,321,543
3,331,437
3,279,624
3,278,727
3,321,190
3,263,026
3,169,053
3,143,258
3,162,719
3,166,075
3,154,055
5,144,622
486,453
492,637
481,553
492,995
505,065
503,380
497,163
510,166
527,465
477,993
936,899
450,292
383,511
423,961
453,742
429,588
442,617
457,786
469,498
590,362
632,421
813,351
914,119
1,071,048
1,331,570
1,525,697
1,828,788
2,271,701
3,113,119
4,645,318
7,038,276
8,093,263
8,093,2637,038,2764,645,3183,113,1192,271,7011,828,7881,525,6971,331,5701,071,048914,119813,351632,421590,362469,498457,786442,617429,588453,742423,961383,511450,292936,899477,993527,465510,166497,163503,380505,065492,995481,553492,637486,4535,144,6223,154,0553,166,0753,162,7193,143,2583,169,0533,263,0263,321,1903,278,7273,279,6243,331,4373,321,5433,318,0063,360,0983,351,8023,301,8233,328,2353,338,2403,415,6283,414,5413,437,4843,443,0513,446,5113,433,1643,453,4383,490,0953,517,3623,542,2273,562,2923,592,1703,623,6233,622,6693,642,5643,719,5763,558,3553,568,9963,497,0603,492,9103,552,66901,681,5161,674,482
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-434,976
37,214
58,039
52,227
133,518
95,868
103,162
68,831
137,976
112,570
200,693
247,401
139,928
264,376
128,386
890,372
1,209,472
523,221
325,519
549,108
1,045,240
670,696
670,6961,045,240549,108325,519523,2211,209,472890,372128,386264,376139,928247,401200,693112,570137,97668,831103,16295,868133,51852,22758,03937,214-434,9760000000000000000000000000000000000000000000000000000
> Total Liabilities 
3,369,991
3,873,563
0
4,497,137
4,453,149
4,463,367
4,646,957
4,345,024
4,713,055
4,470,069
4,685,094
4,891,638
5,047,248
4,862,327
4,722,184
4,601,385
4,745,077
4,622,893
4,849,086
4,696,778
4,974,042
5,580,482
5,731,607
5,912,752
6,017,532
6,176,333
6,369,053
6,539,020
6,599,194
6,826,160
7,035,013
7,905,989
8,351,781
9,149,198
9,068,673
9,566,008
10,741,782
11,402,267
12,113,260
14,292,764
16,689,491
20,214,791
20,549,259
22,225,027
24,083,538
4,961,130
5,438,497
5,763,363
5,982,889
6,587,003
7,179,782
7,458,454
8,535,611
8,585,923
9,671,954
10,036,777
10,813,152
10,443,114
11,287,372
12,003,498
11,731,447
12,848,544
14,429,959
16,582,729
16,977,017
18,530,896
22,070,346
29,806,762
33,458,893
42,104,532
50,443,617
77,146,714
100,154,657
125,516,794
125,516,794100,154,65777,146,71450,443,61742,104,53233,458,89329,806,76222,070,34618,530,89616,977,01716,582,72914,429,95912,848,54411,731,44712,003,49811,287,37210,443,11410,813,15210,036,7779,671,9548,585,9238,535,6117,458,4547,179,7826,587,0035,982,8895,763,3635,438,4974,961,13024,083,53822,225,02720,549,25920,214,79116,689,49114,292,76412,113,26011,402,26710,741,7829,566,0089,068,6739,149,1988,351,7817,905,9897,035,0136,826,1606,599,1946,539,0206,369,0536,176,3336,017,5325,912,7525,731,6075,580,4824,974,0424,696,7784,849,0864,622,8934,745,0774,601,3854,722,1844,862,3275,047,2484,891,6384,685,0944,470,0694,713,0554,345,0244,646,9574,463,3674,453,1494,497,13703,873,5633,369,991
   > Total Current Liabilities 
2,712,178
3,345,012
0
1,290,244
1,248,869
1,328,070
1,437,633
1,275,319
1,592,090
1,446,921
1,688,697
1,801,713
1,763,172
1,708,504
1,745,588
1,771,635
1,877,145
1,876,593
2,072,649
2,071,184
2,265,742
2,338,961
2,409,738
2,619,262
2,745,529
2,968,829
3,095,373
3,160,327
3,535,417
3,702,217
3,957,326
4,454,526
4,592,314
5,300,879
5,444,166
6,045,882
6,202,245
6,887,934
8,744,370
9,574,671
12,287,346
10,679,285
20,121,288
21,379,194
23,602,368
4,042,475
4,404,139
4,719,694
4,910,591
5,707,910
6,171,430
6,405,836
7,409,942
7,666,227
8,214,921
7,752,096
8,323,844
7,755,333
8,436,943
8,967,580
8,365,274
9,251,362
11,671,121
13,815,769
13,803,914
14,525,551
15,899,686
22,469,464
24,216,949
31,711,660
41,381,919
63,595,435
78,251,684
89,284,410
89,284,41078,251,68463,595,43541,381,91931,711,66024,216,94922,469,46415,899,68614,525,55113,803,91413,815,76911,671,1219,251,3628,365,2748,967,5808,436,9437,755,3338,323,8447,752,0968,214,9217,666,2277,409,9426,405,8366,171,4305,707,9104,910,5914,719,6944,404,1394,042,47523,602,36821,379,19420,121,28810,679,28512,287,3469,574,6718,744,3706,887,9346,202,2456,045,8825,444,1665,300,8794,592,3144,454,5263,957,3263,702,2173,535,4173,160,3273,095,3732,968,8292,745,5292,619,2622,409,7382,338,9612,265,7422,071,1842,072,6491,876,5931,877,1451,771,6351,745,5881,708,5041,763,1721,801,7131,688,6971,446,9211,592,0901,275,3191,437,6331,328,0701,248,8691,290,24403,345,0122,712,178
       Short-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
739,037
1,287,965
1,359,278
1,504,528
972,165
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000972,1651,504,5281,359,2781,287,965739,037000000000000000000000000000000000000000000000000000
       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
739,037
1,287,965
1,359,278
1,504,528
972,165
1,099,037
699,751
375,209
273,337
237,924
364,494
1,841,543
1,603,969
1,765,995
2,342,767
1,483,186
1,425,690
1,525,727
3,287,425
6,724,023
11,286,211
19,179,050
18,950,571
18,950,57119,179,05011,286,2116,724,0233,287,4251,525,7271,425,6901,483,1862,342,7671,765,9951,603,9691,841,543364,494237,924273,337375,209699,7511,099,037972,1651,504,5281,359,2781,287,965739,037000000000000000000000000000000000000000000000000000
       Accounts payable 
291,281
283,694
0
437,440
409,036
458,493
494,128
516,402
559,184
546,313
608,040
625,407
619,798
636,361
669,487
668,573
703,585
803,416
814,565
844,165
971,469
1,147,276
1,183,624
1,240,436
1,722,623
1,715,265
1,885,803
1,281,256
2,069,172
2,152,242
2,289,096
1,567,522
2,574,104
2,679,162
2,899,375
1,980,742
3,285,864
3,645,298
4,025,893
3,404,803
3,947,027
3,979,661
2,032,158
1,996,433
2,926,490
2,834,563
2,991,847
2,184,203
3,355,514
3,850,750
3,983,982
3,216,062
4,976,686
5,064,329
5,257,977
3,733,832
4,294,941
4,575,429
4,498,704
4,521,106
4,301,133
4,917,217
5,237,932
6,828,407
6,391,517
5,976,154
7,208,425
16,827,532
12,456,125
22,646,353
16,692,672
28,947,556
30,064,439
38,938,629
38,938,62930,064,43928,947,55616,692,67222,646,35312,456,12516,827,5327,208,4255,976,1546,391,5176,828,4075,237,9324,917,2174,301,1334,521,1064,498,7044,575,4294,294,9413,733,8325,257,9775,064,3294,976,6863,216,0623,983,9823,850,7503,355,5142,184,2032,991,8472,834,5632,926,4901,996,4332,032,1583,979,6613,947,0273,404,8034,025,8933,645,2983,285,8641,980,7422,899,3752,679,1622,574,1041,567,5222,289,0962,152,2422,069,1721,281,2561,885,8031,715,2651,722,6231,240,4361,183,6241,147,276971,469844,165814,565803,416703,585668,573669,487636,361619,798625,407608,040546,313559,184516,402494,128458,493409,036437,4400283,694291,281
       Other Current Liabilities 
169,984
267,463
0
391,125
398,251
421,571
443,332
498,975
599,556
629,490
663,584
767,999
707,682
729,142
796,471
755,411
805,460
711,703
851,309
958,953
1,007,445
903,090
929,477
923,861
525,168
582,576
566,197
1,373,881
625,506
586,765
518,261
1,588,990
688,095
1,094,532
1,129,575
2,342,450
1,600,490
1,653,104
1,960,906
3,266,256
3,851,381
4,016,315
17,753,661
19,028,773
20,048,695
627,365
766,498
2,048,405
938,953
906,403
993,749
788,284
798,713
910,513
979,334
1,313,209
1,251,957
1,170,064
1,566,133
1,854,826
1,775,975
1,641,741
2,016,260
1,976,955
2,285,749
2,610,173
2,854,324
4,159,333
4,221,211
5,594,903
975,772
1,939,176
1,982,223
2,153,242
2,153,2421,982,2231,939,176975,7725,594,9034,221,2114,159,3332,854,3242,610,1732,285,7491,976,9552,016,2601,641,7411,775,9751,854,8261,566,1331,170,0641,251,9571,313,209979,334910,513798,713788,284993,749906,403938,9532,048,405766,498627,36520,048,69519,028,77317,753,6614,016,3153,851,3813,266,2561,960,9061,653,1041,600,4902,342,4501,129,5751,094,532688,0951,588,990518,261586,765625,5061,373,881566,197582,576525,168923,861929,477903,0901,007,445958,953851,309711,703805,460755,411796,471729,142707,682767,999663,584629,490599,556498,975443,332421,571398,251391,1250267,463169,984
   > Long-term 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
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
1,125,669
919,696
1,457,033
2,284,681
2,489,309
2,379,240
2,850,429
3,035,918
3,366,173
3,597,182
2,758,839
2,766,960
3,173,103
4,005,346
6,170,660
7,337,297
9,241,944
10,392,872
9,061,698
13,551,279
21,902,973
36,232,384
36,232,38421,902,97313,551,2799,061,69810,392,8729,241,9447,337,2976,170,6604,005,3463,173,1032,766,9602,758,8393,597,1823,366,1733,035,9182,850,4292,379,2402,489,3092,284,6811,457,033919,6961,125,6690000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short 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
-739,037
-1,175,505
-1,254,658
-1,395,645
-878,289
96,614
83,210
84,219
86,506
74,668
59,210
48,591
70,662
78,338
72,491
96,294
70,339
272,272
249,956
256,086
330,987
840,721
1,058,003
1,058,003840,721330,987256,086249,956272,27270,33996,29472,49178,33870,66248,59159,21074,66886,50684,21983,21096,614-878,289-1,395,645-1,254,658-1,175,505-739,037000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
137,226
134,586
176,028
10,313
196,934
-305,076
232,323
256,607
280,474
291,975
310,139
314,191
339,549
704,714
826,890
993,761
11,708
10,756
291,967
352,388
379,023
575,461
575,461379,023352,388291,96710,75611,708993,761826,890704,714339,549314,191310,139291,975280,474256,607232,323-305,076196,93410,313176,028134,586137,2260000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
648,155
663,268
695,942
1,535,196
1,560,177
1,639,470
1,669,963
2,236,981
2,327,008
2,421,037
2,481,768
2,459,838
2,431,706
2,563,858
2,670,204
2,780,933
2,876,033
3,023,208
3,164,922
3,328,888
3,505,364
3,557,969
3,673,809
3,735,204
3,757,826
3,741,341
3,850,266
4,090,030
4,196,671
4,204,326
4,447,597
4,729,908
4,802,453
4,820,666
5,184,184
5,483,022
5,861,463
6,161,001
6,906,891
7,232,951
7,907,414
8,210,153
9,076,542
9,626,387
10,628,083
3,999,234
4,210,732
4,189,098
4,195,586
4,736,678
4,783,192
7,653,645
8,334,798
9,193,943
9,905,740
10,267,167
10,526,588
11,424,609
11,832,461
13,695,070
16,143,362
18,063,506
20,041,443
21,662,427
25,220,909
29,591,548
35,418,953
40,778,841
50,692,305
62,453,116
81,570,571
117,994,693
167,205,789
194,334,965
194,334,965167,205,789117,994,69381,570,57162,453,11650,692,30540,778,84135,418,95329,591,54825,220,90921,662,42720,041,44318,063,50616,143,36213,695,07011,832,46111,424,60910,526,58810,267,1679,905,7409,193,9438,334,7987,653,6454,783,1924,736,6784,195,5864,189,0984,210,7323,999,23410,628,0839,626,3879,076,5428,210,1537,907,4147,232,9516,906,8916,161,0015,861,4635,483,0225,184,1844,820,6664,802,4534,729,9084,447,5974,204,3264,196,6714,090,0303,850,2663,741,3413,757,8263,735,2043,673,8093,557,9693,505,3643,328,8883,164,9223,023,2082,876,0332,780,9332,670,2042,563,8582,431,7062,459,8382,481,7682,421,0372,327,0082,236,9811,669,9631,639,4701,560,1771,535,196695,942663,268648,155
   Common Stock
229,000
229,000
0
229,000
270,262
270,262
270,262
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
287,419
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
106,776
35,803,471
0
53,949,145
0
0
0
0
000053,949,145035,803,471106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776106,776287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419287,419270,262270,262270,262229,0000229,000229,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
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
2,350,258
2,640,462
2,900,305
3,277,264
3,673,640
3,956,414
4,179,413
4,501,788
5,032,855
5,692,049
6,320,273
6,898,724
7,602,889
8,865,350
10,355,802
12,636,337
-67,638
0
-90,897
0
0
0
0
0000-90,8970-67,63812,636,33710,355,8028,865,3507,602,8896,898,7246,320,2735,692,0495,032,8554,501,7884,179,4133,956,4143,673,6403,277,2642,900,3052,640,4622,350,258000000000000000000000000000000000000000000000000000



6.4. Balance Sheets

Currency in ARS. All numbers in thousands.