Balance Sheet

Assets

+12%

+25%

10Y

Currency: USD

	Dec-2001	Dec-2002	Dec-2003	Dec-2004	Dec-2005	Dec-2006	Dec-2007	Dec-2008	Dec-2009	Dec-2010	Dec-2011	Dec-2012	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024
Assets
Cash & Cash Equivalents	17	19	29	32	37	31	59	39	1 268	211	273	296	443	395	401	391	445	578	548	832	943	1 312	1 580	2 071
Cash	17	19	29	32	37	31	59	39	1 268	122	273	293	434	381	401	391	420	578	531	818	943	673	922	1 173
Cash Equivalents	0	0	0	0	0	0	0	0	0	89	0	3	9	15	0	0	24	0	17	14	0	639	659	898
Short-Term Investments	694	486	613	559	487	370	496	393	52	1 582	943	1 008	1 218	1 770	1 350	1 076	1 081	1 345	1 786	1 507	885	258	347	265
Total Receivables	466	431	566	751	820	1 134	1 829	1 402	1 341	1 987	2 029	2 385	2 119	1 940	1 535	1 571	1 860	2 126	2 024	2 151	2 683	3 300	3 156	2 837
Accounts Receivables	307	307	364	557	566	843	1 345	1 001	1 093	1 455	1 561	1 718	1 647	1 671	1 347	1 358	1 731	1 971	1 676	1 735	2 310	2 737	2 690	2 477
Other Receivables	159	124	202	194	254	291	484	401	248	532	468	667	472	269	187	213	129	155	348	415	374	563	465	361
Inventory	462	474	520	610	707	795	1 050	1 017	879	1 188	1 494	1 570	1 593	1 446	1 386	1 375	1 503	2 062	2 100	1 911	2 283	3 029	2 882	2 759
Other Current Assets	134	162	129	119	127	150	173	234	401	876	896	868	511	555	474	499	475	194	576	395	369	646	900	535
Total Current Assets	1 773	1 571	1 857	2 071	2 179	2 479	3 607	3 085	3 941	5 844	5 636	6 127	5 884	6 106	5 146	4 912	5 364	6 304	7 034	6 796	7 163	8 545	8 865	8 466
PP&E Net	4 234	4 321	4 970	5 767	6 591	7 215	7 912	8 005	6 688	7 747	11 574	12 480	13 717	13 358	12 797	13 724	13 950	13 890	14 880	15 509	15 530	16 429	16 570	16 835
PP&E Gross	4 234	4 321	4 970	5 767	6 591	7 215	7 912	8 005	6 688	7 747	11 574	12 480	13 717	13 358	12 797	13 724	13 950	13 890	14 880	15 509	15 530	16 429	16 570	16 835
Accumulated Depreciation	1 891	2 013	1 974	2 270	2 519	2 732	3 052	3 289	3 420	3 939	4 225	4 876	4 762	5 078	5 296	6 043	6 872	7 158	7 776	8 333	8 730	9 409	10 118	10 962
Intangible Assets	3	3	6	11	30	28	30	32	143	698	754	951	1 002	807	646	809	825	1 048	978	928	692	661	604	616
Goodwill	12	1	13	23	54	44	57	81	0	159	166	193	210	202	168	397	395	433	414	399	390	575	424	420
Note Receivable	22	17	28	34	30	22	32	21	17	9	23	35	65	213	51	55	40	36	27	34	39	158	270	223
Long-Term Investments	268	278	378	402	472	477	580	582	1 154	1 304	1 649	1 834	1 089	805	759	1 119	1 134	1 204	1 105	1 157	1 333	1 494	1 650	1 632
Other Long-Term Assets	83	59	77	59	70	64	82	76	3 637	3 687	294	390	402	401	359	430	465	573	357	351	466	275	336	289
Other Assets	12	1	13	23	54	44	57	81	0	159	166	193	210	202	168	397	395	433	414	399	390	575	424	420
Total Assets	6 373 N/A	6 249 -2%	7 328 +17%	8 367 +14%	9 317 +11%	10 242 +10%	12 187 +19%	11 719 -4%	15 580 +33%	19 450 +25%	20 095 +3%	22 010 +10%	22 368 +2%	21 891 -2%	19 926 -9%	21 447 +8%	22 174 +3%	23 487 +6%	24 795 +6%	25 174 +2%	25 613 +2%	28 137 +10%	28 718 +2%	28 482 -1%
Liabilities
Accounts Payable	195	219	262	355	460	545	807	631	755	1 038	1 258	1 620	1 717	1 316	1 013	1 172	1 555	1 488	1 586	1 433	1 684	1 736	1 585	1 546
Accrued Liabilities	0	0	0	0	0	0	0	0	15	6	6	6	6	6	9	9	12	11	12	13	10	15	17	17
Short-Term Debt	60	67	46	65	83	226	582	212	48	0	0	5	3	2	1	0	0	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	73	166	39	271	127	312	164	335	585	885	677	1 260	1 240	1 074	402	887	939	1 138	916	743	682	2 087	2 083	1 307
Other Current Liabilities	66	85	82	130	136	186	161	132	181	631	764	508	432	516	498	545	569	773	580	653	993	1 245	1 033	1 118
Total Current Liabilities	394	538	429	820	807	1 269	1 714	1 310	1 584	2 559	2 705	3 400	3 398	2 914	1 923	2 613	3 074	3 410	3 094	2 842	3 369	5 083	4 718	3 988
Long-Term Debt	1 872	1 486	1 935	1 868	2 319	2 036	2 315	2 223	3 167	4 069	4 618	5 569	5 862	5 949	5 493	5 636	5 615	6 250	8 198	8 990	8 063	7 937	8 626	8 649
Deferred Income Tax	85	103	100	128	132	167	256	299	1 418	1 787	1 664	1 944	1 988	2 265	2 173	2 305	2 181	2 165	1 797	1 887	2 128	2 195	1 902	1 806
Minority Interest	64	54	75	134	131	124	206	194	263	1 066	986	846	708	597	496	530	515	485	507	481	461	438	552	529
Other Liabilities	63	49	71	92	135	139	155	125	203	246	309	335	301	427	481	408	390	468	533	395	591	441	505	549
Total Liabilities	2 477 N/A	2 229 -10%	2 609 +17%	3 042 +17%	3 524 +16%	3 734 +6%	4 646 +24%	4 151 -11%	6 635 +60%	9 726 +47%	10 282 +6%	12 094 +18%	12 256 +1%	12 152 -1%	10 566 -13%	11 491 +9%	11 776 +2%	12 778 +9%	14 128 +11%	14 595 +3%	14 612 +0%	16 095 +10%	16 303 +1%	15 522 -5%
Equity
Common Stock	403	381	468	512	573	565	685	686	686	686	686	686	686	686	686	686	686	686	686	686	686	686	686	686
Retained Earnings	3 470	3 617	4 226	4 785	5 188	5 911	6 857	6 882	8 259	8 875	9 328	9 399	9 922	10 090	10 416	10 719	11 042	11 660	11 762	11 917	12 720	13 543	13 710	14 420
Additional Paid In Capital	23	21	26	29	32	32	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Unrealized Security Profit/Loss	0	0	0	0	0	0	0	0	0	0	1	3	1	0	0	0	0	0	0	0	0	17	7	29
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Equity	0	0	0	0	0	0	0	0	0	162	201	172	497	1 036	1 742	1 450	1 330	1 637	1 781	2 023	2 406	2 203	1 975	2 117
Total Equity	3 895 N/A	4 020 +3%	4 720 +17%	5 325 +13%	5 793 +9%	6 507 +12%	7 541 +16%	7 568 +0%	8 945 +18%	9 724 +9%	9 813 +1%	9 916 +1%	10 112 +2%	9 739 -4%	9 360 -4%	9 955 +6%	10 398 +4%	10 709 +3%	10 667 0%	10 580 -1%	11 000 +4%	12 043 +9%	12 415 +3%	12 960 +4%
Total Liabilities & Equity	6 373 N/A	6 249 -2%	7 328 +17%	8 367 +14%	9 317 +11%	10 242 +10%	12 187 +19%	11 719 -4%	15 580 +33%	19 450 +25%	20 095 +3%	22 010 +10%	22 368 +2%	21 891 -2%	19 926 -9%	21 447 +8%	22 174 +3%	23 487 +6%	24 795 +6%	25 174 +2%	25 613 +2%	28 137 +10%	28 718 +2%	28 482 -1%
Shares Outstanding
Common Shares Outstanding	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300	1 300

Income Statement Balance Sheet Cash Flow Statement

Empresas Copec SA
SGO:COPEC

Balance Sheet

Balance Sheet Decomposition
Empresas Copec SA

Balance Sheet
Empresas Copec SA

See Also

Company

Help

Tools

Stocks

Empresas Copec SA SGO:COPEC

Balance Sheet

Balance Sheet Decomposition Empresas Copec SA

Balance Sheet Empresas Copec SA

See Also

Company

Help

Tools

Stocks

Empresas Copec SA
SGO:COPEC

Balance Sheet Decomposition
Empresas Copec SA

Balance Sheet
Empresas Copec SA