Отчетность Copa Holdings, S.A.
Капитализация
Отчетность Годовая
Квартальная
|
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
0.9688 |
1.161 |
2.01 |
1.6181 |
1.3473 |
2.41 |
2.59 |
2.58 |
4.38 |
7.04 |
4.56 |
2.03 |
3.81 |
5.63 |
3.31 |
4.54 |
3.91 |
3.67 |
|
3.76 |
|
|
Выручка, млрд $
|
0.2904 |
0.3006 |
0.3418 |
0.3998 |
0.6086 |
0.8512 |
0.8512 |
1.2888 |
1.2531 |
1.415 |
1.831 |
2.25 |
2.61 |
2.71 |
2.25 |
2.22 |
2.53 |
2.68 |
2.71 |
0.801 |
1.51 |
2.97 |
3.26 |
3.46 |
|
|
Чистая прибыль, млрд $
|
0.0148 |
0.0207 |
0.0485 |
0.0686 |
0.083 |
0.1338 |
0.1338 |
0.1187 |
0.2404 |
0.241 |
0.31 |
0.326 |
0.427 |
0.362 |
-0.225 |
0.335 |
0.37 |
0.0881 |
0.247 |
-0.5986 |
0.0399 |
0.3481 |
0.4498 |
0.5182 |
|
|
EV, млрд $
|
|
|
|
|
1.3455 |
1.6124 |
2.66 |
2.31 |
1.9301 |
3.19 |
3.41 |
3.71 |
5.31 |
7.94 |
5.66 |
2.88 |
4.05 |
4.38 |
5.61 |
4.56 |
4.91 |
5.5 |
5.87 |
5.8 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1585 |
0.1735 |
-0.4609 |
-0.0867 |
0.2008 |
0.5988 |
0.8118 |
|
|
EBITDA, млрд $
|
0.03 |
0.037 |
0.0662 |
0.0936 |
0.1124 |
-0.406 |
0.171 |
0.2192 |
0.3393 |
0.353 |
0.4541 |
0.4884 |
0.6562 |
0.543 |
-0.0242 |
0.569 |
0.618 |
0.3279 |
0.4556 |
-0.4421 |
0.1532 |
0.4685 |
0.6271 |
1.1174 |
|
|
FCF, млрд $
|
|
-0.0927 |
-0.0799 |
0.0329 |
0.0558 |
0.000138 |
0.000138 |
-0.0178 |
0.0798 |
-0.056 |
0.192 |
0.166 |
0.545 |
-0.121 |
0.133 |
0.444 |
0.407 |
0.0708 |
0.6197 |
-0.1 |
-0.0327 |
0.0903 |
0.7926 |
1.021 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4368 |
0.783 |
-0.0395 |
0.4626 |
0.7409 |
0.7926 |
1.021 |
|
|
Баланс стоимость, млрд $
|
|
|
0.0864 |
0.1449 |
0.2179 |
0.3434 |
0.3434 |
0.594 |
0.8176 |
1.0517 |
1.3244 |
1.4583 |
1.8206 |
2.01 |
1.6387 |
1.8871 |
2.15 |
1.84 |
1.93 |
1.29 |
1.3 |
1.49 |
1.6 |
2.13 |
|
|
Операционная прибыль, млрд $
|
0.2904 |
0.0308 |
0.0583 |
-0.1662 |
-0.3175 |
-0.4308 |
-0.4308 |
0.31 |
0.3358 |
0.361 |
0.443 |
0.403 |
0.518 |
0.521 |
0.266 |
0.277 |
0.44 |
0.145 |
0.1735 |
-0.4609 |
-0.0867 |
0.2008 |
0.5988 |
0.8118 |
|
|
Операционные расходы, млрд $
|
|
0.2698 |
0.2835 |
0.3441 |
0.545 |
0.7471 |
0.7471 |
0.4519 |
0.4755 |
0.4082 |
0.5028 |
0.4289 |
0.5002 |
0.525 |
0.5306 |
0.5271 |
0.7037 |
0.7394 |
0.6135 |
0.2319 |
0.4044 |
0.6397 |
0.6687 |
0.3578 |
|
|
CAPEX, млрд $
|
|
0.1482 |
0.1534 |
0.0658 |
0.0633 |
0.1933 |
0.1933 |
0.2159 |
0.2027 |
0.349 |
0.306 |
0.372 |
0.285 |
0.504 |
0.184 |
0.15 |
0.32 |
0.3659 |
0.1633 |
0.0605 |
0.4953 |
0.6507 |
|
0.6507 |
|
|
|
2019Q2 |
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.65 |
0.71 |
0.68 |
0.6 |
0 |
0.03 |
0.16 |
0.1857 |
0.3043 |
0.445 |
0.575 |
0.5716 |
0.6934 |
0.8094 |
0.8906 |
0.8673 |
0.8092 |
0.8677 |
0.9169 |
|
|
Чистая прибыль, млрд $
|
0.05 |
0.1 |
0 |
0.07 |
-0.39 |
-0.12 |
-0.17 |
-0.1107 |
0.0281 |
0.0082 |
0.1144 |
0.0198 |
0.1241 |
0.1159 |
0.0883 |
0.1215 |
0.0175 |
0.1874 |
0.1918 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
4.87 |
4.07 |
4.16 |
4.85 |
5.05 |
5.73 |
4.9 |
6.01 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
0.0448 |
0.0423 |
0.1437 |
0.2197 |
0.1932 |
0.1947 |
0.205 |
0.2189 |
|
|
EBITDA, млрд $
|
0.15 |
0.21 |
0.18 |
0.17 |
-0.06 |
-0.04 |
-0.03 |
-0.0176 |
0.0683 |
0.1147 |
0.2148 |
0.0447 |
0.0431 |
0.1525 |
0.2283 |
0.2033 |
0.2695 |
0.222 |
0.2987 |
|
|
FCF, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
0.1693 |
0.1585 |
0.2156 |
0.2151 |
0.2034 |
0.2168 |
0.3444 |
0.2564 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
0.1693 |
0.1585 |
0.2156 |
0.2151 |
0.2034 |
0.2168 |
0.3444 |
0.2564 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
1.29 |
1.3 |
1.4 |
1.49 |
1.6 |
1.5549 |
2.01 |
2.13 |
|
|
Операционная прибыль, млрд $
|
0.19 |
0.22 |
0.24 |
0.11 |
-0.16 |
-0.02 |
0.04 |
-0.000892 |
0.1506 |
0.1136 |
0.1994 |
0.0448 |
0.0423 |
0.1437 |
0.2197 |
0.1932 |
0.2168 |
0.205 |
0.2189 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
0.1435 |
0.1565 |
0.1663 |
0.1734 |
0.1725 |
0.1669 |
0.1712 |
0.092 |
|
|
CAPEX, млрд $
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.07 |
0.0595 |
0.0595 |
0.0557 |
0.0598 |
0.0633 |
0.0653 |
0.0688 |
0.0703 |
0.0727 |
0.0748 |
|
|
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
|
|
0.0576 |
0.0957 |
0.0941 |
0.1699 |
0.1699 |
0.2208 |
0.2627 |
0.2077 |
0.2438 |
0.0761 |
0.1391 |
0.2214 |
0.2047 |
0.3317 |
0.9439 |
0.1562 |
0.1587 |
0.1191 |
0.2111 |
0.1224 |
0.2423 |
0.2064 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5662 |
0.6924 |
0.7708 |
0.8063 |
0.8123 |
0.7735 |
0.7088 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1286 |
0.1298 |
0.0646 |
0.0925 |
0.1481 |
0.1592 |
0.1592 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0865 |
0.0691 |
0.0743 |
0.0748 |
0.0933 |
0.1017 |
0.1166 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1694 |
0.2821 |
0.0188 |
0.2399 |
0.2677 |
0.3057 |
0.3057 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.06 |
1.22 |
1.22 |
1.22 |
1.24 |
1.36 |
1.268 |
|
|
Чистые активы, млрд
|
|
|
0.1156 |
0.1742 |
0.2459 |
0.3717 |
0.5316 |
0.6324 |
0.8656 |
1.11 |
1.3895 |
1.5365 |
1.9019 |
2.08 |
1.5874 |
1.8423 |
2.11 |
1.06 |
1.22 |
1.22 |
1.22 |
1.24 |
1.36 |
3.12 |
|
|
Активы, млрд
|
0.3001 |
0.4219 |
0.5919 |
0.7021 |
0.9169 |
1.255 |
1.255 |
1.9542 |
2.09 |
2.56 |
3.07 |
3.48 |
3.95 |
4.09 |
3.72 |
3.85 |
4.25 |
4.09 |
4.35 |
3.85 |
4.25 |
4.69 |
4.87 |
5.2 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.312 |
0.215 |
0.2116 |
0.2705 |
0.2226 |
0.2216 |
0.2907 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.25 |
1.15 |
1.18 |
1.33 |
1.46 |
1.49 |
1.4601 |
|
|
Задолженность, млрд
|
0.2537 |
0.3548 |
0.4763 |
0.5279 |
0.671 |
0.8833 |
0.8833 |
1.3218 |
1.2272 |
1.446 |
1.6763 |
1.943 |
2.05 |
2.02 |
2.13 |
2 |
2.14 |
2.25 |
2.41 |
2.56 |
2.95 |
3.2 |
3.26 |
3.07 |
|
|
Чистый долг, млрд
|
0.1111 |
0.2117 |
0.2544 |
0.3157 |
0.3768 |
0.4514 |
0.6538 |
0.6952 |
0.5829 |
0.7819 |
0.8239 |
1.13 |
0.9307 |
0.8952 |
1.096 |
0.8524 |
0.9358 |
1.13 |
1.2 |
1.28 |
1.39 |
1.56 |
1.47 |
1.54 |
|
|
Долг, млрд
|
|
|
0.312 |
0.4114 |
0.4709 |
0.6213 |
0.8237 |
0.916 |
0.8455 |
0.9895 |
1.0677 |
1.2061 |
1.0698 |
1.1166 |
1.3007 |
1.1841 |
1.1746 |
1.29 |
1.36 |
1.39 |
1.6 |
1.68 |
1.71 |
1.7463 |
|
|
|
2019Q2 |
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.23 |
0.23 |
0.16 |
0.34 |
0.31 |
0.22 |
0.12 |
0.1938 |
0.2568 |
0.2902 |
0.2111 |
0.249 |
0.1341 |
0.1987 |
0.1224 |
0.2423 |
0.2819 |
0.2369 |
0.2064 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
0.7711 |
0.8011 |
0.7528 |
0.8123 |
0.7735 |
0.8336 |
0.7548 |
0.7088 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.1276 |
0.1571 |
0.1577 |
0.1481 |
0.1669 |
0.1647 |
0.1718 |
0.1592 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
0.0807 |
0.089 |
0.092 |
0.0933 |
0.1017 |
0.1043 |
0.1085 |
0.1166 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000809 |
0.0088 |
0.0086 |
0.0101 |
0.0129 |
0.017 |
0.0798 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
1.29 |
1.25 |
1.28 |
1.24 |
1.36 |
1.4527 |
1.342 |
1.268 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
|
|
|
|
1.29 |
1.25 |
1.28 |
1.24 |
1.36 |
3.28 |
3.36 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
|
|
|
|
|
4.4 |
4.41 |
4.62 |
4.69 |
4.87 |
5.1 |
5.02 |
5.2 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.2258 |
0.2237 |
0.2769 |
0.2226 |
0.2216 |
0.517 |
0.3292 |
0.2907 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
1.42 |
1.42 |
1.44 |
1.46 |
1.49 |
1.2936 |
1.1103 |
|
|
|
Задолженность, млрд
|
|
|
|
|
|
|
|
|
|
|
|
3.1 |
3.12 |
3.23 |
3.2 |
3.26 |
3.54 |
3.02 |
3.07 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
|
|
|
|
|
1.39 |
1.51 |
1.52 |
1.56 |
1.47 |
1.5288 |
1.4267 |
1.54 |
|
|
Долг, млрд
|
1.14 |
1.03 |
1 |
1.07 |
0.83 |
0.8 |
0.89 |
0.936 |
1.02 |
1.04 |
1.11 |
1.64 |
1.65 |
1.72 |
1.68 |
1.71 |
1.98 |
1.6636 |
1.7463 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
33.76 |
36.01 |
25.17 |
18.76 |
27.77 |
24.4 |
24.84 |
22.31 |
24.86 |
18.19 |
-12.29 |
19.51 |
18.72 |
4.46 |
13.08 |
-37.1 |
3.09 |
24.97 |
29.06 |
|
28.64 |
29.59 |
|
|
ROA, %
|
9.05 |
10.66 |
10.66 |
6.07 |
11.48 |
10.37 |
11.04 |
9.98 |
11.5 |
8.99 |
-5.76 |
8.85 |
9.14 |
2.11 |
5.86 |
-14.6 |
0.9861 |
7.79 |
9.41 |
|
10.48 |
8.27 |
|
|
ROIC, %
|
-43.86 |
-43.77 |
-31.22 |
18.86 |
19.21 |
13.88 |
14.64 |
13.28 |
15.5 |
12.07 |
-7.26 |
12.04 |
12.21 |
3.02 |
8.4 |
-18.9 |
3.4 |
|
|
|
8.18 |
15.01 |
|
|
ROS, %
|
15.21 |
-50.62 |
17.17 |
13.68 |
23.32 |
20.5 |
20.68 |
17.74 |
19.89 |
15.82 |
-7.07 |
18.45 |
17.93 |
5.92 |
12.73 |
-68.57 |
9.65 |
14.26 |
11.72 |
14.98 |
14.98 |
16.14 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.21 |
5.24 |
-15.55 |
-2.77 |
5.74 |
16.45 |
|
21.07 |
11.99 |
|
|
Рентаб EBITDA, %
|
18.48 |
-47.7 |
20.09 |
17.01 |
27.08 |
24.95 |
24.8 |
21.71 |
25.16 |
20.07 |
-1.07 |
25.61 |
24.45 |
12.25 |
16.83 |
-55.2 |
10.15 |
15.8 |
19.23 |
|
32.29 |
19.40 |
|
|
Чистая рентаб, %
|
13.64 |
15.72 |
15.72 |
9.21 |
19.18 |
25.5 |
24.2 |
17.9 |
19.8 |
19.3 |
11.8 |
12.4 |
17.4 |
3.29 |
9.12 |
-74.73 |
2.65 |
11.74 |
13.8 |
|
14.97 |
16.34 |
|
|
Operation Margin, %
|
-52.17 |
-50.62 |
-50.62 |
24.05 |
26.8 |
25.53 |
24.21 |
17.9 |
19.84 |
19.26 |
11.83 |
12.45 |
17.41 |
12.46 |
16.09 |
-27.2 |
9.65 |
|
6.76 |
23.46 |
23.46 |
15.58 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
17.04 |
16.95 |
14.51 |
16.39 |
13.37 |
-10 |
15.06 |
14.64 |
3.29 |
9.12 |
-75.79 |
2.9 |
|
|
|
9.2 |
14.35 |
|
|
Доходность FCF, %
|
5.76 |
0.0119 |
0.0069 |
-1.1006 |
5.92 |
-2.32 |
7.42 |
13.96 |
16.82 |
1.1823 |
4.73 |
24.26 |
15.69 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
|
|
|
|
|
1.5963 |
9.81 |
8.93 |
6.56 |
8.63 |
1.1835 |
11.8 |
11 |
29.59 |
|
|
ROA, %
|
|
|
|
|
|
|
|
0.4572 |
2.82 |
2.57 |
1.8959 |
2.54 |
0.3514 |
3.7 |
3.75 |
8.27 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
1.4146 |
1.3329 |
4.49 |
6.71 |
5.72 |
5.76 |
5.91 |
6.15 |
11.99 |
|
|
Рентаб EBITDA, %
|
-2.91 |
-135.71 |
-17.15 |
-9.5 |
22.44 |
25.78 |
37.36 |
7.81 |
6.21 |
18.84 |
25.63 |
23.44 |
33.3 |
25.58 |
32.58 |
19.40 |
|
|
Чистая рентаб, %
|
|
|
|
|
|
|
|
3.46 |
17.89 |
14.32 |
9.91 |
14.01 |
2.16 |
21.59 |
20.92 |
16.34 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0358 |
0.0423 |
0.02 |
0.0922 |
0.0603 |
0.1268 |
0.0433 |
|
Расходы на обслуживание долга
|
0.0359 |
0.0574 |
0.073 |
0.0741 |
0.0876 |
0.0916 |
0.1582 |
|
Всего задолженность
|
1.0472 |
0.9976 |
0.8134 |
|
|
|
|
|
Персонал, чел
|
|
|
|
5667 |
6127 |
7265 |
|
|
|
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0025 |
0.0035 |
0.0045 |
0.1098 |
0.0088 |
0.1523 |
0.0151 |
|
|
Расходы на обслуживание долга
|
0.0204 |
0.0213 |
0.0225 |
0.0234 |
0.0244 |
0.0305 |
0.0829 |
0.0204 |
|