Отчетность Leidos Holdings
Отчеты
Отчетность Годовая
Квартальная
Капитализация
Отчетность Годовая
Квартальная
|
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
2.1 |
4.46 |
5.72 |
5.39 |
5.11 |
4.02 |
2.83 |
2.58 |
3.86 |
3.22 |
4.16 |
7.88 |
9.88 |
7.64 |
14.93 |
12.54 |
13.63 |
|
|
13.2 |
|
|
Выручка, млрд $
|
4.83 |
5.57 |
6.91 |
7.79 |
8.29 |
8.94 |
10.07 |
10.85 |
11.12 |
10.59 |
11.17 |
5.77 |
5.06 |
7.04 |
10.17 |
10.19 |
10.19 |
11.09 |
12.3 |
13.74 |
14.4 |
15.44 |
14.4 |
|
|
Чистая прибыль, млрд $
|
0.259 |
0.351 |
0.409 |
0.927 |
0.391 |
0.415 |
0.452 |
0.497 |
0.618 |
0.059 |
0.525 |
0.164 |
-0.323 |
0.244 |
0.366 |
0.581 |
0.581 |
0.667 |
0.628 |
0.753 |
0.685 |
0.199 |
0.685 |
|
|
EV, млрд $
|
|
|
|
2.26 |
4.58 |
5.85 |
5.57 |
5.36 |
4.5 |
3.09 |
3.14 |
4.76 |
3.94 |
5.67 |
7.54 |
9.62 |
11.85 |
17.21 |
20.88 |
18.28 |
18.61 |
19.81 |
18.4 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.749 |
0.912 |
0.998 |
1.15 |
1.09 |
1.326 |
1.088 |
|
|
EBITDA, млрд $
|
0.197 |
0.486 |
0.534 |
1.136 |
0.697 |
0.735 |
0.797 |
0.965 |
1.122 |
0.502 |
0.866 |
0.332 |
-0.139 |
0.536 |
0.891 |
1.012 |
1.05 |
1.2 |
1.23 |
1.5 |
1.48 |
1.657 |
1.476 |
|
|
FCF, млрд $
|
|
|
|
0.541 |
0.634 |
0.281 |
0.483 |
0.565 |
0.64 |
0.645 |
0.297 |
0.142 |
0.367 |
0.417 |
0.445 |
0.695 |
0.695 |
0.871 |
1.15 |
0.927 |
0.857 |
0.958 |
0.857 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.446 |
0.526 |
0.768 |
0.768 |
0.992 |
1.33 |
1.03 |
0.986 |
1.165 |
0.986 |
|
|
Баланс стоимость, млрд $
|
|
|
|
0.415 |
0.006 |
0.088 |
0.183 |
0.239 |
0.434 |
0.164 |
0.51 |
0.025 |
-0.424 |
-0.277 |
-0.177 |
-0.007 |
3.31 |
3.41 |
3.86 |
4.29 |
4.3 |
4.2 |
4.3 |
|
|
Операционная прибыль, млрд $
|
0.313 |
0.373 |
0.462 |
0.497 |
0.585 |
0.666 |
0.776 |
0.867 |
0.958 |
0.311 |
0.772 |
0.324 |
0.361 |
0.518 |
0.695 |
0.775 |
0.749 |
0.912 |
0.998 |
1.15 |
1.09 |
0.621 |
1.088 |
|
|
Операционные расходы, млрд $
|
0.35 |
0.372 |
0.404 |
0.494 |
0.525 |
0.571 |
0.602 |
0.636 |
0.527 |
0.67 |
0.592 |
0.442 |
0.885 |
0.246 |
0.435 |
0.688 |
0.729 |
0.689 |
0.77 |
0.86 |
0.95 |
0.942 |
0.95 |
|
|
CAPEX, млрд $
|
|
|
|
0.054 |
0.074 |
0.061 |
0.059 |
0.058 |
0.074 |
0.065 |
0.048 |
0.053 |
0.029 |
0.029 |
0.081 |
0.073 |
0.073 |
0.121 |
0.183 |
0.104 |
0.129 |
0.207 |
0.129 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
12.84 |
14.93 |
13.5 |
14.46 |
13.74 |
12.45 |
15.05 |
14.04 |
11.98 |
14.41 |
12.61 |
12.12 |
12.63 |
14.83 |
|
|
|
Выручка, млрд $
|
2.84 |
2.95 |
2.89 |
2.91 |
3.24 |
3.25 |
3.32 |
3.45 |
3.48 |
3.49 |
3.49 |
3.49 |
3.6 |
3.61 |
3.7 |
3.84 |
3.84 |
3.98 |
3.98 |
|
|
Чистая прибыль, млрд $
|
0.16 |
0.18 |
0.12 |
0.15 |
0.16 |
0.197 |
0.205 |
0.169 |
0.205 |
0.174 |
0.175 |
0.175 |
0.171 |
0.162 |
0.162 |
0.207 |
0.207 |
0.229 |
0.229 |
|
|
EV, млрд $
|
|
|
|
|
17.4 |
19.71 |
18.44 |
19.84 |
18.87 |
17.38 |
20.46 |
20.34 |
19.74 |
18.21 |
17.81 |
17.24 |
18.02 |
19.25 |
19.81 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
0.271 |
0.271 |
0.281 |
0.265 |
0.265 |
0.336 |
|
0.369 |
|
|
EBITDA, млрд $
|
0.3 |
0.32 |
0.26 |
0.34 |
0.35 |
0.37 |
0.384 |
0.348 |
0.391 |
0.348 |
0.353 |
0.358 |
0.366 |
0.355 |
0.346 |
0.42 |
0.331 |
0.361 |
0.452 |
|
|
FCF, млрд $
|
0.33 |
0.12 |
0.33 |
0.38 |
0.56 |
-0.115 |
0.213 |
-0.004 |
0.541 |
0.177 |
0.065 |
0.065 |
0.019 |
0.721 |
-0.137 |
0.124 |
0.164 |
0.304 |
0.226 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
0.592 |
-0.052 |
0.239 |
0.017 |
0.565 |
0.21 |
0.093 |
0.093 |
0.04 |
0.748 |
-0.098 |
0.164 |
0.164 |
0.304 |
0.304 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
-3.79 |
-3.67 |
-3.76 |
-3.94 |
-3.86 |
-3.63 |
-3.9 |
3.96 |
4 |
4.09 |
-3.2 |
-2.96 |
4.6 |
-2.58 |
4.2 |
|
|
Операционная прибыль, млрд $
|
0.35 |
0.17 |
0.37 |
0.42 |
0.59 |
-0.052 |
0.308 |
0.269 |
0.305 |
0.27 |
0.271 |
0.271 |
0.271 |
0.281 |
0.265 |
0.331 |
0.331 |
0.361 |
0.361 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.2 |
0.187 |
0.159 |
0.224 |
0.233 |
0.235 |
0.236 |
0.236 |
0.262 |
0.233 |
0.233 |
0.237 |
0.237 |
0.233 |
0.233 |
|
|
CAPEX, млрд $
|
0.06 |
0.06 |
0.06 |
0.07 |
0.08 |
0.068 |
0.026 |
0.021 |
0.024 |
0.033 |
0.028 |
0.028 |
0.021 |
0.027 |
0.039 |
0.04 |
0.04 |
0.078 |
0.078 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
|
|
|
1.035 |
1.113 |
1.096 |
0.936 |
0.861 |
1.367 |
1.592 |
0.736 |
0.43 |
0.443 |
0.656 |
0.39 |
0.327 |
0.327 |
0.668 |
0.524 |
0.727 |
0.516 |
0.777 |
0.516 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.88 |
1.73 |
2.14 |
2.19 |
2.35 |
2.43 |
2.35 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.133 |
0.276 |
0.276 |
0.274 |
0.287 |
0.31 |
0.287 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.305 |
0.286 |
0.227 |
0.346 |
0.388 |
0.331 |
0.388 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.84 |
2.81 |
3.34 |
3.62 |
3.64 |
4.01 |
3.64 |
|
|
Чистые активы, млрд
|
|
|
|
2.81 |
1.536 |
1.868 |
2.08 |
2.29 |
2.49 |
2.18 |
2.62 |
1.595 |
0.998 |
1.068 |
3.14 |
3.37 |
2.84 |
2.81 |
3.34 |
3.62 |
3.64 |
|
1.392 |
|
|
Активы, млрд
|
4.88 |
5.54 |
6.01 |
5.66 |
4.56 |
4.98 |
5.05 |
5.3 |
6.22 |
6.67 |
5.88 |
4.16 |
3.28 |
3.37 |
8.99 |
8.77 |
8.77 |
9.37 |
12.51 |
13.26 |
13.07 |
12.7 |
13.07 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.072 |
0.061 |
0.1 |
0.483 |
0.992 |
0.018 |
0.992 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.05 |
2.93 |
4.64 |
4.59 |
3.93 |
4.66 |
3.93 |
|
|
Задолженность, млрд
|
2.86 |
3.34 |
3.66 |
2.79 |
2.97 |
3.08 |
2.96 |
3 |
3.73 |
4.49 |
3.26 |
2.57 |
2.28 |
2.3 |
5.61 |
5.46 |
5.46 |
5.95 |
8.64 |
8.92 |
8.72 |
8.44 |
8.72 |
|
|
Чистый долг, млрд
|
0.897 |
1.217 |
1.206 |
0.157 |
0.115 |
0.132 |
0.18 |
0.245 |
0.485 |
0.26 |
0.562 |
0.903 |
0.723 |
1.504 |
2.91 |
2.72 |
2.8 |
2.64 |
4.78 |
4.94 |
4.97 |
4.42 |
4.97 |
|
|
Долг, млрд
|
|
|
|
1.192 |
1.228 |
1.228 |
1.116 |
1.106 |
1.852 |
1.852 |
1.298 |
1.333 |
1.166 |
2.16 |
0.055 |
0.072 |
3.12 |
3.31 |
5.31 |
5.67 |
5.49 |
5.2 |
5.49 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.75 |
0.72 |
0.57 |
0.68 |
0.74 |
0.687 |
0.377 |
0.338 |
0.587 |
0.727 |
0.297 |
0.297 |
0.339 |
0.807 |
0.379 |
0.329 |
0.329 |
0.777 |
0.777 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
2.42 |
2.28 |
2.35 |
2.52 |
2.48 |
1.416 |
2.43 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
0.286 |
0.286 |
0.287 |
0.3 |
0.31 |
0.31 |
0.31 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.095 |
0.074 |
0.128 |
0.081 |
0.084 |
|
0.083 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
3.53 |
3.84 |
3.64 |
3.67 |
3.58 |
4.01 |
4.01 |
|
|
Чистые активы, млрд
|
|
|
|
|
3.71 |
3.86 |
3.93 |
4.1 |
4.12 |
4.29 |
3.96 |
3.49 |
3.53 |
3.84 |
4.41 |
4.6 |
4.15 |
4.2 |
|
|
|
Активы, млрд
|
|
|
|
|
12.29 |
12.51 |
12.64 |
13.04 |
13.28 |
13.26 |
13.03 |
13.03 |
12.89 |
13.1 |
13.13 |
13.03 |
13.03 |
12.7 |
12.7 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
1.15 |
1.03 |
0.992 |
0.339 |
0.219 |
0.018 |
0.018 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
3.98 |
3.93 |
4.68 |
4.67 |
4.67 |
4.66 |
|
|
|
Задолженность, млрд
|
|
|
|
|
|
|
|
8.66 |
8.89 |
9.12 |
8.92 |
9.02 |
8.83 |
8.96 |
8.72 |
8.67 |
8.37 |
8.44 |
8.44 |
|
|
Чистый долг, млрд
|
|
|
|
|
4.56 |
4.78 |
4.95 |
5.38 |
5.13 |
4.94 |
5.41 |
5.41 |
5.45 |
4.79 |
5.2 |
5.11 |
5.11 |
4.42 |
4.42 |
|
|
Долг, млрд
|
2.53 |
2.33 |
4.29 |
3.43 |
3.4 |
2.91 |
5.32 |
5.72 |
5.72 |
5.67 |
5.71 |
5.71 |
5.79 |
5.59 |
5.58 |
5.44 |
5.44 |
5.2 |
5.2 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
33.02 |
25.46 |
22.22 |
21.69 |
22.72 |
25.85 |
2.53 |
21.88 |
7.79 |
-24.91 |
11.61 |
11.25 |
17.4 |
17.4 |
19.85 |
17.26 |
18.47 |
15.95 |
4.68 |
15.95 |
19.00 |
|
|
ROA, %
|
16.39 |
8.58 |
8.33 |
8.95 |
9.61 |
10.73 |
0.92 |
8.37 |
3.27 |
-8.68 |
3.9 |
4.04 |
6.54 |
6.54 |
7.36 |
5.74 |
5.84 |
5.2 |
1.5447 |
5.2 |
8.11 |
|
|
ROIC, %
|
8.86 |
13.09 |
13.85 |
15.5 |
16.47 |
17.25 |
3.1 |
14.89 |
6.69 |
-10.88 |
7.18 |
7.64 |
11.01 |
11.7 |
9.71 |
9.38 |
|
|
|
9.21 |
9.70 |
|
|
ROS, %
|
13.68 |
7.54 |
7.33 |
7.03 |
8.04 |
9.09 |
3.66 |
6.74 |
4.35 |
-3.97 |
8.66 |
5.85 |
5.34 |
7.4 |
9.1 |
9.1 |
4.81 |
4.76 |
4.76 |
4.76 |
13.52 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.16 |
12.97 |
10.39 |
11.48 |
11.92 |
13.66 |
11.92 |
12.83 |
|
|
Рентаб EBITDA, %
|
14.58 |
8.4 |
8.23 |
7.91 |
8.9 |
10.09 |
4.74 |
7.75 |
5.75 |
-2.75 |
9.53 |
8.76 |
9.93 |
10.34 |
10.8 |
9.96 |
10.9 |
10.25 |
10.73 |
10.25 |
21.95 |
|
|
Чистая рентаб, %
|
11.9 |
4.71 |
4.64 |
4.49 |
8 |
8.6 |
2.9 |
6.9 |
5.6 |
7.1 |
7.4 |
6.8 |
7.6 |
5.7 |
6.01 |
5.11 |
5.48 |
4.76 |
1.29 |
4.76 |
13.42 |
|
|
Operation Margin, %
|
6.38 |
7.05 |
7.45 |
7.71 |
7.99 |
8.62 |
2.94 |
6.91 |
5.61 |
-4.23 |
6.79 |
5.92 |
5.5 |
7.35 |
8.22 |
8.22 |
|
7.56 |
7.56 |
7.56 |
15.42 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
4.58 |
5.56 |
0.56 |
4.7 |
2.84 |
-6.38 |
3.46 |
3.6 |
5.7 |
6.01 |
5.11 |
5.48 |
|
|
|
5.2 |
10.05 |
|
|
Доходность FCF, %
|
25.78 |
14.21 |
4.91 |
8.95 |
11.05 |
15.93 |
22.77 |
11.52 |
3.68 |
11.86 |
8.77 |
7.88 |
4.48 |
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
16.5 |
16.3 |
18.3 |
17.9 |
18.9 |
17.5 |
18.3 |
4.26 |
4.17 |
3.96 |
15.2 |
15.4 |
4.84 |
4.74 |
5.25 |
19.00 |
|
|
ROA, %
|
4.98 |
5.02 |
5.68 |
5.63 |
5.84 |
5.68 |
5.55 |
1.3313 |
1.3196 |
1.2468 |
5.12 |
5.44 |
1.5827 |
1.57 |
1.8039 |
8.11 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
2.75 |
2.82 |
3 |
2.9 |
2.86 |
3.52 |
|
3.73 |
12.83 |
|
|
Рентаб EBITDA, %
|
10.73 |
11.38 |
11.6 |
10.1 |
11.2 |
9.97 |
10.1 |
10.25 |
10.18 |
9.84 |
9.35 |
10.9 |
8.62 |
9.07 |
11.36 |
21.95 |
|
|
Чистая рентаб, %
|
5.03 |
6.06 |
6.18 |
4.9 |
5.89 |
4.98 |
5.01 |
5.01 |
4.75 |
4.49 |
4.38 |
5.39 |
5.39 |
5.75 |
5.75 |
13.42 |
|
|
Доходность FCF, %
|
10.8 |
7.71 |
7.68 |
4.54 |
4.62 |
7.45 |
5.17 |
5.71 |
8.19 |
5.95 |
5.19 |
6.27 |
0.31 |
6.99 |
|
|
|
|
Остальное
Отчетность Годовая
Квартальная
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
НИОКР, млрд
|
0.044 |
0.042 |
0.046 |
0.049 |
0 |
0 |
|
|
|
0 |
|
Себестоимость, млрд
|
6.19 |
8.92 |
8.69 |
9.55 |
10.56 |
11.72 |
|
|
|
12.12 |
|
Чист. проц. доходы, млрд
|
|
|
0.008 |
0.007 |
0.014 |
0.003 |
0.001 |
|
|
0.001 |
|
Расходы на обслуживание долга
|
|
|
0.147 |
0.145 |
0.133 |
0.179 |
0.184 |
0.199 |
0.212 |
0.199 |
|
Всего задолженность
|
|
|
2.06 |
2.33 |
2.91 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
|
39000 |
43000 |
45000 |
47000 |
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
CAGR 5 |
НИОКР, млрд
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
Себестоимость, млрд
|
2.77 |
2.76 |
2.85 |
2.95 |
2.94 |
2.98 |
2.98 |
3.06 |
3.1 |
3.18 |
3.2 |
3.27 |
3.33 |
3.39 |
|
|
Расходы на обслуживание долга
|
|
|
|
0.045 |
0.046 |
0.047 |
0.047 |
0.048 |
0.05 |
0.05 |
0.051 |
0.054 |
0.056 |
0.049 |
0.049 |
|