Отчетность American Equity Investment Life Holding Company
Капитализация
Отчетность Годовая
Квартальная
|
1998 |
1999 |
2000 |
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 $
|
|
|
|
|
|
|
|
0.5087 |
0.7854 |
0.7842 |
0.4708 |
0.4112 |
0.4856 |
0.8128 |
0.6864 |
0.9158 |
2.11 |
2.36 |
2.07 |
2.03 |
2.8 |
2.54 |
2.75 |
3.79 |
3.52 |
|
4.13 |
|
|
Выручка, млрд $
|
0.038 |
0.0798 |
0.1146 |
0.1804 |
0.2797 |
0.4521 |
0.4971 |
0.5677 |
0.9159 |
0.7145 |
0.3418 |
1.1896 |
1.286 |
1.14 |
1.302 |
2.51 |
2.15 |
1.984 |
1.677 |
2.99 |
2.94 |
2.01 |
3.71 |
4.05 |
3.77 |
2.48 |
1.6924 |
|
|
Чистая прибыль, млрд $
|
0.000244 |
0.0024 |
0.0048 |
0.000872 |
0.0142 |
0.0254 |
0.0453 |
0.043 |
0.0755 |
0.029 |
0.0208 |
0.0685 |
0.043 |
0.086 |
0.058 |
0.253 |
0.126 |
0.22 |
0.083 |
0.175 |
0.458 |
0.2461 |
0.6715 |
0.474 |
1.22 |
0.4992 |
0.2105 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
1.7014 |
1.6763 |
1.5592 |
1.037 |
0.7845 |
0.8179 |
1.2717 |
-0.0264 |
0.8142 |
2.1 |
3.25 |
2.75 |
-44.04 |
2.91 |
1.1 |
-6 |
-0.2662 |
3.31 |
1.55 |
-4.39 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.22 |
1.64 |
2.39 |
3.32 |
2.47 |
1.42 |
0.1822 |
|
|
EBITDA, млрд $
|
0.0047 |
0.014 |
0.0232 |
0.0325 |
-0.0647 |
-0.06 |
-0.000183 |
-0.0475 |
-0.0302 |
-0.142 |
0.2145 |
0.1801 |
|
0.2127 |
0.1044 |
0.4077 |
0.2056 |
0.3419 |
0.1341 |
2.39 |
2.22 |
1.65 |
2.4 |
3.32 |
2.49 |
1.43 |
0.1909 |
|
|
FCF, млрд $
|
-0.0168 |
-0.0624 |
-0.0451 |
-0.0191 |
-0.0297 |
0.1071 |
0.1054 |
-0.0226 |
0.0567 |
0.0826 |
0.2229 |
0.5136 |
0.415 |
0.273 |
0.784 |
0.862 |
0.706 |
0.503 |
1.413 |
1.918 |
0.0389 |
3.35 |
1.29 |
4.22 |
2 |
3.91 |
3.89 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.9224 |
0.0432 |
3.35 |
1.3 |
4.23 |
2.04 |
2.81 |
3.94 |
|
|
Баланс стоимость, млрд $
|
-0.0043 |
-0.0018 |
0.0028 |
0.0035 |
0.0175 |
0.0421 |
0.0866 |
0.112 |
0.1907 |
0.2165 |
0.2338 |
0.3123 |
0.3496 |
0.429 |
0.4775 |
0.7182 |
0.8292 |
1.0312 |
1.0933 |
1.2448 |
2.4 |
4.57 |
6.57 |
6.32 |
3.17 |
2.61 |
3.02 |
|
|
Операционная прибыль, млрд $
|
|
|
|
0.0196 |
0.0362 |
0.0524 |
0.0846 |
0.1126 |
0.1916 |
0.0975 |
0.1159 |
0.1204 |
0.1324 |
0.1329 |
0.086 |
0.3893 |
0.1961 |
0.3373 |
0.1302 |
0.3163 |
2.22 |
1.64 |
2.39 |
3.32 |
2.47 |
1.42 |
-0.0014 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
0.424 |
0.573 |
0.685 |
0.424 |
0.542 |
1.052 |
1.173 |
1.238 |
2.04 |
1.892 |
1.605 |
1.505 |
2.61 |
2.33 |
1.65 |
0.1836 |
0.2437 |
2.22 |
0.9039 |
0.759 |
|
|
CAPEX, млрд $
|
0.000626 |
0.000877 |
0.000424 |
0.0014 |
0.000914 |
0.000829 |
0.0029 |
0.005 |
0.000378 |
0.000697 |
0.000341 |
0.003 |
0.005 |
0.005 |
0.001 |
0.001 |
0.001 |
0.001 |
0.001 |
0.005 |
0.0043 |
0.004 |
0.0132 |
0.0181 |
0.041 |
0.0427 |
0.0501 |
|
|
|
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 $
|
0.43 |
0.97 |
0.93 |
-0.21 |
2.53 |
0.46 |
1.24 |
0.8017 |
1.08 |
0.9225 |
1.54 |
1.01 |
0.9072 |
0.312 |
0.2581 |
0.6379 |
0.7185 |
0.078 |
|
|
Чистая прибыль, млрд $
|
0.04 |
0.22 |
0.24 |
-0.25 |
0.67 |
0.01 |
0.2827 |
-0.0547 |
0.1529 |
0.0931 |
0.5662 |
0.3606 |
0.3126 |
-0.0181 |
-0.1559 |
0.3554 |
0.4762 |
-0.465 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
2.6 |
2.84 |
2.31 |
2.94 |
1.09 |
-0.5733 |
-5.02 |
-4.51 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
1.1 |
0.7076 |
0.7024 |
0.1329 |
-0.1216 |
0.3617 |
0.3367 |
-0.0015 |
|
|
EBITDA, млрд $
|
|
|
|
|
|
|
0.8471 |
0.7515 |
1.0237 |
0.6983 |
1.1 |
0.7156 |
0.7049 |
0.1342 |
-0.1217 |
0.3626 |
0.5048 |
0.0488 |
|
|
FCF, млрд $
|
0.42 |
1.06 |
-1.17 |
0.84 |
0.68 |
0.949 |
0.4682 |
0.1463 |
0.0078 |
3.59 |
0.0975 |
0.2065 |
0.7868 |
0.9123 |
0.8609 |
2.37 |
-0.2404 |
0.1007 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.4719 |
0.1524 |
0.013 |
3.6 |
0.0999 |
0.2124 |
0.8127 |
0.9191 |
0.865 |
2.38 |
-0.2179 |
0.1007 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
2.64 |
2.57 |
2.72 |
2.77 |
5.17 |
3.88 |
3.21 |
3.17 |
2.61 |
2.57 |
2.05 |
3.02 |
|
|
Операционная прибыль, млрд $
|
0.42 |
1.06 |
-1.16 |
0.84 |
0.68 |
0.9498 |
0.4719 |
0.1524 |
0.0131 |
3.6 |
1.1 |
0.7076 |
0.7024 |
0.1329 |
-0.1216 |
0.3626 |
0.5048 |
-0.0015 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
-0.5654 |
0.8722 |
0.0565 |
0.2437 |
0.8201 |
-0.3435 |
0.5084 |
-0.1154 |
0.8544 |
0.1871 |
0.1087 |
0.44 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
0.0037 |
0.0061 |
0.0053 |
0.003 |
0.0024 |
0.0059 |
0.0259 |
0.0067 |
0.0042 |
0.0094 |
0.0225 |
0.0141 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
1998 |
1999 |
2000 |
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
|
|
0.006 |
0.176 |
0.184 |
0.0212 |
0.0326 |
0.0627 |
0.1124 |
0.0299 |
0.0189 |
0.2149 |
0.528 |
0.5978 |
0.405 |
1.2685 |
0.8975 |
0.7015 |
0.3977 |
0.7913 |
46.81 |
0.3444 |
2.29 |
9.1 |
4.51 |
1.92 |
2.78 |
9.77 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45.92 |
51.58 |
47.54 |
51.31 |
39.8 |
38.68 |
1.3683 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0265 |
5.12 |
0.000862 |
0.1666 |
0.0555 |
0.0379 |
0.0379 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.49 |
7.09 |
3.65 |
44.59 |
44.59 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0035 |
0.0041 |
0.0052 |
0.0055 |
0.0142 |
0.1923 |
0.0087 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46.29 |
53.87 |
56.64 |
55.98 |
41.78 |
43.74 |
11.64 |
|
|
Чистые активы, млрд
|
|
|
|
0.0426 |
0.0775 |
0.2637 |
0.3215 |
0.5194 |
0.5951 |
0.6116 |
0.4922 |
0.7546 |
0.938 |
1.4087 |
1.7202 |
1.3847 |
2.14 |
1.9445 |
2.29 |
2.85 |
46.29 |
53.87 |
56.64 |
55.98 |
41.78 |
42.33 |
41.78 |
|
|
Активы, млрд
|
0.683 |
1.6655 |
2.53 |
4.39 |
6.04 |
8.99 |
11.11 |
14.04 |
14.99 |
16.39 |
17.09 |
21.31 |
26.43 |
30.87 |
35.13 |
39.62 |
43.99 |
49.04 |
56.05 |
62.03 |
61.63 |
69.7 |
71.39 |
78.35 |
73.93 |
74.5 |
67.29 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4957 |
0.4963 |
0.7921 |
|
0.7921 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7376 |
0.6524 |
0.5738 |
0.5747 |
0.8708 |
0.8677 |
0.8646 |
|
|
Задолженность, млрд
|
0.6169 |
1.6312 |
2.47 |
4.35 |
5.86 |
8.73 |
10.79 |
13.52 |
14.4 |
15.78 |
16.6 |
20.56 |
25.49 |
29.47 |
33.41 |
38.24 |
41.85 |
47.1 |
53.76 |
59.18 |
59.23 |
65.13 |
64.81 |
72.03 |
70.74 |
0.0508 |
64.24 |
|
|
Чистый долг, млрд
|
0.049 |
0.081 |
-0.066 |
-0.1507 |
0.2482 |
0.2054 |
0.3758 |
1.1927 |
0.8909 |
0.775 |
0.5662 |
0.3733 |
0.3323 |
0.4589 |
-0.7128 |
-0.1015 |
-0.0119 |
0.8865 |
0.6821 |
0.0401 |
0.3932 |
-1.64 |
-8.52 |
-3.93 |
-1.05 |
-1.91 |
-8.91 |
|
|
Долг, млрд
|
0.049 |
0.087 |
0.11 |
0.0333 |
0.2694 |
0.2379 |
0.4385 |
1.3051 |
0.9208 |
0.7939 |
0.781 |
0.9013 |
0.9301 |
0.8638 |
0.5557 |
0.796 |
0.6896 |
1.2843 |
1.4733 |
0.7367 |
0.7376 |
0.6524 |
0.5738 |
0.5747 |
0.8708 |
0.8693 |
0.8646 |
|
|
|
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
|
1.14 |
2.29 |
1.83 |
2.41 |
2.66 |
9.1 |
11.09 |
11.52 |
12.68 |
4.51 |
1.93 |
1.29 |
1.81 |
1.92 |
2.78 |
5 |
10.19 |
9.77 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
45.32 |
41.09 |
39.8 |
39.56 |
38.68 |
32.08 |
1.3683 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.1352 |
0.1038 |
0.0555 |
0.0508 |
0.0557 |
0.0555 |
0.0379 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.65 |
4.07 |
6.21 |
12.11 |
44.59 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0026 |
0.0013 |
-0.000103 |
0.000896 |
0.0021 |
0.0503 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
46.75 |
42.9 |
41.78 |
42.33 |
43.74 |
42.33 |
11.64 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
5.93 |
6.3 |
6.38 |
6.32 |
51.76 |
46.75 |
42.9 |
41.78 |
42.33 |
|
|
|
|
|
Активы, млрд
|
|
|
|
|
|
|
72.68 |
73.88 |
78.32 |
78.35 |
74.9 |
71.66 |
70.18 |
73.93 |
74.5 |
77.65 |
76.71 |
67.29 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7948 |
0.7921 |
|
|
|
|
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
3.51 |
0.8735 |
0.8708 |
7.85 |
0.8677 |
0.8661 |
0.8646 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
66.75 |
67.59 |
71.94 |
72.03 |
69.73 |
67.78 |
66.97 |
70.74 |
0.0508 |
0.8677 |
0.8661 |
64.24 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
-10.51 |
-10.95 |
-12.11 |
-3.93 |
-1.36 |
-0.7121 |
-0.9346 |
-1.05 |
-1.91 |
-4.13 |
-9.32 |
-8.91 |
|
|
Долг, млрд
|
|
|
|
|
|
|
0.574 |
0.5742 |
0.5744 |
0.5747 |
0.5749 |
0.5751 |
0.8735 |
0.8708 |
0.8693 |
0.8677 |
0.8661 |
0.8646 |
|
|
Эффективность
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 по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
9.65 |
14.09 |
8.28 |
12.69 |
4.74 |
4.22 |
9.08 |
5.2 |
7.44 |
3.69 |
16.31 |
7.15 |
10.76 |
3.93 |
6.79 |
17.45 |
7.06 |
12.05 |
7.35 |
25.73 |
17.29 |
|
6.8 |
10.05 |
|
|
ROA, %
|
0.28 |
0.41 |
0.31 |
0.5 |
0.18 |
0.12 |
0.32 |
0.18 |
0.3 |
0.18 |
0.68 |
0.3 |
0.47 |
0.16 |
0.3 |
0.7408 |
0.3748 |
0.9518 |
0.6331 |
1.6041 |
0.6727 |
|
0.2982 |
3.94 |
|
|
ROIC, %
|
8.71 |
11.13 |
5.06 |
10.95 |
5.74 |
2.78 |
7.15 |
5.67 |
4.37 |
2.54 |
11.61 |
4.49 |
8.48 |
2.75 |
4.87 |
15.51 |
4.99 |
0.8 |
6.87 |
|
|
|
|
7.49 |
|
|
ROS, %
|
8.61 |
13.99 |
12.49 |
12.77 |
6 |
24.96 |
7.24 |
5.08 |
11.66 |
6.61 |
15.52 |
9.12 |
17 |
7.77 |
79.73 |
75.52 |
81.72 |
64.37 |
81.9 |
68.98 |
32.4 |
12.44 |
12.44 |
265.54 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70.7 |
31.49 |
3.4 |
4.26 |
3.36 |
1.909 |
|
0.2231 |
7.06 |
|
|
Рентаб EBITDA, %
|
-13.28 |
-0.04 |
-8.36 |
-3.3 |
-19.87 |
62.75 |
15.14 |
|
18.66 |
8.02 |
16.25 |
9.56 |
17.24 |
8 |
79.86 |
75.63 |
81.92 |
64.51 |
82.03 |
66.01 |
57.67 |
|
11.28 |
283.08 |
|
|
Чистая рентаб, %
|
5.63 |
9.11 |
7.57 |
8.24 |
4.06 |
6.08 |
5.76 |
3.34 |
7.57 |
4.44 |
10.09 |
5.86 |
11.08 |
4.96 |
5.84 |
15.6 |
12.23 |
18.08 |
11.71 |
32.41 |
20.09 |
|
12.44 |
272.34 |
|
|
Operation Margin, %
|
11.58 |
17.02 |
19.84 |
20.92 |
13.65 |
33.92 |
10.12 |
10.3 |
11.66 |
6.61 |
15.52 |
9.12 |
17 |
7.77 |
10.58 |
20.46 |
16.6 |
1.86 |
14.89 |
|
65.52 |
-0.0827 |
-0.0827 |
275.03 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
3.42 |
7.66 |
4.44 |
10.09 |
5.86 |
11.08 |
4.96 |
5.84 |
15.6 |
12.23 |
17.18 |
10.63 |
|
|
|
16.43 |
25.27 |
|
|
Доходность FCF, %
|
|
|
-4.44 |
7.22 |
10.53 |
47.34 |
124.89 |
85.5 |
33.53 |
114.16 |
94.1 |
33.47 |
21.29 |
68.38 |
94.53 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
5.03 |
-0.9003 |
2.44 |
1.4873 |
9.23 |
6.28 |
6.2 |
-0.4257 |
-4.41 |
11.64 |
17.35 |
-18.01 |
10.05 |
|
|
ROA, %
|
0.3924 |
-0.0746 |
0.2009 |
0.1189 |
0.739 |
0.492 |
0.4408 |
-0.0251 |
-0.2101 |
0.4671 |
0.6169 |
-0.6458 |
3.94 |
|
|
ROCE, %
|
|
|
|
|
1.4522 |
0.9386 |
0.9589 |
0.184 |
-0.1684 |
0.4905 |
0.4635 |
-0.0018 |
7.06 |
|
|
Рентаб EBITDA, %
|
68.06 |
93.74 |
94.87 |
75.7 |
71.62 |
71.03 |
77.7 |
43.01 |
-47.17 |
56.85 |
70.26 |
62.6 |
283.08 |
|
|
Чистая рентаб, %
|
22.71 |
-6.82 |
14.17 |
10.1 |
36.73 |
35.79 |
34.46 |
-5.8 |
-60.4 |
55.71 |
66.27 |
-596.51 |
272.34 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
2.02 |
1.61 |
1.29 |
1.26 |
0.3274 |
2.32 |
2.05 |
|
2.32 |
|
Расходы на обслуживание долга
|
2.07 |
1.65 |
1.33 |
1.57 |
2.71 |
0.9271 |
0.6169 |
|
0.0512 |
|
Персонал, чел
|
|
|
|
|
655 |
800 |
840 |
995 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.2747 |
0.2814 |
0.5285 |
0.1944 |
1.39 |
0.8782 |
0.4051 |
0.354 |
0.4168 |
0.2263 |
0.4385 |
|
|
Расходы на обслуживание долга
|
0.4843 |
0.8207 |
0.8249 |
0.5824 |
0.3804 |
0.2427 |
0.1322 |
0.1718 |
0.0703 |
0.135 |
0.207 |
0.013 |
|