Отчетность CVR Energy, Inc.
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
1.6177 |
1.9221 |
0.3079 |
0.5525 |
1.2118 |
1.4564 |
3.79 |
3.38 |
3.01 |
3.06 |
1.9513 |
3.06 |
3.08 |
3.61 |
2.21 |
3.27 |
|
3.54 |
|
|
Выручка, млрд $
|
1.4543 |
3.04 |
2.97 |
5.02 |
3.14 |
4.08 |
5.03 |
8.57 |
8.99 |
9.11 |
5.43 |
4.78 |
5.99 |
7.12 |
6.36 |
3.93 |
7.24 |
10.9 |
10.81 |
9.25 |
|
|
Чистая прибыль, млрд $
|
-0.1192 |
0.1916 |
-0.0568 |
0.1639 |
0.0694 |
0.0143 |
0.346 |
0.379 |
0.37 |
0.174 |
0.169 |
0.024 |
0.234 |
0.289 |
0.38 |
-0.32 |
0.074 |
0.644 |
0.699 |
0.769 |
|
|
EV, млрд $
|
|
|
2.08 |
2.4 |
0.7623 |
0.8294 |
1.6872 |
1.4586 |
3.63 |
3.3 |
2.91 |
3.49 |
1.4716 |
3.61 |
4.62 |
2.2 |
2.86 |
4.26 |
3.77 |
4.77 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.48 |
0.58 |
-0.333 |
0.087 |
0.963 |
1.07 |
1.139 |
|
|
EBITDA, млрд $
|
-0.1582 |
0.3624 |
-0.0777 |
0.31 |
0.2277 |
0.1651 |
0.7015 |
0.8096 |
0.7477 |
0.466 |
0.4666 |
0.266 |
0.324 |
0.693 |
0.598 |
-0.268 |
0.114 |
0.904 |
1.1 |
1.437 |
|
|
FCF, млрд $
|
0.0374 |
-0.0536 |
-0.1227 |
-0.0033 |
0.0365 |
0.193 |
0.187 |
0.55 |
0.183 |
0.421 |
0.318 |
0.135 |
0.048 |
0.518 |
0.588 |
-0.193 |
-0.159 |
0.693 |
0.614 |
0.686 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1669 |
0.62 |
0.747 |
0.09 |
0.09 |
0.967 |
0.892 |
0.948 |
|
|
Баланс стоимость, млрд $
|
|
|
-0.0179 |
0.1374 |
0.2068 |
0.2211 |
0.5669 |
0.9455 |
0.0762 |
-0.1849 |
-0.1892 |
-0.3381 |
-0.2774 |
1.25 |
1.39 |
1.02 |
0.553 |
0.531 |
0.675 |
0.847 |
|
|
Операционная прибыль, млрд $
|
0.1585 |
0.2816 |
0.2042 |
0.1487 |
0.2088 |
0.0931 |
0.567 |
1.035 |
0.711 |
0.264 |
0.394 |
0.091 |
0.178 |
0.587 |
0.58 |
-0.333 |
0.087 |
0.963 |
1.07 |
1.123 |
|
|
Операционные расходы, млрд $
|
0.0423 |
0.1136 |
0.1954 |
0.4056 |
0.1538 |
0.1788 |
0.185 |
0.3134 |
0.2563 |
0.2641 |
0.2631 |
0.1177 |
0.1249 |
0.123 |
0.126 |
0.096 |
0.128 |
0.156 |
0.157 |
0.141 |
|
|
CAPEX, млрд $
|
0.0452 |
0.2402 |
0.2686 |
0.0865 |
0.0488 |
0.0324 |
0.091 |
0.212 |
0.257 |
0.218 |
0.218 |
0.132 |
0.118 |
0.102 |
0.159 |
0.283 |
0.249 |
0.274 |
0.278 |
0.262 |
|
|
|
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 $
|
1.62 |
1.57 |
1.13 |
0.68 |
1.01 |
1.12 |
1.46 |
1.78 |
1.88 |
2.11 |
2.37 |
3.14 |
2.7 |
2.68 |
2.29 |
2.24 |
2.52 |
2.2 |
|
|
Чистая прибыль, млрд $
|
0.1 |
0.03 |
-0.1 |
-0.03 |
-0.11 |
-0.078 |
-0.055 |
-0.002 |
0.106 |
0.025 |
0.153 |
0.239 |
0.093 |
0.172 |
0.195 |
0.168 |
0.353 |
0.091 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
3.45 |
4.44 |
3.8 |
4.26 |
4.23 |
3.62 |
4.09 |
4.77 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.22 |
0.402 |
0.103 |
0.236 |
0.33 |
0.228 |
0.45 |
0.128 |
|
|
EBITDA, млрд $
|
0.22 |
0.16 |
-0.12 |
0.07 |
0.02 |
-0.035 |
-0.069 |
0.082 |
0.255 |
0.112 |
0.278 |
0.33 |
0.182 |
0.252 |
0.335 |
0.292 |
0.451 |
0.205 |
|
|
FCF, млрд $
|
0.24 |
0.06 |
-0.09 |
-0.03 |
0.09 |
0.005 |
0.062 |
0.035 |
0.077 |
-0.022 |
0.281 |
0.275 |
0.093 |
0.044 |
0.202 |
0.312 |
0.37 |
-0.095 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.096 |
0.147 |
0.139 |
0.014 |
0.322 |
0.39 |
0.156 |
0.099 |
0.247 |
0.367 |
0.37 |
-0.036 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
-0.528 |
-1.026 |
-0.942 |
-0.956 |
0.644 |
0.769 |
0.56 |
0.531 |
0.675 |
0.755 |
0.957 |
0.847 |
|
|
Операционная прибыль, млрд $
|
0.27 |
0.09 |
-0.06 |
0.01 |
0.11 |
0.028 |
0.096 |
0.147 |
0.139 |
0.014 |
0.22 |
0.402 |
0.103 |
0.236 |
0.33 |
0.367 |
0.445 |
0.123 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.03 |
0.03 |
0.032 |
0.037 |
0.041 |
0.039 |
0.036 |
0.041 |
0.041 |
0.033 |
0.039 |
0.032 |
|
|
CAPEX, млрд $
|
0.07 |
0.07 |
0.06 |
0.07 |
0.07 |
0.07 |
0.066 |
0.072 |
0.067 |
0.074 |
0.041 |
0.115 |
0.063 |
0.055 |
0.045 |
0.072 |
0.203 |
0.059 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.0647 |
0.0419 |
0.0305 |
0.0089 |
0.0369 |
0.2 |
0.3883 |
0.896 |
0.8421 |
0.7537 |
0.7651 |
0.7358 |
0.4818 |
0.668 |
0.652 |
0.667 |
0.51 |
0.51 |
0.601 |
0.581 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.173 |
|
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.169 |
0.182 |
0.178 |
0.299 |
0.358 |
0.286 |
0.286 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.38 |
0.39 |
0.298 |
0.484 |
0.624 |
0.604 |
0.604 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.018 |
0.065 |
0.027 |
-0.059 |
0.298 |
0.298 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.293 |
1.291 |
1.402 |
1.369 |
1.593 |
2.18 |
2.18 |
|
|
Чистые активы, млрд
|
0.1195 |
0.0834 |
0.4327 |
0.5795 |
0.6538 |
0.6896 |
1.1516 |
1.5252 |
1.1886 |
0.9881 |
0.9841 |
0.8581 |
1.704 |
1.29 |
1.29 |
1.4 |
1.37 |
1.59 |
1.64 |
1.59 |
|
|
Активы, млрд
|
1.2215 |
1.4495 |
1.8561 |
1.6105 |
1.6145 |
1.7402 |
3.12 |
3.61 |
3.67 |
3.46 |
3.31 |
4.05 |
3.81 |
3.91 |
3.91 |
3.98 |
3.91 |
4.12 |
4.21 |
4.71 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.003 |
0.019 |
0.022 |
0.019 |
0.021 |
0.62 |
0.62 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.167 |
1.19 |
1.683 |
1.654 |
1.585 |
1.542 |
1.542 |
|
|
Задолженность, млрд
|
1.1057 |
1.3687 |
1.402 |
1.0204 |
0.9501 |
1.04 |
1.8196 |
1.9508 |
1.8304 |
1.7872 |
1.7053 |
2.34 |
2.1 |
2.04 |
2.51 |
2.96 |
3.35 |
3.59 |
3.53 |
3.67 |
|
|
Чистый долг, млрд
|
0.4347 |
0.7331 |
0.4587 |
0.4754 |
0.4544 |
0.2769 |
0.4755 |
0.0023 |
-0.1659 |
-0.0788 |
-0.0994 |
0.4288 |
0.6847 |
0.502 |
0.557 |
1.04 |
1.16 |
1.1 |
0.983 |
1.618 |
|
|
Долг, млрд
|
0.4994 |
0.775 |
0.4892 |
0.4843 |
0.4913 |
0.477 |
0.8638 |
0.8982 |
0.6762 |
0.6749 |
0.6657 |
1.1646 |
0.0021 |
1.17 |
1.21 |
1.71 |
1.67 |
1.61 |
1.58 |
2.2 |
|
|
|
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
|
0.69 |
0.65 |
0.81 |
0.61 |
0.67 |
0.674 |
0.707 |
0.526 |
0.573 |
0.517 |
0.676 |
0.893 |
0.618 |
0.51 |
0.601 |
0.758 |
0.889 |
0.581 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
0.32 |
0.358 |
0.33 |
0.3 |
0.316 |
0.286 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
0.632 |
0.624 |
0.609 |
0.524 |
0.61 |
0.604 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.079 |
0.016 |
0.005 |
0.001 |
0.001 |
0.077 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
1.658 |
1.593 |
1.637 |
0.751 |
0.889 |
2.18 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
0.981 |
0.483 |
0.567 |
0.553 |
1.77 |
2.12 |
1.66 |
1.59 |
1.64 |
2.24 |
2.23 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
4.19 |
3.8 |
3.87 |
3.91 |
4.35 |
4.67 |
4.21 |
4.12 |
4.21 |
4.22 |
4.42 |
4.71 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
0.02 |
0.021 |
0.021 |
0.021 |
0.02 |
0.62 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
1.587 |
1.585 |
1.584 |
1.584 |
1.583 |
1.542 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
3.02 |
3.13 |
3.11 |
3.14 |
3.47 |
4.67 |
3.44 |
3.59 |
3.53 |
3.46 |
3.46 |
3.67 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
0.996 |
1.186 |
1.122 |
1.163 |
0.931 |
0.715 |
0.989 |
1.1 |
0.983 |
0.833 |
0.701 |
1.618 |
|
|
Долг, млрд
|
0.59 |
0.6 |
0.5 |
0.37 |
0.46 |
0.659 |
0.995 |
1.11 |
1.04 |
1.16 |
1.61 |
1.61 |
1.61 |
1.61 |
1.58 |
1.29 |
1.59 |
2.2 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
-13.13 |
28.29 |
10.61 |
2.07 |
37.56 |
28.29 |
27.32 |
15.98 |
17.2 |
2.68 |
26.38 |
26.7 |
28.8 |
-26.53 |
9.41 |
118.82 |
115.92 |
|
111.61 |
16.79 |
|
|
ROA, %
|
-3.06 |
10.18 |
4.3 |
0.82 |
14.23 |
11.25 |
10.19 |
4.88 |
5.01 |
0.67 |
5.97 |
7.49 |
9.73 |
-8.12 |
1.8772 |
16.05 |
16.79 |
|
17.43 |
7.53 |
|
|
ROIC, %
|
9.16 |
10.11 |
13.02 |
4.09 |
23.97 |
19.23 |
18.99 |
11.54 |
12.44 |
4.06 |
16.72 |
16.57 |
18.14 |
-5.85 |
4.46 |
|
|
|
10 |
11.02 |
|
|
ROS, %
|
-4.67 |
4.54 |
4.55 |
1.92 |
12.15 |
7.93 |
6.73 |
3.42 |
5.57 |
1.86 |
2.13 |
6.74 |
9.6 |
-5.62 |
1.85 |
3.26 |
5.35 |
8.31 |
8.31 |
11.73 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
14.07 |
17.53 |
-10.03 |
3.16 |
35.93 |
37.43 |
|
37.65 |
15.44 |
|
|
Рентаб EBITDA, %
|
-2.62 |
6.18 |
7.26 |
4.05 |
13.95 |
9.45 |
8.32 |
5.12 |
8.59 |
2.04 |
5.41 |
9.73 |
9.4 |
-6.82 |
1.57 |
8.3 |
10.17 |
|
15.54 |
25.10 |
|
|
Чистая рентаб, %
|
-1.92 |
3.27 |
2.21 |
0.35 |
11.3 |
12.1 |
7.9 |
2.9 |
7.3 |
1.9 |
3 |
4.06 |
5.97 |
-8.14 |
1.02 |
5.91 |
6.47 |
|
8.32 |
12.24 |
|
|
Operation Margin, %
|
6.88 |
2.97 |
6.66 |
2.28 |
11.27 |
12.08 |
7.91 |
2.9 |
7.26 |
1.9 |
2.97 |
8.32 |
9.05 |
-7.25 |
1.2 |
|
9.73 |
12.14 |
12.14 |
15.30 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
6.88 |
4.42 |
4.13 |
1.91 |
3.12 |
0.52 |
3.91 |
4.06 |
5.97 |
-6.51 |
0.35 |
|
|
|
1.94 |
10.16 |
|
|
Доходность FCF, %
|
-7.58 |
-0.1693 |
11.86 |
34.94 |
15.46 |
37.79 |
4.84 |
12.49 |
10.57 |
4.41 |
2.45 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
-3.39 |
-0.5806 |
9.83 |
-1.9879 |
25.34 |
40 |
14.71 |
27.36 |
30.96 |
20.57 |
51.92 |
11.83 |
16.79 |
|
|
ROA, %
|
|
|
-0.9552 |
-0.1503 |
2.19 |
-0.36 |
3.71 |
5.3 |
2.1 |
4.13 |
4.68 |
3.09 |
8.17 |
1.9939 |
7.53 |
|
|
ROCE, %
|
|
|
|
|
|
|
7.95 |
14.16 |
3.68 |
8.49 |
11.79 |
8.18 |
15.54 |
4.29 |
15.44 |
|
|
Рентаб EBITDA, %
|
1.79 |
-3.13 |
-4.72 |
4.6 |
13.54 |
5.3 |
11.72 |
10.5 |
6.74 |
9.41 |
14.65 |
13.06 |
17.88 |
9.31 |
25.10 |
|
|
Чистая рентаб, %
|
|
|
-2.67 |
-0.34 |
4.46 |
-0.66 |
6.45 |
7.6 |
3.45 |
6.42 |
8.53 |
5.81 |
14 |
4.13 |
12.24 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0011 |
0.102 |
0.102 |
0.089 |
0.036 |
0.086 |
0.079 |
|
0.086 |
|
Расходы на обслуживание долга
|
0.1101 |
0.102 |
0.102 |
0.13 |
0.117 |
0.085 |
0.078 |
|
0.052 |
|
Всего задолженность
|
|
0.496 |
0.596 |
0.659 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
1423 |
1429 |
1470 |
1566 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.031 |
0.025 |
0.024 |
0.025 |
0.024 |
0.023 |
0.019 |
0.019 |
0.018 |
0.016 |
0.011 |
|
|
Расходы на обслуживание долга
|
0.031 |
0.038 |
0.023 |
0.025 |
0.024 |
0.023 |
0.019 |
0.018 |
0.018 |
0.016 |
0.011 |
0.008 |
|