Отчетность Kraft Heinz Company
Отчеты
Отчетность Годовая
Квартальная
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85.34 |
89.2 |
107.23 |
94.79 |
52.68 |
42.78 |
43.15 |
48.69 |
|
41.34 |
|
|
Выручка, млрд $
|
9.41 |
9.43 |
9.43 |
8.24 |
8.41 |
8.91 |
8.64 |
9 |
10.07 |
10.15 |
10.49 |
17.8 |
18.66 |
18.34 |
18.22 |
18.21 |
18.34 |
26.49 |
26.23 |
26.26 |
24.98 |
26.19 |
26.04 |
26.49 |
26.93 |
26.64 |
|
|
Чистая прибыль, млрд $
|
0.8906 |
0.478 |
0.8339 |
0.5663 |
0.8043 |
0.7527 |
0.6456 |
0.7857 |
0.8449 |
0.9231 |
0.8649 |
3.53 |
1.839 |
1.642 |
2.72 |
1.043 |
0.634 |
3.63 |
11 |
-10.29 |
1.94 |
0.356 |
1.01 |
2.36 |
2.42 |
2.86 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
105.55 |
117.4 |
137.14 |
83.27 |
65.2 |
67.75 |
62.69 |
69.62 |
64.92 |
64.15 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.95 |
4.93 |
5.82 |
5.39 |
3.63 |
3.91 |
5.38 |
|
|
EBITDA, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
5 |
3.34 |
3.12 |
4.96 |
1.791 |
3.06 |
7.49 |
7.8 |
5.93 |
5.92 |
6.79 |
6.3 |
5.73 |
4.64 |
6.34 |
|
|
FCF, млрд $
|
0.0906 |
0.095 |
0.678 |
0.8543 |
1.017 |
0.9483 |
0.8577 |
0.8512 |
0.8867 |
0.8748 |
0.9846 |
0.38 |
2.26 |
2.6 |
1.486 |
1.485 |
1.819 |
3.99 |
-0.69 |
1.75 |
2.78 |
4.33 |
4.46 |
1.55 |
1.5 |
2.96 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.24 |
0.527 |
2.57 |
3.55 |
4.93 |
5.36 |
2.47 |
2.47 |
3.98 |
|
|
Баланс стоимость, млрд $
|
4.11 |
3.86 |
4.16 |
3.62 |
4.34 |
5.24 |
5.32 |
5.56 |
6.07 |
5.26 |
5.88 |
6.97 |
6.72 |
-0.206 |
1.281 |
1.045 |
|
0.588 |
8.5 |
51.79 |
51.62 |
50.1 |
49.3 |
48.68 |
49.15 |
49.53 |
|
|
Операционная прибыль, млрд $
|
1.6612 |
1.6828 |
1.6083 |
1.3612 |
1.374 |
1.3887 |
1.3499 |
1.4467 |
1.569 |
1.4937 |
1.5819 |
2.96 |
2.92 |
2.81 |
4.7 |
1.889 |
2.64 |
6.14 |
6.77 |
4.95 |
4.93 |
5.82 |
5.39 |
3.63 |
3.76 |
5.38 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
3.06 |
2.97 |
3.03 |
2.12 |
2.96 |
3.12 |
3.44 |
3.29 |
3.2 |
3.18 |
3.65 |
3.59 |
3.58 |
18.79 |
3.69 |
|
|
CAPEX, млрд $
|
0.4524 |
0.4113 |
0.2134 |
0.154 |
0.232 |
0.2407 |
0.2306 |
0.2446 |
0.3016 |
0.2921 |
0.2776 |
0.448 |
0.401 |
0.44 |
0.557 |
0.535 |
0.648 |
1.247 |
1.217 |
0.826 |
0.768 |
0.596 |
0.905 |
0.916 |
0.968 |
1.013 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
35.63 |
42.78 |
48.96 |
49.81 |
44.58 |
43.18 |
48.13 |
47.04 |
41.62 |
49.91 |
47.41 |
43.59 |
0 |
0 |
|
|
Выручка, млрд $
|
6.08 |
6.54 |
6.16 |
6.65 |
6.44 |
6.94 |
6.39 |
6.62 |
6.32 |
6.71 |
6.05 |
6.55 |
6.51 |
7.38 |
6.49 |
6.72 |
6.57 |
6.86 |
|
|
Чистая прибыль, млрд $
|
0.9 |
0.18 |
0.38 |
-1.65 |
0.6 |
1.03 |
0.563 |
-0.027 |
0.733 |
-0.257 |
0.781 |
0.265 |
0.435 |
0.887 |
0.836 |
1 |
0.262 |
0.757 |
|
|
EV, млрд $
|
|
|
|
|
61.32 |
67.67 |
73.8 |
71.02 |
66.28 |
61.55 |
67.35 |
66 |
59.77 |
69.53 |
66.69 |
62.64 |
18.22 |
17.99 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
1.21 |
0.633 |
0.77 |
1.27 |
1.24 |
1.4 |
0.379 |
1.392 |
|
|
EBITDA, млрд $
|
1.45 |
1.54 |
1.39 |
1.79 |
1.65 |
1.74 |
1.336 |
1.483 |
1.519 |
0.315 |
1.43 |
0.869 |
0.999 |
1.27 |
1.498 |
1.616 |
0.653 |
1.3 |
|
|
FCF, млрд $
|
0.53 |
1.38 |
0.08 |
1.88 |
0.97 |
1.4 |
0.583 |
1.015 |
0.195 |
2.67 |
0.272 |
0.081 |
0.532 |
0.668 |
0.22 |
0.856 |
0.727 |
1.225 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
1.11 |
1.603 |
0.81 |
1.219 |
0.419 |
2.92 |
0.486 |
0.302 |
0.729 |
0.952 |
0.486 |
1.098 |
0.727 |
1.225 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
-30.06 |
-29.65 |
-26.18 |
-26.42 |
-26.1 |
-25.54 |
49.64 |
48.8 |
48.15 |
48.68 |
-24.4 |
-23.85 |
-23.35 |
-23.38 |
|
|
Операционная прибыль, млрд $
|
0.67 |
1.56 |
0.21 |
2 |
1.11 |
1.6 |
1.089 |
1.235 |
1.156 |
-0.363 |
1.12 |
0.542 |
0.751 |
1.23 |
1.243 |
1.376 |
0.653 |
1.3 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.897 |
0.973 |
0.882 |
0.943 |
0.872 |
0.891 |
4.93 |
6.01 |
5.75 |
6.16 |
0.87 |
0.885 |
0.92 |
1.017 |
|
|
CAPEX, млрд $
|
0.24 |
0.26 |
0.24 |
0.25 |
0.23 |
0.23 |
0.227 |
0.204 |
0.224 |
0.25 |
0.214 |
0.221 |
0.197 |
0.284 |
0.266 |
0.242 |
0.271 |
0.234 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.1376 |
0.1388 |
0.2069 |
0.8017 |
1.18 |
1.0837 |
0.4454 |
0.6529 |
0.6177 |
0.3731 |
0.4833 |
0.7243 |
1.3304 |
1.255 |
1.686 |
1.293 |
4.84 |
4.2 |
1.629 |
1.13 |
2.28 |
3.42 |
3.45 |
1.04 |
0.826 |
1.403 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.28 |
2.15 |
2.06 |
1.96 |
2.12 |
2.11 |
2.11 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.67 |
2.72 |
2.55 |
2.73 |
3.65 |
3.82 |
3.61 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.983 |
0.994 |
0.969 |
0.91 |
2.1 |
0.961 |
0.961 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.09 |
8.1 |
10.82 |
8.99 |
7.9 |
7.99 |
7.93 |
|
|
Чистые активы, млрд
|
1.5959 |
1.3737 |
1.7186 |
1.1992 |
1.8942 |
2.6 |
2.05 |
1.8417 |
1.8878 |
1.2199 |
1.8913 |
3.11 |
2.76 |
2.8 |
16.3 |
15.44 |
57.69 |
57.36 |
66.24 |
9.09 |
8.1 |
10.82 |
8.99 |
7.9 |
8.22 |
7.9 |
|
|
Активы, млрд
|
8.85 |
9.04 |
10.28 |
9.22 |
9.88 |
10.58 |
9.74 |
10.03 |
10.57 |
9.66 |
10.08 |
12.23 |
21.54 |
23.33 |
23.15 |
22.95 |
122.97 |
120.48 |
120.23 |
103.63 |
101.45 |
99.83 |
93.39 |
90.51 |
90.94 |
90.34 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.412 |
1.03 |
0.236 |
0.754 |
0.837 |
0.001 |
0.754 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.77 |
28.22 |
28.07 |
21.06 |
19.23 |
19.37 |
19.39 |
|
|
Задолженность, млрд
|
7.25 |
7.66 |
8.12 |
7.61 |
7.88 |
7.86 |
7.57 |
8.09 |
8.61 |
8.39 |
8.13 |
8.92 |
4.94 |
19.76 |
17.96 |
18.58 |
56.97 |
62.91 |
53.99 |
51.72 |
49.7 |
49.59 |
43.94 |
41.64 |
41.59 |
40.62 |
|
|
Чистый долг, млрд
|
3.8 |
2.88 |
4.44 |
3.97 |
3.36 |
3.04 |
3.91 |
3.76 |
4.11 |
4.7 |
4.08 |
2.35 |
3.45 |
2.59 |
12.93 |
12.3 |
20.21 |
28.2 |
29.91 |
30.16 |
26.97 |
24.89 |
18.37 |
19.03 |
19.28 |
19.25 |
|
|
Долг, млрд
|
3.94 |
3.01 |
4.64 |
4.78 |
4.54 |
4.12 |
4.36 |
4.41 |
4.73 |
5.08 |
4.56 |
3.08 |
4.78 |
3.85 |
14.62 |
13.6 |
25.05 |
32.4 |
31.54 |
31.29 |
29.24 |
28.31 |
21.82 |
20.07 |
20.11 |
20.65 |
|
|
|
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
|
2.32 |
2.28 |
5.4 |
2.81 |
2.72 |
3.42 |
2.36 |
3.94 |
2.27 |
3.45 |
2.98 |
1.52 |
0.997 |
1.04 |
0.826 |
0.947 |
1.052 |
1.4 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
2.15 |
2.06 |
2.12 |
2.29 |
2.24 |
2.1 |
2.11 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
3.43 |
3.54 |
3.65 |
4.02 |
3.82 |
3.78 |
3.61 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.229 |
0.248 |
0.255 |
0.216 |
0.274 |
0.251 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
8.14 |
7.86 |
7.9 |
8.22 |
7.99 |
7.84 |
7.93 |
|
|
Чистые активы, млрд
|
|
|
|
|
49.22 |
50.1 |
50.29 |
50 |
50.09 |
49.3 |
9.28 |
8.14 |
7.86 |
7.9 |
49.15 |
49.81 |
49.28 |
49.53 |
|
|
Активы, млрд
|
|
|
|
|
98.12 |
99.83 |
98.66 |
97.04 |
94.9 |
93.39 |
93.86 |
91.68 |
89.99 |
90.51 |
90.94 |
90.96 |
89.66 |
90.34 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
1.19 |
0.774 |
0.837 |
0.842 |
0.001 |
0.608 |
0.754 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
19.72 |
19.3 |
19.23 |
19.26 |
19.37 |
19.27 |
19.39 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
48.23 |
46.9 |
44.66 |
43.94 |
44.02 |
42.67 |
41.65 |
41.64 |
41.59 |
40.94 |
40.2 |
40.62 |
|
|
Чистый долг, млрд
|
|
|
|
|
25.7 |
24.89 |
24.85 |
21.21 |
21.7 |
18.37 |
18.77 |
19.4 |
19.07 |
19.03 |
19.28 |
19.05 |
18.22 |
17.99 |
|
|
Долг, млрд
|
9.11 |
7.88 |
7.93 |
8.05 |
7.69 |
8.06 |
27.21 |
25.16 |
23.97 |
21.82 |
21.75 |
20.92 |
20.07 |
20.07 |
20.11 |
20 |
19.27 |
19.39 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
|
11.08 |
16.23 |
61.72 |
21.73 |
-0.86 |
6 |
17.83 |
-17.47 |
3.74 |
0.6999 |
2.04 |
4.82 |
4.95 |
|
5.81 |
25.80 |
|
|
ROA, %
|
|
8.54 |
7.3 |
11.63 |
4.5 |
-0.36 |
2.84 |
9.14 |
-9.2 |
1.8871 |
0.3537 |
1.0475 |
2.57 |
2.67 |
|
3.16 |
9.84 |
|
|
ROIC, %
|
|
11.07 |
11.9 |
21.05 |
6.7 |
1.21 |
4.88 |
12.53 |
-10.01 |
3.57 |
1.7 |
2.98 |
|
|
|
3.21 |
14.35 |
|
|
ROS, %
|
|
|
14.67 |
25.08 |
7.72 |
12.66 |
23.21 |
25.75 |
-37.97 |
16.11 |
9.24 |
14.37 |
4.73 |
8.91 |
10.74 |
10.74 |
11.23 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
5.14 |
5.27 |
6.35 |
6.39 |
4.46 |
4.77 |
|
6.53 |
17.15 |
|
|
Рентаб EBITDA, %
|
|
|
15.71 |
24.61 |
9.84 |
16.69 |
28.26 |
29.73 |
22.58 |
23.71 |
25.94 |
24.19 |
21.65 |
17.22 |
|
23.79 |
22.14 |
|
|
Чистая рентаб, %
|
16.6 |
15.7 |
15.3 |
25.8 |
10.4 |
14.4 |
23.2 |
25.8 |
-39.19 |
7.75 |
1.36 |
3.89 |
8.92 |
9 |
|
10.72 |
11.23 |
|
|
Operation Margin, %
|
|
|
15.33 |
25.79 |
10.38 |
14.39 |
23.19 |
23.8 |
-39.47 |
12.27 |
21.11 |
13.29 |
|
13.7 |
20.2 |
20.2 |
14.11 |
|
|
Чистая процентная маржа, %
|
19.86 |
9.86 |
8.93 |
14.84 |
5.7 |
-1.45 |
13.03 |
41.93 |
-38.8 |
7.75 |
1.36 |
3.89 |
|
|
|
4.77 |
11.38 |
|
|
Доходность FCF, %
|
|
|
|
|
|
2.13 |
4.47 |
-0.6677 |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
0.71 |
1.08 |
4.33 |
4.59 |
2.05 |
1.5671 |
0.5342 |
0.8839 |
1.8141 |
8.01 |
7.26 |
7.87 |
7.83 |
25.80 |
|
|
ROA, %
|
-0.5 |
0.36 |
0.55 |
2.23 |
2.42 |
1.08 |
0.8341 |
0.2857 |
0.4789 |
0.9828 |
4.33 |
3.98 |
4.33 |
4.29 |
9.84 |
|
|
ROCE, %
|
|
|
|
|
|
|
1.4099 |
0.7488 |
0.9249 |
1.5363 |
1.5189 |
1.7107 |
0.4623 |
1.6939 |
17.15 |
|
|
Рентаб EBITDA, %
|
25.59 |
25.02 |
20.9 |
22.4 |
24 |
4.7 |
23.62 |
13.26 |
15.36 |
17.22 |
23.1 |
24 |
9.94 |
19 |
22.14 |
|
|
Чистая рентаб, %
|
9.27 |
14.9 |
8.81 |
-0.41 |
11.6 |
-3.83 |
12.92 |
4.04 |
6.69 |
12.02 |
12.9 |
14.9 |
3.99 |
11 |
11.23 |
|
|
Доходность FCF, %
|
12.1 |
10.1 |
9.88 |
7.98 |
7.17 |
10.3 |
8.62 |
6.83 |
8.53 |
5.08 |
5.81 |
5.53 |
7.59 |
6.73 |
|
|
|
Остальное
Отчетность Годовая
Квартальная
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
НИОКР, млрд
|
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
0 |
|
Себестоимость, млрд
|
16.9 |
16.58 |
17.15 |
16.78 |
17.01 |
17.36 |
|
|
|
18.46 |
|
Расходы на обслуживание долга
|
|
1.234 |
1.29 |
1.36 |
1.39 |
2.05 |
0.921 |
0.906 |
|
0.92 |
|
Всего задолженность
|
|
|
7.5 |
7.88 |
8.06 |
|
|
|
|
|
|
Чист. проц. доходы, млрд
|
|
|
|
|
0.027 |
0.015 |
0.027 |
0.028 |
|
0.04 |
|
Персонал, чел
|
|
|
|
|
|
38000 |
36000 |
37000 |
36000 |
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
НИОКР, млрд
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Себестоимость, млрд
|
4.1 |
4.42 |
4.19 |
4.32 |
4.3 |
4.55 |
4.11 |
4.57 |
4.66 |
5.02 |
4.38 |
4.46 |
4.34 |
0 |
|
Расходы на обслуживание долга
|
|
|
0.415 |
0.613 |
0.415 |
0.604 |
0.242 |
0.234 |
0.228 |
0.217 |
0.227 |
0.228 |
0.228 |
0.229 |
|
Чист. проц. доходы, млрд
|
|
|
0.005 |
0.004 |
0.004 |
0.002 |
0.005 |
0.006 |
0.007 |
0.009 |
0.006 |
0.01 |
0.012 |
0.012 |
|