Отчетность Molina Healthcare, Inc.
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 $
|
|
|
|
|
|
|
0.7715 |
0.7459 |
0.9378 |
1.0781 |
0.459 |
0.6497 |
0.8607 |
1.0495 |
1.2718 |
1.7375 |
3 |
3.43 |
3.26 |
5.06 |
7.44 |
8.01 |
17.84 |
16.96 |
|
18.32 |
|
|
Выручка, млрд $
|
0.1858 |
0.3294 |
0.5039 |
0.6442 |
0.7935 |
1.1753 |
1.6501 |
2 |
2.49 |
3.11 |
3.67 |
4.09 |
4.77 |
6.03 |
6.59 |
9.67 |
14.18 |
17.78 |
19.88 |
18.89 |
16.83 |
19.42 |
27.77 |
31.1 |
32.35 |
34.07 |
|
|
Чистая прибыль, млрд $
|
0.0095 |
0.015 |
0.0301 |
0.0305 |
0.0425 |
0.0558 |
0.0276 |
0.0457 |
0.0583 |
0.0624 |
0.0309 |
0.055 |
0.021 |
0.01 |
0.053 |
0.062 |
0.143 |
0.052 |
-0.512 |
0.707 |
0.737 |
0.673 |
0.659 |
0.792 |
0.855 |
1.091 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
0.3873 |
0.6788 |
0.891 |
0.1484 |
0.3579 |
0.585 |
0.5167 |
0.9343 |
0.9029 |
2.08 |
2.06 |
-1.9704 |
0.7939 |
3.06 |
4.1 |
12.59 |
11.85 |
13.71 |
18.36 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.114 |
1.044 |
1.078 |
1.02 |
1.173 |
1.464 |
1.573 |
|
|
EBITDA, млрд $
|
0.0191 |
0.0263 |
0.052 |
0.0525 |
0.0727 |
0.0966 |
0.059 |
0.0949 |
0.1217 |
0.1463 |
0.0955 |
0.1507 |
0.1309 |
0.0995 |
0.2141 |
0.2847 |
0.492 |
0.488 |
-0.357 |
1.241 |
1.148 |
1.151 |
1.126 |
1.51 |
1.644 |
1.744 |
|
|
FCF, млрд $
|
|
|
0.0592 |
0.0395 |
0.0372 |
0.0803 |
0.0833 |
0.082 |
0.1363 |
0.0057 |
0.1195 |
0.1131 |
0.165 |
0.27 |
0.092 |
0.945 |
0.993 |
0.497 |
0.718 |
-0.344 |
0.37 |
1.816 |
2.04 |
1.83 |
1.226 |
1.578 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.804 |
-0.314 |
0.427 |
1.89 |
2.12 |
1.914 |
1.326 |
1.662 |
|
|
Баланс стоимость, млрд $
|
|
|
0.0648 |
0.0953 |
0.1378 |
0.1936 |
0.2211 |
0.2669 |
0.3248 |
0.3872 |
0.4146 |
0.4696 |
0.4904 |
0.5002 |
0.5531 |
0.6154 |
0.758 |
0.81 |
0.298 |
1.012 |
1.781 |
1.86 |
2.4 |
2.66 |
3.12 |
4.22 |
|
|
Операционная прибыль, млрд $
|
0.0175 |
0.0242 |
0.0502 |
1.1783 |
0.0677 |
0.0876 |
0.0458 |
0.0758 |
0.0983 |
0.1126 |
0.0559 |
0.105 |
0.145 |
0.035 |
0.137 |
0.193 |
0.387 |
0.306 |
0.149 |
1.192 |
1.05 |
1.078 |
1.02 |
1.057 |
1.464 |
1.573 |
|
|
Операционные расходы, млрд $
|
|
|
0.0452 |
|
0.0679 |
0.103 |
0.1794 |
0.2505 |
0.314 |
0.3784 |
0.4373 |
0.5315 |
0.6212 |
0.5963 |
0.7387 |
0.8576 |
1.25 |
1.532 |
1.731 |
1.432 |
1.385 |
1.599 |
2.26 |
2.36 |
2.57 |
2.76 |
|
|
CAPEX, млрд $
|
|
|
0.0021 |
0.0062 |
0.0084 |
0.0108 |
0.014 |
0.0203 |
0.0223 |
0.0347 |
0.0359 |
0.0485 |
0.061 |
0.078 |
0.098 |
0.115 |
0.132 |
0.176 |
0.086 |
0.03 |
0.057 |
0.074 |
0.077 |
0.084 |
0.1 |
0.084 |
|
|
|
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 $
|
4.27 |
4.55 |
4.62 |
5.02 |
5.11 |
6.52 |
6.8 |
7.04 |
7.41 |
7.77 |
8.05 |
7.93 |
8.22 |
8.15 |
8.33 |
8.55 |
9.05 |
|
|
Чистая прибыль, млрд $
|
0.168 |
0.178 |
0.276 |
0.185 |
0.034 |
0.228 |
0.185 |
0.143 |
0.103 |
0.258 |
0.248 |
0.23 |
0.056 |
0.321 |
0.309 |
0.245 |
0.216 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
17.7 |
14.11 |
16.97 |
17.95 |
13.47 |
14.38 |
16.65 |
18.39 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.372 |
0.361 |
0.335 |
0.313 |
0.455 |
0.443 |
0.359 |
0.316 |
|
|
EBITDA, млрд $
|
|
|
|
|
|
0.368 |
0.304 |
0.253 |
0.201 |
0.412 |
0.405 |
0.38 |
0.36 |
0.499 |
0.485 |
0.401 |
0.359 |
|
|
FCF, млрд $
|
-0.31 |
0.115 |
0.589 |
-0.177 |
1.29 |
0.552 |
0.48 |
0.434 |
0.576 |
0.34 |
0.341 |
0.223 |
-0.222 |
0.884 |
0.456 |
0.287 |
-0.685 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
0.568 |
0.493 |
0.461 |
0.597 |
0.363 |
0.368 |
0.254 |
-0.212 |
0.916 |
0.487 |
0.287 |
-0.69 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
1.968 |
2.15 |
2.3 |
2.4 |
2.66 |
2.71 |
2.94 |
2.8 |
3.12 |
3.62 |
3.88 |
4.22 |
|
|
Операционная прибыль, млрд $
|
-0.283 |
0.136 |
0.613 |
-0.158 |
1.3 |
0.568 |
0.493 |
0.461 |
0.597 |
0.363 |
0.368 |
0.335 |
-0.212 |
0.916 |
0.443 |
0.359 |
0.316 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.526 |
0.523 |
0.566 |
0.645 |
0.627 |
0.606 |
0.621 |
0.691 |
0.651 |
7.88 |
8.19 |
0.726 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
0.016 |
0.013 |
0.027 |
0.021 |
0.023 |
0.027 |
0.031 |
0.01 |
0.032 |
0.031 |
0.026 |
0.005 |
|
|
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
|
0.0261 |
0.0458 |
0.1028 |
0.1393 |
0.1419 |
0.2281 |
0.2492 |
0.4037 |
0.4591 |
0.3872 |
0.4695 |
0.4559 |
0.4938 |
0.7958 |
0.9359 |
1.5391 |
2.33 |
2.82 |
5.88 |
4.51 |
4.4 |
6.03 |
7.64 |
7.5 |
4.55 |
4.85 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.68 |
1.95 |
1.88 |
3.2 |
3.5 |
4.26 |
4.26 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.33 |
1.41 |
1.67 |
2.18 |
2.3 |
3.1 |
3.1 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.946 |
1.875 |
3.2 |
|
|
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.127 |
0.11 |
0.073 |
0.106 |
0.384 |
0.171 |
0.171 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.46 |
5.97 |
7.88 |
10.06 |
10.08 |
12.54 |
12.54 |
|
|
Чистые активы, млрд
|
|
|
0.0648 |
0.0953 |
0.2213 |
0.3306 |
0.3629 |
0.4202 |
0.4905 |
0.5107 |
0.5427 |
0.7191 |
0.7551 |
0.7823 |
0.8929 |
1.0104 |
1.557 |
1.649 |
1.337 |
1.647 |
1.96 |
2.1 |
2.63 |
2.79 |
3.29 |
0.259 |
|
|
Активы, млрд
|
0.1016 |
0.102 |
0.1496 |
0.205 |
0.3446 |
0.5339 |
0.6218 |
0.8645 |
1.1713 |
1.1492 |
1.2452 |
1.5092 |
1.6521 |
1.9348 |
3 |
4.48 |
6.58 |
7.45 |
8.47 |
7.15 |
6.79 |
9.53 |
12.21 |
12.36 |
13.37 |
14.89 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.24 |
0.018 |
2.7 |
0.035 |
0.041 |
0.02 |
0.02 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.22 |
1.24 |
2.13 |
2.39 |
2.39 |
2.18 |
2.18 |
|
|
Задолженность, млрд
|
0.081 |
0.0674 |
0.0849 |
0.1097 |
0.1233 |
0.2032 |
0.259 |
0.4443 |
0.6808 |
0.6385 |
0.7025 |
0.7902 |
0.8971 |
1.1525 |
2.11 |
3.47 |
5.02 |
5.8 |
7.13 |
5.51 |
4.83 |
7.44 |
9.58 |
9.57 |
10.08 |
10.68 |
|
|
Чистый долг, млрд
|
-0.0261 |
-0.0458 |
-0.0994 |
-0.136 |
-0.1419 |
-0.2262 |
-0.2492 |
-0.3587 |
-0.2591 |
-0.1872 |
-0.3106 |
-0.2919 |
-0.2757 |
-0.5328 |
-0.3375 |
-0.8346 |
-0.918 |
-1.372 |
-1.215 |
-1.566 |
-0.966 |
-1.802 |
-2.05 |
-2.41 |
-2.17 |
-2.46 |
|
|
Долг, млрд
|
|
|
0.0034 |
0.0033 |
|
0.0019 |
|
0.045 |
0.2 |
0.2 |
0.1589 |
0.164 |
0.2181 |
0.2629 |
0.5984 |
0.7044 |
1.411 |
1.447 |
0.653 |
0.24 |
0.018 |
2.13 |
2.39 |
2.53 |
2.38 |
2.39 |
|
|
|
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
|
2.45 |
2.37 |
3.3 |
3.2 |
4.15 |
4.43 |
4.61 |
4.36 |
4.44 |
4.8 |
4.31 |
4.24 |
4.01 |
4.55 |
4.91 |
5.57 |
4.85 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
3.57 |
3.64 |
3.5 |
3.81 |
3.89 |
4.11 |
4.26 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
2.24 |
2.22 |
2.3 |
2.54 |
2.39 |
2.46 |
3.1 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.045 |
0.047 |
0.044 |
0.042 |
0.042 |
0.043 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
10.33 |
10.49 |
10.08 |
11.16 |
11.44 |
12.47 |
12.54 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
2.16 |
2.37 |
2.52 |
2.63 |
2.79 |
2.83 |
3.04 |
2.96 |
3.29 |
11.44 |
0.29 |
|
|
|
Активы, млрд
|
|
|
|
|
|
9.95 |
10.53 |
11.03 |
12.21 |
12.36 |
12.57 |
12.79 |
12.31 |
13.37 |
13.66 |
14.87 |
14.89 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
0.041 |
|
-0.857 |
-1.09 |
0.02 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
2.18 |
2.39 |
2.39 |
2.18 |
2.18 |
2.38 |
2.18 |
|
|
Задолженность, млрд
|
|
|
|
|
|
7.79 |
8.16 |
8.52 |
9.58 |
9.57 |
9.74 |
9.75 |
9.35 |
10.08 |
10.04 |
10.99 |
10.68 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
-2.08 |
-2.26 |
-2.01 |
-2.05 |
-2.41 |
-1.921 |
-1.85 |
-1.615 |
-2.17 |
-2.53 |
-3.19 |
-2.46 |
|
|
Долг, млрд
|
|
|
|
|
|
2.35 |
2.35 |
2.35 |
2.39 |
2.39 |
2.39 |
2.39 |
2.39 |
2.38 |
2.38 |
2.38 |
2.39 |
|
|
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, %
|
19.21 |
16.87 |
7.61 |
10.88 |
11.89 |
12.22 |
5.69 |
7.64 |
2.82 |
1.27 |
6.32 |
6.54 |
11.14 |
3.24 |
-34.29 |
47.39 |
40.87 |
33.19 |
27.89 |
28.32 |
27.35 |
|
30.39 |
5.10 |
|
|
ROA, %
|
12.34 |
10.45 |
4.44 |
5.29 |
4.98 |
5.43 |
2.48 |
3.64 |
1.32 |
0.55 |
2.14 |
1.66 |
2.59 |
0.74 |
-6.43 |
9.05 |
10.57 |
8.25 |
6.06 |
7.06 |
6.66 |
|
8.02 |
7.51 |
|
|
ROIC, %
|
19.6 |
16.76 |
7.94 |
10.15 |
8.87 |
9.52 |
5.63 |
7.3 |
3.24 |
2.03 |
6.37 |
5.52 |
7.19 |
3.49 |
-12.16 |
23.85 |
24.51 |
18.9 |
15.83 |
|
|
|
16.04 |
11.91 |
|
|
ROS, %
|
8.37 |
7.46 |
2.66 |
3.66 |
3.76 |
3.62 |
1.56 |
2.57 |
1.68 |
0.59 |
2.15 |
1.99 |
2.74 |
1.72 |
-2.49 |
5.94 |
6.34 |
5.47 |
3.58 |
2.77 |
2.48 |
3.2 |
3.2 |
11.31 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38.31 |
29.68 |
23.6 |
19.76 |
21.49 |
25.43 |
|
23.39 |
14.78 |
|
|
Рентаб EBITDA, %
|
9.17 |
8.22 |
3.57 |
4.73 |
4.88 |
4.7 |
2.6 |
3.69 |
2.74 |
1.65 |
3.25 |
2.95 |
3.47 |
2.51 |
-1.8 |
6.57 |
6.82 |
5.93 |
3.78 |
4.45 |
5.08 |
|
5.12 |
20.98 |
|
|
Чистая рентаб, %
|
5.36 |
4.75 |
1.67 |
2.28 |
2.34 |
2 |
0.84 |
1.35 |
3 |
0.6 |
2.1 |
2 |
2.7 |
1.7 |
0.7 |
6.3 |
6.2 |
5.6 |
3.7 |
2.55 |
2.64 |
|
3.2 |
13.04 |
|
|
Operation Margin, %
|
8.54 |
7.45 |
2.77 |
3.78 |
3.94 |
3.62 |
1.52 |
2.57 |
3.03 |
0.5 |
1.97 |
1.91 |
2.61 |
1.51 |
0.4 |
5.69 |
5.5 |
5.55 |
3.67 |
|
3.67 |
4.62 |
4.62 |
15.58 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
0.44 |
0.16 |
0.8 |
0.64 |
1.01 |
0.29 |
-2.58 |
3.74 |
4.38 |
3.47 |
2.37 |
|
|
|
2.37 |
16.02 |
|
|
Доходность FCF, %
|
|
|
10.8 |
11 |
14.54 |
0.5325 |
26.03 |
17.41 |
19.15 |
25.69 |
7.24 |
54.41 |
33.13 |
14.5 |
22.05 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
11.12 |
8.56 |
6.36 |
4.38 |
10.32 |
9.41 |
8.34 |
1.9543 |
10.81 |
9.87 |
7.35 |
6.01 |
5.10 |
|
|
ROA, %
|
2.34 |
1.8066 |
1.3263 |
0.8863 |
2.1 |
1.9894 |
1.8135 |
0.4461 |
2.5 |
2.29 |
1.7174 |
1.4515 |
7.51 |
|
|
ROCE, %
|
|
|
|
|
7.34 |
6.95 |
6.27 |
5.78 |
8.23 |
7.74 |
6.05 |
5.06 |
14.78 |
|
|
Рентаб EBITDA, %
|
5.64 |
4.47 |
3.59 |
2.71 |
5.3 |
5.03 |
4.79 |
4.38 |
6.12 |
5.82 |
4.69 |
3.97 |
20.98 |
|
|
Чистая рентаб, %
|
3.5 |
2.72 |
2.03 |
1.39 |
3.32 |
3.08 |
2.9 |
0.68 |
3.94 |
3.71 |
2.87 |
2.39 |
13.04 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.118 |
0.115 |
0.087 |
0.102 |
0.12 |
0.09 |
0.11 |
|
0.11 |
|
Расходы на обслуживание долга
|
0.118 |
0.115 |
0.087 |
0.102 |
0.12 |
0.118 |
0.11 |
|
0.109 |
|
Всего задолженность
|
|
4.25 |
3.27 |
4.97 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
10500 |
14000 |
15000 |
18000 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.03 |
0.03 |
0.03 |
0.03 |
0.028 |
0.027 |
0.028 |
0.027 |
0.028 |
0.027 |
0.027 |
|
|
Расходы на обслуживание долга
|
0.03 |
0.03 |
0.03 |
0.03 |
0.028 |
0.027 |
0.028 |
0.027 |
0.028 |
0.027 |
0.027 |
0.027 |
|