Отчетность AGNC Investment Corp.
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
0.2925 |
0.387 |
0.9583 |
4.4 |
8.54 |
10.95 |
6.81 |
7.62 |
5.76 |
6.49 |
8.9 |
9.49 |
9.74 |
7.16 |
6.59 |
5.95 |
5.75 |
|
|
Выручка, млрд $
|
0.0411 |
0.1301 |
0.3074 |
0.851 |
1.327 |
1.304 |
-0.211 |
0.238 |
0.676 |
0.841 |
0.229 |
0.771 |
-0.173 |
0.837 |
-1.12 |
-1.7 |
0.251 |
|
|
Чистая прибыль, млрд $
|
0.0354 |
0.1186 |
0.2881 |
0.77 |
1.277 |
1.259 |
-0.233 |
0.215 |
0.623 |
0.771 |
0.129 |
0.688 |
-0.266 |
0.749 |
-1.3 |
-1.88 |
0.155 |
|
|
EV, млрд $
|
|
|
0.9309 |
3.14 |
20.07 |
11.99 |
57.39 |
55.24 |
53.8 |
66.61 |
7.27 |
9 |
7.76 |
45.45 |
4.83 |
4.5 |
5.73 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
1.302 |
0.688 |
0.408 |
0.749 |
-0.565 |
-0.018 |
-0.565 |
|
|
EBITDA, млрд $
|
|
0.145 |
|
0.7767 |
1.296 |
1.807 |
0.237 |
0.627 |
0.625 |
1.298 |
1.327 |
2.84 |
1.49 |
0.824 |
-0.8041 |
-0.6279 |
0.691 |
|
|
FCF, млрд $
|
|
|
|
1.016 |
2.32 |
2.5 |
1.622 |
1.428 |
1.352 |
1.26 |
1.113 |
1.18 |
1.747 |
1.54 |
1.1124 |
0.668 |
-0.118 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
1.26 |
1.113 |
1.18 |
1.747 |
1.54 |
1.1124 |
0.668 |
-0.118 |
|
|
Баланс стоимость, млрд $
|
-0.0023 |
0.0199 |
0.0781 |
-0.0379 |
-0.289 |
-0.497 |
-1.674 |
-2.35 |
-2.52 |
-2.56 |
-3.43 |
-3.89 |
-5.11 |
-5.21 |
-6.08 |
-7.67 |
8.26 |
|
|
Операционная прибыль, млрд $
|
|
0.1667 |
0.3262 |
1.5079 |
-0.013 |
-0.049 |
-1.051 |
-0.643 |
-0.094 |
0.142 |
-0.447 |
0.688 |
1.033 |
0.749 |
-0.31 |
-0.628 |
0.691 |
|
|
Операционные расходы, млрд $
|
0.031 |
0.055 |
0.095 |
0.359 |
0.656 |
0.704 |
1.705 |
1.251 |
0.698 |
0.522 |
1.82 |
2.15 |
0.093 |
0.088 |
0.041 |
0.075 |
0.096 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
-2.24 |
0.731 |
1.1 |
0.746 |
1.54 |
-0.344 |
0.389 |
0.386 |
1.93 |
0.653 |
-0.647 |
-0.565 |
-0.274 |
1.23 |
-0.369 |
0.44 |
|
|
Чистая прибыль, млрд $
|
-2.42 |
0.718 |
0.662 |
0.775 |
0.975 |
-0.411 |
0.212 |
-0.027 |
-0.651 |
-0.434 |
-0.692 |
0.561 |
-0.151 |
0.286 |
-0.392 |
0.412 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
6.02 |
5.29 |
4.21 |
5.18 |
4.85 |
5.46 |
5.6 |
6.27 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
-0.624 |
-0.354 |
-0.496 |
0.841 |
-0.009 |
0.401 |
-0.784 |
0.955 |
|
|
EBITDA, млрд $
|
|
|
|
|
1.004 |
-0.394 |
0.226 |
-0.012 |
-0.6241 |
-0.3541 |
-0.0718 |
0.883 |
-0.619 |
0.286 |
-0.392 |
1.872 |
|
|
FCF, млрд $
|
0.347 |
0.429 |
0.561 |
0.41 |
0.428 |
0.343 |
0.393 |
0.376 |
0.371 |
0.000693 |
0.9179 |
0.094 |
0.026 |
-0.061 |
-0.053 |
-0.031 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
0.428 |
0.343 |
0.393 |
0.376 |
0.000371 |
0.000693 |
0.9179 |
0.094 |
0.026 |
-0.061 |
-0.053 |
-0.031 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
-4.35 |
-4.97 |
-4.97 |
-5.21 |
-6.08 |
-6.73 |
-7.61 |
-7.28 |
-7.67 |
7.88 |
7.45 |
8.26 |
|
|
Операционная прибыль, млрд $
|
0.347 |
0.429 |
0.561 |
0.41 |
0.428 |
0.343 |
0.393 |
0.376 |
0.371 |
-0.032 |
-0.03 |
0.094 |
-0.619 |
-0.061 |
-0.392 |
0.499 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
-0.024 |
-0.022 |
0.022 |
0.02 |
0.021 |
0.02 |
0.019 |
0.014 |
0.022 |
-0.023 |
-0.023 |
0.641 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.056 |
0.2028 |
0.1733 |
1.3669 |
2.43 |
2.14 |
1.72 |
1.11 |
1.208 |
1.046 |
0.921 |
0.831 |
1.017 |
11.79 |
8.26 |
9.4 |
0.518 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
1.06 |
10.18 |
0.737 |
1.45 |
0.12 |
4.03 |
4.03 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.489 |
10.18 |
0.21 |
10.89 |
0.12 |
11.62 |
11.62 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
1.282 |
14.28 |
1.525 |
9.08 |
1.771 |
1.771 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.025 |
-0.688 |
1.082 |
0.369 |
0.013 |
|
|
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
22.73 |
0.831 |
1.23 |
0.998 |
1.14 |
0.518 |
0.518 |
|
|
Чистые активы, млрд
|
0.2582 |
0.5468 |
1.5721 |
6.21 |
10.9 |
8.7 |
9.43 |
7.97 |
7.36 |
8.75 |
9.91 |
11.04 |
11.08 |
10.29 |
8.93 |
7.79 |
1.14 |
|
|
Активы, млрд
|
1.6563 |
4.63 |
14.48 |
57.97 |
100.45 |
76.26 |
67.77 |
57.02 |
56.88 |
70.38 |
109.24 |
113.08 |
81.82 |
68.15 |
66.39 |
66.11 |
71.6 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
75.72 |
86.86 |
0.177 |
0.126 |
42.8 |
61.32 |
61.32 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
21.79 |
2.55 |
11.91 |
9.91 |
0.095 |
0.08 |
0.08 |
|
|
Задолженность, млрд
|
1.3982 |
4.08 |
12.9 |
51.76 |
89.56 |
67.56 |
58.34 |
49.05 |
49.52 |
61.62 |
99.34 |
102.04 |
70.74 |
57.86 |
57.46 |
58.32 |
0.08 |
|
|
Чистый долг, млрд
|
-0.056 |
-0.2028 |
-0.0274 |
-1.2588 |
11.53 |
1.037 |
50.58 |
47.62 |
48.04 |
60.1 |
-0.646 |
-0.603 |
-0.663 |
-0.872 |
-0.888 |
-0.883 |
-0.438 |
|
|
Долг, млрд
|
|
|
0.1459 |
0.1081 |
13.96 |
3.18 |
52.3 |
48.73 |
49.25 |
0.357 |
0.275 |
0.228 |
0.177 |
47.59 |
36.46 |
41.63 |
0.08 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
3.27 |
2.17 |
2.41 |
2.32 |
1.78 |
1.57 |
1.45 |
1.53 |
2.09 |
2.24 |
0.976 |
2.33 |
2.84 |
1.62 |
0.493 |
0.518 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
2.32 |
2.01 |
1.17 |
0.682 |
0.346 |
0.148 |
0.311 |
4.03 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
2.32 |
2.01 |
1.17 |
0.12 |
0.346 |
0.148 |
0.311 |
11.62 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
9.08 |
11.77 |
9.76 |
11.09 |
1.771 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
-0.0001 |
-0.0418 |
0.042 |
-0.917 |
-0.286 |
0.392 |
0.917 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
3.32 |
2.91 |
2.15 |
1.14 |
1.32 |
0.864 |
0.804 |
0.518 |
|
|
Чистые активы, млрд
|
|
|
|
|
11.36 |
10.67 |
10.68 |
10.29 |
8.93 |
8.04 |
7.22 |
7.87 |
7.79 |
|
|
|
|
|
Активы, млрд
|
|
|
|
|
1.489 |
75.06 |
68.81 |
68.15 |
66.39 |
61.24 |
58.52 |
51.75 |
66.11 |
60.52 |
69.99 |
71.6 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
42.8 |
57.25 |
50 |
61.13 |
61.32 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
11.06 |
8.61 |
8.79 |
0.095 |
9.29 |
8.17 |
0.08 |
0.08 |
|
|
Задолженность, млрд
|
|
|
|
|
74.18 |
64.39 |
58.13 |
57.86 |
57.46 |
53.2 |
51.3 |
43.88 |
58.32 |
52.64 |
62.54 |
0.08 |
|
|
Чистый долг, млрд
|
|
|
|
|
-0.798 |
-0.799 |
-0.847 |
-0.872 |
-0.888 |
-0.799 |
-0.976 |
-0.923 |
-0.883 |
-0.629 |
-0.413 |
-0.438 |
|
|
Долг, млрд
|
|
|
|
|
0.165 |
0.148 |
0.134 |
0.126 |
0.116 |
0.107 |
0.098 |
0.095 |
0.092 |
0.087 |
0.08 |
0.08 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
13.69 |
21.69 |
18.33 |
19.8 |
14.96 |
12.93 |
-2.91 |
2.24 |
8.12 |
9.59 |
1.05 |
6.43 |
-3.68 |
7.06 |
-13.1 |
-19.87 |
|
1.9222 |
8.08 |
|
|
ROA, %
|
2.13 |
2.56 |
1.99 |
2.13 |
1.6 |
1.41 |
-0.36 |
0.3 |
1.04 |
1.15 |
0.1 |
0.56 |
-0.37 |
0.87 |
-1.99 |
-2.79 |
|
0.2513 |
3.08 |
|
|
ROIC, %
|
|
30.4 |
19.8 |
23.87 |
-0.05 |
-0.41 |
-6.39 |
-5.74 |
-0.6 |
0.72 |
-1.41 |
|
|
|
|
|
|
|
2.95 |
|
|
ROS, %
|
|
91.43 |
93.88 |
91.31 |
97.66 |
97.55 |
110.43 |
90.34 |
92.16 |
91.68 |
56.33 |
89.23 |
-597.11 |
89.49 |
110.59 |
-46.67 |
61.75 |
61.75 |
11.83 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
12.79 |
0.6107 |
0.5 |
1.1056 |
-1.1022 |
-0.0273 |
|
-1.1022 |
5.01 |
|
|
Рентаб EBITDA, %
|
|
111.48 |
|
91.31 |
97.66 |
138.57 |
-112.32 |
263.45 |
92.46 |
154.34 |
579.48 |
367.96 |
-861.27 |
89.49 |
106.63 |
104.71 |
|
275.3 |
40.56 |
|
|
Чистая рентаб, %
|
86 |
91.18 |
93.73 |
90.58 |
96.23 |
96.55 |
110.43 |
90.34 |
92.16 |
91.68 |
56.33 |
89.23 |
153.76 |
89.49 |
94.34 |
16.17 |
|
61.75 |
11.84 |
|
|
Operation Margin, %
|
|
128.16 |
106.13 |
177.26 |
-0.98 |
-3.76 |
498.1 |
-270.17 |
-13.91 |
16.88 |
-195.2 |
89.23 |
-597.11 |
89.49 |
|
-22.16 |
275.3 |
275.3 |
18.04 |
|
|
Чистая процентная маржа, %
|
|
|
|
90.58 |
95.48 |
95.48 |
|
78.57 |
88.02 |
87.16 |
40.61 |
81.45 |
|
77.54 |
|
|
|
77.54 |
7.25 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
9.13 |
-3.76 |
1.9356 |
-0.2489 |
-6.23 |
-4.42 |
-7.64 |
6.74 |
9.73 |
3.71 |
-5.08 |
5.28 |
8.08 |
|
|
ROA, %
|
64.31 |
-1.0739 |
0.2947 |
-0.0394 |
-0.9677 |
-0.6801 |
-1.1556 |
1.0175 |
1.2999 |
0.4517 |
-0.6007 |
0.582 |
3.08 |
|
|
ROCE, %
|
|
|
|
|
-1.1725 |
-0.5394 |
-0.7888 |
1.4313 |
-0.0153 |
0.6837 |
-1.2724 |
1.8591 |
5.01 |
|
|
Рентаб EBITDA, %
|
100.5 |
101.29 |
96.58 |
171.43 |
99.06 |
85.53 |
11.1 |
153.57 |
|
92.56 |
|
425.45 |
40.56 |
|
|
Чистая рентаб, %
|
97.6 |
105.66 |
90.6 |
385.71 |
103.33 |
104.83 |
106.96 |
97.57 |
|
92.56 |
|
93.64 |
11.84 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
1.293 |
1.949 |
2.84 |
1.519 |
1.361 |
1.279 |
1.466 |
|
2.04 |
|
Расходы на обслуживание долга
|
0.524 |
1.173 |
2.15 |
0.674 |
0.075 |
0.073 |
1.047 |
|
2.29 |
|
Персонал, чел
|
|
|
|
|
50 |
50 |
51 |
53 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.557 |
0.249 |
0.293 |
0.262 |
0.475 |
0.395 |
0.373 |
0.347 |
0.351 |
0.457 |
0.593 |
0.64 |
|
Расходы на обслуживание долга
|
0.029 |
0.017 |
0.014 |
0.015 |
0.027 |
0.08 |
0.196 |
0.322 |
0.449 |
0.526 |
0.646 |
0.666 |
|