Отчетность TravelCenters of America Inc.
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
|
|
|
0.156 |
0.1877 |
0.0368 |
0.0674 |
0.0943 |
0.1063 |
0.141 |
0.3896 |
0.5048 |
0.376 |
0.284 |
0.1435 |
0.1504 |
0.1715 |
0.5692 |
1.23 |
|
1.3 |
|
|
Выручка, млрд $
|
2.06 |
1.935 |
1.8709 |
2.18 |
2.68 |
4.08 |
4.78 |
5.81 |
7.66 |
4.7 |
5.96 |
7.89 |
8 |
7.95 |
7.78 |
5.85 |
5.51 |
6.05 |
6.23 |
6.12 |
4.85 |
7.34 |
10.22 |
10.79 |
10.84 |
|
|
Чистая прибыль, млрд $
|
|
|
0.0013 |
0.0089 |
0.0149 |
-0.0021 |
0.031 |
-0.1013 |
-0.0402 |
-0.0899 |
-0.0656 |
0.024 |
0.032 |
0.032 |
0.061 |
0.028 |
-0.002 |
0.009 |
-0.121 |
0.033 |
-0.014 |
0.059 |
0.1261 |
0.1415 |
0.1641 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
0.3758 |
0.1458 |
-0.0176 |
0.0404 |
0.3654 |
0.4242 |
0.5116 |
0.7599 |
0.6862 |
0.6731 |
0.5676 |
0.1496 |
0.4625 |
0.2137 |
2.27 |
2.98 |
3.03 |
2.42 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.0931 |
0.0653 |
0.0108 |
0.1231 |
0.2529 |
0.2214 |
0.2529 |
|
|
EBITDA, млрд $
|
|
|
1.8709 |
2.18 |
0.0821 |
0.0652 |
0.1212 |
-0.0681 |
0.0195 |
-0.0304 |
0.004 |
0.0814 |
0.0952 |
0.0809 |
0.1813 |
0.1392 |
0.117 |
0.083 |
0.108 |
0.166 |
0.137 |
0.219 |
0.3155 |
0.3379 |
0.3671 |
|
|
FCF, млрд $
|
-0.0022 |
-0.0174 |
0.0329 |
0.0331 |
-0.0258 |
-0.0044 |
0.0147 |
-0.253 |
-0.0038 |
0.015 |
-0.0312 |
-0.095 |
-0.106 |
-0.093 |
-0.008 |
-0.159 |
-0.219 |
-0.11 |
-0.063 |
-0.001 |
0.19 |
0.05 |
-0.0405 |
-0.0419 |
-0.0028 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0357 |
0.0816 |
0.0825 |
0.2444 |
0.1545 |
0.1531 |
0.1334 |
0.1837 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
-0.179 |
-0.1811 |
-0.1501 |
-0.1013 |
-0.1415 |
-0.2314 |
-0.297 |
-0.2852 |
-0.253 |
-0.2213 |
-0.1604 |
-0.1327 |
-0.1347 |
-0.1254 |
-0.2468 |
-0.1272 |
-0.1411 |
-0.0826 |
0.0347 |
0.0752 |
0.8732 |
|
|
Операционная прибыль, млрд $
|
0.0397 |
0.0422 |
1.8709 |
2.18 |
0.0667 |
0.0861 |
0.0955 |
-0.1066 |
-0.0349 |
-0.077 |
-0.0415 |
0.032 |
0.041 |
0.021 |
0.114 |
0.078 |
0.022 |
-0.046 |
0.027 |
0.065 |
0.011 |
0.123 |
0.1764 |
0.2214 |
0.2529 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.4641 |
0.5384 |
0.5645 |
0.8639 |
1.015 |
0.9545 |
0.9844 |
1.0064 |
1.0445 |
1.1316 |
1.2052 |
1.3114 |
1.4531 |
1.541 |
1.4178 |
1.4573 |
1.3989 |
1.4606 |
1.1663 |
1.6557 |
1.6128 |
|
|
CAPEX, млрд $
|
0.0681 |
0.0545 |
0.0426 |
0.0442 |
0.1229 |
0.0854 |
0.0928 |
0.1381 |
0.0832 |
0.0377 |
0.0595 |
0.125 |
0.189 |
0.164 |
0.17 |
0.295 |
0.33 |
0.145 |
0.145 |
0.084 |
0.054 |
0.105 |
0.1937 |
0.1752 |
0.1865 |
|
|
|
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
1.52 |
1.3 |
0.9861 |
1.27 |
1.29 |
1.53 |
1.83 |
1.94 |
2.03 |
2.3 |
3.08 |
2.81 |
2.66 |
2.24 |
|
|
Чистая прибыль, млрд $
|
0.0414 |
-0.0176 |
0.0021 |
0.0085 |
-0.007 |
-0.0057 |
0.0283 |
0.0217 |
0.0125 |
0.0158 |
0.062 |
0.0358 |
0.0453 |
-0.0061 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
2.36 |
2.21 |
2.52 |
2.42 |
3.04 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.032 |
0.0942 |
0.0572 |
0.0695 |
0.000552 |
|
|
EBITDA, млрд $
|
0.0888 |
0.0113 |
0.043 |
0.05 |
0.0393 |
0.03 |
0.073 |
0.0644 |
0.0515 |
0.0541 |
0.1207 |
0.0871 |
0.0966 |
0.0274 |
|
|
FCF, млрд $
|
-0.0306 |
-0.0056 |
0.1235 |
0.0589 |
0.0133 |
0.0393 |
0.0574 |
0.0378 |
-0.0849 |
0.0091 |
0.077 |
-0.0417 |
-0.0472 |
-0.03 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
0.0572 |
-0.0268 |
0.0591 |
0.1164 |
0.0044 |
0.0037 |
0.0088 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
-0.0953 |
-0.0826 |
-0.0663 |
-0.0023 |
0.0347 |
0.0815 |
0.0752 |
|
|
Операционная прибыль, млрд $
|
-0.0098 |
0.011 |
0.1344 |
0.0681 |
0.0308 |
0.0516 |
0.0725 |
0.0572 |
-0.0268 |
0.0591 |
0.1164 |
0.0044 |
0.0037 |
0.0088 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
0.3748 |
0.3774 |
0.252 |
0.2601 |
0.2767 |
0.4165 |
0.423 |
|
|
CAPEX, млрд $
|
0.0258 |
0.0286 |
0.0252 |
0.0323 |
0.0387 |
0.0238 |
0.0241 |
0.0243 |
0.0243 |
0.0242 |
0.0268 |
0.0293 |
0.0294 |
0.0271 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.029 |
0.0199 |
0.014 |
0.015 |
0.0458 |
0.0475 |
0.0553 |
0.1489 |
0.1455 |
0.1556 |
0.1254 |
0.1183 |
0.0352 |
0.0857 |
0.2243 |
0.1721 |
0.0613 |
0.0361 |
0.3144 |
0.0172 |
0.4832 |
0.6211 |
0.4673 |
0.3859 |
0.416 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0974 |
0.1735 |
0.0944 |
0.1114 |
0.2066 |
|
0.2066 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1967 |
0.1966 |
0.1728 |
0.1918 |
0.2721 |
0.2525 |
0.2721 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0832 |
0.1011 |
0.1264 |
0.0957 |
0.1143 |
|
|
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6437 |
0.4198 |
0.7859 |
0.8772 |
0.9419 |
0.8824 |
0.9419 |
|
|
Чистые активы, млрд
|
0.0246 |
0.0129 |
0.0152 |
0.025 |
0.0397 |
0.0473 |
0.0893 |
0.4394 |
0.4023 |
0.3148 |
0.2513 |
0.3186 |
0.3534 |
0.4539 |
0.5186 |
0.5493 |
0.5517 |
0.5659 |
0.4489 |
0.5711 |
0.6406 |
0.7029 |
0.8246 |
0.8685 |
0.9994 |
|
|
Активы, млрд
|
0.7351 |
0.6799 |
0.6608 |
0.6506 |
0.8977 |
0.9397 |
0.9956 |
1.2633 |
0.8898 |
0.8854 |
0.8941 |
1.0165 |
1.0183 |
1.2573 |
1.4252 |
1.6351 |
1.6598 |
1.6179 |
1.4421 |
3.23 |
3.44 |
3.51 |
3.68 |
3.58 |
3.65 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.001 |
0.1041 |
0.1113 |
0.118 |
0.1139 |
0.1118 |
0.1139 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3205 |
0.3293 |
0.5254 |
0.5248 |
0.5242 |
0.5241 |
0.5242 |
|
|
Задолженность, млрд
|
0.7104 |
0.667 |
0.6608 |
0.6506 |
0.8599 |
0.8943 |
0.9197 |
0.8239 |
0.4875 |
0.5706 |
0.6428 |
0.6979 |
0.6648 |
0.8034 |
0.9066 |
1.0858 |
1.1068 |
1.0506 |
0.9917 |
2.66 |
2.8 |
2.81 |
2.86 |
2.71 |
2.78 |
|
|
Чистый долг, млрд
|
0.5186 |
0.529 |
0.5099 |
0.487 |
0.6372 |
0.6351 |
0.6205 |
0.2198 |
-0.0418 |
-0.0544 |
-0.0269 |
0.2712 |
0.318 |
0.3706 |
0.3703 |
0.1814 |
0.2971 |
0.3249 |
0.0072 |
0.4162 |
0.1535 |
1.765 |
1.7524 |
1.778 |
1.7732 |
|
|
Долг, млрд
|
0.5476 |
0.5489 |
0.5239 |
0.502 |
0.6831 |
0.6826 |
0.6758 |
0.3687 |
0.1037 |
0.1012 |
0.0985 |
0.3894 |
0.3532 |
0.4563 |
0.5946 |
0.3535 |
0.3585 |
0.3196 |
0.3205 |
0.3293 |
0.5254 |
2.35 |
2.26 |
2.16 |
2.19 |
|
|
|
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.0172 |
0.0203 |
0.1428 |
0.2804 |
0.4832 |
0.52 |
0.5833 |
0.6211 |
0.536 |
0.5442 |
0.5652 |
0.4673 |
0.416 |
0.3859 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
0.2018 |
0.2258 |
0.2194 |
0.2066 |
0.1945 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
0.2214 |
0.2516 |
0.2426 |
0.2721 |
0.2525 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
0.0249 |
0.028 |
0.0306 |
0.0308 |
0.0271 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
1 |
1.07 |
0.965 |
0.9419 |
0.8824 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
0.6883 |
0.7029 |
0.7203 |
0.7863 |
0.8246 |
0.8732 |
0.8685 |
|
|
Активы, млрд
|
|
|
|
|
|
|
|
3.58 |
3.51 |
3.64 |
3.74 |
3.68 |
3.65 |
3.58 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
0.1209 |
0.1191 |
0.1163 |
0.1139 |
0.1118 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
0.5246 |
0.5245 |
0.5244 |
0.5242 |
0.5241 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
|
2.89 |
2.81 |
2.92 |
2.96 |
2.86 |
2.78 |
2.71 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
|
1.705 |
1.765 |
1.7341 |
1.6845 |
1.7524 |
1.7732 |
1.778 |
|
|
Долг, млрд
|
0.39 |
0.3746 |
0.4156 |
0.4404 |
0.4452 |
0.5037 |
0.5402 |
0.5733 |
0.5193 |
0.6515 |
0.7163 |
0.6405 |
0.5837 |
0.5411 |
|
|
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, %
|
-23.05 |
-9.99 |
-28.55 |
-26.09 |
8.27 |
9.03 |
7.35 |
11.92 |
4.93 |
-0.35 |
1.57 |
-23.76 |
6.54 |
-2.22 |
8.51 |
17.19 |
16.24 |
|
20.82 |
-1379.65 |
|
|
ROA, %
|
-8.02 |
-4.52 |
-10.15 |
-7.33 |
2.47 |
2.98 |
2.61 |
4.32 |
1.72 |
-0.12 |
0.54 |
-7.88 |
1.43 |
-0.4 |
1.64 |
3.64 |
3.91 |
|
4.58 |
10.47 |
|
|
ROIC, %
|
-19.42 |
-7.02 |
-18.69 |
-12.14 |
6.06 |
6.86 |
7.33 |
7.75 |
3.36 |
1.14 |
2.07 |
-9.77 |
3.18 |
0.27 |
3.09 |
|
|
|
3.83 |
17.23 |
|
|
ROS, %
|
-1.75 |
-0.35 |
-1.59 |
-0.67 |
0.43 |
0.55 |
0.28 |
1.49 |
1.14 |
0.44 |
-0.75 |
-1.49 |
1.08 |
0.21 |
1.67 |
1.23 |
1.5138 |
1.5138 |
1.5138 |
9.99 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
-8.07 |
2.3 |
0.3594 |
4.12 |
8.24 |
7.29 |
|
8.24 |
26.97 |
|
|
Рентаб EBITDA, %
|
-1.17 |
0.25 |
-0.65 |
0.07 |
1.03 |
1.19 |
1.02 |
2.33 |
2.38 |
2.11 |
1.37 |
1.73 |
2.71 |
2.83 |
1.68 |
2.07 |
3.13 |
|
3.39 |
17.24 |
|
|
Чистая рентаб, %
|
-1.74 |
-0.52 |
-1.91 |
-1.1 |
0.4 |
0.5 |
0.3 |
1.5 |
1.3 |
0.4 |
-0.8 |
0.4 |
1.1 |
0.2 |
1.7 |
1.27 |
1.31 |
|
1.51 |
9.99 |
|
|
Operation Margin, %
|
-1.83 |
-0.46 |
-1.64 |
-0.7 |
0.41 |
0.52 |
0.27 |
1.46 |
1.34 |
0.4 |
-0.76 |
0.43 |
1.07 |
0.22 |
1.68 |
|
2.33 |
2.33 |
2.33 |
13.87 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
0.3 |
0.38 |
0.37 |
0.75 |
0.45 |
-0.03 |
0.15 |
-1.93 |
0.55 |
-0.28 |
0.78 |
|
|
|
0.97 |
8.02 |
|
|
Доходность FCF, %
|
-162.16 |
-2.02 |
40.88 |
-46.3 |
-100.49 |
-99.41 |
-65.77 |
-2.23 |
-31.41 |
-58.3 |
-38.64 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
|
3.4 |
1.9223 |
2.39 |
9.02 |
4.99 |
6 |
-0.7684 |
-1379.65 |
|
|
ROA, %
|
|
|
|
0.6241 |
0.361 |
0.4564 |
1.7343 |
0.996 |
1.2759 |
-0.1742 |
10.47 |
|
|
ROCE, %
|
|
|
|
|
|
1.0705 |
3.14 |
1.8983 |
2.29 |
0.0181 |
26.97 |
|
|
Рентаб EBITDA, %
|
3.05 |
1.96 |
3.98 |
3.32 |
2.53 |
2.35 |
3.92 |
3.1 |
3.64 |
1.23 |
17.24 |
|
|
Чистая рентаб, %
|
|
|
|
1.14 |
0.63 |
0.71 |
2.08 |
1.32 |
1.76 |
-0.28 |
9.99 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0289 |
0.027 |
0.0293 |
|
|
|
|
|
|
Расходы на обслуживание долга
|
0.03 |
0.029 |
0.0284 |
0.0305 |
0.0468 |
0.0443 |
0.0399 |
0.0418 |
|
Всего задолженность
|
|
0.2887 |
0.39 |
0.4452 |
|
|
|
|
|
Персонал, чел
|
|
|
|
|
14024 |
15115 |
15945 |
|
|
|
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
CAGR 5 |
Расходы на обслуживание долга
|
0.0118 |
0.0118 |
0.0115 |
0.0112 |
0.0098 |
0.0093 |
0.0096 |
|