Отчетность Natural Resource Partners L.P.
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 $
|
|
|
|
|
|
0.8615 |
0.7575 |
1.455 |
1.9644 |
1.2355 |
1.9496 |
3.71 |
2.98 |
2.04 |
2.19 |
1.11 |
0.1524 |
0.4845 |
0.39 |
0.4589 |
0.2413 |
0.4602 |
0.7003 |
0.6123 |
0.8326 |
|
|
Выручка, млрд $
|
0.0225 |
0.026 |
0.0139 |
0.0855 |
0.1214 |
0.1591 |
0.1707 |
0.215 |
0.2917 |
0.2561 |
0.3014 |
0.378 |
0.379 |
0.324 |
0.358 |
0.439 |
0.331 |
0.334 |
0.203 |
0.21 |
0.129 |
0.194 |
0.3205 |
0.3205 |
0.2982 |
|
|
Чистая прибыль, млрд $
|
0.0128 |
0.0145 |
0.0064 |
0.0369 |
0.059 |
0.0918 |
0.1021 |
0.1025 |
0.17 |
0.0806 |
0.1545 |
0.053 |
0.213 |
0.172 |
0.109 |
-0.572 |
0.097 |
0.089 |
0.14 |
-0.024 |
-0.085 |
0.109 |
0.2257 |
0.2288 |
0.2767 |
|
|
EV, млрд $
|
|
|
|
|
|
1.0451 |
1.1553 |
1.91 |
2.37 |
1.8117 |
2.55 |
4.36 |
3.82 |
3.11 |
3.62 |
2.42 |
1.2383 |
1.264 |
0.9609 |
0.8768 |
0.613 |
0.7947 |
0.8781 |
0.7901 |
1.1099 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2097 |
0.193 |
0.0915 |
0.1478 |
0.3052 |
0.3141 |
0.3052 |
|
|
EBITDA, млрд $
|
|
0.0215 |
0.0111 |
0.0694 |
0.101 |
0.1352 |
0.1455 |
0.1797 |
0.2626 |
0.2142 |
0.253 |
0.3307 |
0.3281 |
0.3016 |
0.2951 |
0.3045 |
0.229 |
0.207 |
0.214 |
0.037 |
-0.0347 |
0.167 |
0.2666 |
0.2666 |
0.3311 |
|
|
FCF, млрд $
|
0.0106 |
0.0121 |
-0.0507 |
-0.078 |
0.0131 |
0.016 |
-0.1259 |
0.0933 |
0.2139 |
0.0908 |
0.0863 |
0.185 |
0.09 |
0.175 |
-0.148 |
0.153 |
0.103 |
0.12 |
0.189 |
0.137 |
0.089 |
0.122 |
0.1509 |
0.2873 |
0.2767 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1271 |
0.1889 |
0.1373 |
0.0893 |
0.1218 |
0.1509 |
0.2874 |
0.2767 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0668 |
0.0668 |
0.0668 |
0.0668 |
0.1089 |
0.11 |
0.6042 |
0.4048 |
|
|
Операционная прибыль, млрд $
|
0.0167 |
0.0202 |
0.0066 |
0.0441 |
0.0701 |
0.1015 |
0.1158 |
0.1283 |
0.197 |
0.154 |
0.1961 |
0.265 |
0.27 |
0.203 |
0.174 |
0.154 |
0.134 |
0.143 |
0.135 |
0.146 |
0.081 |
0.131 |
0.2027 |
0.3141 |
0.2224 |
|
|
Операционные расходы, млрд $
|
|
0.0058 |
0.0069 |
0.0401 |
0.0493 |
0.0542 |
0.0533 |
0.0854 |
0.0289 |
0.0381 |
0.1038 |
0.1092 |
0.0474 |
0.0533 |
0.0577 |
0.1843 |
0.1511 |
0.155 |
0.046 |
0.0495 |
0.0391 |
0.0686 |
0.0522 |
0.0514 |
0.0758 |
|
|
CAPEX, млрд $
|
0.0000 |
0.000974 |
0.0574 |
0.1425 |
0.0777 |
0.1057 |
0.2648 |
0.0748 |
0.0161 |
0.1199 |
0.1724 |
0.121 |
0.181 |
0.072 |
0.358 |
0.051 |
0.005 |
0.007 |
0.0024 |
0.0000 |
0.00097 |
0.000118 |
0.00019 |
0.000466 |
0.0001 |
|
|
|
2018Q4 |
2019Q2 |
2019Q4 |
2020Q2 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
4.33 |
4.61 |
4.83 |
5.15 |
5.03 |
0.0351 |
4.32 |
0.0501 |
5.07 |
0.0749 |
0.0999 |
0.1023 |
5.58 |
0.0992 |
0.0643 |
0.0864 |
|
|
Чистая прибыль, млрд $
|
1.19 |
3.6 |
3.12 |
-3.8 |
0.598 |
0.0084 |
2.13 |
0.0295 |
1.98 |
0.0639 |
0.0012 |
0.0013 |
4.64 |
-0.0827 |
0.0703 |
0.000876 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
1.1499 |
1.0094 |
0.9781 |
0.7527 |
0.8237 |
1 |
1.3839 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.0733 |
0.079 |
0.0822 |
0.0708 |
0.0821 |
0.0739 |
0.0677 |
|
|
EBITDA, млрд $
|
|
|
|
|
|
0.0234 |
0.0299 |
0.0443 |
0.05 |
0.0772 |
0.019 |
0.0133 |
0.0799 |
0.0862 |
0.0777 |
0.0723 |
|
|
FCF, млрд $
|
2.91 |
2.39 |
2.85 |
1.17 |
3.48 |
0.0232 |
1.89 |
0.0301 |
2.61 |
0.0523 |
0.0631 |
-0.033 |
0.0688 |
0.0729 |
0.0813 |
0.0789 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
0.0232 |
0.0134 |
0.0301 |
0.0552 |
0.0523 |
0.0631 |
-0.033 |
0.0689 |
0.0729 |
0.0814 |
0.0789 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
0.0668 |
0.0668 |
0.0391 |
0.1089 |
0.11 |
0.0012 |
0.0013 |
0.0048 |
0.6042 |
0.0000 |
0.5505 |
|
|
Операционная прибыль, млрд $
|
2.91 |
2.39 |
2.85 |
1.17 |
3.48 |
0.0184 |
1.89 |
0.0392 |
2.61 |
0.0733 |
0.079 |
0.0822 |
2.7 |
0.0821 |
0.0738 |
0.0677 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.0097 |
0.0086 |
0.0124 |
0.0187 |
0.0125 |
0.0151 |
0.0132 |
0.0167 |
0.0072 |
0.0136 |
0.0084 |
|
|
CAPEX, млрд $
|
|
|
|
0.0052 |
0.0057 |
0.0001 |
0.0071 |
0.0001 |
0.0042 |
0.0001 |
0.000346 |
0.0001 |
0.0135 |
0 |
0 |
0.0000 |
|
|
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
|
0.0041 |
0.0044 |
0.0078 |
0.0243 |
0.0421 |
0.0477 |
0.066 |
0.0583 |
0.0899 |
0.0826 |
0.0955 |
0.2149 |
0.1494 |
0.0925 |
0.0501 |
0.0518 |
0.0404 |
0.0298 |
0.1018 |
0.0983 |
0.0998 |
0.119 |
0.0609 |
0.0609 |
0.0391 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2625 |
|
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.032 |
0.0309 |
0.0123 |
0.0245 |
0.0427 |
|
0.0427 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0149 |
0.0092 |
0.0239 |
0.0259 |
|
|
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2425 |
0.1321 |
0.1172 |
0.1628 |
0.0836 |
|
0.0836 |
|
|
Чистые активы, млрд
|
0.0149 |
0.0202 |
0.3186 |
0.3082 |
0.4092 |
0.4259 |
0.4357 |
0.7446 |
0.7433 |
0.7652 |
0.8252 |
0.6449 |
0.6174 |
0.6168 |
0.7202 |
0.0729 |
0.1481 |
0.4352 |
0.5851 |
0.8396 |
0.3729 |
0.4399 |
0.472 |
0.6042 |
0.4363 |
|
|
Активы, млрд
|
0.0765 |
0.0882 |
0.3927 |
0.5317 |
0.5999 |
0.685 |
0.9395 |
1.32 |
1.3013 |
1.5236 |
1.664 |
1.6656 |
1.7647 |
1.9919 |
2.44 |
1.6841 |
1.4447 |
1.3892 |
1.3416 |
1.0859 |
0.9219 |
0.9538 |
0.9623 |
0.8357 |
0.2351 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1152 |
0.0458 |
0.0391 |
0.0391 |
0.0391 |
|
0.0391 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5576 |
0.4704 |
0.4324 |
0.3944 |
0.1292 |
|
0.1292 |
|
|
Задолженность, млрд
|
0.0616 |
0.0681 |
0.0741 |
0.2235 |
0.1907 |
0.2591 |
0.5038 |
0.5754 |
0.558 |
0.7584 |
0.8389 |
1.0207 |
1.1472 |
1.3751 |
1.7246 |
1.6111 |
1.2965 |
0.9539 |
0.7565 |
0.5853 |
0.549 |
0.5139 |
0.4903 |
0.2315 |
0.2351 |
|
|
Чистый долг, млрд
|
0.0466 |
0.0433 |
0.0497 |
0.1777 |
0.1235 |
0.1836 |
0.3978 |
0.455 |
0.4061 |
0.5762 |
0.5971 |
0.6521 |
0.8348 |
1.0727 |
1.4251 |
1.3133 |
1.0859 |
0.7795 |
0.5709 |
0.4179 |
0.3717 |
0.298 |
0.2816 |
0.1552 |
0.1292 |
|
|
Долг, млрд
|
0.0507 |
0.0477 |
0.0575 |
0.202 |
0.1657 |
0.2313 |
0.4638 |
0.5133 |
0.4961 |
0.6588 |
0.6926 |
0.8671 |
0.9843 |
1.1652 |
1.4752 |
1.3651 |
1.1263 |
0.8093 |
0.6728 |
0.5162 |
0.4715 |
0.4535 |
0.2387 |
0.2387 |
0.1683 |
|
|
|
2018Q4 |
2019Q2 |
2019Q4 |
2020Q2 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
1.59 |
6.09 |
3.28 |
3.58 |
11.56 |
0.0968 |
6.44 |
0.119 |
9.05 |
0.1356 |
0.0594 |
0.0609 |
4.55 |
0.0177 |
0.0107 |
0.0184 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.0373 |
0.0347 |
0.0427 |
0.0365 |
0.0371 |
0.0386 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.0073 |
0.0092 |
0.004 |
0.0038 |
0.0046 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
0.0998 |
0.0969 |
0.0836 |
0.0574 |
0.0507 |
0.0596 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
0.3728 |
0.3817 |
0.4067 |
0.4399 |
0.472 |
0.519 |
0.578 |
0.0187 |
0.6042 |
0.4287 |
0.4246 |
|
|
Активы, млрд
|
|
|
|
|
|
0.9092 |
0.9102 |
0.941 |
0.9538 |
0.9623 |
0.8831 |
0.879 |
0.8771 |
0.8357 |
0.8203 |
0.8152 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.0391 |
0.09 |
0.0391 |
0.0391 |
0.0367 |
0.0368 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.2593 |
0.1487 |
0.1292 |
0.1338 |
0.1457 |
0.1707 |
|
|
Задолженность, млрд
|
|
|
|
|
|
0.5364 |
0.5285 |
0.5343 |
0.5139 |
0.4903 |
0.3642 |
0.301 |
0.2351 |
0.2315 |
0.3205 |
0.3119 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
0.3584 |
0.3553 |
0.3345 |
0.298 |
0.2816 |
0.239 |
0.1778 |
0.1292 |
0.1552 |
0.1717 |
0.1891 |
|
|
Долг, млрд
|
|
|
|
|
|
0.4552 |
0.4532 |
0.4535 |
0.4335 |
0.4172 |
0.2984 |
0.2387 |
0.1683 |
0.1729 |
0.1824 |
0.2075 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2002 |
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, %
|
2.01 |
11.98 |
14.42 |
21.56 |
23.43 |
13.77 |
22.87 |
10.53 |
18.72 |
7.26 |
33.35 |
27.4 |
15.95 |
-140.37 |
83.58 |
20.99 |
20.91 |
-9.78 |
-25.73 |
18.64 |
52.99 |
52.99 |
|
131.61 |
16.79 |
|
|
ROA, %
|
1.63 |
6.94 |
9.83 |
13.41 |
10.87 |
7.76 |
13.06 |
5.29 |
9.28 |
3.18 |
12.19 |
8.98 |
4.81 |
-27.1 |
6.09 |
4.37 |
7.86 |
-4.4 |
-11.23 |
8.08 |
16.78 |
16.78 |
|
45.17 |
7.53 |
|
|
ROIC, %
|
|
|
|
|
|
|
|
|
13.19 |
5.62 |
15.72 |
12.44 |
7.98 |
-25.47 |
10.92 |
8.84 |
12.64 |
-0.52 |
-7.7 |
12.12 |
|
|
|
17.86 |
11.02 |
|
|
ROS, %
|
47.61 |
51.56 |
57.72 |
63.8 |
67.83 |
59.68 |
58.29 |
44.55 |
65.06 |
14.57 |
56.27 |
53.12 |
30.37 |
-130.25 |
40.35 |
42.76 |
66.61 |
-12.08 |
70.89 |
32.36 |
71.39 |
81.83 |
92.79 |
92.79 |
11.73 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.58 |
18.87 |
10.63 |
16.61 |
37.36 |
40.11 |
|
174.56 |
15.44 |
|
|
Рентаб EBITDA, %
|
|
72.86 |
74.08 |
85 |
85.23 |
83.58 |
90.04 |
83.64 |
83.95 |
87.55 |
86.54 |
93.1 |
82.35 |
69.38 |
54.33 |
61.98 |
105.42 |
17.62 |
-26.86 |
58.39 |
76.23 |
76.23 |
|
100.93 |
25.10 |
|
|
Чистая рентаб, %
|
46.17 |
43.18 |
48.58 |
57.74 |
59.82 |
47.68 |
58.29 |
31.46 |
51.25 |
70.3 |
71.1 |
62.6 |
48.5 |
35 |
40.4 |
42.8 |
66.6 |
69.4 |
62.6 |
67.3 |
79.98 |
80.94 |
|
92.79 |
12.24 |
|
|
Operation Margin, %
|
47.61 |
51.56 |
57.72 |
63.8 |
67.83 |
59.68 |
67.55 |
60.13 |
65.05 |
70.29 |
71.14 |
62.6 |
48.48 |
35.03 |
40.35 |
42.76 |
66.61 |
69.38 |
62.57 |
68.3 |
|
93.02 |
74.58 |
74.58 |
15.30 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
14.02 |
55.15 |
52.06 |
29.76 |
-127.47 |
28.78 |
18.56 |
52.94 |
-25.37 |
-87.39 |
39 |
|
|
|
55.71 |
10.16 |
|
|
Доходность FCF, %
|
|
|
|
1.8542 |
-16.62 |
6.41 |
10.89 |
7.35 |
4.43 |
4.99 |
3.02 |
8.58 |
-6.73 |
13.75 |
67.29 |
23.19 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
2.17 |
4.14 |
7.79 |
14.2 |
15.48 |
0.2682 |
0.2789 |
47.03 |
-39.17 |
21.14 |
0.2745 |
16.79 |
|
|
ROA, %
|
0.9154 |
1.6909 |
3.19 |
5.87 |
6.67 |
0.1285 |
0.1522 |
7.2 |
-9.66 |
8.49 |
0.1071 |
7.53 |
|
|
ROCE, %
|
|
|
|
|
8.35 |
9.07 |
9.74 |
8.57 |
10.29 |
15.42 |
10.87 |
15.44 |
|
|
Рентаб EBITDA, %
|
66.76 |
83.64 |
88.57 |
59.59 |
103.04 |
19.02 |
13.04 |
98.8 |
86.89 |
120.86 |
83.69 |
25.10 |
|
|
Чистая рентаб, %
|
23.86 |
42.97 |
58.93 |
66.31 |
85.34 |
1.19 |
1.31 |
78.13 |
-83.38 |
109.42 |
1.01 |
12.24 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.000181 |
0.0702 |
0.0475 |
0.041 |
0.0389 |
0.0289 |
0.0169 |
0.0263 |
|
Расходы на обслуживание долга
|
0.0829 |
0.0702 |
0.0475 |
0.041 |
0.0389 |
0.0192 |
0.0197 |
0.0138 |
|
Всего задолженность
|
|
0.1487 |
0.0627 |
0.0614 |
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.01 |
0.0097 |
0.0097 |
0.0096 |
0.0094 |
0.0081 |
0.0051 |
0.0036 |
0.0029 |
0.0035 |
0.0038 |
|
Расходы на обслуживание долга
|
0.01 |
0.0097 |
0.0097 |
0.0096 |
0.0094 |
0.0081 |
0.0051 |
0.0036 |
0.0029 |
0.0035 |
0.0038 |
|