Отчетность Herbalife Nutrition Ltd.
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 $
|
|
|
|
|
|
2.16 |
2.44 |
2.89 |
2.67 |
1.3684 |
2.54 |
4.29 |
6.1 |
3.54 |
7.16 |
3.22 |
4.61 |
3.97 |
5.05 |
8.31 |
6.39 |
4.7 |
1.94 |
|
1.53 |
|
|
Выручка, млрд $
|
0.9441 |
1.0201 |
1.0937 |
1.1594 |
1.3097 |
1.5668 |
1.8855 |
2.15 |
2.36 |
2.32 |
2.73 |
3.46 |
4.07 |
4.83 |
4.96 |
4.47 |
4.49 |
4.43 |
4.89 |
4.88 |
5.54 |
5.8 |
5.2 |
5.12 |
5.06 |
|
|
Чистая прибыль, млрд $
|
0.0369 |
0.0426 |
0.0232 |
0.0368 |
-0.0143 |
0.0931 |
0.1431 |
0.1915 |
0.2212 |
0.2033 |
0.2905 |
0.413 |
0.477 |
0.528 |
0.308 |
0.339 |
0.26 |
0.214 |
0.2966 |
0.311 |
0.3726 |
0.4472 |
0.3213 |
0.2524 |
0.1422 |
|
|
EV, млрд $
|
|
|
|
|
|
2.34 |
2.47 |
3.06 |
3.01 |
1.6126 |
2.53 |
4.23 |
6.25 |
3.5 |
8.33 |
3.96 |
5.22 |
4.96 |
9.96 |
7.72 |
8.06 |
6.71 |
3.85 |
3.61 |
3.7 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6452 |
0.5681 |
0.6406 |
0.7341 |
0.5452 |
0.4626 |
0.3689 |
|
|
EBITDA, млрд $
|
|
|
|
0.1282 |
0.0662 |
0.212 |
0.2477 |
0.338 |
0.381 |
0.3585 |
0.4584 |
0.6415 |
0.742 |
0.828 |
0.6062 |
0.6849 |
0.562 |
0.732 |
0.7456 |
0.6815 |
0.7409 |
0.8171 |
0.6734 |
0.5639 |
0.4822 |
|
|
FCF, млрд $
|
0.0212 |
0.0845 |
0.059 |
0.081 |
0.0571 |
0.1118 |
0.122 |
0.2289 |
0.1844 |
0.2253 |
0.3123 |
0.419 |
0.446 |
0.626 |
0.337 |
0.55 |
0.224 |
0.495 |
0.5644 |
0.3514 |
0.5166 |
0.3089 |
0.1961 |
0.1228 |
0.2225 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5908 |
0.6484 |
0.4575 |
0.6286 |
0.4603 |
0.3525 |
0.2682 |
0.3575 |
|
|
Баланс стоимость, млрд $
|
0.1632 |
0.1829 |
0.0139 |
0.0509 |
-0.0143 |
0.0788 |
0.2218 |
0.0252 |
0.0725 |
0.1597 |
0.257 |
0.3059 |
0.1484 |
0.2473 |
-0.6654 |
-0.3263 |
-0.0663 |
-0.2481 |
-0.7234 |
-0.39 |
-0.8561 |
-1.39 |
-1.27 |
-1.22 |
-1.0603 |
|
|
Операционная прибыль, млрд $
|
0.0704 |
0.0688 |
0.1281 |
0.107 |
0.1387 |
0.2191 |
0.2569 |
0.3132 |
0.3323 |
0.296 |
1.2878 |
1.7 |
0.661 |
0.735 |
0.514 |
0.584 |
0.458 |
0.617 |
0.6831 |
0.5681 |
0.6406 |
0.7341 |
0.5452 |
0.4626 |
0.3564 |
|
|
Операционные расходы, млрд $
|
|
|
|
0.8166 |
0.901 |
1.0319 |
1.2483 |
1.3943 |
1.5686 |
1.5354 |
0.8877 |
1.0746 |
2.6 |
3.13 |
3.46 |
3.03 |
3.18 |
2.96 |
3.29 |
3.35 |
3.75 |
3.83 |
3.49 |
3.49 |
3.52 |
|
|
CAPEX, млрд $
|
0.025 |
0.0109 |
0.0069 |
0.0136 |
0.0231 |
0.0315 |
0.0625 |
0.0419 |
0.0886 |
0.0598 |
0.0681 |
0.09 |
0.122 |
0.147 |
0.173 |
0.079 |
0.143 |
0.096 |
0.084 |
0.1061 |
0.112 |
0.1514 |
0.1564 |
0.1454 |
0.135 |
|
|
|
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 $
|
1.22 |
1.26 |
1.35 |
1.52 |
1.41 |
1.5 |
1.55 |
1.43 |
1.32 |
1.34 |
1.39 |
1.3 |
1.18 |
1.25 |
1.31 |
1.2813 |
1.215 |
|
|
Чистая прибыль, млрд $
|
0.06 |
0.05 |
0.12 |
0.14 |
0.07 |
0.1474 |
0.1442 |
0.1174 |
0.0382 |
0.0982 |
0.0865 |
0.0822 |
0.0544 |
0.0293 |
0.0599 |
0.0428 |
0.0102 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
5.69 |
4.72 |
4.61 |
3.84 |
3.97 |
3.59 |
3.67 |
3.48 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.1531 |
0.1558 |
0.1474 |
0.0889 |
0.0705 |
0.1261 |
0.0783 |
0.059 |
|
|
EBITDA, млрд $
|
0.13 |
0.11 |
0.21 |
0.22 |
0.18 |
0.233 |
0.2686 |
0.2174 |
0.1121 |
0.184 |
0.1867 |
0.1774 |
0.1017 |
0.0981 |
0.1674 |
0.1067 |
0.0872 |
|
|
FCF, млрд $
|
0.13 |
0.12 |
0.22 |
0.11 |
0.08 |
0.0767 |
0.1418 |
0.0519 |
0.0385 |
0.0892 |
0.0642 |
0.0319 |
0.0108 |
0.0159 |
0.0973 |
0.0485 |
0.0608 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
0.1101 |
0.1768 |
0.088 |
0.0854 |
0.1305 |
0.0988 |
0.0696 |
0.0536 |
0.0462 |
0.1356 |
0.0796 |
0.0961 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
-1.1272 |
-1.0762 |
-1.1119 |
-1.169 |
-1.45 |
-1.42 |
-1.36 |
-1.27 |
-1.22 |
-1.15 |
-1.1035 |
-1.0603 |
|
|
Операционная прибыль, млрд $
|
0.16 |
0.14 |
0.24 |
0.13 |
0.11 |
0.1101 |
0.1768 |
0.088 |
0.0854 |
0.1531 |
0.1558 |
0.1474 |
0.0889 |
0.0705 |
0.1356 |
0.1067 |
0.0558 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.9648 |
0.9912 |
0.9363 |
0.9371 |
0.8756 |
0.9211 |
0.8626 |
0.8263 |
0.883 |
0.4605 |
0.4553 |
1.1592 |
|
|
CAPEX, млрд $
|
0.02 |
0.02 |
0.03 |
0.02 |
0.03 |
0.0264 |
0.0271 |
0.0266 |
0.0275 |
0.0413 |
0.0346 |
0.0377 |
0.0428 |
0.0303 |
0.0291 |
0.0311 |
0.0353 |
|
|
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
|
0.1103 |
0.1792 |
0.0642 |
0.1507 |
0.2016 |
0.0882 |
0.1543 |
0.1874 |
0.1508 |
0.1508 |
0.1906 |
0.2588 |
0.3335 |
0.973 |
0.6454 |
0.8898 |
0.844 |
1.2788 |
1.2 |
0.8394 |
1.05 |
0.6015 |
0.508 |
0.4542 |
0.5752 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0003 |
0.0389 |
0.0389 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0705 |
0.0797 |
0.0833 |
0.0669 |
0.0706 |
0.0812 |
0.0812 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3818 |
0.4362 |
0.5014 |
0.5757 |
0.5807 |
0.5251 |
0.5052 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1004 |
0.1134 |
0.1003 |
0.083 |
0.1282 |
0.1133 |
0.1133 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.81 |
1.49 |
1.78 |
1.43 |
1.36 |
1.37 |
1.3993 |
|
|
Чистые активы, млрд
|
0.2224 |
0.2609 |
0.1913 |
0.2378 |
0.0643 |
0.1689 |
0.3539 |
0.1822 |
0.2417 |
0.3593 |
0.4872 |
0.5602 |
0.3955 |
0.5514 |
-0.3344 |
-0.0535 |
0.1963 |
-0.3347 |
1.81 |
1.49 |
1.78 |
1.43 |
1.36 |
1.32 |
0.4863 |
|
|
Активы, млрд
|
0.4169 |
0.4703 |
0.8557 |
0.904 |
0.9487 |
0.8378 |
1.0169 |
1.0672 |
1.1213 |
1.1461 |
1.2322 |
1.4462 |
1.7039 |
2.47 |
2.37 |
2.48 |
2.57 |
2.9 |
2.79 |
2.68 |
3.08 |
2.82 |
2.73 |
2.69 |
2.81 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6789 |
0.0241 |
0.0229 |
0.0294 |
0.0295 |
0.2958 |
0.349 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.77 |
1.78 |
2.41 |
2.73 |
2.66 |
2.25 |
2.25 |
|
|
Задолженность, млрд
|
0.1923 |
0.2077 |
0.6644 |
0.6662 |
0.8844 |
0.6689 |
0.663 |
0.885 |
0.8796 |
0.7867 |
0.745 |
0.886 |
1.2832 |
1.9223 |
2.71 |
2.53 |
2.37 |
3.23 |
3.51 |
3.07 |
3.93 |
4.21 |
4 |
3.91 |
3.87 |
|
|
Чистый долг, млрд
|
-0.1089 |
-0.178 |
0.2574 |
0.1022 |
0.2846 |
0.1748 |
0.0311 |
0.1777 |
0.3312 |
0.2442 |
-0.0124 |
-0.0552 |
0.1541 |
-0.0417 |
1.1663 |
0.7322 |
0.6039 |
0.9893 |
1.25 |
1.13 |
1.59 |
2.36 |
2.38 |
2.36 |
2.19 |
|
|
Долг, млрд
|
0.0014 |
0.0012 |
0.3216 |
0.2529 |
0.4862 |
0.2631 |
0.1854 |
0.3652 |
0.482 |
0.395 |
0.1782 |
0.2036 |
0.4876 |
0.9313 |
1.8117 |
1.622 |
1.4479 |
2.27 |
2.45 |
1.97 |
2.64 |
2.96 |
2.88 |
2.82 |
2.77 |
|
|
|
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
|
0.84 |
0.95 |
1.74 |
1.04 |
1.05 |
0.6117 |
0.8401 |
0.6808 |
0.6041 |
0.5697 |
0.5814 |
0.5325 |
0.508 |
0.4542 |
0.5424 |
0.4957 |
0.5752 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0003 |
|
|
|
0.0389 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.0834 |
0.085 |
0.0706 |
0.0851 |
0.0863 |
0.0795 |
0.0812 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.5543 |
0.537 |
0.5807 |
0.5451 |
0.5251 |
0.4968 |
0.5052 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.03 |
0.0128 |
0.0276 |
0.0291 |
0.0284 |
0.0282 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
1.43 |
1.38 |
1.36 |
1.32 |
1.37 |
1.3461 |
1.3993 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
-1.3623 |
-1.2912 |
-1.3334 |
-1.3915 |
1.44 |
1.43 |
1.38 |
1.36 |
1.32 |
0.6863 |
0.683 |
|
|
|
Активы, млрд
|
|
|
|
|
|
2.67 |
2.97 |
2.85 |
2.82 |
2.82 |
2.8 |
2.73 |
2.73 |
2.69 |
2.77 |
2.72 |
2.81 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.0692 |
0.065 |
0.0295 |
0.2937 |
0.2958 |
0.2326 |
0.3095 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
2.78 |
2.73 |
2.66 |
2.34 |
2.33 |
2.32 |
2.25 |
|
|
Задолженность, млрд
|
|
|
|
|
|
4.03 |
4.26 |
4.19 |
4.21 |
4.28 |
4.22 |
4.09 |
4 |
3.91 |
3.92 |
3.83 |
3.87 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
2.21 |
2.19 |
2.33 |
2.41 |
2.48 |
2.46 |
2.45 |
2.38 |
2.36 |
2.28 |
2.23 |
1.9872 |
|
|
Долг, млрд
|
0.96 |
0.98 |
1.1 |
1.09 |
1.13 |
1.07 |
1.09 |
1.04 |
1.08 |
3.05 |
3.05 |
2.98 |
2.88 |
2.82 |
1.24 |
2.73 |
2.77 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
-22.24 |
55.15 |
40.45 |
105.05 |
91.5 |
56.59 |
59.63 |
78.78 |
97.29 |
108.52 |
284.46 |
-633.83 |
364.15 |
-63.91 |
-56.06 |
-55.86 |
-59.8 |
-39.79 |
-24.18 |
-20.28 |
|
-12.23 |
18.98 |
|
|
ROA, %
|
-1.51 |
11.12 |
14.08 |
17.94 |
19.73 |
17.74 |
23.58 |
30.81 |
30.3 |
25.25 |
12.73 |
13.98 |
10.31 |
7.83 |
10.43 |
11.37 |
12.95 |
15.17 |
11.57 |
9.31 |
|
5.13 |
10.71 |
|
|
ROIC, %
|
-29.93 |
27.6 |
31.7 |
36.51 |
39.84 |
34.64 |
148.63 |
57.99 |
58 |
45.27 |
24.78 |
30.39 |
20.33 |
15.3 |
41.51 |
28.18 |
29.83 |
43.63 |
|
|
|
|
14.95 |
|
|
ROS, %
|
1.18 |
11.18 |
11.53 |
14.1 |
14.08 |
12.73 |
14.25 |
16.49 |
16.39 |
15.4 |
10.35 |
13.13 |
10.34 |
14.27 |
13.19 |
12.39 |
11.72 |
12.3 |
5.71 |
6.18 |
2.81 |
2.81 |
11.39 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53.72 |
33.14 |
32.87 |
42.2 |
31.06 |
31.68 |
|
24.08 |
20.93 |
|
|
Рентаб EBITDA, %
|
5.05 |
13.53 |
13.14 |
15.75 |
16.15 |
15.42 |
16.76 |
18.57 |
18.22 |
17.16 |
12.23 |
15.33 |
12.53 |
16.53 |
15.24 |
13.97 |
13.37 |
14.08 |
12.94 |
11.01 |
|
9.53 |
20.49 |
|
|
Чистая рентаб, %
|
-1.09 |
5.94 |
7.59 |
8.92 |
9.38 |
8.75 |
10.63 |
49.2 |
16.2 |
15.2 |
10.4 |
13.1 |
10.2 |
13.9 |
6.06 |
6.38 |
6.72 |
7.71 |
6.17 |
4.93 |
|
2.81 |
11.39 |
|
|
Operation Margin, %
|
10.59 |
13.98 |
13.63 |
14.59 |
14.08 |
12.73 |
47.1 |
49.21 |
16.24 |
15.24 |
10.36 |
13.06 |
10.21 |
13.94 |
13.96 |
11.65 |
11.56 |
12.65 |
|
10.48 |
7.04 |
7.04 |
14.59 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
11.94 |
11.72 |
10.93 |
6.23 |
7.59 |
5.79 |
4.83 |
6.06 |
6.38 |
6.72 |
7.71 |
|
|
|
7.06 |
11.84 |
|
|
Доходность FCF, %
|
|
5.17 |
5 |
7.93 |
6.89 |
16.46 |
12.28 |
9.77 |
7.32 |
17.68 |
4.72 |
17.05 |
4.86 |
12.4 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
-20.27 |
-14.75 |
-10.14 |
-2.99 |
-7.24 |
-6.26 |
-5.86 |
-3.91 |
-2.18 |
-4.67 |
-3.51 |
-0.8793 |
18.98 |
|
|
ROA, %
|
|
5.13 |
5.12 |
4.03 |
1.3468 |
3.48 |
3.07 |
2.97 |
1.9937 |
1.0813 |
2.19 |
1.5577 |
0.3686 |
10.71 |
|
|
ROCE, %
|
|
|
|
|
|
8.56 |
8.87 |
8.48 |
5.1 |
4.21 |
7.78 |
4.97 |
3.88 |
20.93 |
|
|
Рентаб EBITDA, %
|
12.76 |
15.52 |
17.3 |
15.19 |
8.51 |
13.77 |
13.41 |
13.7 |
8.61 |
7.83 |
12.74 |
8.33 |
7.18 |
20.49 |
|
|
Чистая рентаб, %
|
|
9.82 |
9.29 |
8.2 |
2.9 |
7.35 |
6.21 |
6.35 |
4.61 |
2.34 |
4.56 |
3.34 |
0.84 |
11.39 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0145 |
0.0194 |
0.0206 |
0.0088 |
0.1487 |
0.0061 |
0.0769 |
|
0.0098 |
|
Расходы на обслуживание долга
|
0.1608 |
0.181 |
0.1324 |
0.1242 |
0.1487 |
0.1332 |
0.1458 |
|
0.1659 |
|
Всего задолженность
|
|
1.5888 |
0.9644 |
1.1273 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
9900 |
10800 |
10100 |
9200 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0375 |
0.001 |
0.0377 |
0.0367 |
0.0017 |
0.0015 |
0.0345 |
0.0015 |
0.0394 |
0.0027 |
0.0032 |
0.0032 |
|
Расходы на обслуживание долга
|
0.0389 |
0.0378 |
0.0388 |
0.0376 |
0.0314 |
0.0332 |
0.0359 |
0.0373 |
0.0394 |
0.0384 |
0.0385 |
0.0413 |
|