NYSE: INT - World Fuel Services Corporation

Yield per half year: 0%
Sector: Energy

Reporting World Fuel Services Corporation

Reports

IFRS
Reporting Annual


Capitalization

IFRS
Reporting Annual Quarterly
1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 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 5 year average CAGR 5 CAGR
Show graph
Капитализация, млрд $
0.865 0.9779 1.2905 0.8352 1.1178 1.7224 2.64 3.02 2.96 3.06 3.33 2.69 3.12 1.8854 1.4131 2.78 1.8 1.88 1.47
Show graph
Выручка, млрд $
0.0073 0.0092 0.0411 0.0645 0.1422 0.2343 0.2055 0.2548 0.2505 0.3619 0.6423 0.7726 0.8017 0.7442 1.2003 1.5292 1.3651 1.547 2.66 5.65 8.73 10.79 13.73 18.51 11.3 19.13 34.62 38.95 41.56 43.39 30.38 27.02 33.7 39.75 36.82 20.36 31.34 59.04 59.14 59.04
Show graph
Чистая прибыль, млрд $
0.0002 0.0002 0.001 0.0022 0.004 0.0048 0.0059 0.0016 0.0052 0.0081 0.0109 0.0133 0.0159 0.0151 0.0096 0.0106 0.0172 0.01 0.0219 0.0286 0.0396 0.0639 0.0648 0.105 0.1171 0.147 0.194 0.189 0.203 0.222 0.187 0.127 -0.17 0.1277 0.1789 0.1096 0.0737 0.1141 0.1106 0.1141
Show graph
EV, млрд $EV
0.7525 0.8215 1.2996 0.5542 0.8356 1.4912 2.72 3.23 3.14 3.45 3.52 3.18 2.78 1.9 3.28 1.86 1.57 2.27 2.03 2.27
Show graph
EBIT, млрд $EBIT
0.2597 0.2997 0.2425 0.1426 0.2732 0.2965 0.2732
Show graph
EBITDA, млрд $EBITDA
0.0008 0.0009 0.0024 0.0045 0.0074 0.0106 0.0109 0.0061 0.0112 0.0144 0.0185 0.0198 0.0232 0.0217 0.0135 0.0179 0.0252 0.0107 0.0318 0.0408 0.0623 0.0884 0.0948 0.1616 0.1713 0.2025 0.2902 0.2843 0.3085 0.3635 0.3215 0.268 0.131 0.3583 0.4183 0.3283 0.2325 0.3633 0.3759 0.3633
Show graph
FCF, млрд $
0 0.0072 0.0027 -0.004 0.008 0.0071 0.0023 0.0005 0.0094 0.0008 0.0091 0.0156 0.0345 0.0034 0.0235 -0.0312 -0.0086 0.0479 -0.0945 0.3867 0.0714 -0.048 -0.162 0.117 0.182 0.091 0.397 0.169 0.151 -0.2548 0.1479 0.5528 0.134 0.0599 0.2728 0.0599
Show graph
Операционный денежный поток, млрд $
0.2052 -0.1825 0.2288 0.6041 0.1732 0.1385 0.3535 0.1385
Show graph
Баланс стоимость, млрд $
0.0003 0.0005 0.0014 0.0037 0.0076 0.0124 0.0183 0.0199 0.0251 0.0316 0.0411 0.052 0.0654 0.078 0.0853 0.0938 0.1068 0.1143 0.133 0.1595 0.1955 0.2552 0.3038 0.407 0.5152 0.6528 0.8362 1.0149 1.2073 1.4185 1.5886 1.6793 1.4928 1.82 1.89 1.91 1.91 1.9849 2.01 1.9849
Show graph
Операционная прибыль, млрд $
0.0006 0.0003 0.002 0.0038 0.0059 0.0079 0.0085 0.0081 0.0096 0.0113 0.0149 0.0156 0.0184 0.0174 0.0069 0.02 0.0203 0.012 0.027 0.037 0.0566 0.0766 0.0859 0.1537 0.154 0.181 0.257 0.257 0.264 0.269 0.247 0.189 0.197 0.2597 0.2997 0.2425 0.1426 0.2732 0.2965 0.2732
Show graph
Операционные расходы, млрд $
0.0002 0.0003 0.004 0.0064 0.0111 0.0178 0.0163 0.0174 0.0188 0.0179 0.0271 0.0329 0.0343 0.0448 0.0598 0.0541 0.0559 0.051 0.0737 0.093 0.122 0.1374 0.1594 0.2416 0.2216 0.2613 0.378 0.4164 0.4884 0.5445 0.6133 0.7101 0.7351 0.7417 0.7926 0.678 0.6343 0.8161 0.8246 0.8161
Show graph
CAPEX, млрд $
0.001 0.0029 0.0047 0.0039 0.0031 0.0022 0.0014 0.0032 0.0035 0.0057 0.0019 0.0027 0.0014 0.0028 0.0033 0.0024 0.0046 0.02 0.0166 0.0068 0.0065 0.012 0.019 0.028 0.083 0.05 0.051 0.036 0.054 0.0723 0.0809 0.0513 0.0392 0.0786 0.0807 0.0786


Balance sheet

IFRS
Reporting Annual Quarterly
1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 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 5 year average CAGR 5 CAGR
Show graph Наличность, млрд 0.0006 0.0022 0.0023 0.0027 0.0037 0.0073 0.005 0.0037 0.0077 0.0109 0.0129 0.011 0.0145 0.0163 0.0328 0.039 0.0582 0.0578 0.0763 0.0642 0.1333 0.1765 0.0362 0.3144 0.2988 0.2729 0.2054 0.1727 0.2921 0.3023 0.5825 0.6986 0.3723 0.2117 0.1861 0.6588 0.6522 0.2984 0.2167 0.2984
Show graph Total Receivables 2.74 2.89 1.24 2.36 3.29 3.29
Show graph Товарно материальные запасы 0.5231 0.5933 0.3443 0.4779 0.7799 0.5526 0.7799
Show graph Амортизация, млрд 0.0815 0.1186 0.0858 0.0899 0.0901
Show graph Total Current Assets 3.97 4.17 2.64 4.02 5.24 4.05 5.24
Show graph Чистые активы, млрд 0.0997 0.1039 0.1164 0.1277 0.1484 0.1885 0.3533 0.426 0.4839 0.6079 0.733 1.1272 1.333 1.5172 1.6739 1.8554 1.9114 1.925 1.7379 3.97 4.17 2.64 4.02 0.4842 4.61 0.4842
Show graph Активы, млрд 0.0038 0.0068 0.0099 0.0163 0.0401 0.0499 0.0554 0.0547 0.0537 0.0895 0.112 0.1231 0.1433 0.1659 0.2268 0.2222 0.2579 0.3123 0.3577 0.7122 1.014 1.2774 1.798 1.4046 1.7412 2.57 3.7 4.11 4.74 4.88 4.55 5.41 5.59 5.68 5.99 4.5 5.94 8.16 7.49 8.16
Show graph Short Term Debt 0.0411 0.0541 0.0229 0.0306 0.0158 0.0616 0.0158
Show graph Long Term Debt 0.6599 0.5747 0.5018 0.4781 0.8299 0.8162 0.8299
Show graph Задолженность, млрд 0.0025 0.003 0.005 0.0082 0.0193 0.0238 0.0227 0.0203 0.0137 0.0374 0.0482 0.0479 0.0514 0.0651 0.1271 0.1183 0.1415 0.1846 0.2093 0.5237 0.6607 0.8514 1.3142 0.7967 1.008 1.4399 2.35 2.57 3.06 3.02 2.63 3.47 3.85 3.85 4.1 2.59 4.03 6.17 5.47 6.17
Show graph Чистый долг, млрд -0.0006 -0.0022 -0.0023 -0.0027 -0.0037 -0.0073 -0.005 -0.0037 -0.0077 -0.0109 -0.011 -0.0088 -0.0144 -0.0162 -0.0298 -0.0335 -0.0481 -0.0545 -0.0727 -0.0126 -0.1125 -0.1564 0.0091 -0.281 -0.2822 -0.2313 0.0817 0.2076 0.1717 0.3876 0.1897 0.4876 0.5379 0.4893 0.4427 -0.1341 -0.1435 0.5473 0.5099 0.5473
Show graph Долг, млрд 0.0019 0.0022 0.0001 0.0001 0.003 0.0055 0.01 0.0033 0.0035 0.0516 0.0207 0.0201 0.0452 0.0334 0.0166 0.0416 0.2871 0.3803 0.4637 0.6899 0.7722 1.1862 0.0256 0.701 0.6288 0.5247 0.5087 0.8457 0.7266 0.8457


Share

IFRS
Reporting Annual Quarterly
1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 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 2024 LTM 5 year average CAGR 5 CAGR
Show graph EPS EPS 0.01 0.01 0.03 0.07 0.1 0.11 0.14 0.03 0.12 0.18 0.22 0.27 0.32 0.3 0.2 0.25 0.4 0.23 0.49 0.61 0.79 1.11 1.11 1.81 1.96 2.31 2.71 2.64 2.83 3.15 2.47 1.81 -2.5 1.89 2.69 1.71 1.16 1.8198 1.76 1.8198
Show graph Цена акции ао 0.2639 0.8473 1.0556 1.7778 1.3056 2.13 1.4723 1.6806 1.7362 2.46 2.92 4.47 3.03 2.11 1.6094 3.65 5.44 7.82 9.84 17.3 16.86 22.25 14.4 18.63 27.34 36.64 41.98 41.17 43.16 46.93 38.46 45.91 28.14 21.41 43.42 31.16 27 21.95 21.95 21.95
Show graph Число акций ао, млн 16 27 31 33 41 43 43 46 42 44 49 50 50 50 48 43 43 44 45 47 50 58 58 58 60 63 72 72 72 71 71 70 68 67 66 64 63 62.7 62.7
Show graph FCF/акцию 0 0.1674 0.0628 -0.087 0.1905 0.1614 0.0469 0.01 0.188 0.016 0.1905 0.3637 0.8029 0.0773 0.5214 -0.6635 -0.1728 0.8251 -1.6294 6.67 1.1905 -0.7648 -2.25 1.6297 2.52 1.2818 5.58 2.42 2.22 -3.76 2.22 8.64 2.12 0.9553 4.34 0.9553


Efficiency

IFRS
Reporting Annual Quarterly
1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 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 2024 LTM Industry average 5 year average CAGR 5 CAGR
Show graph ROE, % ROE 9.67 10.24 14.8 7.83 14.74 15.15 11.21 15.01 13.39 17.28 15.98 15.79 15.77 13.29 12.73 12.57 9.92 6.59 -9.33 7.22 9.66 5.77 3.86 5.85 5.54 5.85 17.87
Show graph ROA, % ROA 2.94 10.1 13.5 9.98 9.62 10.65 2.93 9.68 9.05 9.73 10.8 11.1 9.1 4.25 4.79 6.68 3.2 6.12 4.01 3.91 5.01 3.6 7.48 6.73 6.82 6.2 4.85 4.59 4.61 3.96 2.54 -3.09 2.27 3.07 2.09 1.4115 1.6176 1.4134 1.6176 7.92
Show graph ROIC, % ROIC -0.91 13.48 12.47 10.59 14.22 12.44 10.96 13.52 12.25 19.04 16.26 15.72 14.86 11.68 10.79 10.34 8.1 5.57 -4.67 6.88 9.34 5.66 4.26 4.41 11.02
Show graph ROS, % ROS 6.52 4.87 6.2 4.57 3.71 4.33 1.81 3.87 3.59 2.62 2.32 2.59 2.54 0.92 1.02 1.7 0.55 1.05 0.66 0.67 0.77 0.64 0.8 1.37 0.96 0.72 0.64 0.63 0.7 0.85 0.69 0.13 0.65 0.86 1.03 0.45 0.1972 0.1933 0.1933 0.1933 11.73
Show graph ROCE, % ROCE 9.47 10.59 8.61 5.01 7.68 8.9 7.68 19.89
Show graph Рентаб EBITDA, % Ebitda margin 6.52 5.84 6.67 4.78 4.18 5.11 3.77 4.43 3.51 2.58 2.27 2.59 2.71 0.78 1.22 1.84 0.92 1.18 0.69 0.71 0.82 0.69 0.87 1.52 1.06 0.84 0.73 0.74 0.84 1.06 0.99 0.39 0.9 1.14 1.61 0.74 0.62 0.64 0.62 25.10
Show graph Чистая рентаб, % 2.17 2.43 3.41 2.81 2.05 2.87 0.63 2.08 2.24 1.7 1.72 1.98 2.03 0.8 0.7 1.26 0.65 0.82 0.51 0.45 0.59 0.47 0.57 1.04 0.9 0.7 0.7 0.6 0.6 0.8 0.7 0.6 0.32 0.49 0.54 0.24 0.19 0.19 0.19 12.24
Show graph Operation Margin, % 3.26 4.87 5.89 4.15 3.37 4.14 3.18 3.83 3.12 2.32 2.02 2.3 2.34 0.58 1.31 1.49 0.78 1.01 0.65 0.65 0.71 0.63 0.83 1.36 0.95 0.74 0.66 0.64 0.62 0.81 0.7 0.58 0.7 0.87 0.85 0.46 0.4627 0.4627 0.4627 15.28
Show graph Чистая процентная маржа, % 0.77 0.56 0.49 0.49 0.51 0.62 0.47 -0.51 0.32 0.49 0.54 0.24 0.21 10.16
Show graph Доходность FCF, % -0.999 4.89 -7.32 46.3 6.39 -2.8 -6.14 3.88 6.13 2.97 11.9 6.28 4.84


Coefficients

IFRS
Reporting Annual Quarterly
1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 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 2024 LTM Industry average 5 year average CAGR 5 CAGR
Show graph P/S P/S 1.53 1.03 0.85 0.63 0.33 0.52 0.27 0.34 0.23 0.2 0.24 0.33 0.19 0.08 0.06 0.18 0.18 0.18 0.12 0.1 0.09 0.09 0.05 0.1 0.09 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.0354 0.0771 0.0978 0.0547 0.0292 0.0258 0.0292 1.47
Show graph P/BV P/BV 0.99 0.9 2.15 2.23 3.22 3.74 4.42 3.83 4.25 2.05 2.17 2.64 2.3 2 1.9 1.9 1.5 1.6 1 0.7681 1.4997 1.0408 0.894 0.8664 0.7565 0.8664 2.02
Show graph P/E P/E 70.31 42.17 24.95 22.26 16.32 18.15 42.26 16.22 10.19 11.97 13.95 16.75 9.16 10.21 8.79 14.53 28.48 21.82 24.71 21.9 15.19 20.05 7.96 9.51 11.84 16.3 15.6 16 16.2 13.6 17.2 78.1 11.02 15.88 18.17 23.25 15.12 13.78 15.12 14.02
Show graph P/FCF 10.88 39.67 -16.9 10.54 11.63 56.73 371.19 28.33 172.83 10.76 5.98 7.25 83.78 20.35 -22.63 -111.16 26.57 -8.82 2.76 21.82 -43.89 -15.21 20.68 14.06 30.61 5.79 16.29 11.25 -5.13 18.09 3.53 12.58 24.54 24.54 24.54 10.60
Show graph E/P 1.42 2.37 4.01 4.49 6.13 5.51 2.37 6.17 9.81 8.35 7.17 5.97 10.92 9.8 11.37 6.88 3.51 4.58 4.05 4.12 5.03 7.77 9.83 7.52 6.95 7.87 7.8 7.95 7.96 8.14 4.59 -10.01 9.77 6.68 5.62 4.37 0.0776 0.0776 0.0776 0.10
Show graph EV/EBITDA Ev/Ebitda 19.77 16.61 12.14 12.55 7.25 9.72 6.66 6.9 5.64 7.2 10.1 12.11 6.04 7.33 3.21 8.04 16.22 12.87 17.72 12.07 9.29 13.7 3.43 4.88 7.37 9.37 11.36 10.17 9.5 10.95 11.86 21.18 5.29 7.85 5.66 6.75 6.25 5.41 6.25 6.09
Show graph EV/S 0.0384 0.0384 0.0384
Show graph Debt/EBITDA Debt/Ebitda 0.33 0.23 0.48 0.21 0.1 0.21 0.99 1.34 1.5 1.9 2.4 4.42 0.2 1.9565 1.5032 1.5982 2.19 2.33 2.33 2.33 2.33 1.62
Show graph Netdebt/Ebitda -3.67 -0.96 -0.63 -0.54 -0.74 -0.48 -0.39 -0.69 -0.86 -0.66 -0.5 -0.69 -0.8 -3.19 -1.79 -1.91 -3.84 -2.31 -0.32 -1.89 -1.81 0.1 -1.86 -1.69 -1.18 0.29 0.75 0.59 1.18 0.67 2.17 8.29 1.84 1.36 -0.54 -0.79 1.5065 1.5065 1.5065 1.02
Show graph Debt/Ratio 0.44 0.51 0.5 0.48 0.48 0.41 0.37 0.26 0.42 0.43 0.39 0.36 0.39 0.56 0.53 0.55 0.59 0.59 0.74 0.65 0.67 0.73 0.57 0.58 0.56 0.64 0.62 0.65 0.62 0.58 0.64 0.69 0.68 0.68 0.57 0.68 0.1036 0.1036 0.1036 0.21
Show graph Debt/Equity 1.28 1.14 1.22 1.45 1.41 2.78 1.87 2 2.72 1.31 1.38 1.28 1.76 1.69 1.83 1.63 1.37 1.8 2.22 2.1 2.16 1.36 2.1 1.7466 1.7466 1.7466 0.83
Show graph Debt/Net Income 7.41 7.41 7.41 3.41
Show graph Бета Beta 1.33 1.09 1.31 0 0 0 0.48
Show graph Индекс Альтмана Altman 4.98 10.42 9.49 7.69 8.05 7.9 7.96 10.07 6.71 8.79 10.14 10.32 7.29 6.84 8.59 7.6 6.8 9.95 9.54 10.32 10.18 8.7 15.09 8.48 9.26 10.89 10.92 10.14 10.41 8.27 6.38 6.96 7.97 7.32 5.96 6.43 14.85 8.15 8.15 8.15 4.27


Dividends

IFRS
Reporting Annual Quarterly
1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 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 Industry average 5 year average CAGR 5 CAGR
Show graph Див.выплата, млрд 0.0163 0.0162 0.0211 0.0256 0.0287 0.031 0.0322 0.0332
Show graph Дивиденд 0.0083 0.0124 0.0124 0.0168 0.0278 0.0458 0.05 0.05 0.05 0.0496 0.0688 0.0752 0.0752 0.0752 0.0752 0.0752 0.0752 0.0752 0.15 0.15 0.15 0.15 0.15 0.15 0.24 0.24 0.24 0.24 0.36 0.4 0.48 0.52 0.42 0.42
Show graph Див доход, ао, % 0 0 0 0 0 0 0 0 0.6451 1.021 1.3051 1.1189 1.6495 2.37 3.09 1.0975 1.4928 0.9616 0.7646 0.3241 0.3097 0.4753 0.4571 0.4993 0.4717 0.3537 0.3851 0.3906 0.3216 0.5165 0.5506 0.8559 0.9306 0.7547 1.3962 1.8511 1.7718 2.55 2.55 4.57
Show graph Дивиденды / прибыль, % Div payout ratio 5.8 5.7 5.5 5.1 7.7 9 50 12.69 11.79 23.36 38.94 27.17 29.11 27.17 63.41


Other

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 LTM CAGR 5 CAGR
Show graph
Чист. проц. доходы, млрд
0.006 0.0039 0.0062 0.0449 0.0402 0.1106 0.1054 0.1106
Show graph
Расходы на обслуживание долга
0.0663 0.0748 0.0739 0.0449 0.0402 0.1106 0.1306 0.1106
Show graph
Всего задолженность
2.94 3.16 1.684
Show graph
Персонал, чел
4300 4414 5214