Отчетность Manulife Financial Corporation
Капитализация
Отчетность Годовая
Квартальная
|
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 |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
|
|
46.39 |
46.41 |
51.98 |
61.52 |
27.51 |
33.11 |
31.06 |
20.05 |
25.3 |
37.11 |
37.74 |
29.62 |
35.39 |
41.45 |
27.84 |
39.42 |
41.3 |
36.69 |
|
33.01 |
|
|
Выручка, млрд $
|
10.53 |
14.11 |
14.17 |
16.23 |
12.3 |
12.1 |
19.33 |
22.43 |
23.76 |
25.19 |
28.71 |
28.8 |
24.61 |
50.98 |
28.84 |
17.5 |
53.2 |
32.82 |
51.69 |
56.65 |
37.26 |
77.82 |
77.12 |
59.84 |
15.28 |
27.96 |
30.98 |
|
|
Чистая прибыль, млрд $
|
0.7045 |
0.8688 |
1.0694 |
1.167 |
1.37 |
1.536 |
2.57 |
3.29 |
3.97 |
4.23 |
0.497 |
1.42 |
-0.312 |
0.129 |
1.633 |
3.12 |
3.52 |
2.22 |
2.99 |
2.07 |
4.67 |
5.27 |
5.33 |
6.66 |
7.03 |
4.22 |
4 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
46.16 |
45.8 |
48.14 |
53.34 |
18.51 |
32.06 |
27.56 |
15.24 |
35.83 |
24.05 |
29.4 |
27.34 |
32.6 |
38.73 |
19.2 |
27.25 |
37.88 |
36.58 |
33.91 |
33.49 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.82 |
5.63 |
6.05 |
6.97 |
10.1 |
5.86 |
4.04 |
|
|
EBITDA, млрд $
|
|
|
0.8399 |
1.363 |
1.917 |
2.11 |
3.26 |
4.36 |
5.36 |
6.92 |
2.05 |
1.453 |
0.185 |
1.715 |
2.47 |
5.19 |
5.79 |
4.28 |
4.91 |
3.53 |
7.33 |
7.93 |
8.36 |
9.67 |
10.43 |
5.89 |
3 |
|
|
FCF, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.33 |
11.08 |
9.71 |
10.81 |
10.33 |
17.04 |
17.79 |
19.19 |
20.54 |
20.05 |
23.16 |
21.79 |
14.83 |
25.03 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.79 |
19.19 |
20.54 |
20.05 |
23.16 |
21.79 |
14.83 |
14.95 |
|
|
Баланс стоимость, млрд $
|
|
5.78 |
6.55 |
7.62 |
8.06 |
8.22 |
8.2 |
8.7 |
10.5 |
14.39 |
13.08 |
12.87 |
11.47 |
2.5 |
3.18 |
5.29 |
7.62 |
8.4 |
9.76 |
10.08 |
12.7 |
15.49 |
18.89 |
23.49 |
25.56 |
2.97 |
34.63 |
|
|
Операционная прибыль, млрд $
|
|
|
0.9679 |
1.0609 |
1.917 |
2.11 |
3.93 |
5.11 |
6.3 |
6.64 |
1.764 |
1.149 |
-0.095 |
1.397 |
2.14 |
4.79 |
5.4 |
3.72 |
4.34 |
3.64 |
6.79 |
7.54 |
5.49 |
9.14 |
9.99 |
5.86 |
4.04 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
14.62 |
14.55 |
23.22 |
26.94 |
27.9 |
28.9 |
31.24 |
38.96 |
37.73 |
49.59 |
27.8 |
13.88 |
49.13 |
30.71 |
49 |
54.68 |
32.18 |
72.03 |
70.35 |
51.72 |
46.88 |
-17.64 |
4.8 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59.76 |
|
17.98 |
13.49 |
10.2 |
10.07 |
|
|
|
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 $
|
10.52 |
19.48 |
27.23 |
12.84 |
17.2 |
-2.04 |
24.98 |
15.28 |
20.92 |
-4.07 |
-2.92 |
7.47 |
15.58 |
10 |
8.98 |
6.7 |
6.44 |
|
|
Чистая прибыль, млрд $
|
1.3 |
1.25 |
0.85 |
2.19 |
1.84 |
0.874 |
2.73 |
1.64 |
2.12 |
2.88 |
1.08 |
1.33 |
1.9 |
0.508 |
0.8651 |
0.8683 |
1.3063 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
25.5 |
19.38 |
16.2 |
27.27 |
28.8 |
26.19 |
27.58 |
33.39 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
3.15 |
1.2321 |
1.4668 |
2.55 |
0.613 |
0.9783 |
0.8772 |
1.3485 |
|
|
EBITDA, млрд $
|
|
|
|
|
|
1.163 |
3.6 |
1.825 |
2.82 |
4.07 |
1.718 |
2.16 |
2.69 |
0.304 |
0.7388 |
0.6282 |
1.0208 |
|
|
FCF, млрд $
|
5.66 |
4.77 |
4.12 |
4.96 |
6.2 |
3.89 |
5.7 |
6.83 |
6.74 |
2.53 |
4.81 |
5.42 |
4.99 |
2.19 |
4.38 |
3.98 |
4.57 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
3.89 |
5.7 |
6.83 |
6.74 |
2.53 |
4.81 |
5.42 |
4.99 |
2.19 |
4.38 |
3.98 |
4.57 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
19.08 |
21.11 |
22.13 |
23.49 |
25.56 |
25.74 |
26.15 |
27.01 |
2.97 |
34.52 |
34.42 |
35.02 |
|
|
Операционная прибыль, млрд $
|
5.66 |
4.77 |
4.12 |
4.96 |
6.2 |
3.89 |
5.7 |
6.83 |
6.74 |
2.53 |
4.81 |
5.42 |
4.99 |
0.613 |
5.79 |
0.8772 |
1.3485 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
-2.95 |
21.99 |
14.05 |
18.62 |
-7.78 |
-4.11 |
5.71 |
12.71 |
-9.39 |
7.9 |
5.85 |
1.1128 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
3.54 |
|
|
|
4.28 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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 |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
|
|
2.54 |
5 |
5.14 |
5.88 |
8.52 |
9.36 |
10.75 |
12.35 |
17.27 |
18.78 |
11.79 |
12.81 |
13.48 |
13.63 |
21.08 |
17.89 |
15.15 |
15.97 |
16.22 |
20.3 |
26.17 |
34.94 |
25 |
13.89 |
14.89 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
107.33 |
120.65 |
133.62 |
133.24 |
176.01 |
124.35 |
122.82 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
1.07 |
1.13 |
1.02 |
1.45 |
|
1.448 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.31 |
23.08 |
20.16 |
16.65 |
|
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5504 |
0.4613 |
0.4834 |
0.3898 |
0.3964 |
-1.0505 |
-1.0376 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.89 |
16.7 |
21.68 |
18.74 |
20.6 |
15.08 |
14.89 |
|
|
Чистые активы, млрд
|
|
|
4.8 |
5.21 |
5.56 |
7.14 |
19.36 |
20.27 |
21.88 |
24.33 |
22.51 |
27.4 |
26.79 |
23.75 |
25.65 |
26.85 |
28.66 |
41.35 |
42.08 |
41.23 |
46.06 |
48.9 |
51.55 |
57.18 |
55.14 |
34.95 |
20.6 |
|
|
Активы, млрд
|
52.5 |
56.89 |
60.16 |
78.61 |
81.2 |
77.52 |
184.25 |
181.81 |
186.17 |
176.46 |
211.03 |
205.14 |
217.67 |
462.1 |
486.06 |
513.63 |
579.41 |
704.64 |
720.68 |
729.53 |
750.27 |
809.13 |
880.35 |
917.64 |
865.12 |
637.9 |
641.13 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4811 |
0.768 |
|
0.4559 |
0.4398 |
0.435 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.9 |
9.3 |
10.99 |
9.31 |
12.36 |
9.63 |
8.89 |
|
|
Задолженность, млрд
|
45.69 |
48.92 |
51.88 |
69.26 |
72.45 |
68.26 |
161.15 |
158.02 |
160.51 |
152.12 |
183.57 |
176.23 |
190.8 |
437.64 |
460.46 |
484.97 |
545.94 |
663.3 |
678.6 |
687.37 |
703.12 |
759.02 |
827.34 |
858.77 |
808.27 |
601.83 |
605.45 |
|
|
Чистый долг, млрд
|
0.6251 |
0.5839 |
-2.14 |
-3.6 |
-3.73 |
-4.51 |
-3.03 |
-0.237 |
-0.6022 |
-3.84 |
-8.18 |
-9 |
-1.0547 |
-3.49 |
-4.81 |
10.53 |
-13.07 |
-8.34 |
-2.28 |
-2.79 |
-2.71 |
-8.64 |
-12.17 |
-10.73 |
-9.38 |
-5.63 |
-5.57 |
|
|
Долг, млрд
|
|
|
0.3941 |
1.3945 |
1.4179 |
1.367 |
5.49 |
9.12 |
10.14 |
8.52 |
9.09 |
9.78 |
10.74 |
9.32 |
8.67 |
24.16 |
8.01 |
9.55 |
12.88 |
13.17 |
13.5 |
11.66 |
13.99 |
19.99 |
24.8 |
9.44 |
9.33 |
|
|
|
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
|
16.49 |
22.89 |
18.95 |
18.27 |
19.11 |
16.28 |
14.19 |
15.55 |
15.28 |
22.07 |
15.25 |
16.02 |
15.01 |
13.89 |
15.88 |
16.02 |
15.06 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
130.35 |
127 |
176.01 |
119.34 |
117.49 |
121.63 |
124.35 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
1.01 |
0.941 |
1.45 |
|
0.3003 |
0.1412 |
|
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
18.2 |
|
|
|
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.0995 |
0.1017 |
-0.2277 |
-0.2439 |
-0.249 |
-0.3277 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
17.33 |
16.09 |
20.6 |
13.59 |
15.21 |
16.46 |
15.08 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
50.44 |
52.62 |
54.29 |
57.18 |
55.14 |
54.1 |
54.65 |
54.72 |
34.95 |
2.02 |
2.01 |
|
|
|
Активы, млрд
|
|
|
|
|
|
859.01 |
879.1 |
898.29 |
917.64 |
865.12 |
820.52 |
834.72 |
848.94 |
637.9 |
643.18 |
604.86 |
648.34 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4559 |
|
|
0.4414 |
0.4398 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
10.05 |
9.72 |
12.36 |
10.02 |
9.63 |
8.91 |
8.99 |
|
|
Задолженность, млрд
|
|
|
|
|
|
807.02 |
824.85 |
842.34 |
858.77 |
808.27 |
764.72 |
778.42 |
792.56 |
601.83 |
607.55 |
569.37 |
612.26 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
-8.92 |
-8.02 |
-10.22 |
-10.73 |
-9.38 |
-8.08 |
-7.51 |
-6.8 |
-3.78 |
-5.98 |
-6.85 |
-5.63 |
|
|
Долг, млрд
|
|
|
|
|
|
13.52 |
11.71 |
11.89 |
11.86 |
12.69 |
12.93 |
13.44 |
12.36 |
9.8 |
9.23 |
9.61 |
9.44 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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 |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
|
22.29 |
22.4 |
24.63 |
21.52 |
13.25 |
16.24 |
18.14 |
17.38 |
2.21 |
5.18 |
-1.16 |
0.18 |
7.1 |
12.23 |
11.9 |
5.98 |
7.25 |
5.11 |
11.6 |
12.44 |
12.28 |
13.99 |
12.46 |
9.41 |
|
10.71 |
10.02 |
|
|
ROA, %
|
1.53 |
1.78 |
1.48 |
1.69 |
1.98 |
1.39 |
1.81 |
2.13 |
2.4 |
0.24 |
0.69 |
-0.14 |
0.01 |
0.34 |
0.6 |
0.62 |
0.32 |
0.39 |
0.27 |
0.63 |
0.7 |
0.67 |
0.77 |
0.72 |
0.5675 |
|
0.6336 |
3.94 |
|
|
ROIC, %
|
|
12.58 |
13.76 |
22.48 |
20.53 |
13.35 |
14.69 |
16.07 |
16.28 |
5.11 |
-29.91 |
-0.07 |
6.99 |
9.01 |
11.65 |
13.04 |
6.25 |
7.4 |
7.31 |
9.44 |
11.01 |
6.9 |
11.26 |
|
|
|
|
7.49 |
|
|
ROS, %
|
|
|
8.4 |
13.61 |
15.31 |
20.35 |
22.78 |
26.51 |
26.35 |
6.15 |
3.99 |
-0.39 |
5.54 |
11.48 |
18.04 |
20.01 |
14.22 |
10.85 |
7.63 |
20.03 |
15.89 |
9.99 |
14.84 |
33.67 |
46.99 |
12.91 |
12.91 |
265.47 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.05 |
12.06 |
0.8924 |
0.9858 |
1.1895 |
0.9191 |
|
0.6304 |
7.04 |
|
|
Рентаб EBITDA, %
|
|
5.93 |
8.4 |
13.61 |
15.31 |
14.3 |
19.44 |
22.56 |
27.47 |
7.13 |
5.04 |
0.75 |
6.93 |
13.64 |
19.65 |
21.75 |
16.44 |
12.64 |
9.07 |
19.66 |
10.19 |
6.91 |
15.52 |
66.23 |
21.08 |
|
9.69 |
283.08 |
|
|
Чистая рентаб, %
|
6.16 |
7.54 |
7.19 |
11.14 |
12.7 |
13.27 |
14.67 |
16.71 |
16.79 |
1.73 |
4.93 |
-1.27 |
0.88 |
9.03 |
11.8 |
13.23 |
8.53 |
7.7 |
3.65 |
12.54 |
6.77 |
6.91 |
11.12 |
47 |
15.09 |
|
12.91 |
272.26 |
|
|
Operation Margin, %
|
|
6.83 |
6.54 |
15.59 |
17.4 |
20.35 |
22.78 |
26.51 |
26.35 |
6.15 |
3.99 |
-0.39 |
5.65 |
11.81 |
18.14 |
20.27 |
14.29 |
11.19 |
9.34 |
19.73 |
16.4 |
7.12 |
15.27 |
|
66.1 |
13.04 |
13.04 |
275.02 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
0.09 |
5.63 |
17.14 |
6.34 |
6.32 |
5.41 |
3.43 |
12.43 |
6.98 |
7.39 |
11.51 |
|
|
|
15.68 |
25.27 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
1.4822 |
5.02 |
2.43 |
3.81 |
5.31 |
1.8367 |
2.4 |
4.49 |
1.1558 |
2.07 |
2.42 |
3.68 |
10.02 |
|
|
ROA, %
|
0.089 |
0.2989 |
0.1425 |
0.2224 |
0.3232 |
0.1198 |
0.1599 |
0.2711 |
0.0683 |
0.1351 |
0.1422 |
0.2059 |
3.94 |
|
|
ROCE, %
|
|
|
|
|
0.4471 |
0.1802 |
0.2231 |
0.3679 |
0.0902 |
0.1592 |
0.1397 |
0.2697 |
7.04 |
|
|
Рентаб EBITDA, %
|
-55.99 |
14.25 |
11.75 |
13.36 |
-99.88 |
-60.3 |
29.43 |
18.1 |
3.04 |
8.59 |
9.13 |
15.85 |
283.08 |
|
|
Чистая рентаб, %
|
-37.27 |
10.28 |
8.15 |
9.57 |
-70.77 |
-35.45 |
18 |
13.25 |
5.08 |
9.63 |
12.96 |
20.28 |
272.26 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
1.139 |
1.275 |
1.319 |
14.27 |
15.7 |
7.63 |
6.73 |
|
11.8 |
|
Расходы на обслуживание долга
|
1.139 |
1.319 |
1.181 |
1.036 |
1.011 |
1.004 |
0.9328 |
|
1.1379 |
|
Персонал, чел
|
|
|
|
|
37000 |
38000 |
40000 |
38000 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
3.58 |
0.259 |
0.262 |
4.3 |
3.85 |
3.85 |
4.09 |
0.416 |
0.367 |
2.97 |
3.01 |
3.28 |
|
Расходы на обслуживание долга
|
0.25 |
0.259 |
0.262 |
0.24 |
0.243 |
0.318 |
0.373 |
0.416 |
0.367 |
0.2879 |
0.301 |
0.2891 |
|