Отчетность Navios Maritime Partners L.P.
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
0.2888 |
0.285 |
0.1092 |
0.4455 |
0.8784 |
0.8844 |
0.921 |
1.434 |
0.9153 |
0.2718 |
0.1904 |
0.354 |
0.1274 |
0.2048 |
0.9385 |
0.8298 |
|
0.6879 |
|
|
Выручка, млрд $
|
0.0092 |
0.0315 |
0.0504 |
0.0751 |
0.0926 |
0.143 |
0.187 |
0.205 |
0.198 |
0.227 |
0.224 |
0.191 |
0.212 |
0.231 |
0.219 |
0.227 |
0.713 |
1.11 |
1.2105 |
1.3069 |
|
|
Чистая прибыль, млрд $
|
0.0041 |
0.0066 |
0.0195 |
0.0288 |
0.0343 |
0.061 |
0.065 |
0.096 |
0.059 |
0.075 |
0.042 |
-0.053 |
-0.015 |
-0.013 |
-0.062 |
-0.069 |
0.516 |
0.5785 |
0.5792 |
0.4336 |
|
|
EV, млрд $
|
|
|
0.4437 |
0.4916 |
0.2263 |
0.7157 |
1.1564 |
1.152 |
1.419 |
1.9178 |
1.4866 |
0.7782 |
0.6598 |
0.7791 |
0.5045 |
0.6096 |
2.11 |
1.98 |
1.6117 |
2.74 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0297 |
0.0198 |
-0.0229 |
0.4828 |
0.513 |
0.513 |
0.4472 |
|
|
EBITDA, млрд $
|
0.0056 |
0.0246 |
0.0339 |
0.0498 |
0.0641 |
0.1071 |
0.1421 |
0.1777 |
0.1407 |
0.153 |
0.148 |
0.071 |
0.096 |
0.088 |
0.037 |
0.013 |
0.666 |
0.4582 |
0.7187 |
0.7172 |
|
|
FCF, млрд $
|
-0.073 |
-0.0225 |
|
-0.0278 |
0.0115 |
-0.352 |
0.007 |
0.069 |
-0.244 |
0.015 |
-0.024 |
0.041 |
-0.107 |
-0.05 |
0.047 |
0.011 |
-0.002 |
0.0029 |
-0.1042 |
0.2782 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0539 |
0.0683 |
0.0704 |
0.0941 |
0.2772 |
0.2661 |
0.5063 |
0.5603 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7768 |
0.728 |
0.6548 |
-0.0538 |
2.34 |
2.34 |
2.72 |
|
|
Операционная прибыль, млрд $
|
0.0046 |
0.0165 |
0.0256 |
0.038 |
0.0482 |
0.066 |
0.078 |
0.106 |
0.063 |
0.057 |
0.072 |
0.015 |
0.043 |
0.069 |
0.058 |
0.032 |
0.302 |
0.3619 |
0.513 |
0.4472 |
|
|
Операционные расходы, млрд $
|
0.000948 |
0.008 |
0.0108 |
0.0249 |
0.0301 |
0.0652 |
0.0953 |
-0.0169 |
0.0063 |
0.0078 |
0.0079 |
0.0124 |
0.0172 |
0.0185 |
0.021 |
0.024 |
0.0415 |
0.1948 |
0.0672 |
0.4122 |
|
|
CAPEX, млрд $
|
0.0736 |
0.037 |
|
0.0695 |
0.0691 |
0.448 |
0.12 |
0.11 |
0.348 |
0.156 |
0.148 |
0.015 |
0.161 |
0.119 |
0.024 |
0.083 |
0.279 |
0.2442 |
0.6106 |
0.2821 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.0636 |
0.0613 |
0.0465 |
0.0466 |
0.0645 |
0.0692 |
0.0651 |
0.152 |
0.228 |
0.2682 |
0.2366 |
0.2807 |
0.3224 |
0.3709 |
0.3095 |
0.3469 |
0.3232 |
0.3273 |
0.3273 |
|
|
Чистая прибыль, млрд $
|
0.0169 |
-0.063 |
-0.0107 |
-0.0146 |
0.007 |
-0.0502 |
0.1367 |
0.0999 |
0.1582 |
0.1165 |
0.0857 |
0.1182 |
0.2572 |
0.1183 |
0.0992 |
0.1123 |
0.0898 |
0.1324 |
0.1324 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
1.6907 |
1.9624 |
1.6044 |
1.8651 |
1.8286 |
1.63 |
1.5921 |
1.6456 |
2.44 |
3.19 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.1327 |
0.0989 |
0.1327 |
0.1357 |
0.1457 |
0.1012 |
0.1355 |
0.1145 |
0.1082 |
0.1082 |
|
|
EBITDA, млрд $
|
0.0404 |
0.0329 |
0.0172 |
0.0159 |
0.0321 |
0.0337 |
0.0316 |
0.0936 |
0.1422 |
0.1511 |
0.1212 |
0.1579 |
0.1967 |
0.1959 |
0.1526 |
0.1841 |
0.1716 |
0.1633 |
0.1774 |
|
|
FCF, млрд $
|
0.0261 |
0.0121 |
0.0167 |
0.0271 |
0.0178 |
-0.0489 |
0.0161 |
0.0562 |
0.0258 |
0.1101 |
-0.0165 |
0.1018 |
-0.2099 |
0.0647 |
-0.0189 |
0.0631 |
-0.0054 |
0.2064 |
0.0512 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.0162 |
0.0611 |
0.0709 |
0.129 |
0.0052 |
0.142 |
0.2191 |
0.1401 |
0.0945 |
0.1338 |
0.1203 |
0.2064 |
0.2064 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
-0.0538 |
-0.0538 |
-0.0538 |
-0.0538 |
2.34 |
2.44 |
2.55 |
2.64 |
2.77 |
2.72 |
|
|
Операционная прибыль, млрд $
|
0.0324 |
0.0233 |
0.0212 |
0.027 |
0.0242 |
0.0271 |
0.0162 |
0.0608 |
0.0685 |
0.1223 |
0.0052 |
0.1382 |
0.1178 |
0.1463 |
0.0945 |
0.1355 |
0.1145 |
0.1082 |
0.1082 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.0049 |
0.0103 |
0.0095 |
0.0167 |
0.1583 |
0.0142 |
0.0156 |
0.0235 |
0.0195 |
0.0205 |
0.0195 |
0.104 |
0.104 |
|
|
CAPEX, млрд $
|
0.015 |
0.0157 |
0.0164 |
0.0163 |
0.0171 |
0.0176 |
0.0131 |
0.0256 |
0.0321 |
0.0455 |
0.0429 |
0.0417 |
0.429 |
0.058 |
0.0542 |
0.054 |
0.1257 |
0.1552 |
0.1552 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
|
|
0.0101 |
0.0284 |
0.0779 |
0.0513 |
0.0481 |
0.0321 |
0.0353 |
0.0995 |
0.0268 |
0.0174 |
0.024 |
0.0586 |
0.0234 |
0.0193 |
0.1322 |
0.092 |
0.1578 |
0.2492 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.047 |
0.047 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0478 |
0.0351 |
0.0036 |
0.0293 |
0.0877 |
0.0507 |
0.0507 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.001 |
0.0063 |
0.0063 |
0.0211 |
0.0327 |
0.0157 |
0.0376 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0583 |
0.0536 |
0.057 |
0.1124 |
0.2057 |
0.2178 |
0.2701 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1111 |
0.076 |
0.0608 |
0.2263 |
0.3104 |
0.3182 |
0.3997 |
|
|
Чистые активы, млрд
|
0.0491 |
0.0709 |
0.0268 |
0.0768 |
0.208 |
0.4915 |
0.5596 |
0.6187 |
0.7065 |
0.7491 |
0.7322 |
|
-0.0177 |
0.7768 |
0.728 |
0.6548 |
-0.0538 |
-0.0538 |
2.34 |
4.1 |
|
|
Активы, млрд
|
0.119 |
0.1522 |
0.2051 |
0.3229 |
0.4368 |
0.8409 |
0.9099 |
0.955 |
1.2501 |
1.346 |
1.3503 |
1.2686 |
1.3053 |
1.3141 |
1.2535 |
1.2073 |
3.62 |
3.58 |
4.9 |
5.15 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0251 |
0.055 |
0.0106 |
0.1911 |
0.214 |
0.1979 |
0.3152 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4807 |
0.4292 |
0.285 |
1.36 |
1.55 |
1.87 |
0.7518 |
|
|
Задолженность, млрд
|
0.0699 |
0.0813 |
0.1783 |
0.2461 |
0.2288 |
0.3494 |
0.3503 |
0.3363 |
0.5436 |
0.5969 |
0.6181 |
0.5884 |
0.5376 |
0.5374 |
0.5255 |
0.5524 |
1.8536 |
1.7305 |
2.55 |
2.38 |
|
|
Чистый долг, млрд
|
0.059 |
0.0699 |
0.1549 |
0.2066 |
0.1171 |
0.2702 |
0.278 |
0.2676 |
0.498 |
0.4838 |
0.5713 |
0.5064 |
0.4694 |
0.4251 |
0.3771 |
0.4179 |
1.0206 |
0.6939 |
1.0171 |
1.883 |
|
|
Долг, млрд
|
0.059 |
0.0699 |
0.165 |
0.235 |
0.195 |
0.3215 |
0.3261 |
0.2997 |
0.5333 |
0.5833 |
0.5981 |
0.5238 |
0.4935 |
0.4837 |
0.4004 |
0.4241 |
1.71 |
2.24 |
1.1749 |
2.13 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.026 |
0.0304 |
0.0312 |
0.0298 |
0.0306 |
0.0307 |
0.0514 |
0.2329 |
0.1412 |
0.1695 |
0.1082 |
0.1746 |
0.092 |
0.1751 |
0.2132 |
0.2701 |
0.2605 |
0.2962 |
0.2492 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.047 |
0.047 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.0567 |
0.083 |
0.0615 |
0.0877 |
0.0435 |
0.0341 |
0.0395 |
0.0422 |
0.0507 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
0.0264 |
0.0343 |
0.0327 |
0.0157 |
0.0086 |
0.0218 |
0.0376 |
0.0376 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.0415 |
0.061 |
0.0606 |
0.0568 |
0.0566 |
0.0571 |
0.0551 |
0.0691 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
0.2086 |
0.2927 |
0.2399 |
0.3104 |
0.3182 |
0.3639 |
0.3832 |
0.3997 |
0.3997 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
0.9965 |
1.262 |
1.6527 |
-0.0538 |
-0.0538 |
-0.0538 |
-0.0538 |
2.34 |
0.3182 |
4.03 |
3.98 |
|
|
|
|
Активы, млрд
|
|
|
|
|
|
|
1.9942 |
2.34 |
3.61 |
3.62 |
3.58 |
3.68 |
4.77 |
4.9 |
4.84 |
4.97 |
5.06 |
5.15 |
5.15 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.1834 |
0.1553 |
0.2112 |
0.214 |
0.1979 |
0.1954 |
0.1838 |
0.1463 |
0.3152 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
1.07 |
1.07 |
1.92 |
1.55 |
1.87 |
0.7634 |
0.7822 |
0.7518 |
|
|
|
Задолженность, млрд
|
|
|
|
|
|
|
0.9977 |
1.0739 |
1.96 |
1.8536 |
1.7305 |
1.7086 |
2.55 |
2.55 |
2.4 |
2.41 |
2.42 |
2.38 |
2.38 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
0.6601 |
0.5359 |
1.1668 |
1.0206 |
0.6939 |
0.9434 |
0.8306 |
1.0171 |
0.9144 |
0.9531 |
0.9534 |
1.5653 |
1.883 |
|
|
Долг, млрд
|
0.0834 |
0.0798 |
0.0863 |
0.1412 |
0.2771 |
0.2533 |
0.0585 |
0.1681 |
0.1166 |
0.1404 |
0.0806 |
0.0888 |
1.3025 |
0.2267 |
0.1624 |
0.1375 |
1.2139 |
1.8615 |
2.13 |
|
|
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, %
|
72.83 |
37.42 |
16.5 |
17.3 |
12.43 |
15.88 |
8.44 |
9.79 |
5.38 |
-7.29 |
-2.04 |
-1.66 |
-8.09 |
-9.91 |
41.73 |
29.77 |
50.61 |
|
17.12 |
29.59 |
|
|
ROA, %
|
9.51 |
8.91 |
7.86 |
9.47 |
7.46 |
10.03 |
5.07 |
5.49 |
2.95 |
-3.93 |
-1.15 |
-0.98 |
-4.74 |
-5.57 |
20.94 |
6.2 |
13.6 |
|
8.64 |
8.27 |
|
|
ROIC, %
|
13.69 |
|
|
10.23 |
8.28 |
11.03 |
6.12 |
6.87 |
4.41 |
-1.64 |
1.64 |
2.03 |
-1.82 |
-4.03 |
26.42 |
|
|
|
20.73 |
15.01 |
|
|
ROS, %
|
48.75 |
50.57 |
52.04 |
46 |
41.8 |
51.63 |
31.91 |
25.15 |
32.22 |
7.63 |
20.36 |
30.04 |
26.27 |
13.94 |
41.27 |
52.12 |
47.85 |
33.18 |
33.18 |
16.14 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
2.35 |
1.6869 |
-1.9822 |
14.96 |
11.99 |
11.99 |
|
9.54 |
11.99 |
|
|
Рентаб EBITDA, %
|
67.37 |
66.37 |
69.18 |
74.75 |
76.01 |
86.49 |
71.02 |
67.3 |
66.17 |
56.11 |
45.28 |
38.1 |
16.89 |
5.73 |
39.33 |
37.58 |
59.37 |
|
54.88 |
19.40 |
|
|
Чистая рентаб, %
|
38.74 |
38.3 |
37.05 |
46 |
41.8 |
51.6 |
31.9 |
25.2 |
32.2 |
7.6 |
20.4 |
30 |
26.3 |
13.9 |
42.4 |
52.22 |
47.85 |
|
33.18 |
16.34 |
|
|
Operation Margin, %
|
50.84 |
50.57 |
52.04 |
46 |
41.8 |
51.63 |
31.91 |
25.15 |
32.22 |
7.63 |
20.36 |
30.04 |
26.27 |
13.94 |
61.52 |
|
42.38 |
34.22 |
34.22 |
15.58 |
|
|
Чистая процентная маржа, %
|
|
|
|
42.25 |
34.95 |
45.55 |
28.23 |
31.33 |
17.8 |
-27.03 |
-6.99 |
-5.54 |
-27.76 |
-30.22 |
70.93 |
|
|
|
51.53 |
14.35 |
|
|
Доходность FCF, %
|
|
-9.74 |
10.5 |
-78.95 |
0.8497 |
7.85 |
-26.45 |
1.076 |
-2.67 |
15.15 |
-56.26 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
18.78 |
11.98 |
15.84 |
11.16 |
10.28 |
21.99 |
161.19 |
48.11 |
15.47 |
7.51 |
4.91 |
5.2 |
5.02 |
29.59 |
|
|
ROA, %
|
|
|
8.54 |
4.61 |
5.45 |
3.25 |
2.38 |
3.25 |
6.08 |
2.45 |
2.73 |
2.29 |
1.7918 |
2.6 |
2.57 |
8.27 |
|
|
ROCE, %
|
|
|
|
|
|
5.08 |
3.33 |
4.06 |
3.87 |
3.87 |
2.5 |
3.13 |
2.58 |
2.35 |
2.31 |
11.99 |
|
|
Рентаб EBITDA, %
|
49.8 |
48.66 |
48.48 |
61.56 |
62.37 |
56.34 |
51.22 |
56.25 |
61 |
52.81 |
49.3 |
53.07 |
53.1 |
49.9 |
54.2 |
19.40 |
|
|
Чистая рентаб, %
|
|
|
210.07 |
65.73 |
71.09 |
43.83 |
36.2 |
42.1 |
79.77 |
31.89 |
42.85 |
32.37 |
27.78 |
40.46 |
40.46 |
16.34 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0341 |
0.0344 |
0.0792 |
0.000639 |
0.0389 |
0.0288 |
0.0324 |
0.0082 |
|
Расходы на обслуживание долга
|
0.0382 |
0.0428 |
0.0453 |
0.0242 |
0.0428 |
0.0369 |
0.0831 |
0.1336 |
|
Всего задолженность
|
|
0.0523 |
0.0798 |
0.2533 |
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.000115 |
0.000744 |
0.0144 |
0.0151 |
0 |
2.2E-5 |
7.4E-5 |
0.0323 |
0.0339 |
0.0025 |
0.0033 |
0.0033 |
|
|
Расходы на обслуживание долга
|
0.0058 |
0.0073 |
0.0144 |
0.0151 |
0.0132 |
0.0145 |
0.0223 |
0.0331 |
0.0355 |
0.0333 |
0.0318 |
0.0329 |
0.0329 |
|