Отчетность Prosperity Bancshares, Inc.
Капитализация
Отчетность Годовая
Квартальная
|
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 |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
|
|
|
0.8027 |
0.9283 |
1.4934 |
1.3158 |
1.3621 |
1.8936 |
1.8659 |
2.1 |
2.56 |
4.37 |
3.88 |
3.35 |
4.95 |
4.83 |
4.55 |
6.69 |
6.87 |
6.77 |
|
5.35 |
|
|
Выручка, млрд $
|
0.0132 |
0.0158 |
0.0219 |
0.0276 |
0.0493 |
0.0663 |
0.084 |
0.105 |
0.1409 |
0.1721 |
0.2534 |
0.2801 |
0.3672 |
0.372 |
0.383 |
0.447 |
0.582 |
0.778 |
0.736 |
0.734 |
0.716 |
0.7278 |
0.7968 |
1.12 |
0.0027 |
0.000883 |
0.5493 |
1.5967 |
|
|
Чистая прибыль, млрд $
|
0.0036 |
0.0045 |
0.0065 |
0.008 |
0.013 |
0.0213 |
0.0265 |
0.0347 |
0.0479 |
0.0617 |
0.0842 |
0.0845 |
0.1119 |
0.128 |
0.142 |
0.168 |
0.221 |
0.297 |
0.287 |
0.274 |
0.272 |
0.3218 |
0.3326 |
0.5289 |
0.5193 |
0.5245 |
0.5269 |
0.4193 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
0.8421 |
0.9312 |
1.4558 |
1.225 |
1.2855 |
2.2 |
1.7509 |
2.36 |
2.32 |
4.36 |
4.29 |
4.89 |
5.57 |
4.94 |
6.15 |
5.06 |
4.16 |
8.07 |
8.38 |
9.87 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5007 |
0.5564 |
0.7582 |
0.7133 |
0.7558 |
0.8342 |
0.7558 |
|
|
EBITDA, млрд $
|
0.0064 |
0.0078 |
0.0112 |
0.013 |
0.0222 |
0.0372 |
0.052 |
0.0624 |
0.0826 |
0.1031 |
0.1347 |
0.1407 |
0.187 |
0.2091 |
0.2297 |
0.2678 |
0.3466 |
0.4694 |
0.4527 |
0.431 |
0.4857 |
0.519 |
0.5766 |
0.7896 |
0.7429 |
0.7841 |
0.8621 |
0.031 |
|
|
FCF, млрд $
|
0.0035 |
0.0051 |
0.0071 |
0.0086 |
0.0168 |
0.0239 |
0.036 |
0.0455 |
0.064 |
0.0743 |
0.2289 |
0.1158 |
0.0387 |
0.164 |
0.208 |
0.197 |
0.284 |
0.336 |
0.301 |
0.329 |
0.379 |
0.305 |
0.3844 |
0.5602 |
0.6757 |
0.4641 |
0.4315 |
0.6184 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3907 |
0.3201 |
0.403 |
0.5823 |
0.6947 |
0.5065 |
0.4506 |
0.6525 |
|
|
Баланс стоимость, млрд $
|
|
0.0195 |
0.0249 |
0.031 |
0.0555 |
0.0729 |
0.0946 |
0.1226 |
0.1609 |
0.2096 |
0.2734 |
0.3324 |
0.418 |
0.5159 |
0.6239 |
0.7502 |
0.9176 |
1.1467 |
1.355 |
1.5433 |
1.7196 |
4.05 |
5.97 |
6.13 |
6.43 |
6.7 |
6.74 |
7.08 |
|
|
Операционная прибыль, млрд $
|
|
|
|
0.0163 |
0.0292 |
0.0446 |
0.0525 |
0.0664 |
0.0887 |
0.1125 |
0.1507 |
0.1555 |
0.2208 |
0.1918 |
0.2138 |
0.2517 |
0.3298 |
0.4457 |
0.4302 |
0.4087 |
0.4061 |
0.403 |
0.5564 |
0.7582 |
0.7133 |
0.7558 |
0.8342 |
0.6016 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
0.121 |
0.172 |
0.258 |
0.26 |
0.301 |
0.247 |
0.214 |
0.244 |
0.305 |
0.39 |
0.36 |
0.386 |
0.388 |
0.44 |
0.492 |
0.622 |
0.4736 |
0.4845 |
0.1107 |
0.1511 |
|
|
CAPEX, млрд $
|
0.0007 |
0.0003 |
0.0004 |
0.000607 |
0.0031 |
0.0022 |
0.0035 |
0.000895 |
0.0017 |
0.000931 |
0.0072 |
0.0079 |
0.035 |
0.014 |
0.009 |
0.012 |
0.024 |
0.012 |
0.009 |
0.005 |
0.011 |
0.0151 |
0.0186 |
0.0221 |
0.019 |
0.0424 |
0.0294 |
0.0342 |
|
|
|
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 $
|
|
|
|
|
|
|
0.2804 |
0.2722 |
0.2741 |
0.2715 |
0.000621 |
0.2768 |
0.000213 |
0.0001 |
0.2722 |
0.2658 |
0.2681 |
0.413 |
|
|
|
Чистая прибыль, млрд $
|
0.08 |
0.09 |
0.13 |
0.13 |
0.13 |
0.14 |
0.1333 |
0.1306 |
0.1286 |
0.1268 |
0.1223 |
0.1285 |
0.1358 |
0.1379 |
0.1247 |
0.0869 |
0.1122 |
0.0955 |
0.1104 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
5.05 |
6.25 |
6.65 |
7.97 |
8.63 |
9.62 |
8.82 |
5.85 |
4.8 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.1642 |
0.1725 |
0.192 |
0.2271 |
0.2426 |
0.1117 |
0.104 |
0.0873 |
|
|
|
EBITDA, млрд $
|
|
|
|
|
|
|
0.1945 |
0.1886 |
0.1826 |
0.1772 |
0.1713 |
0.1796 |
0.199 |
0.2341 |
0.2494 |
0.1196 |
0.1122 |
0.0955 |
0.1104 |
|
|
FCF, млрд $
|
0.14 |
0.05 |
0.19 |
0.19 |
0.06 |
0.0809 |
0.1949 |
0.1873 |
0.1816 |
0.075 |
0.2124 |
0.0741 |
0.1863 |
-0.0086 |
0.1798 |
0.1952 |
0.0000 |
0.0163 |
|
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.2307 |
0.2048 |
0.1841 |
0.075 |
0.2357 |
0.0795 |
0.1918 |
-0.000478 |
0.1798 |
0.1949 |
0.0000 |
0.0163 |
|
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
2.49 |
2.58 |
2.66 |
2.74 |
6.5 |
6.52 |
6.61 |
6.7 |
6.74 |
6.97 |
7.03 |
7.08 |
7.1 |
|
|
Операционная прибыль, млрд $
|
0.14 |
0.06 |
0.2 |
0.19 |
0.07 |
0.0855 |
0.2029 |
0.1911 |
0.1847 |
0.0791 |
0.1642 |
0.1725 |
0.192 |
0.2271 |
0.2426 |
0.2033 |
0.1122 |
0.0955 |
0.1104 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.1191 |
0.1152 |
0.1198 |
0.1195 |
0.1199 |
0.1229 |
0.1222 |
-0.2574 |
0.123 |
-0.1541 |
-0.1559 |
0.0577 |
|
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
0.008 |
0.0038 |
0.0031 |
0.0041 |
0.0233 |
0.0054 |
0.0055 |
0.0082 |
0.0102 |
0.0081 |
0.0295 |
0.0046 |
|
|
|
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
|
0.0183 |
0.0207 |
0.0203 |
0.0412 |
0.0673 |
0.0722 |
0.059 |
0.0918 |
0.1165 |
0.1784 |
0.2124 |
0.195 |
0.159 |
0.2128 |
0.326 |
0.381 |
0.6773 |
0.5625 |
0.4362 |
0.3916 |
0.4106 |
0.5736 |
1.34 |
2.55 |
0.4238 |
0.4053 |
0.4582 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0842 |
0.2877 |
0.6515 |
0.5149 |
0.4565 |
14.07 |
0.4386 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0565 |
0.0808 |
0.0821 |
0.066 |
0.0884 |
0.0963 |
0.0963 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0018 |
0.0073 |
0.0107 |
0.000622 |
0.002 |
0.3618 |
0.3618 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0183 |
0.0203 |
0.0314 |
0.0296 |
0.0283 |
0.031 |
0.031 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.09 |
0.942 |
2.08 |
3.13 |
0.9688 |
14.48 |
0.5564 |
|
|
Чистые активы, млрд
|
|
|
0.0526 |
0.0887 |
0.1547 |
0.2196 |
0.2756 |
0.4647 |
0.6644 |
1.1274 |
1.2551 |
1.3512 |
1.4523 |
1.5673 |
2.09 |
2.79 |
3.24 |
3.46 |
3.64 |
3.82 |
11.09 |
0.942 |
2.08 |
21.4 |
0.9688 |
14.48 |
0.3395 |
|
|
Активы, млрд
|
0.4363 |
0.6087 |
0.7031 |
1.2623 |
1.8223 |
2.4 |
2.7 |
3.59 |
4.59 |
6.37 |
9.07 |
8.85 |
9.48 |
9.82 |
14.58 |
18.64 |
21.51 |
22.04 |
22.33 |
22.59 |
22.69 |
32.19 |
34.06 |
37.83 |
37.69 |
37.83 |
38.61 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.03 |
1.3 |
0.3896 |
0.4481 |
1.85 |
3.37 |
4.04 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.03 |
1.43 |
|
|
|
3.37 |
3.73 |
|
|
Задолженность, млрд
|
0.3949 |
0.5534 |
0.6385 |
1.1466 |
1.6345 |
2.18 |
2.42 |
3.12 |
3.92 |
5.24 |
7.82 |
7.5 |
8.02 |
8.26 |
12.49 |
15.86 |
18.26 |
18.57 |
18.69 |
18.76 |
18.64 |
26.21 |
27.93 |
31.41 |
30.99 |
31.09 |
31.53 |
|
|
Чистый долг, млрд
|
-0.0183 |
-0.005 |
-0.0083 |
0.0039 |
-0.0343 |
-0.0023 |
0.0016 |
0.0394 |
0.0028 |
-0.0376 |
-0.0908 |
-0.0766 |
0.3077 |
-0.115 |
0.2609 |
-0.2461 |
-0.0093 |
0.4139 |
1.5396 |
0.6136 |
0.6206 |
0.8559 |
-1.34 |
-2.55 |
1.43 |
2.96 |
3.61 |
|
|
Долг, млрд
|
|
0.0157 |
0.012 |
0.0451 |
0.033 |
0.0699 |
0.0605 |
0.1312 |
0.1193 |
0.1409 |
0.1217 |
0.1184 |
0.4667 |
0.0978 |
0.5868 |
0.1349 |
0.668 |
0.9764 |
1.9758 |
0.5 |
1.03 |
1.43 |
0.39 |
0.4481 |
1.85 |
3.37 |
4.07 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
1.9472 |
1.0599 |
1.0554 |
2.55 |
1.56 |
0.3937 |
0.6022 |
0.4238 |
0.4053 |
0.3968 |
0.5122 |
0.4582 |
1.0864 |
|
|
Short Term Investments
|
|
|
|
|
0.4614 |
0.5097 |
0.4912 |
0.4565 |
14.07 |
0.462 |
13.51 |
12.8 |
12.3 |
|
|
Total Receivables
|
|
|
|
|
0.0695 |
0.0751 |
0.0814 |
0.0884 |
0.095 |
0.0923 |
0.097 |
0.0963 |
|
|
|
Товарно материальные запасы
|
|
|
|
|
0.0017 |
0.0016 |
0.0018 |
0.002 |
0.5976 |
0.5847 |
0.0094 |
13.36 |
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
0.007 |
0.007 |
0.0068 |
0.0078 |
0.0082 |
0.0082 |
|
|
|
Total Current Assets
|
|
|
|
|
2.09 |
0.9785 |
1.17 |
0.9688 |
14.48 |
0.3968 |
13.81 |
13.26 |
13.39 |
|
|
Чистые активы, млрд
|
6.22 |
6.31 |
6.35 |
6.43 |
2.09 |
0.9785 |
1.17 |
0.9688 |
14.48 |
0.3653 |
0.3702 |
|
|
|
|
Активы, млрд
|
35.56 |
36.1 |
36.51 |
37.83 |
38.27 |
37.39 |
37.84 |
37.69 |
37.83 |
39.91 |
39.3 |
38.55 |
38.76 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
1.85 |
3.37 |
3 |
1.25 |
0.3093 |
|
|
|
Long Term Debt
|
|
|
|
|
|
0.3 |
1.17 |
|
3.37 |
0.0031 |
|
3.73 |
|
|
|
Задолженность, млрд
|
29.34 |
29.79 |
30.17 |
31.41 |
31.77 |
30.87 |
31.23 |
30.99 |
31.09 |
4.8 |
4.25 |
31.47 |
|
|
|
Чистый долг, млрд
|
-1.9472 |
-1.0599 |
-1.0554 |
-2.55 |
-1.56 |
-0.0937 |
0.5628 |
1.43 |
2.96 |
4.41 |
3.74 |
-0.4582 |
-1.0864 |
|
|
Долг, млрд
|
|
|
|
|
|
0.3 |
1.17 |
1.85 |
3.37 |
4.8 |
4.25 |
4.03 |
|
|
|
Эффективность
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 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
|
|
15.25 |
14.6 |
13.78 |
12.09 |
12.59 |
10.3 |
9.29 |
7.46 |
6.73 |
8.28 |
9.11 |
9.39 |
9.18 |
9.08 |
9.86 |
8.55 |
7.73 |
7.29 |
8.17 |
6.64 |
8.74 |
8.27 |
7.99 |
7.84 |
|
6.09 |
10.02 |
|
|
ROA, %
|
1.03 |
1.07 |
1.14 |
1.03 |
1.17 |
1.11 |
1.29 |
1.33 |
1.35 |
1.32 |
0.93 |
1.26 |
1.39 |
1.47 |
1.38 |
1.33 |
1.48 |
1.32 |
1.24 |
1.21 |
1.4214 |
1.2119 |
1.5968 |
1.4446 |
1.389 |
1.3954 |
|
1.0991 |
3.94 |
|
|
ROIC, %
|
|
|
18.06 |
15.43 |
16.4 |
12.36 |
13.06 |
9.97 |
9.43 |
7.95 |
7.55 |
9.96 |
6.65 |
8.51 |
6.91 |
7.58 |
8.69 |
7.25 |
5.92 |
6.29 |
6.33 |
4.49 |
8.63 |
8.08 |
|
|
|
|
7.49 |
|
|
ROS, %
|
41.14 |
43.38 |
40.62 |
37.16 |
46.54 |
46.37 |
49.94 |
50.73 |
54.58 |
49.64 |
45.14 |
45.95 |
51.56 |
55.86 |
56.33 |
56.64 |
57.28 |
58.49 |
55.68 |
65.14 |
68.79 |
69.86 |
67.58 |
64.95 |
45.04 |
59399.77 |
26.26 |
26.26 |
265.54 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.31 |
1.8019 |
2.23 |
1.8853 |
2.11 |
7.71 |
|
2.11 |
7.04 |
|
|
Рентаб EBITDA, %
|
|
|
47.32 |
45.1 |
56.1 |
61.92 |
59.45 |
58.64 |
59.92 |
53.18 |
50.24 |
50.93 |
56.22 |
60.02 |
59.95 |
59.51 |
60.32 |
61.55 |
58.71 |
67.81 |
71.31 |
72.37 |
70.35 |
27313.05 |
88796.49 |
156.96 |
|
1.94 |
283.08 |
|
|
Чистая рентаб, %
|
28.48 |
29.68 |
29.12 |
26.27 |
32.14 |
31.6 |
33.04 |
33.96 |
35.86 |
33.21 |
30.17 |
30.47 |
34.33 |
37.04 |
37.58 |
38.02 |
38.22 |
38.97 |
37.39 |
38 |
44.22 |
41.73 |
47.12 |
19091.8 |
59401.59 |
95.93 |
|
26.26 |
272.26 |
|
|
Operation Margin, %
|
|
|
59.05 |
59.19 |
67.2 |
62.49 |
63.18 |
62.96 |
65.37 |
59.46 |
55.5 |
60.14 |
51.56 |
55.86 |
56.33 |
56.64 |
57.28 |
58.49 |
55.68 |
56.69 |
55.38 |
52.64 |
57.49 |
60.07 |
|
85594.56 |
47.34 |
47.34 |
275.03 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
34.33 |
37.04 |
37.58 |
38.02 |
38.22 |
38.97 |
37.39 |
38 |
44.22 |
41.76 |
47.14 |
47.29 |
|
|
|
46.89 |
25.27 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
|
7.97 |
8 |
15.33 |
8.8 |
2.84 |
8.65 |
11.17 |
9.41 |
11.07 |
7.69 |
7.78 |
9.83 |
7.66 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
2.21 |
2.13 |
2.07 |
2.02 |
1.9229 |
2 |
2.1 |
2.1 |
1.8854 |
1.2978 |
1.6484 |
1.3822 |
1.5774 |
10.02 |
|
|
ROA, %
|
0.6631 |
0.3645 |
0.3542 |
0.3411 |
0.3215 |
0.3397 |
0.3611 |
0.3651 |
0.3302 |
0.2237 |
0.2834 |
0.2453 |
0.2855 |
3.94 |
|
|
ROCE, %
|
|
|
|
|
0.732 |
0.5725 |
0.5076 |
0.6082 |
0.7961 |
0.3082 |
0.2842 |
0.2755 |
|
7.04 |
|
|
Рентаб EBITDA, %
|
69.38 |
69.28 |
66.61 |
65.28 |
27588.08 |
64.9 |
93446.48 |
371536.51 |
91.62 |
44.98 |
41.86 |
23.12 |
|
283.08 |
|
|
Чистая рентаб, %
|
47.55 |
47.98 |
46.91 |
46.7 |
19698.23 |
46.42 |
63765.26 |
218857.14 |
45.81 |
32.7 |
41.86 |
23.12 |
|
272.26 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.6774 |
0.7272 |
0.8329 |
1.14 |
1.05 |
1.09 |
1.17 |
|
1.3767 |
|
Расходы на обслуживание долга
|
0.0605 |
0.0976 |
0.1372 |
0.1132 |
0.0536 |
0.0896 |
0.1645 |
|
0.2064 |
|
Персонал, чел
|
|
|
|
|
3625 |
3704 |
3633 |
3850 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.2721 |
0.2609 |
0.2603 |
0.2536 |
0.2489 |
0.2578 |
0.2796 |
0.3086 |
0.3273 |
0.3604 |
0.3804 |
0.3764 |
|
Расходы на обслуживание долга
|
0.0175 |
0.0155 |
0.0118 |
0.0089 |
0.0089 |
0.0093 |
0.0189 |
0.0525 |
0.0838 |
0.124 |
0.1408 |
0.0524 |
|