Отчетность Koninklijke Philips N.V.
Капитализация
Отчетность Годовая
Квартальная
|
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 |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42.14 |
50.04 |
32.78 |
15.36 |
|
20.43 |
|
|
Выручка, млрд $
|
22.94 |
23.92 |
25.27 |
24.14 |
24.94 |
26.62 |
27.14 |
28.65 |
31.29 |
31.92 |
34.31 |
30.29 |
31.55 |
37.97 |
32.4 |
31.85 |
28.99 |
30.32 |
30.4 |
26.98 |
26.79 |
26.39 |
23.19 |
25.42 |
22.58 |
24.79 |
23.33 |
21.39 |
24.24 |
24.52 |
17.78 |
18.12 |
19.48 |
19.54 |
17.16 |
17.83 |
17.83 |
19.49 |
|
|
Чистая прибыль, млрд $
|
0.2346 |
0.2265 |
0.3497 |
-1.9589 |
0.5261 |
-0.4094 |
0.9066 |
0.9983 |
1.2897 |
-0.2724 |
2.57 |
6.02 |
1.8047 |
9.63 |
-2.61 |
-3.21 |
0.6932 |
2.84 |
2.87 |
5.38 |
4.17 |
-0.186 |
0.424 |
1.452 |
-1.291 |
0.226 |
1.169 |
0.415 |
0.645 |
1.448 |
1.657 |
1.09 |
1.167 |
1.187 |
3.32 |
-1.608 |
-1.609 |
-0.4999 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.82 |
39.25 |
36.37 |
34.53 |
22.89 |
30.86 |
27.67 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.4972 |
1.472 |
1.2668 |
0.553 |
-0.116 |
-1.8267 |
-0.2425 |
|
|
EBITDA, млрд $
|
|
|
|
|
2.05 |
1.2478 |
2.54 |
2.8 |
2.95 |
2.1 |
3.59 |
2.46 |
4 |
12.53 |
-0.2282 |
-0.9959 |
2.7 |
4.11 |
3.39 |
2.05 |
5.32 |
1.282 |
1.917 |
3.37 |
0.947 |
2.22 |
3.01 |
1.372 |
1.904 |
2.66 |
2.67 |
2.56 |
3.1 |
3.16 |
4.73 |
0.139 |
-1.449 |
1.1103 |
|
|
FCF, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.137 |
0.145 |
0.457 |
0.21 |
1.035 |
1.011 |
0.937 |
1.018 |
1.835 |
0.866 |
-0.979 |
1.6307 |
1.6006 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.87 |
1.78 |
2.03 |
2.78 |
1.629 |
-0.173 |
2.33 |
2.29 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.6 |
8.27 |
8.3 |
7.83 |
9.34 |
6.83 |
6.83 |
12.9 |
|
|
Операционная прибыль, млрд $
|
0.8683 |
0.9011 |
0.7488 |
0.9115 |
1.2744 |
0.9772 |
1.0889 |
1.64 |
1.7128 |
1.1699 |
2.27 |
1.0087 |
1.8007 |
4.45 |
0.0933 |
0.9168 |
0.8941 |
1.607 |
2.95 |
1.183 |
1.852 |
0.317 |
0.614 |
2.07 |
-0.269 |
1.333 |
1.931 |
0.7 |
0.905 |
1.858 |
1.442 |
1.719 |
1.644 |
1.542 |
0.553 |
-1.529 |
-1.528 |
-0.1234 |
|
|
Операционные расходы, млрд $
|
6 |
6.17 |
6.86 |
6.88 |
6.65 |
7.74 |
7.66 |
7.72 |
7.76 |
6.13 |
6.21 |
5.29 |
5.18 |
4.74 |
9.45 |
9.01 |
8.57 |
8.26 |
8.03 |
7.11 |
7.33 |
7.94 |
7.47 |
7.48 |
7.56 |
8.38 |
7.67 |
7.72 |
8.86 |
8.73 |
6.74 |
6.91 |
7.23 |
7.12 |
6.66 |
7.37 |
7.39 |
8.17 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.061 |
0.993 |
0.846 |
0.957 |
0.869 |
0.859 |
0.843 |
1.013 |
0.942 |
0.763 |
0.806 |
1.169 |
0.6909 |
|
|
|
2019Q4 |
2020Q2 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
10.66 |
8.55 |
10.98 |
3.83 |
4.23 |
4.16 |
4.94 |
3.92 |
4.18 |
4.31 |
5.42 |
3.84 |
8.64 |
4.85 |
5.53 |
|
|
Чистая прибыль, млрд $
|
0.762 |
0.256 |
0.949 |
0.039 |
0.15 |
2.97 |
0.157 |
-0.151 |
-0.022 |
-1.33 |
-0.106 |
-0.6115 |
-0.589 |
0.0954 |
0.0426 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
25.12 |
|
19.4 |
28.65 |
26.51 |
20.93 |
27 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
-0.181 |
0.011 |
-1.529 |
0.229 |
-0.5377 |
0.2332 |
0.2429 |
0.0262 |
|
|
EBITDA, млрд $
|
1.92 |
0.959 |
2.32 |
0.065 |
0.207 |
2.92 |
0.207 |
-0.174 |
0.036 |
-1.417 |
0.106 |
-0.5395 |
1.12 |
0.2397 |
-0.0612 |
|
|
FCF, млрд $
|
1.33 |
0.465 |
1.8 |
|
0.498 |
|
0.735 |
|
-0.723 |
|
0.106 |
|
0.176 |
|
|
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
0.76 |
|
5.03 |
|
-0.591 |
|
-0.185 |
|
0.3481 |
|
|
|
|
Баланс стоимость, млрд $
|
|
|
|
|
7.27 |
|
9.34 |
|
8.05 |
|
6.83 |
-16.54 |
12.8 |
13.29 |
13.15 |
|
|
Операционная прибыль, млрд $
|
1.63 |
0.701 |
2.08 |
-0.052 |
0.085 |
0.358 |
0.162 |
-0.181 |
0.011 |
-1.529 |
0.171 |
-0.5377 |
0.337 |
0.2429 |
0.0262 |
|
|
Операционные расходы, млрд $
|
|
|
|
1.583 |
1.664 |
1.642 |
1.774 |
1.714 |
1.721 |
1.929 |
2.02 |
2.16 |
1.8363 |
1.8545 |
1.9979 |
|
|
CAPEX, млрд $
|
0.801 |
0.779 |
0.741 |
|
0.338 |
|
0.763 |
|
0.363 |
|
0.806 |
|
0.615 |
|
|
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
1.939 |
1.688 |
1.425 |
3.23 |
2.3 |
1.172 |
1.172 |
2.01 |
|
|
Short Term Investments
|
|
0.41 |
0.000967 |
|
0.0022 |
0.0119 |
0.0033 |
0.0032 |
|
|
Total Receivables
|
|
4.19 |
4.56 |
3.82 |
4.28 |
4.68 |
4.65 |
4.57 |
|
|
Товарно материальные запасы
|
|
2.67 |
2.78 |
2.99 |
3.73 |
4.37 |
3.82 |
3.75 |
|
|
Амортизация, млрд
|
|
1.023 |
1.4679 |
1.4814 |
1.5822 |
1.7278 |
1.3782 |
1.3528 |
|
|
Total Current Assets
|
|
9 |
9.13 |
9.96 |
11.17 |
11.08 |
10.86 |
10.66 |
|
|
Чистые активы, млрд
|
12 |
12.09 |
12.6 |
11.87 |
14.44 |
13.25 |
13.25 |
2.83 |
|
|
Активы, млрд
|
25.32 |
26.02 |
27.02 |
27.71 |
30.96 |
30.69 |
30.69 |
31.55 |
|
|
Short Term Debt
|
|
1.23 |
0.4911 |
1.09 |
0.5463 |
1.01 |
0.7148 |
0.7016 |
|
|
Long Term Debt
|
|
3.05 |
4.71 |
5.06 |
6.99 |
7.58 |
6.66 |
6.54 |
|
|
Задолженность, млрд
|
13.29 |
13.9 |
14.39 |
15.81 |
16.49 |
17.41 |
17.41 |
18.61 |
|
|
Чистый долг, млрд
|
2.15 |
2.86 |
3.83 |
2.72 |
4.68 |
7.03 |
7.03 |
6.16 |
|
|
Долг, млрд
|
4.09 |
4.54 |
5.26 |
5.95 |
6.98 |
8.2 |
8.2 |
8.17 |
|
|
|
2019Q4 |
2020Q2 |
2020Q4 |
2021Q2 |
2021Q4 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
1.43 |
2.29 |
3.23 |
1.003 |
2.3 |
1.258 |
|
1.172 |
1.128 |
0.96 |
-1.058 |
2.04 |
|
|
Short Term Investments
|
|
|
|
|
|
0.0086 |
|
0.0119 |
2.59 |
0.0084 |
2.12 |
0.0033 |
|
|
Total Receivables
|
|
|
|
|
|
4.12 |
|
4.68 |
|
4.08 |
|
4.65 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
4.43 |
|
4.37 |
|
4.32 |
|
3.82 |
|
|
Амортизация, млрд
|
|
|
|
|
|
0.0248 |
1.5574 |
-0.1111 |
-0.002 |
-0.0226 |
-0.0033 |
-0.0874 |
|
|
Total Current Assets
|
|
|
|
|
|
10.84 |
|
11.08 |
1.22 |
10.22 |
1.058 |
10.86 |
|
|
Чистые активы, млрд
|
|
|
|
11.95 |
14.44 |
14.73 |
|
13.25 |
-15.22 |
2.66 |
|
|
|
|
Активы, млрд
|
|
|
|
29.01 |
30.96 |
32.49 |
|
30.69 |
1.128 |
31.14 |
31.65 |
32.14 |
|
|
Short Term Debt
|
|
|
|
|
|
1.31 |
|
1.01 |
1.12 |
1.0965 |
|
0.7148 |
|
|
Long Term Debt
|
|
|
|
|
|
7.33 |
|
7.85 |
|
7.57 |
|
6.66 |
|
|
Задолженность, млрд
|
|
|
|
17.02 |
16.49 |
17.72 |
|
17.41 |
16.35 |
18.31 |
|
18.96 |
|
|
Чистый долг, млрд
|
|
|
|
6.83 |
4.68 |
6.74 |
|
7.03 |
15.22 |
7.66 |
1.058 |
6.28 |
|
|
Долг, млрд
|
6.98 |
7.49 |
7.74 |
7.83 |
6.98 |
8 |
|
8.2 |
16.35 |
8.07 |
|
8.32 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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 |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47.18 |
-15.88 |
-21.99 |
4.31 |
14.1 |
14.53 |
17.74 |
13.16 |
-0.82 |
2.03 |
7.27 |
-8.05 |
1.92 |
10.46 |
3.76 |
5.73 |
11.94 |
13.47 |
9.05 |
9.46 |
9.7 |
25.23 |
-11.62 |
-11.62 |
|
-3.69 |
6.16 |
|
|
ROA, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.61 |
-7.62 |
-9.93 |
2.39 |
18.73 |
8.47 |
24.74 |
17.47 |
-0.89 |
1.39 |
4.5 |
-4.46 |
0.78 |
4.2 |
1.51 |
2.17 |
4.58 |
5.75 |
4.25 |
4.4 |
4.34 |
11.31 |
-5.22 |
-5.22 |
|
-1.5509 |
7.95 |
|
|
ROIC, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.63 |
0.36 |
4.32 |
4.28 |
7.71 |
16.34 |
3.84 |
6.31 |
4.75 |
2.87 |
10.99 |
-0.59 |
2.35 |
9.13 |
4.48 |
5.39 |
10.25 |
10.26 |
7.58 |
7.63 |
7.47 |
17.97 |
|
|
|
17.97 |
11.91 |
|
|
ROS, %
|
1.42 |
1.51 |
2.29 |
-7.5 |
2.87 |
-1.38 |
3.93 |
4.47 |
4.84 |
-0.52 |
8.76 |
20.01 |
6.79 |
26.87 |
-9.35 |
-9.99 |
2.34 |
8.17 |
7.51 |
19.45 |
13.23 |
-0.86 |
3.08 |
5.03 |
-5.41 |
1.11 |
4.74 |
3.74 |
3.66 |
7.07 |
10.03 |
6.03 |
5.29 |
8.42 |
19.84 |
-7.84 |
-9.08 |
-2.56 |
-2.56 |
12.23 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.51 |
8.2 |
7.72 |
2.35 |
-0.5098 |
-1943.3 |
|
-1.07 |
14.83 |
|
|
Рентаб EBITDA, %
|
|
|
|
|
10.86 |
9.74 |
9.46 |
11.02 |
10.02 |
8.87 |
11.52 |
9.54 |
11.6 |
32.99 |
-0.7 |
-3.13 |
9.33 |
13.57 |
11.17 |
7.6 |
19.85 |
4.86 |
8.27 |
13.24 |
4.19 |
8.94 |
12.9 |
6.41 |
7.85 |
10.83 |
18.53 |
14.13 |
15.92 |
16.2 |
27.55 |
0.78 |
-8.13 |
|
5.7 |
21.07 |
|
|
Чистая рентаб, %
|
1.02 |
0.95 |
1.38 |
-8.12 |
2.11 |
-1.54 |
3.34 |
3.48 |
4.12 |
-0.85 |
7.5 |
19.88 |
5.72 |
25.36 |
-8.05 |
-10.07 |
2.39 |
9.35 |
9.44 |
19.95 |
15.56 |
-0.7 |
1.83 |
5.71 |
-5.72 |
5.4 |
8.3 |
3.3 |
3.7 |
7.6 |
8.1 |
6.02 |
5.99 |
6.08 |
19.35 |
-9.02 |
-9.03 |
|
-2.56 |
13.95 |
|
|
Operation Margin, %
|
3.78 |
3.77 |
2.96 |
3.78 |
5.11 |
3.67 |
4.01 |
5.72 |
5.47 |
3.67 |
6.62 |
3.33 |
5.71 |
11.72 |
0.29 |
2.88 |
3.08 |
5.3 |
9.71 |
4.39 |
6.91 |
1.2 |
2.65 |
8.12 |
-1.19 |
4.16 |
8.53 |
2.27 |
4.09 |
7.68 |
8.53 |
9.49 |
8.44 |
8.5 |
3.22 |
|
-0.6507 |
-0.6331 |
-0.6331 |
15.58 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.91 |
5.01 |
1.94 |
2.66 |
5.91 |
9.32 |
6.02 |
5.99 |
6.08 |
19.35 |
|
|
|
19.35 |
16.02 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
2.52 |
|
2.38 |
|
-0.3017 |
|
-1.5156 |
-14.11 |
5.28 |
0.6754 |
0.3107 |
6.16 |
|
|
ROA, %
|
|
1.0343 |
|
1.0142 |
|
-0.1354 |
|
-0.6908 |
-3.84 |
0.4701 |
0.2982 |
0.2653 |
7.95 |
|
|
ROCE, %
|
|
|
|
|
|
0.0462 |
|
0.9784 |
-3.44 |
1.4972 |
0.867 |
0.1688 |
14.83 |
|
|
Рентаб EBITDA, %
|
1.7 |
4.89 |
70.36 |
4.19 |
-4.44 |
0.86 |
-32.88 |
1.95 |
-14.04 |
12.96 |
4.94 |
-1.11 |
21.07 |
|
|
Чистая рентаб, %
|
1.02 |
3.55 |
71.54 |
3.18 |
-3.85 |
-0.53 |
-30.86 |
-1.95 |
-15.91 |
1.61 |
1.97 |
0.77 |
13.95 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.116 |
0.154 |
0.069 |
0.16 |
0.149 |
0.058 |
0.074 |
|
0.0493 |
|
Расходы на обслуживание долга
|
0.263 |
0.188 |
0.195 |
0.173 |
0.188 |
0.258 |
0.273 |
|
0.3283 |
|
Всего задолженность
|
|
7.94 |
6.98 |
7.73 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
|
78548 |
77233 |
69656 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.036 |
0.039 |
0.008 |
0.035 |
0.017 |
0.02 |
0.023 |
0.014 |
0.0876 |
0.0169 |
0.0163 |
|
|
Расходы на обслуживание долга
|
0.042 |
0.046 |
0.043 |
0.056 |
0.044 |
0.068 |
0.069 |
0.092 |
0.0858 |
0.0887 |
0.0987 |
0.0415 |
|