Отчетность Teekay Tankers Ltd.
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 $
|
|
|
0.474 |
0.5165 |
0.4048 |
0.344 |
0.793 |
0.2816 |
0.232 |
0.3458 |
0.7286 |
1.1558 |
0.4158 |
0.3696 |
0.2449 |
0.791 |
0.3769 |
1.43 |
|
1.49 |
|
|
Выручка, млрд $
|
0.1254 |
0.1531 |
0.1463 |
0.1442 |
0.1133 |
0.139 |
0.121 |
0.186 |
0.162 |
0.226 |
0.514 |
0.527 |
0.431 |
0.756 |
0.944 |
0.886 |
0.542 |
1.06 |
1.0631 |
1.3645 |
|
|
Чистая прибыль, млрд $
|
0.0439 |
0.0402 |
0.0425 |
0.0518 |
0.0389 |
0.016 |
-0.009 |
-0.37 |
-0.008 |
0.057 |
0.18 |
0.063 |
-0.058 |
-0.053 |
0.041 |
0.087 |
-0.242 |
0.2291 |
0.2291 |
0.5137 |
|
|
EV, млрд $
|
|
|
0.5883 |
0.8186 |
0.6996 |
0.7855 |
1.126 |
0.991 |
0.951 |
0.8391 |
1.7968 |
1.9947 |
0.5111 |
0.4209 |
0.2496 |
0.7146 |
0.9578 |
1.83 |
1.6419 |
1.7315 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0072 |
0.1227 |
0.2192 |
-0.1941 |
0.2559 |
0.2557 |
0.5268 |
|
|
EBITDA, млрд $
|
0.0659 |
0.0728 |
0.0647 |
0.1035 |
0.0703 |
0.0809 |
0.0503 |
-0.2678 |
0.0512 |
0.1154 |
0.2675 |
0.204 |
0.079 |
0.125 |
0.251 |
0.263 |
-0.0231 |
0.3479 |
0.3233 |
0.6243 |
|
|
FCF, млрд $
|
-0.0395 |
0.0611 |
0.0611 |
0.0743 |
0.0703 |
0.052 |
0.053 |
0.025 |
0.004 |
0.008 |
-0.681 |
0.201 |
0.075 |
-0.013 |
0.106 |
0.332 |
-0.129 |
-0.1213 |
0.1778 |
0.6159 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0796 |
-0.0073 |
0.1177 |
0.3479 |
-0.1094 |
-0.0967 |
0.1933 |
0.6261 |
|
|
Баланс стоимость, млрд $
|
|
|
-0.033 |
-0.0589 |
-0.0405 |
-0.0386 |
-0.0991 |
-0.3704 |
-0.3885 |
-0.3469 |
-0.2174 |
-0.1827 |
-0.2884 |
-0.349 |
-0.3076 |
-0.2203 |
-0.4627 |
-0.4766 |
-0.2336 |
1.5258 |
|
|
Операционная прибыль, млрд $
|
0.0527 |
0.0572 |
0.049 |
0.0806 |
0.0416 |
0.035 |
0.02 |
0.001 |
-0.004 |
0.039 |
0.188 |
0.107 |
0.014 |
-0.001 |
0.129 |
0.212 |
-0.102 |
-0.1896 |
0.2557 |
0.5268 |
|
|
Операционные расходы, млрд $
|
0.0221 |
0.0278 |
0.0281 |
0.0306 |
0.0354 |
0.0571 |
0.0518 |
0.0149 |
0.0126 |
0.0118 |
0.0207 |
0.0182 |
0.0329 |
0.0492 |
0.0364 |
0.039 |
0.0437 |
0.0424 |
0.0418 |
0.0459 |
|
|
CAPEX, млрд $
|
0.0813 |
0.001 |
0.0009 |
0.0033 |
0.0038 |
0.006 |
0.002 |
0.003 |
0.002 |
0.006 |
0.848 |
0.009 |
0.005 |
0.006 |
0.012 |
0.016 |
0.021 |
0.0246 |
0.0154 |
0.0102 |
|
|
|
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 $
|
0.3039 |
0.3419 |
0.2465 |
0.1702 |
0.1278 |
0.1428 |
0.1234 |
0.1159 |
0.1603 |
0.174 |
0.2424 |
0.2794 |
0.3673 |
0.3947 |
0.3707 |
0.2859 |
0.3133 |
|
|
Чистая прибыль, млрд $
|
0.0631 |
0.1068 |
0.0982 |
-0.0444 |
-0.0733 |
-0.0214 |
-0.1291 |
-0.0521 |
-0.0398 |
-0.0139 |
0.0285 |
0.0681 |
0.1464 |
0.1694 |
0.1512 |
0.0814 |
0.1117 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
0.973 |
1.0656 |
1.1981 |
1.4703 |
1.4832 |
1.79 |
1.371 |
1.4149 |
1.734 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
-0.0213 |
-0.0081 |
0.0341 |
0.0754 |
0.1543 |
0.1819 |
0.1626 |
0.0853 |
0.1026 |
|
|
EBITDA, млрд $
|
0.1279 |
0.1529 |
0.1196 |
0.0472 |
0.01 |
0.0156 |
-0.0059 |
-0.015 |
0.0096 |
0.0185 |
0.0619 |
0.1026 |
0.1801 |
0.2071 |
0.184 |
0.1098 |
0.1272 |
|
|
FCF, млрд $
|
0.0505 |
0.1378 |
0.164 |
0.0371 |
-0.007 |
-0.0284 |
-0.0246 |
-0.0463 |
-0.0316 |
-0.0187 |
0.0132 |
0.0422 |
0.1412 |
0.1669 |
0.1961 |
0.1202 |
0.1281 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
-0.0274 |
-0.0183 |
-0.0384 |
-0.0253 |
-0.0147 |
0.0165 |
0.0463 |
0.1451 |
0.1673 |
0.2029 |
0.1235 |
0.1324 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
-0.2417 |
-0.3708 |
-0.4229 |
-0.4627 |
-0.4766 |
-0.4481 |
-0.38 |
-0.2336 |
1.24 |
1.3488 |
1.4217 |
1.5258 |
|
|
Операционная прибыль, млрд $
|
0.0549 |
0.1387 |
0.1662 |
0.0429 |
0.000132 |
-0.0275 |
-0.0183 |
-0.0384 |
-0.0253 |
-0.0074 |
0.0333 |
0.0672 |
0.1451 |
0.1673 |
0.1984 |
0.0816 |
0.1026 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.0115 |
0.0122 |
0.0105 |
0.0095 |
0.0101 |
0.2091 |
0.2122 |
0.0109 |
0.0123 |
0.0121 |
0.0107 |
0.0108 |
|
|
CAPEX, млрд $
|
0.0319 |
0.0296 |
0.0296 |
0.03 |
0.028 |
0.0267 |
0.0269 |
0.0258 |
0.0267 |
0.0251 |
0.0033 |
0.0041 |
0.0245 |
0.024 |
0.0244 |
0.0033 |
0.0042 |
|
|
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
|
|
|
0.0348 |
0.0267 |
0.0104 |
0.0125 |
0.0159 |
0.0263 |
0.0256 |
0.1628 |
0.0964 |
0.0942 |
0.0714 |
0.0549 |
0.0888 |
0.0972 |
0.0607 |
0.1805 |
0.1805 |
0.3659 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000807 |
|
|
0.0021 |
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1136 |
0.2118 |
0.0681 |
0.0898 |
0.2021 |
0.1701 |
0.1701 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0232 |
0.0498 |
0.0346 |
0.049 |
0.0608 |
0.0644 |
0.0532 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1185 |
0.1146 |
0.1172 |
0.1827 |
0.0962 |
0.0976 |
0.0976 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2256 |
0.4298 |
0.2454 |
0.2454 |
0.4595 |
0.4882 |
0.6135 |
|
|
Чистые активы, млрд
|
0.0424 |
0.2096 |
0.1488 |
0.1223 |
0.2063 |
0.4427 |
0.4894 |
0.3022 |
0.2847 |
0.4557 |
0.8775 |
0.9327 |
1.0066 |
0.9469 |
0.9899 |
1.0789 |
0.8384 |
0.8249 |
1.07 |
1.2963 |
|
|
Активы, млрд
|
0.3174 |
0.2986 |
0.3103 |
0.4908 |
0.54 |
0.9365 |
0.8819 |
1.1057 |
1.0975 |
1.2412 |
2.17 |
1.9644 |
2.2 |
2.16 |
2.23 |
1.8402 |
1.6187 |
1.5828 |
1.7837 |
1.8735 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1271 |
0.1352 |
0.103 |
0.0769 |
0.0767 |
0.0741 |
0.0564 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.9836 |
0.9055 |
0.5137 |
0.5722 |
0.4726 |
0.3167 |
0.4726 |
|
|
Задолженность, млрд
|
0.275 |
0.0891 |
0.1615 |
0.3685 |
0.3337 |
0.4938 |
0.3926 |
0.8035 |
0.8129 |
0.7629 |
1.292 |
1.0316 |
1.1907 |
1.2142 |
1.2396 |
0.7613 |
0.7803 |
0.7579 |
0.7136 |
0.3477 |
|
|
Чистый долг, млрд
|
0.2252 |
0.0387 |
0.1143 |
0.3021 |
0.2948 |
0.4415 |
0.333 |
0.7094 |
0.719 |
0.4933 |
1.0682 |
0.8389 |
0.8881 |
1.0558 |
0.9519 |
0.2379 |
0.6035 |
0.131 |
0.3957 |
-0.15 |
|
|
Долг, млрд
|
0.2252 |
0.0387 |
0.1491 |
0.3288 |
0.3052 |
0.454 |
0.3489 |
0.7357 |
0.7446 |
0.6561 |
1.1646 |
0.933 |
0.1667 |
0.1062 |
0.0936 |
0.0209 |
0.642 |
0.5762 |
0.5762 |
0.2159 |
|
|
|
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
|
0.0919 |
0.2066 |
0.1727 |
0.1256 |
0.1 |
0.0904 |
0.0633 |
0.0632 |
0.0528 |
0.0184 |
0.0663 |
0.078 |
0.1842 |
0.1735 |
0.1796 |
0.2273 |
0.3659 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0021 |
0.002 |
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
0.1043 |
0.1256 |
0.1596 |
0.2021 |
0.2353 |
0.2022 |
0.1749 |
0.1701 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
0.0627 |
0.0847 |
0.0662 |
0.0608 |
0.0644 |
0.0568 |
0.0517 |
0.0532 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.0237 |
0.0153 |
0.0035 |
0.0263 |
0.0244 |
0.0246 |
0.0246 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
0.2311 |
0.3118 |
0.3194 |
0.4595 |
0.4882 |
0.4514 |
0.4649 |
0.6135 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
1.0579 |
0.9294 |
0.8778 |
0.8384 |
0.8249 |
0.8536 |
0.9227 |
1.07 |
1.32 |
1.3014 |
1.2812 |
|
|
|
Активы, млрд
|
|
|
|
|
|
1.7877 |
1.6542 |
1.6497 |
1.6187 |
1.5828 |
1.6264 |
1.6326 |
1.7837 |
1.84 |
1.7798 |
1.7706 |
1.8735 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
0.0959 |
0.0943 |
0.0947 |
0.0767 |
0.0741 |
0.0658 |
0.0599 |
0.0564 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
0.5258 |
0.5383 |
0.4878 |
0.4726 |
0.3167 |
0.1795 |
0.1242 |
|
|
|
Задолженность, млрд
|
|
|
|
|
|
0.7298 |
0.7248 |
0.7719 |
0.7803 |
0.7579 |
0.7728 |
0.7099 |
0.7136 |
0.5986 |
0.431 |
0.3489 |
0.3477 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
0.3582 |
0.5368 |
0.581 |
0.6035 |
0.131 |
0.5674 |
0.5089 |
0.3957 |
0.2817 |
0.1201 |
0.0041 |
-0.15 |
|
|
Долг, млрд
|
0.2797 |
0.2449 |
0.1858 |
0.156 |
0.1971 |
0.3087 |
0.2413 |
0.1645 |
0.1571 |
0.1838 |
0.1913 |
0.1752 |
0.1702 |
0.175 |
0.1462 |
0.2313 |
0.2159 |
|
|
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, %
|
28.56 |
42.35 |
18.86 |
5.03 |
-1.95 |
-91.22 |
-2.77 |
15.44 |
26.54 |
6.99 |
-6.02 |
-5.38 |
4.27 |
8.44 |
-25.28 |
24.01 |
24.01 |
|
39.58 |
17.88 |
|
|
ROA, %
|
13.7 |
10.55 |
7.2 |
2.21 |
-1 |
-36.33 |
-0.74 |
5.05 |
10.61 |
3.06 |
-2.81 |
-2.41 |
1.88 |
4.29 |
-14.01 |
9.14 |
13.47 |
|
28.09 |
7.93 |
|
|
ROIC, %
|
|
|
|
2.53 |
-0.57 |
-37.58 |
-0.58 |
5.3 |
11.88 |
4.59 |
-1.8 |
0.25 |
4.14 |
7.17 |
-13.03 |
|
|
|
-13.02 |
11.02 |
|
|
ROS, %
|
33.49 |
55.89 |
36.72 |
25.38 |
5.87 |
-172.34 |
2 |
24.82 |
36.23 |
17.57 |
-4.96 |
2 |
13.44 |
16.48 |
-38.58 |
5.01 |
21.55 |
37.65 |
37.65 |
11.73 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
0.3669 |
6.29 |
13.34 |
-13.28 |
15.86 |
15.85 |
|
30.38 |
19.89 |
|
|
Рентаб EBITDA, %
|
44.22 |
71.78 |
62.05 |
57.99 |
41.57 |
-135.66 |
30.1 |
46.14 |
50.02 |
36.49 |
18.33 |
16.53 |
26.59 |
29.68 |
-20.15 |
23.41 |
30.41 |
|
45.76 |
25.10 |
|
|
Чистая рентаб, %
|
29.05 |
35.92 |
34.33 |
25.4 |
16.9 |
0.5 |
-2.6 |
17.4 |
36.5 |
20.3 |
3.3 |
-0.2 |
13.7 |
24 |
-18.8 |
21.55 |
21.55 |
|
37.65 |
12.24 |
|
|
Operation Margin, %
|
33.49 |
55.89 |
36.72 |
25.38 |
5.87 |
-172.34 |
2 |
24.82 |
36.23 |
17.57 |
0.33 |
0.93 |
13.12 |
23.96 |
-35.79 |
|
24.07 |
38.61 |
38.61 |
15.28 |
|
|
Чистая процентная маржа, %
|
|
|
|
11.69 |
-7.49 |
-194.17 |
-5.01 |
25.23 |
34.41 |
11.93 |
-13.46 |
-6.95 |
4.38 |
9.85 |
-44.69 |
|
|
|
-40.96 |
10.16 |
|
|
Доходность FCF, %
|
12.89 |
14.39 |
17.37 |
15.15 |
6.66 |
8.88 |
1.8534 |
5.45 |
-88.69 |
17.07 |
18.22 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
-1.8974 |
-11.87 |
-5.1 |
-4.16 |
-1.5547 |
3.33 |
7.97 |
16.47 |
17.47 |
13.96 |
6.74 |
8.42 |
17.88 |
|
|
ROA, %
|
|
-1.1778 |
-7.5 |
-3.15 |
-2.44 |
-0.871 |
1.7792 |
4.18 |
8.57 |
9.35 |
8.36 |
4.58 |
6.13 |
7.93 |
|
|
ROCE, %
|
|
|
|
|
-1.4609 |
-0.5594 |
2.36 |
5.24 |
10.45 |
11.79 |
10.21 |
5.21 |
6.15 |
19.89 |
|
|
Рентаб EBITDA, %
|
7.81 |
10.9 |
-4.74 |
-12.91 |
6 |
10.62 |
25.52 |
36.72 |
49.04 |
52.47 |
49.63 |
38.43 |
40.59 |
25.10 |
|
|
Чистая рентаб, %
|
|
-14.97 |
-104.64 |
-44.92 |
-24.83 |
-8.01 |
11.78 |
24.36 |
39.86 |
42.92 |
40.81 |
28.46 |
35.65 |
12.24 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0544 |
0.0504 |
0.0626 |
0.0012 |
0.000122 |
0.0202 |
0.0013 |
|
0.008 |
|
Расходы на обслуживание долга
|
0.0313 |
0.0587 |
0.0654 |
0.0515 |
0.035 |
0.0331 |
0.0357 |
|
0.0277 |
|
Всего задолженность
|
|
0.1978 |
0.2797 |
0.1971 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
2100 |
1900 |
1750 |
1590 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
3.0E-5 |
0.0106 |
0.0097 |
3.4E-5 |
3.5E-5 |
0.000167 |
0.000216 |
0.00092 |
0.0022 |
0.0025 |
0.0027 |
0.0031 |
|
Расходы на обслуживание долга
|
0.0101 |
0.0093 |
0.0086 |
0.0071 |
0.0082 |
0.0089 |
0.009 |
0.0097 |
0.0112 |
0.0059 |
0.0064 |
0.0041 |
|