Отчетность Tronox Holdings plc
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
|
|
|
|
|
3.32 |
3.71 |
2.42 |
2.06 |
2.63 |
2.77 |
0.4536 |
1.2269 |
2.5 |
1.0814 |
1.6445 |
3.25 |
2.31 |
|
1.95 |
|
|
Выручка, млрд $
|
1.0226 |
1.0643 |
1.1635 |
1.3018 |
1.364 |
1.4116 |
1.4263 |
1.2458 |
1.07 |
1.217 |
1.651 |
1.832 |
1.922 |
1.737 |
2.11 |
2.09 |
1.698 |
1.82 |
2.64 |
2.76 |
3.57 |
3.45 |
3.2 |
2.85 |
|
|
Чистая прибыль, млрд $
|
-0.1074 |
-0.0973 |
-0.0927 |
-0.1276 |
0.0188 |
-0.0002 |
-0.1064 |
-0.3349 |
-0.039 |
0.005 |
0.8728 |
1.134 |
-0.126 |
-0.427 |
-0.318 |
-0.059 |
-0.285 |
-0.007 |
-0.102 |
0.969 |
0.286 |
0.497 |
0.505 |
-0.316 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
3.61 |
3.98 |
3.35 |
3 |
3.74 |
5.62 |
3.26 |
3.26 |
3.08 |
4.33 |
4.81 |
6.12 |
4.62 |
4.69 |
4.91 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.043 |
0.138 |
0.271 |
0.577 |
0.458 |
0.361 |
0.186 |
|
|
EBITDA, млрд $
|
-0.0182 |
-0.089 |
-0.1078 |
-0.0613 |
0.1437 |
0.1259 |
0.0489 |
-0.2071 |
-0.0041 |
0.1078 |
|
1.06 |
0.02 |
-0.038 |
-0.123 |
0.233 |
0.261 |
0.188 |
0.418 |
0.612 |
0.893 |
0.808 |
0.658 |
0.461 |
|
|
FCF, млрд $
|
|
|
|
0.0983 |
-0.0261 |
0.0321 |
0.0244 |
-0.0671 |
-0.0785 |
0.031 |
|
-0.048 |
0.165 |
-0.046 |
0.025 |
0.092 |
0.182 |
0.053 |
0.243 |
0.16 |
0.468 |
0.17 |
-0.088 |
-0.077 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.273 |
0.17 |
0.441 |
0.355 |
0.74 |
0.598 |
0.33 |
0.184 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
-0.0029 |
-0.0128 |
-0.1368 |
|
-1.134 |
-1.1282 |
0.2415 |
1.314 |
1.073 |
0.529 |
0.093 |
-0.013 |
-0.327 |
0.683 |
0.748 |
1.7 |
1.99 |
2.36 |
2.35 |
1.936 |
|
|
Операционная прибыль, млрд $
|
-0.0498 |
0.017 |
0.0341 |
0.0182 |
0.0879 |
0.0482 |
-0.0024 |
-0.0017 |
0.067 |
0.162 |
0.3753 |
0.025 |
0.003 |
0.015 |
-0.097 |
0.037 |
0.137 |
0.2 |
0.138 |
0.271 |
0.577 |
0.458 |
0.361 |
0.186 |
|
|
Операционные расходы, млрд $
|
0.0999 |
0.0983 |
0.1031 |
0.1147 |
0.1323 |
0.1187 |
0.1185 |
0.1141 |
0.0717 |
0.0592 |
|
0.239 |
0.187 |
0.192 |
0.217 |
0.21 |
0.251 |
0.267 |
0.347 |
0.347 |
0.318 |
0.289 |
0.282 |
0.276 |
|
|
CAPEX, млрд $
|
0.1533 |
|
0.0994 |
0.0925 |
0.0876 |
0.0795 |
0.0709 |
0.0343 |
0.024 |
0.045 |
0.1384 |
0.166 |
0.172 |
0.187 |
0.191 |
0.119 |
0.091 |
0.117 |
0.198 |
0.195 |
0.272 |
0.428 |
0.418 |
0.261 |
|
|
|
2019Q3 |
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 $
|
0.77 |
0.69 |
0.72 |
0.58 |
0.68 |
0.78 |
0.891 |
0.927 |
0.87 |
0.884 |
0.965 |
0.945 |
0.895 |
0.649 |
0.708 |
0.000794 |
0.000662 |
0.686 |
|
|
Чистая прибыль, млрд $
|
-0.01 |
-0.01 |
0.04 |
0 |
0.9 |
0.06 |
0.026 |
0.077 |
0.113 |
0.087 |
0.016 |
0.375 |
0.121 |
-0.014 |
0.023 |
-0.000269 |
0.0000 |
-0.056 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
5.62 |
5.21 |
4.31 |
4.59 |
4.84 |
1.91 |
2.1 |
4.92 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.152 |
0.19 |
0.163 |
-0.054 |
0.062 |
0.091 |
0.036 |
0.008 |
|
|
EBITDA, млрд $
|
0.13 |
0.14 |
0.17 |
0.14 |
0.14 |
0.18 |
0.209 |
0.218 |
0.23 |
0.209 |
0.22 |
0.267 |
0.239 |
0.014 |
0.138 |
0.0001 |
0.0000 |
0.077 |
|
|
FCF, млрд $
|
0.09 |
0.12 |
-0.07 |
0.06 |
0.04 |
0.13 |
0.077 |
0.15 |
0.191 |
0.05 |
0.086 |
-0.067 |
0.025 |
0.126 |
-0.172 |
0.081 |
0.0000 |
0.051 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.135 |
0.21 |
0.256 |
0.139 |
0.189 |
0.032 |
0.137 |
0.24 |
-0.079 |
0.136 |
0.0000 |
0.11 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
0.44 |
0.501 |
0.596 |
0.663 |
2.07 |
2.28 |
2.27 |
2.36 |
2.35 |
0.002 |
0.002 |
1.936 |
|
|
Операционная прибыль, млрд $
|
0.15 |
0.18 |
-0.03 |
0.1 |
0.08 |
0.2 |
0.135 |
0.21 |
0.256 |
0.139 |
0.152 |
0.19 |
0.163 |
-0.054 |
0.062 |
0.0001 |
0.0000 |
0.008 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.081 |
0.077 |
0.076 |
0.084 |
0.078 |
0.073 |
0.069 |
0.069 |
0.071 |
0.0001 |
0.0001 |
0.07 |
|
|
CAPEX, млрд $
|
0.08 |
0.08 |
0.07 |
0.07 |
0.08 |
0.09 |
0.087 |
0.074 |
0.075 |
0.07 |
0.103 |
0.099 |
0.112 |
0.114 |
0.093 |
0.071 |
0.0001 |
0.059 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
|
|
|
0.0238 |
0.069 |
0.0766 |
0.021 |
0.1433 |
0.1417 |
0.154 |
0.716 |
1.478 |
1.279 |
0.229 |
0.248 |
1.116 |
1.03 |
0.302 |
0.619 |
0.228 |
0.164 |
0.115 |
0.273 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.03 |
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.319 |
0.488 |
0.544 |
0.637 |
0.383 |
0.3 |
0.3 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.479 |
1.131 |
1.137 |
1.05 |
1.28 |
0.0014 |
1.421 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.195 |
0.28 |
0.341 |
0.316 |
0.35 |
0.275 |
0.275 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.54 |
2.1 |
2.53 |
2.05 |
1.96 |
0.0021 |
2.14 |
|
|
Чистые активы, млрд
|
|
|
|
0.8899 |
0.489 |
0.4373 |
0.4296 |
|
|
0.7523 |
2.65 |
2.24 |
1.61 |
0.998 |
1.017 |
0.829 |
2.54 |
2.1 |
2.53 |
2.05 |
1.96 |
2.02 |
2.53 |
|
|
Активы, млрд
|
1.6281 |
1.7336 |
1.8091 |
1.5959 |
1.7583 |
1.8234 |
1.7234 |
1.1178 |
1.0979 |
1.6574 |
5.51 |
5.7 |
5.07 |
5.07 |
4.95 |
4.86 |
4.64 |
5.29 |
6.57 |
5.99 |
6.31 |
6.36 |
6.13 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.022 |
0.076 |
0.097 |
0.044 |
0.094 |
0.000249 |
0.062 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.14 |
2.99 |
3.26 |
2.56 |
2.46 |
2.79 |
2.79 |
|
|
Задолженность, млрд
|
0.5567 |
0.6712 |
0.7979 |
0.706 |
1.2693 |
1.3861 |
1.2938 |
1.731 |
1.7279 |
0.9051 |
2.63 |
3.26 |
3.28 |
3.96 |
3.79 |
3.85 |
3.78 |
4.38 |
4.7 |
3.95 |
3.9 |
3.96 |
4.15 |
|
|
Чистый долг, млрд
|
|
|
|
-0.0238 |
0.481 |
0.4722 |
0.4638 |
-0.1416 |
0.2833 |
0.2733 |
0.929 |
0.935 |
1.114 |
2.85 |
2.81 |
2.03 |
2.13 |
2.82 |
2.78 |
2.43 |
2.5 |
2.68 |
2.68 |
|
|
Долг, млрд
|
|
|
|
|
0.55 |
0.5488 |
0.4848 |
0.0017 |
0.425 |
0.4273 |
1.645 |
2.41 |
2.39 |
3.08 |
3.05 |
3.15 |
3.16 |
3.13 |
3.4 |
2.66 |
2.67 |
2.79 |
2.95 |
|
|
|
2019Q3 |
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
|
0.32 |
0.31 |
0.43 |
0.75 |
0.75 |
0.65 |
0.767 |
0.307 |
0.313 |
0.232 |
0.292 |
0.112 |
0.091 |
0.164 |
0.115 |
0.000167 |
0.000246 |
0.273 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.03 |
0.025 |
0.035 |
0.044 |
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.641 |
0.589 |
0.383 |
0.416 |
0.000372 |
0.000286 |
0.3 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
1.11 |
1.13 |
1.28 |
1.36 |
0.0014 |
0.0014 |
1.421 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.076 |
0.068 |
0.076 |
0.068 |
0.067 |
0.069 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
2 |
1.97 |
1.96 |
2.02 |
0.0021 |
0.0021 |
2.14 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
1.812 |
1.922 |
1.95 |
1.994 |
2.19 |
2 |
1.97 |
1.96 |
2.02 |
0.0021 |
2.56 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
6.62 |
6.18 |
6.04 |
5.99 |
6.22 |
6.22 |
6.16 |
6.31 |
6.36 |
0.0061 |
0.006 |
6.13 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.108 |
0.124 |
0.094 |
0.222 |
0.000249 |
0.0001 |
0.062 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
2.45 |
2.46 |
2.46 |
2.46 |
2.45 |
2.79 |
2.79 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
4.77 |
4.21 |
4.04 |
3.95 |
4.09 |
3.89 |
3.84 |
3.9 |
3.96 |
0.004 |
0.004 |
4.15 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
2.73 |
2.6 |
2.43 |
2.43 |
2.37 |
2.5 |
2.55 |
2.5 |
2.68 |
0.0026 |
0.0027 |
2.68 |
|
|
Долг, млрд
|
0.63 |
0.7 |
0.91 |
0.73 |
0.76 |
0.81 |
1.25 |
0.793 |
0.779 |
0.822 |
2.67 |
2.62 |
2.64 |
2.67 |
2.79 |
0.0028 |
0.003 |
2.95 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
|
|
116.02 |
66.15 |
-5.16 |
-22.19 |
-24.39 |
-5.86 |
-30.88 |
-0.9259 |
-14.26 |
79.23 |
15.49 |
22.85 |
21.46 |
|
-14.72 |
27.29 |
|
|
ROA, %
|
-3.44 |
0.52 |
52.66 |
31.39 |
-2.25 |
-7.93 |
-6.27 |
-1.18 |
-5.81 |
-0.1473 |
-2.05 |
16.34 |
4.56 |
8.09 |
7.97 |
|
-5.08 |
9.62 |
|
|
ROIC, %
|
|
|
31.23 |
42.32 |
-1.23 |
-8.25 |
-5.66 |
1.01 |
-4.76 |
2.49 |
0.64 |
24.38 |
8.18 |
|
|
|
7.5 |
17.63 |
|
|
ROS, %
|
|
4.74 |
54.14 |
55.02 |
-3.17 |
-8.58 |
-12.59 |
-8.27 |
-5.12 |
2.36 |
-3.33 |
9.68 |
14.08 |
16.12 |
14.41 |
-11.09 |
-11.09 |
15.93 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
0.9903 |
3.02 |
4.7 |
11.17 |
8.39 |
6.63 |
|
3.46 |
16.93 |
|
|
Рентаб EBITDA, %
|
|
8.85 |
|
57.86 |
1.04 |
-2.19 |
-5.82 |
-0.19 |
15.37 |
10.34 |
15.82 |
22.19 |
25 |
23.39 |
20.58 |
|
16.18 |
35.11 |
|
|
Чистая рентаб, %
|
6.2 |
13.3 |
52.86 |
1.4 |
0.2 |
0.9 |
-4.6 |
1.8 |
8.1 |
-0.38 |
-3.86 |
35.13 |
8.01 |
14.39 |
15.8 |
|
-11.09 |
18.28 |
|
|
Operation Margin, %
|
|
13.33 |
22.73 |
1.36 |
0.16 |
0.86 |
-4.59 |
1.77 |
8.07 |
12.7 |
4.43 |
9.93 |
16.15 |
|
13.28 |
6.53 |
6.53 |
26.88 |
|
|
Чистая процентная маржа, %
|
-3.6 |
0.48 |
|
61.41 |
-6.56 |
-24.58 |
-15.06 |
-2.82 |
-16.78 |
-0.38 |
-4.13 |
35.13 |
8.01 |
|
|
|
7.76 |
18.98 |
|
|
Доходность FCF, %
|
|
0.9602 |
|
-1.9802 |
8 |
-1.7491 |
0.9025 |
20.28 |
14.71 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
1.5099 |
4.62 |
6.18 |
4.41 |
0.8196 |
18.48 |
5.73 |
-0.6368 |
1.0094 |
-0.0133 |
-0.00071 |
-2.63 |
27.29 |
|
|
ROA, %
|
|
|
0.2881 |
1.1402 |
1.816 |
1.3799 |
0.2623 |
6.03 |
1.9549 |
-0.2246 |
0.3632 |
-0.0085 |
-0.000462 |
-0.92 |
9.62 |
|
|
ROCE, %
|
|
|
|
|
|
|
2.88 |
3.61 |
3.09 |
-1.0092 |
1.1505 |
1.706 |
0.6725 |
0.15 |
16.93 |
|
|
Рентаб EBITDA, %
|
20.06 |
23.37 |
23.46 |
23.52 |
26.44 |
23.64 |
22.8 |
28.25 |
26.7 |
2.16 |
19.49 |
10.58 |
4.83 |
11.22 |
35.11 |
|
|
Чистая рентаб, %
|
|
|
2.13 |
7.87 |
12.76 |
9.39 |
1.66 |
39.68 |
13.52 |
-2.16 |
3.25 |
-33.88 |
-2.11 |
-8.16 |
18.28 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.01 |
0.033 |
0.018 |
0.008 |
0.007 |
0.009 |
0.01 |
|
0.013 |
|
Расходы на обслуживание долга
|
0.166 |
0.182 |
0.201 |
0.189 |
0.157 |
0.125 |
0.126 |
|
0.158 |
|
Всего задолженность
|
|
0.3 |
0.702 |
0.805 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
6500 |
6500 |
6500 |
6500 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.001 |
0.002 |
0.001 |
0.003 |
0.002 |
0.002 |
0.002 |
0.003 |
0.003 |
0.003 |
0.004 |
0.008 |
|
Расходы на обслуживание долга
|
0.05 |
0.036 |
0.037 |
0.023 |
0.032 |
0.028 |
0.032 |
0.033 |
0.033 |
3.8E-5 |
4.2E-5 |
0.045 |
|