Energizer Holdings, Inc.
Energizer Holdings, Inc.
ENR
Valuace
70
Růst
40
Zdraví
53
Cena
$ 16.19
Dnes
-0.56 (-2.64%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 20252024202320222021202020192018201720162015201420132012
Total Revenues2,999.92,952.72,887.02,959.73,050.13,021.52,744.82,494.51,797.71,755.71,634.21,631.61,840.42,012.22,087.7
Cost of Revenues1,798.51,753.41,784.21,835.71,930.61,860.11,662.91,490.7966.8944.4921.8875.4990.01,110.31,193.6
Gross Profit1,201.41,199.31,102.81,124.01,119.51,161.41,081.91,003.8830.9811.3712.4756.2850.4901.9894.1
Revenue 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Total Revenues778.9832.8725.3662.9731.7805.7701.4663.3716.6811.1
Cost of Revenues524.0522.5338.8413.2468.4493.4424.3406.6446.1503.8
Gross Profit254.9310.3386.5249.7263.3312.3277.1256.7270.5307.3
Operating Income TTM 20252024202320222021202020192018201720162015201420132012
R&D Expenses0.00.00.032.934.734.535.432.822.422.026.624.925.329.741.8
Selling General & Admin Expenses0.00.00.0604.4621.6649.3630.4643.0534.6465.7455.0558.6513.0515.1525.9
Depreciation & Amortization126.5126.7120.5122.7121.6118.5111.992.845.150.234.341.842.255.956.8
Total Operating Expenses672.8673.0653.5637.3717.4745.0722.3719.0568.5498.9484.4583.5538.3544.8567.7
Operating Income528.6526.3449.3516.6394.8421.5362.6295.9262.4312.4228.0172.7312.1357.1326.4
Operating Income TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
R&D Expenses0.00.00.00.00.00.00.00.00.08.5
Selling General & Admin Expenses0.00.00.00.00.00.00.00.00.0167.5
Depreciation & Amortization31.632.131.930.931.830.930.728.930.029.7
Total Operating Expenses184.1167.3168.7152.7179.9168.9163.7143.2172.6190.4
Operating Income70.8143.0217.897.083.4143.4113.4113.597.9123.3
Net Income TTM 20252024202320222021202020192018201720162015201420132012
Interest Income2.73.210.78.91.00.70.613.56.60.00.00.00.00.00.0
Interest Expense156.4154.3155.7168.7158.4161.8195.0226.098.453.154.377.952.768.168.9
Other Expense-279.4-242.2-395.5-340.9-700.3-267.3-294.9-222.811.214.0-8.0-95.5-44.2-127.00.1
IBT249.2284.153.8175.7-305.5154.267.773.1175.2273.3165.7-0.7215.2162.0257.6
Income Tax Expense35.945.115.735.2-74.0-6.720.98.481.771.838.03.357.947.170.6
Net Income213.3239.038.1140.5-231.5160.946.851.193.5201.5127.7-4.0157.3114.9187.0
Net Income TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Interest Income0.71.20.20.61.21.31.42.45.67.2
Interest Expense39.140.339.038.037.037.838.538.740.741.6
Other Expense-75.6-89.6-53.6-60.6-53.3-83.9-170.9-71.1-88.5-91.6
IBT-4.853.4164.236.430.159.5-57.542.49.422.6
Income Tax Expense-1.418.510.78.17.811.9-13.710.07.52.9
Net Income-3.434.9153.528.322.347.6-43.832.41.919.7
Per Share Data TTM 20252024202320222021202020192018201720162015201420132012
EPS$0.00$0.00$0.00$1.97$-3.31$2.12$0.68$0.77$1.56$3.27$2.06$-0.06$2.53$1.85$3.01
EPS Diluted$0.00$0.00$0.00$1.94$-3.31$2.11$0.67$0.76$1.52$3.22$2.04$-0.06$2.53$1.85$3.01
Shares Outstanding68.470.971.871.569.968.268.866.459.861.761.962.262.162.162.1
Diluted Shares Outstanding68.472.072.772.469.968.769.567.361.462.662.562.262.162.162.1
Per Share Data TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.28
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.27
Shares Outstanding68.468.471.272.272.071.871.871.871.771.5
Diluted Shares Outstanding68.469.572.173.373.272.771.872.672.672.6
Current Assets TTM 202420232022202120202019201820172016201520142013
Cash And Equivalents146.7216.9223.3205.3238.9459.8258.5522.1378.0287.3502.189.678.0
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments146.7216.9223.3205.3238.9459.8258.5522.1378.0287.3502.189.678.0
Accounts Receivable417.1494.6511.6421.7292.9292.0340.2230.4230.2190.9240.1272.8258.5
Inventory686.7657.3649.7771.6728.3511.3469.3323.1317.1289.2275.9292.4327.9
Other Current Assets142.8110.1172.0191.4179.4157.8177.195.594.9122.15.612.97.8
Total Current Assets1,393.31,478.91,556.61,590.01,439.52,210.92,036.81,171.11,020.2889.51,126.5747.1753.0
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents171.1139.3195.9216.9146.7158.1241.7223.3202.4193.7
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments171.1139.3195.9216.9146.7158.1241.7223.3202.4193.7
Accounts Receivable447.6358.1410.7441.3417.1396.8438.1511.6385.1357.2
Inventory870.1748.6666.7657.3686.7666.1640.6649.7765.4746.7
Other Current Assets277.5148.8132.8110.1142.8137.3150.6172.0215.5190.5
Total Current Assets1,642.41,394.81,406.11,478.91,393.31,358.31,471.01,556.61,568.41,488.1
Long-Term Assets TTM 202420232022202120202019201820172016201520142013
Net Property, Plant & Equipment463.2474.8462.1462.2495.2474.0362.0166.7176.5201.7205.6212.5240.6
Goodwill1,035.31,046.01,016.21,003.11,053.81,016.01,004.8244.2230.0229.738.137.137.2
Intangible Assets1,084.61,070.91,237.71,295.81,871.31,909.01,958.9232.7223.8234.776.380.181.5
Long-Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets146.4126.0148.6159.2126.094.164.31,327.2125.4112.269.341.746.2
Total Long-Term Assets2,848.12,863.52,953.02,982.13,568.03,517.43,412.82,007.7803.4842.0503.1447.6485.8
Total Assets4,241.44,342.44,509.64,572.15,007.55,728.35,449.63,178.81,823.61,731.51,629.61,194.71,238.8
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment491.4471.6474.9474.8463.2478.7480.8462.1448.7449.9
Goodwill1,050.11,038.11,031.61,046.01,035.31,022.31,023.71,016.21,023.21,019.5
Intangible Assets1,026.21,039.71,054.01,070.91,084.61,209.11,224.41,237.71,253.01,267.3
Long-Term Investments0.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets158.6125.0124.9126.0146.4126.6131.8148.6145.4144.5
Total Long-Term Assets2,873.62,817.12,824.12,863.52,848.12,928.62,952.92,953.02,936.72,947.9
Total Assets4,516.04,211.94,230.24,342.44,241.44,286.94,423.94,509.64,505.14,436.0
Current Liabilities TTM 202420232022202120202019201820172016201520142013
Accounts Payable381.1433.1370.8329.4454.8378.1299.0228.9219.3217.0167.0190.9179.3
Short-Term Debt31.732.937.834.6134.8861.633.5251.3108.161.48.20.00.0
Other Current Liabilities254.1331.3288.7333.9356.8408.7736.5247.6254.6254.7121.7189.5215.8
Current Liabilities700.6819.8734.2697.9946.41,648.41,069.0751.2582.0533.1467.8380.4395.1
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable425.2416.2436.0433.1381.1362.0374.6370.8381.1329.4
Short-Term Debt159.625.932.332.931.731.232.437.833.930.5
Other Current Liabilities410.3275.0290.5331.3254.1245.9264.5288.7253.8230.9
Current Liabilities924.3749.5783.3819.8700.6668.1724.4734.2726.1636.9
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013
Long-Term Debt3,165.43,275.43,416.83,587.63,435.73,418.83,461.62,206.8978.5981.7995.00.00.0
Capital Leases121.9101.2102.3104.4120.1128.41.60.00.00.00.00.00.0
Def. Tax Liability10.58.312.417.991.3140.4170.60.00.00.00.00.00.0
Total Liabilities4,118.04,206.64,298.94,441.54,651.85,419.24,905.83,154.31,738.51,761.51,689.7470.2501.1
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt3,305.83,229.93,195.83,275.43,239.33,303.23,385.23,416.83,461.23,501.8
Capital Leases104.893.596.1101.292.095.6100.1102.3100.8103.7
Def. Tax Liability6.88.89.78.310.510.610.512.416.116.1
Total Liabilities4,332.84,078.04,089.64,206.64,118.04,095.64,253.34,298.94,338.24,287.6
Total Common Equity TTM 202420232022202120202019201820172016201520142013
Common Stock0.80.00.80.80.70.70.70.60.60.60.60.00.0
Retained Earnings-175.9-128.4-164.8-304.7-5.0-66.2129.5177.3198.770.96.90.00.0
Comprehensive Income-163.7-180.6-137.7-145.3-230.4-307.7-298.3-241.8-238.8-266.1-249.3-31.7-34.6
Total Common Equity123.4135.8210.7130.6355.7309.1543.824.585.1-30.0-60.1724.5737.7
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.80.80.80.00.80.80.80.80.80.8
Retained Earnings73.4-79.90.0-128.4-175.9-131.9-164.3-164.8-184.3-216.0
Comprehensive Income-220.7-194.8-174.9-180.6-163.7-155.8-159.3-137.7-179.2-183.6
Total Common Equity183.2133.9140.6135.8123.4191.3170.6210.7166.9148.4
Other TTM 202420232022202120202019201820172016201520142013
Total Debt3,319.03,308.33,454.63,622.23,570.54,280.43,495.12,458.11,086.61,043.11,003.20.00.0
Book Value123.4135.8210.7130.6355.7309.1543.824.585.1-30.0-60.1724.5737.7
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value183.2133.9140.6135.8123.4191.3170.6210.7166.9148.4
Cash Flow From Operating Activities TTM 20252024202320222021202020192018201720162015201420132012
Net Income10.2239.038.1140.5-231.5160.946.864.793.5201.5127.7-4.0157.3114.9187.0
Depreciation & Amortization119.3126.7120.5122.7121.6118.5111.992.845.150.234.341.842.255.956.8
Stock-Based Compensation23.725.623.121.813.210.224.527.128.224.320.413.513.216.020.7
Change Working Capital54.0-140.2121.963.1-334.2-169.3112.2-69.614.4-32.511.361.7-2.5156.754.0
Change In Accounts Receivable-80.432.971.8-80.4-185.59.547.8-24.9-1.1-43.7-4.19.7-13.5119.625.7
Change In Accounts Payable-51.9-60.062.235.2-113.851.476.25.24.413.443.7-18.210.712.327.9
Change In Inventories132.3-88.6-4.0132.3-94.2-211.8-39.8-15.2-12.1-30.711.9-0.135.55.017.2
Other Non-cash Items280.6-87.4169.385.6567.2122.3115.868.212.6-41.9-4.055.94.1-1.1-13.9
Cash from Operations359.60.00.0395.21.0179.7376.4149.5228.7197.2193.9161.8219.9329.6285.3
Cash Flow From Operating Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Net Income-3.434.9153.528.322.347.6-43.832.41.919.7
Depreciation & Amortization31.60.031.930.930.130.930.728.930.029.7
Stock-Based Compensation8.70.06.37.26.24.05.87.06.34.6
Change Working Capital74.9-6.7-67.8-77.411.786.9-32.9-35.7103.619.0
Change In Accounts Receivable0.00.00.00.00.00.00.00.00.0-80.4
Change In Accounts Payable0.00.00.00.00.00.00.00.00.0-51.9
Change In Inventories0.00.00.00.00.00.00.00.00.0132.3
Other Non-cash Items32.051.2-101.2-0.56.79.4113.311.435.259.8
Cash from Operations0.00.00.00.00.00.00.00.00.098.9
Cash Flow From Investing Activities TTM 20252024202320222021202020192018201720162015201420132012
Capital Expenditure-91.9-83.9-97.9-56.8-92.5-64.9-65.3-55.1-24.2-25.2-28.7-40.4-28.4-17.8-38.1
Acquisitions-17.5-14.3-22.40.01.0-67.2-5.1-2,460.0-38.10.0-344.0-12.10.00.00.0
Investments-5.20.0-5.20.00.00.00.00.00.00.00.00.00.00.00.0
Sales of Investment4.20.04.20.00.00.00.00.00.00.00.00.00.00.00.0
Other Investing Activities3.90.00.00.70.65.7287.3-407.26.127.21.513.75.61.017.3
Cash from Investing-110.40.00.0-56.1-90.9-126.4216.9-2,922.3-56.22.0-371.2-38.8-22.8-16.8-20.8
Cash Flow From Investing Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Capital Expenditure-25.3-14.8-13.5-21.0-34.6-27.4-18.5-26.5-25.5-21.4
Acquisitions0.0-1.5-12.70.0-0.10.0-5.90.0-11.60.0
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Investing0.00.00.00.00.00.00.00.00.0-21.4
Cash Flow From Financing Activities TTM 20252024202320222021202020192018201720162015201420132012
Debt Repaid-177.50.00.0-220.9-18.8-2,773.8-1,393.5-529.5-4.0-4.0-3.0-1.00.00.00.0
Debt Issued1.43,308.3-146.353.370.52,063.92,178.81,566.51,375.547.542.91,004.20.00.00.0
Issuance of Common Stock0.00.00.00.00.02,084.71,989.3205.31,403.336.558.90.00.00.00.0
Repurchase of Common Stock-5.1-89.70.0-2.20.0-96.3-45.0-45.0-70.0-59.5-31.80.00.00.00.0
Dividends Paid-87.30.00.0-86.3-93.0-100.1-101.6-91.0-70.0-69.1-62.7-15.50.00.00.0
Other Financing Activities-4.80.00.0-2.2190.9-183.6-56.11,732.3-33.0-10.8-6.8325.7-185.5-301.2-255.6
Cash from Financing-272.10.00.0-309.479.1-1,069.1393.11,272.11,226.3-106.9-45.4309.2-185.5-301.2-255.6
Cash Flow From Financing Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Debt Repaid0.00.00.00.00.00.00.00.00.0-25.1
Debt Issued0.03,465.4209.627.7-80.2-10.7-15.4-83.2-37.0-15.4
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock-4.5-27.1-62.60.0-7.50.1-0.10.00.0-0.3
Dividends Paid0.00.00.00.00.00.00.00.00.0-21.5
Other Financing Activities0.00.00.00.00.00.00.00.00.0-1.6
Cash from Financing0.00.00.00.00.00.00.00.00.0-48.2
Cash position TTM 20252024202320222021202020192018201720162015201420132012
Net Change in Cash-55.719.3-6.418.0-33.6-1,010.9991.3-1,509.81,390.390.7-214.8412.511.611.38.6
Closing Cash Balance146.7236.2216.9223.3205.3238.91,249.8258.51,768.3378.0287.3502.189.678.066.7
Cash position 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Net Change in Cash-21.465.131.8-56.6-21.070.2-11.4-83.618.420.9
Closing Cash Balance214.8236.2171.1139.3195.9216.9146.7158.1241.7223.3
Free Cash Flow TTM 20252024202320222021202020192018201720162015201420132012
Free Cash Flow267.763.2331.7338.4-91.5114.8311.194.4204.5172.0165.2121.4191.5311.8247.2
Real Free Cash Flow244.037.6308.6316.6-104.7104.6286.667.3176.3147.7144.8107.9178.3295.8226.5
Free Cash Flow 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Free Cash Flow124.246.77.9-33.842.4141.527.310.3152.677.5
Real Free Cash Flow115.546.71.6-41.036.2137.521.53.3146.372.9
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader