IHS Holding Limited
IHS Holding Limited
IHS
Valuace
70
Růst
40
Zdraví
42
Cena
$ 8.24
Dnes
+0.16 (2.16%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 20252024202320222021202020192018201520142013201220112010
Total Revenues1,582.01,582.01,711.22,125.51,961.31,579.71,403.11,231.11,168.12,184.32,230.81,840.61,529.91,325.61,075.5
Cost of Revenues760.2717.8890.51,084.71,156.9907.4838.4811.0766.7819.2879.1748.2624.5558.5457.9
Gross Profit821.9864.2820.71,040.8804.4672.3564.7420.1401.41,365.21,351.71,092.4905.4767.1617.6
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues254.0455.1433.3439.6437.8420.3435.4417.7509.8467.0
Cost of Revenues96.5239.0211.0213.7227.8201.7206.7257.4248.1365.0
Gross Profit157.6216.1222.3225.9210.0218.5228.7160.4261.7102.0
Operating Income TTM 20252024202320222021202020192018201520142013201220112010
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.0421.4501.2336.5180.2495.0125.2795.4828.2681.0534.0453.5358.0
Depreciation & Amortization365.7381.7362.7435.6469.3382.9435.5384.5317.3235.5202.1158.7118.288.059.5
Total Operating Expenses196.7598.1341.5510.2496.7284.0204.7530.1181.31,876.51,927.21,642.41,322.61,153.2358.0
Operating Income625.2266.1479.1530.7-141.131.0331.9-98.1205.9307.8303.6198.2207.3172.5186.7
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.099.779.1
Depreciation & Amortization92.594.889.089.465.891.387.289.997.4107.3
Total Operating Expenses1.756.275.962.9-2.392.880.579.7112.684.3
Operating Income155.9159.9146.4163.0212.3125.8148.280.7149.17.5
Net Income TTM 20252024202320222021202020192018201520142013201220112010
Interest Income70.735.918.725.015.825.55.114.718.70.00.00.00.00.00.0
Interest Expense344.1317.3443.6446.6872.0422.0212.3211.6188.471.055.444.620.611.32.0
Other Expense65.6424.7-2,089.4-2,411.3-402.8-39.2-484.8-311.8-131.5-70.1-109.0-66.4-19.6-10.5-1.4
IBT690.8690.8-1,610.2-1,880.7-543.9-8.1-152.9-410.0-86.0237.8194.5131.8187.7162.0185.4
Income Tax Expense86.486.434.0107.5-73.518.0169.813.546.748.954.623.129.626.744.0
Net Income143.6143.6-1,632.0-1,976.6-470.4-26.1-322.7-423.5-132.8240.2194.5131.7158.2135.4141.3
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income2.811.835.620.5-14.925.73.94.07.75.8
Interest Expense28.786.8114.3114.3-120.4350.8104.2109.0108.6118.2
Other Expense209.628.5-78.7-93.824.1-325.1-236.2-1,640.0-625.3-256.2
IBT365.5188.467.769.2236.4-199.3-88.0-1,559.3-438.4-248.7
Income Tax Expense-28.541.035.438.5-6.76.436.3-2.118.416.7
Net Income-75.9151.035.433.1246.5-204.1-121.1-1,553.3-453.6-263.4
Per Share Data TTM 20252024202320222021202020192018201520142013201220112010
EPS$0.00$0.00$0.00$-5.93$-1.42$-0.09$-0.98$-1.29$-0.40$3.51$2.85$1.98$2.40$2.09$2.21
EPS Diluted$0.00$0.00$0.00$-5.93$-1.40$-0.08$-0.98$-1.29$-0.40$3.47$2.81$1.95$2.37$2.06$2.18
Shares Outstanding335.5335.0333.1333.2331.0301.2328.1328.1328.168.568.266.465.864.964.0
Diluted Shares Outstanding335.5341.6333.1333.2336.0321.5328.1328.1328.169.369.167.466.765.764.7
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-1.36$-0.79
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-1.36$-0.79
Shares Outstanding335.5343.2321.8331.0333.1334.7333.1332.6332.5334.0
Diluted Shares Outstanding335.5342.8354.0331.0337.7334.7333.1332.6332.5334.0
Current Assets TTM 202420232022202120202019201520142013201220112010
Cash And Equivalents445.7578.0293.8514.1916.5585.4898.8291.6153.2258.4345.0234.7200.7
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments445.7578.0293.8514.1916.5585.4898.8291.6153.2258.4345.0234.7200.7
Accounts Receivable378.8300.3580.6664.6469.3290.3258.3355.9421.4459.3372.1326.0256.6
Inventory33.630.740.674.242.049.248.70.00.00.00.00.00.0
Other Current Assets24.215.357.60.01.11.66.3307.8196.1163.2146.8137.495.4
Total Current Assets882.3924.3972.61,252.91,427.8989.31,223.7955.3770.6880.8863.9698.1552.7
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents647.6531.8629.0578.0397.5445.7333.2293.8425.4433.0
Short Term Investments0.00.00.00.00.00.00.00.60.00.0
Total Cash & ST Investments647.6531.8629.0578.0397.5445.7333.2293.8425.4433.0
Accounts Receivable181.7313.8287.9300.3423.2378.8296.3580.6177.1558.3
Inventory40.839.044.330.731.933.639.940.660.432.6
Other Current Assets199.199.90.015.30.224.266.757.6503.3444.7
Total Current Assets1,069.2984.5961.2924.3852.7882.3736.1972.61,138.61,078.2
Long-Term Assets TTM 202420232022202120202019201520142013201220112010
Net Property, Plant & Equipment2,218.02,051.72,627.13,039.42,229.51,927.11,925.8314.4301.4245.6163.0128.493.2
Goodwill442.5403.2619.3760.3869.3656.3518.13,287.53,157.33,065.21,959.21,722.31,120.8
Intangible Assets804.6674.0933.01,053.3701.4690.8449.61,014.71,091.11,144.5554.6514.9384.6
Long-Term Investments86.0117.80.00.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets45.732.6148.8136.5234.6170.742.624.6-53.8-47.3-46.5-36.0-1,632.1
Total Long-Term Assets3,657.83,352.74,392.15,067.94,045.93,458.32,941.04,645.74,577.84,478.82,685.32,375.01,598.6
Total Assets4,540.24,277.05,364.76,320.95,473.74,447.64,164.75,601.15,348.45,359.63,549.23,073.0552.7
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment2,161.82,095.12,100.52,051.72,244.02,218.02,383.42,627.12,715.42,845.3
Goodwill441.3430.7417.8403.2442.0442.5468.0619.3638.5664.5
Intangible Assets707.7714.9696.7674.0809.7804.6862.0933.0908.8973.1
Long-Term Investments0.0114.7109.3117.8158.40.00.073.40.00.0
Other Long-Term Assets303.361.054.532.60.0131.793.275.478.164.1
Total Long-Term Assets3,614.13,505.33,454.93,352.73,718.53,657.83,870.04,392.14,401.74,606.2
Total Assets4,683.34,489.84,416.14,277.04,571.24,540.24,606.15,364.75,540.35,684.3
Current Liabilities TTM 202420232022202120202019201520142013201220112010
Accounts Payable208.5232.9330.6669.1499.4301.8338.459.252.257.052.132.435.9
Short-Term Debt247.9210.8545.3525.4258.2214.4122.036.036.3395.5170.1144.619.1
Other Current Liabilities205.4102.9229.0-14.552.5165.2103.4312.4270.4233.9139.4152.7489.8
Current Liabilities707.9693.61,222.01,266.4830.6683.6566.5960.1955.11,246.4876.9816.9578.3
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable196.5349.0398.3232.9400.9208.5238.6330.6356.1344.5
Short-Term Debt232.4194.9299.1210.8270.7247.9272.4545.3544.8525.7
Other Current Liabilities238.245.310.4102.910.7144.9142.5229.0165.7136.4
Current Liabilities667.1641.2755.5693.6740.4707.9783.21,222.01,232.11,156.1
Long-Term Liabilities TTM 202420232022202120202019201520142013201220112010
Long-Term Debt3,421.93,689.73,567.53,423.62,727.02,303.62,118.42,095.21,806.11,779.1890.9658.919.1
Capital Leases492.7552.5602.0604.5376.1314.7184.50.00.00.00.00.00.0
Def. Tax Liability121.0100.5137.1186.3118.2177.219.8259.5347.4361.3139.2123.933.5
Total Liabilities4,829.84,572.85,017.44,962.23,747.73,223.52,734.43,400.23,188.93,452.71,964.91,688.333.5
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt3,663.03,639.53,658.33,689.73,868.23,914.63,777.63,567.53,591.23,532.9
Capital Leases624.7594.8574.8552.5607.2582.8581.7510.8593.9592.4
Def. Tax Liability0.094.398.0100.5127.9121.0123.3137.1141.8154.6
Total Liabilities4,645.24,588.24,600.54,572.84,837.24,829.84,769.35,017.45,055.54,933.6
Total Common Equity TTM 202420232022202120202019201520142013201220112010
Common Stock5,399.2100.05,394.85,312.05,223.54,530.94,530.90.70.70.70.70.70.0
Retained Earnings-6,963.8-6,925.4-5,293.4-3,319.1-2,860.2-2,835.4-2,513.41,655.31,415.11,220.51,088.8930.6860.5
Comprehensive Income1,072.31,063.78.4-861.4-780.3-485.5-587.2-191.2-106.7-57.0-46.7-49.2-124.6
Total Common Equity-492.3-454.6109.81,131.41,583.01,210.01,430.32,200.92,159.51,907.01,584.41,384.7519.2
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock5,419.75,419.75,418.4100.05,399.65,399.25,397.799.85,391.45,401.4
Retained Earnings-6,724.5-6,875.5-6,892.3-6,925.4-7,171.9-6,967.8-6,846.7-5,289.4-4,814.3-4,550.9
Comprehensive Income1,169.01,185.01,121.61,063.71,299.91,076.31,059.04.4-321.4-336.2
Total Common Equity-135.8-270.8-352.3-454.6-472.4-492.3-390.0109.8255.6514.3
Other TTM 202420232022202120202019201520142013201220112010
Total Debt4,162.43,900.54,112.83,948.92,985.22,518.02,240.42,131.21,842.42,174.61,061.0803.538.1
Book Value-289.6-295.8347.41,358.61,726.01,224.21,430.32,200.92,159.51,907.01,584.41,384.7519.2
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt173.9172.4167.9158.8206.5202.7226.9237.5229.2236.4
Book Value-135.8-270.8-352.3-454.6-472.4-492.3-390.0109.8255.6514.3
Cash Flow From Operating Activities TTM 20252024202320222021202020192018201520142013201220112010
Net Income-2,376.7621.2-1,610.2-1,976.6-543.9-8.1-152.9-410.0-86.0240.2194.5131.7158.2135.4141.3
Depreciation & Amortization381.6381.7362.7444.7469.3382.9408.7384.5317.3235.5202.1158.7118.288.059.5
Stock-Based Compensation14.50.027.913.413.311.88.3351.1-5.1135.4167.4162.5121.586.266.5
Change Working Capital-290.913.2-158.7-225.0-46.2-69.8-157.8-18.1-67.1179.7181.1-352.5105.7-93.2110.4
Change In Accounts Receivable-345.71.4-200.6-295.30.00.00.00.00.056.136.4-24.4-35.4-35.137.9
Change In Accounts Payable72.422.60.059.00.00.00.00.00.0-4.1-11.4-10.122.4-4.33.0
Change In Inventories-19.0-10.8-15.011.2-37.86.7-8.5-27.14.6132.5340.647.6131.865.095.0
Other Non-cash Items3,385.8-346.62,107.53,724.81,014.9779.3467.4251.7246.8-143.2-106.8430.1-172.9127.3-115.0
Cash from Operations361.60.00.0853.5907.3750.2635.3641.9462.3612.6628.1496.2314.4342.1266.2
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income401.7151.067.669.2236.4-204.1-88.0-1,559.3-453.6-248.7
Depreciation & Amortization92.594.889.089.496.796.087.287.697.4104.9
Stock-Based Compensation0.06.08.55.518.11.84.93.23.82.7
Change Working Capital39.25.69.9-33.692.1-67.4-95.2-96.6-99.82.4
Change In Accounts Receivable27.36.0-41.610.453.6-67.0-111.8-75.3-95.6-61.4
Change In Accounts Payable12.40.00.00.00.00.00.00.0-19.991.6
Change In Inventories-0.5-0.44.1-14.2-9.2-0.46.0-11.415.7-29.2
Other Non-cash Items-363.0-6.162.769.8-98.9348.2225.81,641.0834.7257.7
Cash from Operations0.00.00.00.00.00.00.00.084.0224.8
Cash Flow From Investing Activities TTM 20252024202320222021202020192018201520142013201220112010
Capital Expenditure-376.2-252.1-265.0-576.0-559.4-402.5-229.2-258.3-378.0-122.9-114.5-90.7-64.7-54.3-31.8
Acquisitions3.1171.8119.0-1.6-735.7-401.0-542.90.00.0-369.9-210.4-1,487.0-306.3-730.1-334.5
Investments-91.10.0-43.7-183.4-512.1-103.60.00.00.0-248.9-59.9-97.2-92.8-32.2-26.4
Sales of Investment220.10.0211.536.2270.87.50.00.00.00.00.00.00.00.00.0
Other Investing Activities175.10.00.02.519.121.713.622.5113.4245.749.385.788.623.421.5
Cash from Investing-237.30.00.0-722.2-1,517.3-877.9-758.5-235.8-264.6-496.0-335.4-1,589.2-375.3-793.2-371.3
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-83.0-74.4-46.3-56.5-75.7-61.9-62.0-65.3-98.3-146.7
Acquisitions179.50.00.00.0114.90.04.10.01.4-4.5
Investments0.00.0-14.0-1.8-3.10.0-6.3-30.34.5-59.2
Sales of Investment0.00.00.49.12.70.01.9202.8-0.515.9
Other Investing Activities0.00.00.00.00.00.00.00.0-0.86.3
Cash from Investing0.00.00.00.00.00.00.00.0-93.7-188.1
Cash Flow From Financing Activities TTM 20252024202320222021202020192018201520142013201220112010
Debt Repaid-493.30.00.0223.8-583.1-716.8-139.1-1,680.6-89.1-261.2-2,817.2-268.9-493.1-444.8-43.3
Debt Issued597.23,900.5-212.3387.71,546.91,184.1416.63,921.089.1550.02,485.01,382.5750.61,210.181.4
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock-10.00.00.0-10.00.00.00.00.00.0-248.9-59.9-97.2-92.8-32.2-26.4
Dividends Paid0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Financing Activities181.60.00.0-376.1981.41,241.110.91,542.3-113.6555.52,479.31,372.5765.3959.8251.3
Cash from Financing12.90.00.0-162.3398.2524.3-128.1-138.3-202.845.5-397.91,006.5179.4482.8181.6
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.0-49.177.2
Debt Issued3,895.461.0-123.056.9-238.4-23.5112.4-62.825.9154.7
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock0.00.00.00.00.00.00.00.0-4.3-5.7
Dividends Paid0.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.00.00.00.0-19.9-100.6
Cash from Financing0.00.00.00.00.00.00.00.0-73.3-29.1
Cash position TTM 20252024202320222021202020192018201520142013201220112010
Net Change in Cash12.7247.7284.1-220.3-402.4331.1-313.4265.4-12.7140.0-105.2-86.6110.334.076.5
Closing Cash Balance445.7825.7578.0293.8514.1916.5585.4898.8633.5291.6153.2258.4345.0234.7200.7
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash178.1118.4-95.951.0180.5-48.2112.539.4-131.6-7.6
Closing Cash Balance825.7651.5533.1629.0578.0397.5445.7333.2293.8425.4
Free Cash Flow TTM 20252024202320222021202020192018201520142013201220112010
Free Cash Flow-14.6417.5460.3254.7347.9347.7406.1383.784.3489.7513.6405.4249.6287.7234.4
Real Free Cash Flow-29.1417.5432.4241.3334.7335.9397.732.689.3354.3346.3243.0128.1201.5167.9
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow87.4176.9191.4143.7267.9112.671.68.9-14.378.1
Real Free Cash Flow87.4170.9182.9138.2249.8110.866.75.7-18.175.4
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader