NatWest Group plc
NatWest Group plc
NWG
Valuace
83
Růst
70
Zdraví
63
Cena
$ 14.90
Dnes
+0.38 (2.22%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues29.4629.4828.5714.7813.1610.5110.8014.2513.3412.7912.6113.0614.6619.0517.3327.1931.87
Cost of Revenues12.8712.8713.91-10.690.000.000.000.000.000.000.000.000.000.000.000.000.00
Gross Profit16.6016.6114.6525.4713.1610.5110.8014.2513.3412.7912.6113.0614.6619.0517.3327.1931.87
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues7.397.557.267.277.263.503.703.387.023.49
Cost of Revenues3.103.213.263.293.493.553.483.400.000.00
Gross Profit4.294.333.993.983.783.743.703.487.023.49
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.001.611.642.031.542.831.093.328.756.294.257.245.594.554.00
Depreciation & Amortization1.151.151.060.930.830.920.791.180.720.810.781.180.931.411.801.882.15
Total Operating Expenses8.898.908.4614.787.307.766.787.017.327.528.068.529.6917.5116.1519.8423.00
Operating Income7.717.716.207.127.664.26-0.293.975.764.25-1.541.593.14-2.461.977.988.27
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.460.39
Depreciation & Amortization0.300.300.290.270.300.250.240.270.250.21
Total Operating Expenses2.352.152.222.172.282.071.932.150.791.79
Operating Income1.942.181.771.811.491.721.781.35-0.031.31
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income25.7025.7025.1921.0312.649.3110.0711.3811.0511.0311.2611.9313.0816.7418.5321.4122.78
Interest Expense12.8712.8713.919.982.801.702.323.332.392.052.553.163.825.767.138.738.57
Other Expense0.000.000.00-0.94-2.53-0.23-0.060.26-2.40-2.01-2.54-4.29-0.50-5.79-7.13-8.75-8.67
IBT7.717.716.206.185.134.03-0.354.233.362.24-4.08-2.702.64-8.24-5.17-0.77-0.40
Income Tax Expense1.871.871.471.431.281.000.080.431.210.821.170.021.910.380.471.250.63
Net Income5.835.834.804.393.593.27-0.433.542.161.38-5.26-1.59-2.77-8.60-5.68-2.00-1.00
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income6.546.486.366.326.456.446.246.065.965.59
Interest Expense3.103.213.263.293.493.553.483.403.322.90
Other Expense0.000.000.000.00-0.15-0.04-0.08-0.020.00-0.21
IBT1.942.181.771.811.491.671.701.331.261.33
Income Tax Expense0.460.500.440.470.230.430.460.34-0.010.38
Net Income1.481.681.331.341.331.251.250.981.290.93
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$0.48$0.68$0.55$-0.08$0.56$0.39$0.14$-0.97$-0.30$-0.53$-1.65$-1.11$-0.40$-0.20
EPS Diluted$0.00$0.00$0.00$0.48$0.67$0.54$-0.08$0.56$0.39$0.14$-0.96$-0.30$-0.52$-1.64$-1.10$-0.40$-0.20
Shares Outstanding2.002.014.239.214.945.405.625.605.585.515.435.355.275.205.115.024.98
Diluted Shares Outstanding2.022.034.269.224.965.425.625.625.605.545.455.375.315.255.165.024.98
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$0.14$0.10
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.14$0.10
Shares Outstanding2.002.022.022.024.164.164.335.5011.0011.00
Diluted Shares Outstanding2.022.042.052.054.114.194.335.5011.0011.00
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents115.8393.05104.52144.83177.76124.4977.8688.9098.3474.2579.4074.8782.6679.2979.2757.01
Short Term Investments0.0089.419.740.230.000.000.00-54.091.020.780.000.000.000.000.000.00
Total Cash & ST Investments115.83182.46114.26145.06177.76124.4977.8689.3899.3575.0379.4074.8782.6679.2979.2757.01
Accounts Receivable0.000.000.290.330.250.220.280.320.380.410.330.490.530.530.670.00
Inventory0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Current Assets169.060.000.350.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Current Assets115.83182.46114.26144.83178.01124.7178.1389.7099.7375.4479.7375.3683.1979.8279.9457.01
Current Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Cash And Equivalents90.7199.0593.05105.63121.81116.92104.52119.59123.16123.40
Short Term Investments0.0083.5589.410.000.000.000.000.000.000.00
Total Cash & ST Investments90.71182.60182.46105.63115.83116.92104.52119.59123.16123.40
Accounts Receivable0.000.000.000.000.000.000.000.000.000.00
Inventory0.000.000.000.000.000.00-104.810.000.000.00
Other Current Assets0.000.000.0066.100.0061.81238.000.000.000.00
Total Current Assets90.71182.60182.46171.73115.83178.73238.00119.59123.16123.40
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment0.003.974.234.244.234.424.934.354.604.594.486.177.919.7811.8716.54
Goodwill0.005.685.685.525.525.615.615.615.565.565.566.2610.1411.2712.420.00
Intangible Assets7.591.911.931.591.201.051.021.010.990.920.981.522.232.2814.8614.45
Long-Term Investments67.5165.28133.86176.02211.44290.66288.23267.45216.45320.21345.97445.87410.45614.57753.88666.76
Other Long-Term Assets499.40446.81566.57-171.08-222.40-301.73-299.78-224.33-227.59-331.28-356.99-459.82-430.73-637.90-780.61-697.75
Total Long-Term Assets574.51525.53712.2816.29222.40301.73299.78224.33227.59331.28356.99459.82430.73637.90780.61697.75
Total Assets690.34707.99692.67720.05781.99799.49723.04694.24738.06798.66815.411,050.761,027.881,312.301,506.871,453.58
Long-Term Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Property, Plant & Equipment0.000.003.970.000.000.004.230.000.000.00
Goodwill0.000.005.680.000.000.005.680.000.000.00
Intangible Assets7.517.541.917.597.597.601.937.527.457.17
Long-Term Investments436.289.5665.2868.7267.51379.610.78183.85134.25161.77
Other Long-Term Assets196.28510.34446.81463.86499.40131.52440.15-191.37-141.70-168.94
Total Long-Term Assets640.07527.44525.53540.17574.51518.73454.67191.37141.70168.94
Total Assets730.78710.03707.99711.90690.34697.45692.67717.14702.60695.62
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable7.140.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Short-Term Debt10.100.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Current Liabilities54.17477.31-0.730.000.000.000.000.000.000.000.000.000.000.000.000.00
Current Liabilities71.41477.580.00450.320.000.000.000.000.000.000.000.000.000.000.000.00
Current Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Accounts Payable0.000.000.0012.280.0010.760.0011.5910.286.67
Short-Term Debt0.004.2980.365.7910.1014.730.000.000.000.00
Other Current Liabilities482.84520.87396.9559.08462.2556.70-0.33-11.59-10.28-6.67
Current Liabilities482.84525.16477.5877.15472.3582.18182.5573.2281.1873.59
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt41.8765.920.006.268.439.969.9849.9143.2846.6651.0073.1991.83121.37188.94299.53
Capital Leases0.610.000.570.000.000.000.000.000.000.000.000.000.000.000.000.00
Def. Tax Liability0.000.000.140.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Liabilities41.87668.61655.49683.568.439.969.98647.75688.96749.25761.26990.57968.661,241.851,430.811,376.73
Long-Term Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Long-Term Debt69.967.0065.9243.1136.9631.9955.496.2139.176.85
Capital Leases0.000.000.000.000.610.000.570.000.000.00
Def. Tax Liability0.000.000.000.000.000.000.140.000.000.00
Total Liabilities688.80668.43668.61678.05652.78663.45659.386.2160.686.85
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock10.4310.1310.8410.5411.4712.1316.1516.1111.9711.8211.636.886.716.5815.3215.13
Retained Earnings10.5811.4310.6510.0212.9712.5713.9514.3117.13-12.94-4.02-2.520.8710.6018.9360.01
Comprehensive Income17.4218.660.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Common Equity37.5239.3537.1636.4941.8043.8643.5545.7448.3348.6153.4357.2558.7468.1374.8275.13
Total Common Equity 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Common Stock10.1310.1310.1310.4210.4312.9210.8412.819.8513.15
Retained Earnings12.6815.1211.4322.0810.5822.2021.539.769.5810.97
Comprehensive Income19.8916.3318.661.3217.42-1.161.40-1.93-0.06-1.18
Total Common Equity41.9641.5939.3533.8137.5233.9633.2735.4234.7637.71
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt41.8765.92127.266.268.439.969.9849.9143.2846.6651.0073.1991.83121.37188.94299.53
Book Value648.4739.3837.1936.50773.56789.53713.0646.4949.0949.4054.1560.1959.2270.4576.0576.85
Other 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Debt0.020.020.030.040.040.040.030.040.040.01
Book Value41.9641.5939.3533.8137.5233.9633.2735.4234.7637.71
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income4.447.716.284.644.874.31-0.354.233.362.24-4.08-0.94-0.56-8.07-5.28-0.77-0.94
Depreciation & Amortization0.001.151.060.930.830.920.911.490.720.810.781.181.111.411.851.882.22
Stock-Based Compensation0.050.000.000.050.000.000.000.000.000.000.000.000.000.000.000.000.00
Change Working Capital0.000.97-7.27-29.62-48.4546.6126.82-10.933.4042.158.418.59-17.95-28.78-48.74-3.4417.10
Change In Accounts Receivable0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Accounts Payable0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Inventories0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Non-cash Items-4.50-2.761.7110.63-0.851.851.721.52-7.70-6.45-8.76-7.91-2.984.817.054.190.92
Cash from Operations0.000.000.00-13.37-43.6053.6929.10-3.69-0.2338.74-3.650.92-20.39-30.63-45.111.8519.29
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income1.481.681.331.341.331.251.250.981.290.93
Depreciation & Amortization0.000.000.000.000.000.000.000.000.250.21
Stock-Based Compensation0.060.000.000.000.060.000.000.000.050.00
Change Working Capital0.000.000.000.000.000.000.000.000.000.00
Change In Accounts Receivable0.000.000.000.000.000.000.000.000.000.00
Change In Accounts Payable0.000.000.000.000.000.000.000.000.000.00
Change In Inventories0.000.000.000.000.000.000.000.000.000.00
Other Non-cash Items-1.54-1.68-1.33-1.34-1.39-1.25-1.25-0.98-1.34-0.93
Cash from Operations0.000.000.000.000.000.000.000.000.500.43
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure0.00-0.67-0.46-1.56-0.64-0.90-0.38-0.56-0.62-1.13-0.91-0.78-0.82-0.63-1.48-3.47-2.11
Acquisitions0.000.23-1.315.335.42-3.49-0.07-0.08-0.48-0.20-0.890.39-1.481.150.35-1.433.45
Investments0.00-62.03-53.96-44.91-23.51-10.15-18.83-21.35-16.18-17.21-11.61-14.14-20.28-22.56-22.99-77.02-43.49
Sales of Investment0.0046.7541.6225.2036.9816.8625.9519.999.0611.668.608.2328.0241.7749.0880.0947.60
Other Investing Activities0.000.000.001.240.810.750.871.280.260.410.451.431.161.452.221.84-2.10
Cash from Investing0.000.000.00-14.6919.063.077.55-0.72-7.96-6.48-4.36-4.876.6121.1827.180.013.35
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure0.000.000.000.000.000.000.000.000.000.00
Acquisitions0.000.000.000.000.000.000.000.000.000.00
Investments0.000.000.000.000.000.000.000.000.000.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Investing0.000.000.000.000.000.000.000.000.000.00
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid0.000.000.007.41-5.39-3.45-2.38-2.39-2.26-5.75-3.61-3.05-3.48-3.50-0.26-0.63-1.59
Debt Issued-18.8265.92-61.33128.413.221.922.36-37.548.892.36-0.73-19.14-15.17-26.03-67.32-109.97301.12
Issuance of Common Stock0.000.000.000.000.000.942.220.020.170.400.300.310.330.310.360.020.00
Repurchase of Common Stock0.00-2.56-2.72-2.42-2.05-1.810.00-0.02-2.83-1.47-1.30-1.361.311.171.350.65-3.19
Dividends Paid0.000.000.00-1.70-3.21-1.02-0.380.00-0.80-0.61-0.50-0.42-0.38-0.40-0.30-0.04-4.24
Other Financing Activities0.000.000.00-18.960.002.730.640.44-0.57-0.780.003.571.83-0.300.87-1.74-5.36
Cash from Financing0.000.000.00-15.67-10.65-2.600.09-1.96-6.29-8.21-5.11-0.94-0.40-2.732.02-1.74-14.38
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.000.00
Debt Issued0.0069.9662.96-132.8290.931.830.34-80.54121.05-54.47
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.000.000.00
Other Financing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Financing0.000.000.000.000.000.000.000.000.000.00
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.00-9.41-13.98-39.63-32.2651.5138.61-8.35-13.7924.04-5.02-4.31-13.27-11.66-19.810.138.34
Closing Cash Balance0.0095.43104.85118.82158.45190.71139.20100.59108.81122.6198.57103.59107.90121.18132.84152.66152.53
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.000.000.000.000.000.000.000.000.500.43
Closing Cash Balance0.000.000.000.000.000.000.000.000.500.43
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow0.005.790.69-14.92-44.2452.7928.72-4.25-0.8537.61-4.560.14-21.20-31.26-46.60-1.6217.18
Real Free Cash Flow-0.055.790.69-14.97-44.2452.7928.72-4.25-0.8537.61-4.560.14-21.20-31.26-46.60-1.6217.18
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow0.000.000.000.000.000.000.000.000.500.43
Real Free Cash Flow-0.060.000.000.00-0.060.000.000.000.450.43
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader