Whirlpool Financial Statements (WHR)
|
|
|
|
Report date
|
|
|
10.02.2022 |
10.02.2023 |
14.02.2024 |
13.02.2025 |
11.02.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
21 983 |
19 724 |
19 457 |
16 606 |
15 524 |
|
15 178 |
|
Operating Income, bln rub |
|
|
2 344 |
1 205 |
1 200 |
870.0 |
727.0 |
|
586.0 |
|
EBITDA, bln rub |
? |
|
3 001 |
-562.0 |
1 305 |
503.0 |
1 161 |
|
1 047 |
|
Net profit, bln rub |
? |
|
1 783 |
-1 519 |
481.0 |
-323.0 |
317.0 |
|
164.0 |
|
|
OCF, bln rub |
? |
|
2 176 |
1 390 |
915.0 |
835.0 |
481.0 |
|
375.0 |
|
CAPEX, bln rub |
? |
|
525.0 |
570.0 |
549.0 |
451.0 |
389.0 |
|
385.0 |
|
FCF, bln rub |
? |
|
1 651 |
820.0 |
366.0 |
384.0 |
92.0 |
|
-10.00 |
|
Dividend payout, bln rub
|
|
|
338.0 |
390.0 |
384.0 |
384.0 |
299.0 |
|
260.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
19.0% |
0.00% |
79.8% |
0.00% |
94.3% |
|
158.5% |
|
|
OPEX, bln rub |
|
|
2 081 |
1 820 |
1 993 |
1 683 |
1 633 |
|
1 592 |
|
Cost of production, bln rub |
|
|
17 558 |
16 699 |
16 264 |
14 053 |
13 164 |
|
13 000 |
|
R&D, bln rub |
|
|
485.0 |
465.0 |
473.0 |
405.0 |
370.0 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
175.0 |
190.0 |
351.0 |
358.0 |
341.0 |
|
340.0 |
|
|
Assets, bln rub |
|
|
20 285 |
17 124 |
17 312 |
16 301 |
16 001 |
|
16 177 |
|
Net Assets, bln rub |
? |
|
4 846 |
2 336 |
2 362 |
2 683 |
2 726 |
|
3 783 |
|
Debt, bln rub |
|
|
6 031 |
8 199 |
7 843 |
7 337 |
7 858 |
|
7 104 |
|
Cash, bln rub |
|
|
3 044 |
1 958 |
1 570 |
1 275 |
669.0 |
|
626.0 |
|
Net debt, bln rub |
|
|
2 987 |
6 241 |
6 273 |
6 062 |
7 189 |
|
6 478 |
|
|
Ordinary share price, rub |
|
|
234.7 |
|
|
114.5 |
72.1 |
|
40.1 |
|
Number of ordinary shares, mln |
|
|
62.1 |
55.9 |
55.0 |
55.1 |
56.0 |
|
59.6 |
|
|
Market cap, bln rub |
|
|
14 572 |
0 |
0 |
6 308 |
4 040 |
|
2 391 |
|
EV, bln rub |
? |
|
17 559 |
6 241 |
6 273 |
12 370 |
11 229 |
|
8 869 |
|
Book value, bln rub |
|
|
380 |
-4 142 |
-4 092 |
-3 356 |
-2 940 |
|
-1 877 |
|
|
EPS, rub |
? |
|
28.7 |
-27.2 |
8.75 |
-5.86 |
5.66 |
|
2.75 |
|
FCF/share, rub |
|
|
26.6 |
14.7 |
6.65 |
6.97 |
1.64 |
|
-0.17 |
|
BV/share, rub |
|
|
6.12 |
-74.1 |
-74.4 |
-60.9 |
-52.5 |
|
-31.5 |
|
|
EBITDA margin, % |
? |
|
13.7% |
-2.85% |
6.71% |
3.03% |
7.48% |
|
6.90% |
|
Net margin, % |
? |
|
8.11% |
-7.70% |
2.47% |
-1.95% |
2.04% |
|
1.08% |
|
FCF yield, % |
? |
|
11.3% |
|
|
6.09% |
2.28% |
|
-0.42% |
|
ROE, % |
? |
|
36.8% |
-65.0% |
20.4% |
-12.0% |
11.6% |
|
4.34% |
|
ROA, % |
? |
|
8.79% |
-8.87% |
2.78% |
-1.98% |
1.98% |
|
1.01% |
|
|
P/E |
? |
|
8.17 |
0.00 |
0.00 |
-19.5 |
12.7 |
|
14.6 |
|
P/FCF |
|
|
8.83 |
0.00 |
0.00 |
16.4 |
43.9 |
|
-239.1 |
|
P/S |
? |
|
0.66 |
0.00 |
0.00 |
0.38 |
0.26 |
|
0.16 |
|
P/BV |
? |
|
38.3 |
0.00 |
0.00 |
-1.88 |
-1.37 |
|
-1.27 |
|
EV/EBITDA |
? |
|
5.85 |
-11.1 |
4.81 |
24.6 |
9.67 |
|
8.47 |
|
Debt/EBITDA |
|
|
1.00 |
-11.1 |
4.81 |
12.1 |
6.19 |
|
6.19 |
|
|
R&D/CAPEX, % |
|
|
92.4% |
81.6% |
86.2% |
89.8% |
95.1% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
2.39% |
2.89% |
2.82% |
2.72% |
2.51% |
|
2.54% |
|
| Whirlpool shareholders |
