États financiers détaillés de Calumet Inc. (CLMT): compte de résultat, bilan et tableau de flux de trésorerie. Suivez l'évolution des marges, de la dette, de la liquidité et de la rentabilité d'une année sur l'autre avec jusqu'à 20 ans d'historique.
Résumé de l'Analyse
Calumet Inc. a enregistré un chiffre d'affaires de $4.14B sur le dernier exercice, avec un CAGR sur 5 ans de 12.8%.
Marges des 12 derniers mois: marge brute 6.6%, marge opérationnelle 1.1%, marge nette -3.0%. Le free cash flow a progressé à un CAGR de 24.7% sur 5 ans.
Au prix actuel de $58.01, CLMT affiche des résultats négatifs (PER non significatif) et un ROE de 4.61%. La capitalisation boursière s'établit à $5.1B.
Compte de Résultat (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenus | $3.60B | $3.76B | $3.50B | $3.45B | $2.27B | $3.15B | $4.69B | $4.18B | $4.19B | $4.14B |
| Coût des Ventes | $3.19B | $3.27B | $3.06B | $3.00B | $2.17B | $3.01B | $4.33B | $3.73B | $3.96B | $3.89B |
| Marge Brute | $408.3M | $498.2M | $436.7M | $451.7M | $99.1M | $142.9M | $351.7M | $451.7M | $230.8M | $245.7M |
| R&D | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Frais Généraux | $390.5M | $341.5M | $317.9M | $312.7M | $138.9M | $203.9M | $197.3M | $187.9M | $201.2M | $171.7M |
| Charges Opérationnelles | $412.3M | $368.9M | $318.6M | $375.4M | $171.0M | $228.5M | $219.8M | $184.5M | $222.7M | $191.5M |
| Résultat Opérationnel | -$39.7M | $158.0M | $122.9M | $76.3M | -$71.9M | -$85.6M | $131.9M | $267.2M | $8.1M | $54.2M |
| EBITDA | -$39.7M | $330.8M | $236.1M | $201.6M | $83.1M | $15.6M | $104.3M | $418.2M | $164.5M | $238.4M |
| Charges d'Intérêt | $161.7M | $183.1M | $155.5M | $134.6M | $125.9M | $149.5M | $175.9M | $221.7M | $236.7M | $216.0M |
| Résultat Avant Impôts | -$336.3M | -$31.4M | -$50.3M | -$43.1M | -$147.9M | -$258.6M | -$169.9M | $49.7M | -$221.2M | -$126.4M |
| Impôts | -$7.7M | -$100000 | $700000 | $500000 | $1.1M | $1.5M | $3.4M | $1.6M | $800000 | -$92.6M |
| Résultat Net | -$328.6M | -$103.8M | -$55.1M | -$43.6M | -$149.0M | -$254.9M | -$169.8M | $48.1M | -$222.0M | -$33.8M |
| BPA | $-4.27 | $-1.34 | $-0.71 | $-0.56 | $-1.86 | $-3.23 | $-2.14 | $0.59 | $-2.67 | $-0.39 |
| BPA Dilué | $-4.27 | $-1.34 | $-0.71 | $-0.56 | $-1.86 | $-3.23 | $-2.14 | $0.59 | $-2.67 | $-0.39 |
| Actions en Circulation (Diluées) | $77.0M | $77.6M | $77.9M | $78.2M | $78.4M | $79.0M | $79.3M | $80.1M | $83.1M | $86.8M |
Bilan (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Trésorerie | $4.2M | $164.3M | $155.7M | $19.1M | $109.4M | $38.1M | $35.2M | $7.9M | $38.1M | $125.1M |
| Placements à Court Terme | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Créances | $204.9M | $354.1M | $198.0M | $175.0M | $152.4M | $253.0M | $267.1M | $286.2M | $278.1M | $232.5M |
| Stocks | $386.2M | $314.4M | $284.1M | $292.6M | $254.9M | $326.6M | $497.7M | $439.4M | $416.3M | $385.2M |
| Actifs Courants | $640.9M | $1.19B | $670.0M | $512.1M | $534.9M | $632.6M | $819.6M | $794.7M | $766.0M | $857.8M |
| Immobilisations Corporelles | $1.68B | $1.16B | $1.10B | $1.05B | $992.0M | $1.10B | $1.59B | $1.62B | $1.68B | $1.58B |
| Goodwill | $177.2M | $171.4M | $171.4M | $171.4M | $173.0M | $173.0M | $173.0M | $173.0M | $173.0M | $140.5M |
| Actifs Incorporels | $178.5M | $107.9M | $88.0M | $90.6M | $71.2M | $52.6M | $38.4M | $28.5M | $22.8M | $8.7M |
| Actifs Totaux | $2.73B | $2.69B | $2.09B | $1.86B | $1.81B | $2.13B | $2.74B | $2.75B | $2.76B | $2.69B |
| Dettes Fournisseurs | $275.9M | $282.3M | $200.6M | $230.2M | $179.3M | $301.0M | $442.0M | $322.0M | $320.8M | $281.5M |
| Dette à Court Terme | $3.5M | $354.1M | $3.8M | $135.8M | $101.1M | $179.6M | $240.5M | $245.0M | $66.5M | $156.2M |
| Passifs Courants | $498.2M | $925.7M | $415.1M | $565.0M | $544.5M | $899.8M | $1.35B | $1.11B | $863.6M | $840.7M |
| Dette à Long Terme | $1.99B | $1.64B | $1.60B | $1.21B | $1.32B | $1.42B | $1.54B | $1.83B | $2.06B | $2.08B |
| Passifs Totaux | $2.51B | $2.57B | $2.02B | $1.84B | $1.94B | $2.51B | $3.03B | $3.00B | $3.22B | $3.18B |
| Réserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -$1.54B | -$1.57B |
| Capitaux Propres | $218.7M | $119.9M | -$8.7M | $9.6M | -$137.6M | -$388.9M | -$533.6M | -$491.6M | -$712.8M | -$732.7M |
| Dette Totale | $2.00B | $1.99B | $1.60B | $1.44B | $1.51B | $1.76B | $1.89B | $2.19B | $2.37B | $2.46B |
| Dette Nette | $1.99B | $1.83B | $1.45B | $1.42B | $1.40B | $1.72B | $1.85B | $2.18B | $2.34B | $2.33B |
| Fonds de Roulement | $142.7M | $265.8M | $254.9M | -$52.9M | -$9.6M | -$267.2M | -$531.3M | -$318.0M | -$97.6M | $17.1M |
Tableau de Flux (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Résultat Net | -$328.6M | -$31.3M | -$51.0M | -$43.6M | -$149.0M | -$260.1M | -$169.8M | $48.1M | -$222.0M | -$33.8M |
| Amortissements | $171.1M | $154.8M | $118.1M | $110.1M | $105.1M | $107.7M | $121.4M | $146.8M | $149.0M | $148.8M |
| Stock-based Compensation | $5.6M | $11.6M | -$1.2M | $5.9M | $5.5M | $50.7M | 0 | $14.7M | $14.6M | -$4.5M |
| Variation du BFR | $7.8M | -$105.7M | -$47.5M | $78.9M | -$38.3M | -$45.1M | -$189.5M | -$25.1M | $10.2M | -$3.1M |
| Cash Flow Opérationnel | $4.1M | -$26.5M | $75.2M | $191.9M | $62.8M | -$44.0M | $100.6M | -$14.9M | -$46.4M | $108.9M |
| CapEx | -$139.4M | -$70.0M | -$49.8M | -$54.9M | -$44.0M | -$82.9M | -$536.2M | -$271.8M | -$76.7M | -$52.3M |
| Acquisitions | -$16.7M | $484.5M | $50.9M | $60.1M | -$3.3M | 0 | $250.2M | 0 | 0 | $96.9M |
| Rachat d'Actions | -$1.8M | 0 | 0 | 0 | 0 | 0 | -$4.4M | 0 | 0 | 0 |
| Dividendes Payés | -$52.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -$135.3M | -$96.5M | $25.4M | $137.0M | $18.8M | -$126.9M | -$435.6M | -$286.7M | -$123.1M | $56.6M |
Croissance et Marges (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Croissance Revenus (annuelle) | +4.6% | -7.1% | -1.3% | -34.3% | +38.8% | +48.9% | -10.8% | +0.2% | -1.2% | |
| Croissance Résultat Net (annuelle) | +68.4% | +46.9% | +20.9% | -241.7% | -71.1% | +33.4% | +128.3% | -561.5% | +84.8% | |
| Croissance BPA (annuelle) | +68.6% | +47.0% | +21.1% | -232.1% | -73.7% | +33.7% | +127.6% | -552.5% | +85.4% | |
| Variation Actions (annuelle) | +0.7% | +0.4% | +0.3% | +0.2% | +0.8% | +0.5% | +0.9% | +3.8% | +4.3% | |
| Croissance FCF (annuelle) | +28.7% | +126.3% | +439.4% | -86.3% | -775.0% | -243.3% | +34.2% | +57.1% | +146.0% | |
| Marge Brute | 11.3% | 13.2% | 12.5% | 13.1% | 4.4% | 4.5% | 7.5% | 10.8% | 5.5% | 5.9% |
| Marge Opérationnelle | -1.1% | 4.2% | 3.5% | 2.2% | -3.2% | -2.7% | 2.8% | 6.4% | 0.2% | 1.3% |
| Marge EBITDA | -1.1% | 8.8% | 6.8% | 5.8% | 3.7% | 0.5% | 2.2% | 10.0% | 3.9% | 5.8% |
| Marge Nette | -9.1% | -2.8% | -1.6% | -1.3% | -6.6% | -8.1% | -3.6% | 1.2% | -5.3% | -0.8% |
| Marge FCF | -3.8% | -2.6% | 0.7% | 4.0% | 0.8% | -4.0% | -9.3% | -6.9% | -2.9% | 1.4% |
| Taux d'Imposition Effectif | 2.3% | 0.3% | -1.4% | -1.2% | -0.7% | -0.6% | -2.0% | 3.2% | -0.4% | 73.3% |
Données par Action (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF par Action | $-1.76 | $-1.24 | $0.33 | $1.75 | $0.24 | $-1.61 | $-5.49 | $-3.58 | $-1.48 | $0.65 |
| Dividende par Action | $0.68 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Actions en Circulation (Basiques) | $77.0M | $77.6M | $77.9M | $78.2M | $78.4M | $79.0M | $79.3M | $80.1M | $83.1M | $86.8M |
Quoi regarder en Basic Materials
Mines, chimie, acier. 100% commodity. L'analyse au P/E pur est une erreur — regardez position de coûts et soutenabilité du dividende.
- FCF yield — En matières premières le FCF est l'or — l'EPS trompe beaucoup
- Marge brute — Marge brute consistante 5 ans = signal de moat
- Dette nette / EBITDA (creux) — Utiliser l'EBITDA de la pire année du cycle, pas l'actuelle
- Couverture dividende — Dividende couvert par le FCF d'une année moyenne, pas du pic
- Capex / D&A — >1x = maintiennent/font croître les réserves. <0.7x = décapitalisent
- Altman Z-Score — Modèle de faillite (NYU 1968) — combine liquidité, levier et rentabilité. Clé en cycliques
- P/B sur le cycle — Matières premières : 0.8-1.2x en creux, 2x+ aux pics. <2x reste zone raisonnable
Rentabilité
| Rentabilité des capitaux propres | 4.61% |
| Rentabilité du capital investi | 0.70% |
| Rentabilité des actifs | -1.26% |
| Marge brute | 6.57% |
| Marge opérationnelle | 1.05% |
| Marge nette | -2.98% |
Santé financière
| Dette / Capitaux propres | -1.99 |
| Ratio de liquidité | 0.84 |
| Piotroski F-Score | 6 |
| Altman Z-Score | 1.12 |
Ratios Clés (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| PER | -0.94 | -5.75 | -3.11 | -6.52 | -1.68 | -4.09 | -7.89 | 30.29 | -8.25 | -50.95 |
| P/B | 1.41 | 4.98 | -19.80 | 29.74 | -1.78 | -2.68 | -2.51 | -2.91 | -2.57 | -2.35 |
| P/V | 0.09 | 0.16 | 0.05 | 0.08 | 0.11 | 0.33 | 0.29 | 0.34 | 0.44 | 0.42 |
| Marge Brute | 11.3% | 13.2% | 12.5% | 13.1% | 4.4% | 4.5% | 7.5% | 10.8% | 5.5% | 5.9% |
| Marge Opérationnelle | -1.1% | 4.2% | 3.5% | 2.2% | -3.2% | -2.7% | 2.8% | 6.4% | 0.2% | 1.3% |
| Marge Nette | -9.1% | -2.8% | -1.6% | -1.3% | -6.6% | -8.1% | -3.6% | 1.2% | -5.3% | -0.8% |
Entreprises liées: BKV · BTE · EFXT · GEL · GLP · NEXT · NOG
Explorer le secteur: Basic Materials · Chemicals - Specialty
Plus de sections de CLMT: Vue d'ensemble · Valorisation · Statistiques · Estimations · Technique · Actionnariat · Actualités · Événements
Découvrir plus: Radar — signaux d'actions sous-évaluées · Académie d'Investissement — apprenez à analyser les actions