AIG (AIG) 📈: отчетность и дивиденды за 2025

Reports

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021
Финансовый отчет	link	link	link	link	link	link

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2
Финансовый отчет	link	link	link	link	link	link	link	link	link	link

Capitalization

IFRS

Reporting Annual Quarterly

	2011	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд $			74.72	67.61	60.74	54.22	35.04	32.91	48.58	44.46	41.7	41.25	40.54	3.54
Выручка, млрд $			58.93	52.75	49.93	47.48	49.79	43.84	51.89	56.54	47.25	47.25	49.86	-1.04
Чистая прибыль, млрд $			2.2	-0.849	-6.08	-0.006	3.35	-5.83	9.39	10.23	3.64	3.64	4.16	1.67
EV, млрд $			131.69	127.57	-159.36	66.82	78.18	67.01	76.98	75.04	68.77	68.77	73.20	-2.53
EBIT, млрд $			4.54	0.596	2.61	1.46	5.93	-5.95	12.87	15.42	4.99	-0.336	6.65	-3.39
EBITDA, млрд $			7.91	4.02	6.48	6.82	10.94	-1.83	17.5	19.83	9.21	3.88	11.13	-3.38
Баланс стоимость, млрд $			30.94	28.71	21.46	56.36	65.68	66.36	65.96	40	45.35	45.35	56.67	-7.14
FCF, млрд $			2.88	2.38	-8.59	0.061	-0.928	1.04	6.28	4.21	6.24	3.54	3.37	-246.40
Операционный денежный поток, млрд $			2.88	2.38	-0.008	0.061	-0.928	1.04	6.28	4.21	6.24	6.24	3.37	-246.40
Операционная прибыль, млрд $			3.28	-0.074	1.47	0.257	5.93	-5.95	12.87	14.38	4.87	3.88	6.42	-3.86
Операционные расходы, млрд $			54.28	52.91	48.13	47.16	44.35	51.03	8.79	9.2	47.25	33.93	32.12	1.27
CAPEX, млрд $	6.68	4.15		0	0	6.01	3.69	1.82	0.746		2.71	2.71	3.00	-14.73

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд $	51.24	40.44	36.23	49.24	37.2	41.76	43.18	0	53.36	0		44.95	1.62
Выручка, млрд $		14.44	14.65	11.64	11.05	13.33	12.89	9.97	3.9	6.56	0.973	6.86	-40.36
Чистая прибыль, млрд $		3.04	2.71	0.186	-0.087	1.49	2.75	0.093	1.22	0.707	0.459	1.05	-30.10
EV, млрд $		67.55	65.58	75.04	59.44	62.53	70.33	72.97	80.47	68.43	55.99	69.64	-4.46
EBIT, млрд $	5.7	4.23	3.79	0.656	-1.27	1.69	1.78	-1.08	2.31	0.743		1.09	-15.16
EBITDA, млрд $		5.48	5.01	1.59	-0.087	1.69	2.75	-0.106	3.22	1.58	0.481	1.59	-29.44
Баланс стоимость, млрд $		45.34	39.02	40	43.32	42.45	39.98	45.35	43.39	44.45	45.04	43.64	2.41
FCF, млрд $		0.574	3.39	0.189	0.497	-0.252	3.02	1.32	0.519	0.93	1.65	1.49	-11.39
Операционный денежный поток, млрд $		0.574	3.39	0.189	0.497	0.614	3.51	1.62	0.519	0.93	-1.88	0.9398	-188.26
Операционная прибыль, млрд $		4.23	3.79	0.656	-1.27	1.69	2.75	-0.989	1.6	0.927	0.481	0.9538	-29.44
Операционные расходы, млрд $		8.83	2.09	7.1	9.09	9.26	7.91	-10.96	8.96	2.03	-0.854	1.42	-164.07
CAPEX, млрд $		0	0	0	0	0.866	0.487	0.303	0	0	3.53	1.30	42.09

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2007	2008	2009	2010	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд $						1.63	1.87	251.74	2.87	2.86	2.83	2.2	2.04	2.16	2.16	2.42	-5.46
Short Term Investments $						258.38	253.84	249.38	239.07	264.32	289.7	290.56	238.53	248.93	248.93	266.41	-1.19
Long term investments $					360.08	340.98	330.67	324.65	316.6	339.95	362.94	361.53	311.53	254.9		326.17	-5.60
Total Receivables $						11.45	10.47	10.25	11.01	10.27	11.33	12.41	13.24	10.56	10.56	11.56	0.56
Total Current Assets $						41.33	47.41	49.77	252.95	277.45	303.86	305.17	61.98	2.16	70.91	190.12	-62.13
Чистые активы, млрд $						89.66	76.3	65.71	4.13	277.45	303.86	305.17	0.88	66.01	0.88	190.67	-24.96
Активы, млрд $						496.94	498.26	498.3	491.98	525.06	586.48	596.11	526.63	539.31	539.31	554.72	0.54
Short Term Debt $						29.25	30.91	2.29	1.39	35.35	1.9	-17.32	1.5	0.25	0.25	4.34	-62.85
Long Term Debt $						29.35	30.91	31.64	34.54	35.35	80.59	70.93	57.56	22.14	22.14	53.31	-8.93
Задолженность, млрд $						406.73	421.41	432.59	434.68	457.64	519.28	527.2	484.4	488.01	488.01	495.31	1.29
Чистый долг, млрд $						56.97	59.96	31.56	31.67	32.49	34.71	27.97	25.14	20.23	20.23	28.11	-9.04
Долг, млрд $						58.6	61.82	31.64	34.54	35.35	37.53	30.16	59.06	22.39	22.39	36.90	-8.73
Interest income $						1.28	1.26	1.17	1.31	2.03	1.99	1.31	2.16	1.67		1.83	-3.83
Расходы на обслуживание долга $						1.28	1.26	1.17	1.31	1.42	1.46	1.31	1.13	1.14	1.14	1.29	-4.30
Чист. проц. доходы, млрд $							-1.26	1.17	1.31	2.03	1.99	1.31	2.16	1.67	1.67	1.83	-3.83
Goodwill $					1.45	1.61	1.53	1.59	4.08	4.04	4.07	4.06	3.93	3.54		3.93	-2.61
Амортизация, млрд $						4.63	4.09	3.87	5.36	5.01	4.12	4.63	4.41	4.21	4.21	4.48	-3.42
Себестоимость, млрд $						12.53	0	0	0	0	0	0	9.2	8.99	8.99	10.24	-10.48
Товарно материальные запасы $	5.07	27.84	20.41	0.342						39.38	45.59	37.84	179.46	231.15	231.15	106.68	42.47

	2011Q2	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд $												2.38	2.29	2.04	1.92	2.28	1.99	2.16	1.82	1.4	1.47	1.77	-5.88
Short Term Investments $												242.18	234.43	238.53	242.65	233.49	227.99	248.93	247.56	16.94	11.85	150.65	-44.64
Long term investments $									357.91	361.53	340.14	317.29	308.37	311.53	317.39	309.26	233.34	254.9				285.28	-3.93
Total Receivables $												15	13.48	13.24	15.52	12.43	11.39	10.56	11.29	11.67	4.29	9.84	-17.74
Total Current Assets $												259.56	62.79	61.98	66.01	64.84	65.96	261.65	69.37	30.58	17.61	89.03	-23.21
Чистые активы, млрд $											284.3	259.56	62.79	61.98	43.32	42.45	39.98	45.35	43.39	44.45		43.12	0.93
Активы, млрд $												538.94	522.93	526.63	536.63	537.14	521.52	539.31	544.12	127.23	169.45	380.33	-20.14
Short Term Debt $									17.61	17.32		0.051	1.5	1.5	1.5	1.5	1	0.25	0.25			0.9000	-30.12
Long Term Debt $												61.41	60.86	57.56	56.41	53.73	23.06	22.14	21.69	9.94	10.05	17.38	-15.30
Задолженность, млрд $												492.11	481.93	484.4	490.32	490.65	478.31	488.01	495.01	82.76	124.38	333.69	-23.61
Чистый долг, млрд $												26.06	28.14	25.14	24.12	21.86	22.06	20.23	20.12	8.54	8.58	15.91	-17.21
Долг, млрд $												28.44	30.43	27.18	26.05	55.23	24.06	22.39	21.94	9.94	10.05	17.68	-16.02
Interest income $									0.435	0.297	0.453	0.266	0.282	0.734	0.567	0.484	0.28	0.033				0.4196	-46.23
Расходы на обслуживание долга $												0.266	0.282	0.314	0.307	0.278	0.28	0.271	0.26	0.125	0.112	0.2096	-16.74
Чист. проц. доходы, млрд $										0.297	0.453	0.266	0.282	0.734	0.567	0.484	0.28	0.033	0.649			0.4026	2.74
Goodwill $		1.45	1.61	1.53	1.59	4.08	4.04	4.07		4.06				3.93				3.54				3.93	-2.61
Амортизация, млрд $											0.0001	0.0001	1.22	0.93	1.19	0.000122	0.971	0.969	0.913	0.838		0.7382	485.30
Себестоимость, млрд $												0	0	9.2	1.98	2.27	2.12	4.89	2.01	1.61	1.35	2.40	-8.63
Товарно материальные запасы $	0.181											-37.78	172.75	179.46	236.29	220.56	212.57	40.41	230.47	18.29		144.46	-39.22

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	1.65	-0.78	-6.54	-0.0066	3.76	-6.71	10.85	12.98	5.02			5.02	5.18	5.95
Цена акции ао			65.31	59.58	39.41	51.33	37.86	60.31	67.75	72.8	83.92	83.92	64.53	17.26
Число акций ао, млн	1334	1091	930	910	889	869	864	787.94	725.23			725.23	827.03	-3.99
FCF/акцию	2.49	-2.18	-9.23	0.067	-1.04	1.19	7.26	5.34	8.61			4.87	4.27	-252.61

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	5 quarters average	CAGR 5
EPS				3.79	3.51	0.2361	-0.1169	2.04	3.49	0.118	1.54	0.8973	0.709		1.35	-27.30
Цена акции ао		56.95	60.12	58.09	52.53	58.19	58.4	53.69	59.71	63.72				83.92	63.89	7.52
Число акций ао, млн	864.02	864.02	826.01	800.73	771.13	754.9	744.1	730.55	718.73	708					731.26	-1.27
FCF/акцию				0.7168	4.39	0.2399	0.6679	-0.3449	3.84	1.67	0.6587	1.18	2.55		1.98	-7.86

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			2.23	-1.02	-8.6	-0.0099	5.49	-8.84	14.19	19.3	8.54			8.03	10.84	7.74	9.24
ROA, %			0.43	-0.17	-1.22	-0.0012	0.6584	-1.05	1.59	1.82	0.6835			0.6755	3.71	0.7404	0.75
ROIC, %		5.4	1.87	-0.24	-6.23	0.11	3.13	-3.97	5.95	11.36	6.89				8.01	4.67	17.09
ROS, %					5.23	3.07	11.91	-13.57	24.8	18.09	7.71	7.71	7.71	7.71	23.12	13.20	-20.84
ROCE, %				0.7755	3.97	1.6	5.96	-1.33	2.1	3.25	0.98		-0.655	-0.655	-0.57	0.8690	-13.21
Ebit margin, %							7.22	-18.95	22.29	27.28	10.57		-0.7111	-0.7111		8.10	-48.14
Рентаб EBITDA, %				7.61	12.99	14.36	21.97	-4.17	33.73	35.08	19.49		8.21	8.21	33.45	18.47	-214.51
Чистая рентаб, %			3.73	-1.61	-12.19	-0.01	6.72	-13.31	18.09	18.09	7.71			7.71	23.02	7.46	2.79
Operation Margin, %					2.94	0.54	8.28	-16.64	19.12	25.43	10.3	8.21	8.21	8.21	34.35	14.25	-15.56
Чистая процентная маржа, %	13.04	11.65	3.73	-1.61	-12.19	-0.01	6.68	-13.62	18.04					18.28	25.36	-0.2200	-208.15
Доходность FCF, %		1.17	4.23	-3.81	-21.11	-12.9	-10.44	9.59	12.71	9.74	8.48					6.02	-195.93

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %		5.01	4.94	0.3849	-0.2	3.59	6.65	0.2209	2.84	1.64	1.05	10.84	2.48	-30.87
ROA, %		0.5458	0.5102	0.0354	-0.0164	0.2781	0.519	0.0175	0.2245	0.2106	0.3094	3.71	0.2562	-9.83
ROIC, %		2.81	2.95	0.4331	0.1521	1.8	4.7	0.5152	2.27	1.78	1.73	8.01	2.20	-18.12
ROS, %		20.07	19.52	1.6	-0.7875	11.2	21.31	0.9328	31.15	10.78	47.17	23.12	22.27	17.22
ROCE, %	1.03	0.7406	0.7084	0.1309	-0.2569	0.3428	0.3542	-0.2078	0.4445	0.1788		-0.57	0.2225	-12.21
Ebit margin, %						12.69	13.78	-10.78	59.2	11.33			17.24	-2.24
Рентаб EBITDA, %		37.95	34.19	13.62	-0.79	12.69	21.31	-1.06	82.58	24.1	49.43	33.45	35.27	18.33
Чистая рентаб, %		21.02	18.49	1.6	-0.79	11.2	21.31	0.9328	31.15	10.78	47.17	23.02	22.27	17.22
Operation Margin, %		34.58	26.99	5.64	-11.52	12.69	21.31	-9.92	40.98	14.13	49.43	34.35	23.19	18.33
Доходность FCF, %	11.1	10.1	12.5	8.54	12.5	9.15	1.01	9.56	8.64	11.8			8.03	5.22

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	17.8	100	-9.99	-5207.98	13.65	6.04	5.22	4.88	13.32			13.32	22.00	8.62	-0.49
P/BV	0.7	0.7	0.7	0.6133	0.6776	0.4807	0.7112	1.18	0.9462			0.9462	2.50	0.7991	6.91
P/S	1.4	1.4	1.1	0.7403	0.9175	0.7369	0.9446	0.8826	1.03			1.03	4.83	0.9023	2.34
P/FCF			-5.36	512.26	-44.98	30.93	7.82	10.26	9.8	11.67	11.67	11.67	7.77	10.24	8.34
E/P			-0.1052	-0.00013	0.0757	-0.1961	0.2382	0.2369	0.0874	0.0883	0.0883	0.0883	1.16	0.1478	-18.00
EV/EBIT					21.75	-8.14	6.67	4.86	13.77	-204.68	-204.68	-204.68		-76.8120	-298.33
EV/EBITDA	13	27.23	13.07	9.8	7.15	-36.68	4.4	3.78	7.47			17.73	29.48	-2.7760	0.88
EV/S			1.79	1.67	1.57	2.5	2.16	1.33	1.46	1.46	1.46	1.46	5.45	1.57	-7.53
EV/FCF			-7.32	-13.31	-16.95	38.35	20.3	17.84	11.02	19.45	19.45	19.45	11.12	17.61	-0.85
Debt/EBITDA			4.88	5.07	3.23	5.68	1.72	2.98	2.43	5.77	5.77	5.77	-6.06	3.73	27.39
Netdebt/Ebitda			5.91	5.88	6.59	-24.51	3.07	1.27	2.2	5.22	5.22	5.22	-6.58	3.40	11.20
Debt/Ratio			0.87	0.88	0.87	0.89	0.88	0.1121	0.0415	0.0415	0.0415	0.0415	0.19	0.2233	-45.71
Debt/Equity			6.58	7.58	6.79	7.82	7.99	1.48	0.4936	25.44	9.51	9.51	7.45	8.98	3.54
Debt/Net Income			-5.58	-5988	11.02	-14.14	6.85	5.78	6.15	6.15	6.15	6.15	20.98	6.22	-2.13
PEG											-3.33	-3.33		-3.3300	0.00
Бета						1.36	1.33	1.18	1.41	-0.5061	-0.7617	-0.7617	-0.07	0.5304	-189.45
Индекс Альтмана			-0.72	-0.76	-0.61	-0.06	0.1099	1.59	0.2924	0.2676	0.2676	0.2676	4.38	0.5055	19.48

	2017Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E										3.31	2.82	4.99	6.37	9.72	10.82	12.1	10.65	12.57	22.41			22.00	13.71	15.68
P/BV										0.886	0.9133	1.18	0.7626	0.8748	1.12	1.03	1.23	1.35	1.05			2.50	1.16	-1.28
P/S										0.7601	0.6715	0.8922	0.7239	0.8344	0.9444	1.08	1.47	1.8	2.67			4.83	1.59	23.10
P/FCF							21.34	204.16	871.26	81.03	11.96	232.4	87.44	-155.64	14.2	34.2						7.77	42.52	-31.84
E/P							0.0374	0.0761	0.0839	0.059	0.0677	0.0042	-0.002	0.0381	0.064	0.0021						1.16	0.0213	-12.94
EV/EBIT														36.98	39.6	-67.88	34.82	92.1					27.12	20.02
EV/EBITDA										3.03	2.77	3.9	4.96	7.63	11.85	17.19	10.65	9.19	10.81			29.48	11.94	-1.82
EV/S										7.72	7.16	8.67	9	4.69	5.46	7.32	20.61	10.43	57.54			5.45	20.27	60.16
EV/FCF										183.96	29.69	534.09	200.1	-248.14	23.27	55.32	155.04	73.58	33.87			11.12	68.22	7.80
Debt/EBITDA										5.19	6.07	17.14	-18.2	32.66	8.76	-211.2	6.8	6.29	20.9			-6.06	-33.6900	18.99
Netdebt/Ebitda										-22.88	5.62	15.85	-277.26	12.93	8.03	-190.87	6.24	5.4	17.84			-6.58	-30.6720	17.31
Debt/Ratio										0.114	0.1192	0.1121	0.1079	0.1028	0.0461	0.0415	0.0403	0.0781	0.0593			0.19	0.0531	5.16
Debt/Equity										1.36	1.6	1.48	1.34	1.3	0.6016	0.4936	0.5056	0.2236	0.2232			7.45	0.4095	-17.99
Debt/Net Income										22.38	22.75	317.54	-665.66	36.99	8.76	240.72	18.04	14.06	21.9			20.98	60.70	20.11
Бета																				-1.08	-0.5173	-0.07	-0.7987	-30.79
Индекс Альтмана	0.21	0.1432	0.1624	0.1686	0.1602	0.099		0.186				0.1536								0.2676	0.2676	4.38	0.1948	22.00

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	1.03	1.17	1.14	1.14	1.13	1.11	1.01	1.03	1.03			0.999		1.06	-1.84
Дивиденд			1.28	1.28	1.28	1.28	1.28	1.28	1.4	1.56	0.4	1.6		1.18	-20.76
Див доход, ао, %			2.14	2.96	2.43	3.26	2.47	2.02	2.07	2.14	1.95	2.04	2.34	2.13	-4.62
Дивиденды / прибыль, %	18.7	190.8	-19.26	-18966.67	33.93	-19.41	11.84	9.89	28.16			28.16	44.83	12.88	-3.66
Dividend Coverage Ratio			-5.34	-0.0053	2.96	-5.25	9.3	9.97	3.55	3.65	3.65	3.65		6.02	-17.06

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд				0.256	0.247	0.243	0.241	0.268	0.261	0.256	0.265	0.261	0.495		0.3076	13.66
Дивиденд	0.32	0.32	0.32	0.32	0.32	0.32	0.32	0.36	0.36	0.36					0.3440	2.38
Див доход, ао, %	0.6211	0.5619	0.5322	0.5509	0.6092	0.55	0.5479	0.6705	0.6029	0.565				2.34	0.5873	0.54
Дивиденды / прибыль, %				8.43	9.12	130.65	0	17.95	9.5	275.27	21.79	36.92	107.84	44.83	90.26	62.56

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
НИОКР, млрд	0	0	0	0	0	0				0
Персонал, чел						45000	36600	26200	25000		-13.67

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	CAGR 5
НИОКР, млрд	0	0	0	0	0	0	0	0	0	0

	CAGR 5

Investing Port

NYSE: AIG - AIG

Reporting AIG

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other