Amgen Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31
Przychód (mln) 5,331 5,033 5,370 5,723 5,536 5,527 5,688 5,811 5,965 5,464 5,810 5,773 5,802 5,554 6,059 5,904 6,230 5,557 5,871 5,737 6,197 6,161 6,206 6,423 6,634 5,901 6,526 6,706 6,846 6,238 6,594 6,652 6,839 6,105 6,986 6,903 8,196 7,396 8,333 8,503 9,086 8,149
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 3.8% 9.8% 5.9% 1.5% 7.7% -1.14% 2.1% -0.65% -2.73% 1.6% 4.3% 2.3% 7.4% 0.1% -3.10% -2.83% -0.53% 10.9% 5.7% 12.0% 7.1% -4.22% 5.2% 4.4% 3.2% 5.7% 1.0% -0.81% -0.10% -2.13% 5.9% 3.8% 19.8% 21.1% 19.3% 23.2% 10.9% 10.2%
Marża brutto 77.8% 79.5% 79.7% 81.9% 80.7% 81.6% 81.5% 82.3% 82.1% 81.8% 82.4% 82.9% 81.7% 83.0% 83.1% 82.4% 82.4% 81.0% 82.8% 81.9% 79.8% 75.4% 76.0% 75.7% 75.9% 74.8% 74.9% 76.0% 74.9% 75.0% 77.1% 76.1% 74.5% 71.8% 74.0% 73.8% 62.0% 56.7% 61.2% 61.1% 65.7% 63.6%
Koszty i Wydatki (mln) 3,872 3,011 3,294 3,384 3,503 3,125 3,308 3,284 3,480 2,873 3,112 3,334 3,557 2,828 3,227 3,581 3,848 3,085 3,193 3,261 4,149 3,806 3,883 3,970 4,626 3,772 4,193 4,328 4,542 3,738 4,418 3,992 4,609 4,184 4,302 4,882 6,925 6,456 6,479 6,456 6,775 6,971
EBIT (mln) 1,459 2,022 2,076 2,339 2,033 2,402 2,380 2,527 2,485 2,591 2,698 2,439 2,245 2,726 2,832 2,323 2,382 2,472 2,678 2,476 2,048 2,355 2,323 2,453 2,008 2,129 828 2,378 2,304 1,129 2,176 1,923 1,252 3,085 2,684 2,021 1,271 940 1,854 2,047 2,311 1,178
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 39.3% 18.8% 14.6% 8.0% 22.2% 7.9% 13.4% -3.48% -9.66% 5.2% 5.0% -4.76% 6.1% -9.32% -5.44% 6.6% -14.02% -4.73% -13.26% -0.93% -1.95% -9.60% -64.36% -3.06% 14.7% -46.97% 162.8% -19.13% -45.66% 173.3% 23.3% 5.1% 1.5% -69.53% -30.92% 1.3% 81.8% 25.3%
EBIT (%) 27.4% 40.2% 38.7% 40.9% 36.7% 43.5% 41.8% 43.5% 41.7% 47.4% 46.4% 42.2% 38.7% 49.1% 46.7% 39.3% 38.2% 44.5% 45.6% 43.2% 33.0% 38.2% 37.4% 38.2% 30.3% 36.1% 12.7% 35.5% 33.7% 18.1% 33.0% 28.9% 18.3% 50.5% 38.4% 29.3% 15.5% 12.7% 22.2% 24.1% 25.4% 14.5%
Przychody fiansowe (mln) 88 106 198 135 164 150 137 216 126 195 165 267 301 231 162 126 155 185 218 114 236 11 3 55 187 0 0 0 0 0 0 368 415 543 752 759 821 0 0 0 0 0
Koszty finansowe (mln) 261 252 277 282 284 294 313 325 328 326 321 325 332 338 347 355 352 343 332 313 301 346 296 302 318 285 281 296 335 295 328 368 415 543 752 759 821 824 808 776 747 0
Amortyzacja (mln) 525 524 519 523 542 521 522 503 559 524 518 464 449 471 484 501 490 495 501 508 702 897 930 901 873 841 855 850 852 841 828 865 911 900 896 895 1,380 1,399 1,400 1,396 1,397 -72
EBITDA (mln) 2,072 2,603 2,666 2,840 2,739 2,956 2,957 3,035 2,989 3,120 3,214 2,789 3,104 3,197 3,316 3,154 3,027 2,967 3,179 2,984 2,986 3,252 3,253 3,354 3,137 3,031 3,278 3,217 3,207 3,331 3,004 3,645 3,114 2,969 3,557 3,583 2,048 2,392 3,322 5,288 2,926 1,178
EBITDA(%) 29.0% 42.3% 42.3% 43.2% 39.7% 46.2% 44.3% 47.2% 43.8% 51.0% 49.3% 46.9% 43.9% 53.2% 49.4% 41.5% 40.7% 47.8% 49.3% 45.1% 36.9% 38.4% 37.5% 39.0% 33.1% 36.3% 35.9% 36.5% 36.0% 31.6% 28.2% 41.5% 31.6% 65.3% 33.9% 39.2% 37.2% 31.6% 39.0% 62.2% 32.2% 14.5%
NOPLAT (mln) 1,286 1,876 1,997 2,192 1,913 2,258 2,204 2,418 2,283 2,460 2,542 2,381 2,214 2,619 2,647 2,094 2,185 2,314 2,564 2,277 1,983 2,020 2,030 2,206 1,877 1,857 558 2,155 2,131 1,675 1,531 2,392 1,748 3,442 1,614 1,947 852 -68 794 3,101 782 1,973
Podatek (mln) -8 253 344 329 113 358 334 401 348 389 391 360 6,478 308 351 235 257 322 385 309 280 195 227 185 262 211 94 271 232 199 214 249 132 601 235 217 85 45 48 271 155 243
Zysk Netto (mln) 1,294 1,623 1,653 1,863 1,800 1,900 1,870 2,017 1,935 2,071 2,151 2,021 -4,264 2,311 2,296 1,859 1,928 1,992 2,179 1,968 1,703 1,825 1,803 2,021 1,615 1,646 464 1,884 1,899 1,476 1,317 2,143 1,616 2,841 1,379 1,730 767 -113 746 2,830 627 1,730
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 39.1% 17.1% 13.1% 8.3% 7.5% 9.0% 15.0% 0.2% -320.36% 11.6% 6.7% -8.02% 145.2% -13.80% -5.10% 5.9% -11.67% -8.38% -17.26% 2.7% -5.17% -9.81% -74.27% -6.78% 17.6% -10.33% 183.8% 13.7% -14.90% 92.5% 4.7% -19.27% -52.54% -103.98% -45.90% 63.6% -18.25% 1631.0%
Zysk netto (%) 24.3% 32.2% 30.8% 32.6% 32.5% 34.4% 32.9% 34.7% 32.4% 37.9% 37.0% 35.0% -73.49% 41.6% 37.9% 31.5% 30.9% 35.8% 37.1% 34.3% 27.5% 29.6% 29.1% 31.5% 24.3% 27.9% 7.1% 28.1% 27.7% 23.7% 20.0% 32.2% 23.6% 46.5% 19.7% 25.1% 9.4% -1.53% 9.0% 33.3% 6.9% 21.2%
EPS 1.7 2.13 2.18 2.46 2.39 2.52 2.49 2.7 2.61 2.81 2.93 2.78 -5.89 3.27 3.5 2.88 3.04 3.2 3.59 3.29 2.87 3.09 3.07 3.45 2.78 2.85 0.81 3.32 3.38 2.69 2.46 4.01 3.02 5.32 2.58 3.23 1.43 -0.21 1.39 5.27 1.16 3.22
EPS (rozwodnione) 1.68 2.11 2.15 2.44 2.37 2.5 2.47 2.68 2.59 2.79 2.91 2.76 -5.89 3.25 3.48 2.86 3.01 3.18 3.57 3.27 2.85 3.07 3.05 3.43 2.76 2.83 0.81 3.31 3.36 2.68 2.45 3.98 3.0 5.28 2.57 3.22 1.42 -0.21 1.38 5.22 1.16 3.2
Ilośc akcji (mln) 761 761 760 757 754 753 751 747 742 737 734 728 724 707 656 645 635 622 607 599 593 590 588 585 581 577 573 567 562 548 535 535 535 534 535 535 535 536 537 537 541 538
Ważona ilośc akcji (mln) 772 770 768 764 761 760 756 753 748 741 738 733 724 711 660 649 640 626 610 602 598 594 592 589 585 581 576 570 565 551 537 538 539 538 537 538 540 536 541 542 542 541
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD