Apple 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 42 43 44
Rok finansowy 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 2025 2025 2025 2025
Kwartał 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 Q2 Q3 Q4 Q4
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 2023-12-30 2024-03-30 2024-06-29 2024-09-30 2024-12-28 2025-03-29 2025-06-30 2025-09-27 2025-09-27
Przychód (mln) 74,599 58,010 49,605 51,501 75,872 50,557 42,358 46,852 78,351 52,896 45,408 52,579 88,293 61,137 53,265 62,900 84,310 58,015 53,809 64,040 91,819 58,313 59,685 64,698 111,439 89,584 81,434 83,360 123,945 97,278 82,959 90,146 117,154 94,836 81,797 89,498 119,575 90,753 85,777 94,930 124,300 95,359 94,036 102,466 102,466
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 1.7% -12.85% -14.61% -9.03% 3.3% 4.6% 7.2% 12.2% 12.7% 15.6% 17.3% 19.6% -4.51% -5.11% 1.0% 1.8% 8.9% 0.5% 10.9% 1.0% 21.4% 53.6% 36.4% 28.8% 11.2% 8.6% 1.9% 8.1% -5.48% -2.51% -1.40% -0.72% 2.1% -4.31% 4.9% 6.1% 4.0% 5.1% 9.6% 7.9% -17.57%
Marża brutto 39.9% 40.8% 39.7% 39.9% 40.1% 39.4% 38.0% 38.0% 38.5% 38.9% 38.5% 37.9% 38.4% 38.3% 38.3% 38.3% 38.0% 37.6% 37.6% 38.0% 38.4% 38.4% 38.0% 38.2% 39.8% 42.5% 43.3% 42.2% 43.8% 43.7% 43.3% 42.3% 43.0% 44.3% 44.5% 45.2% 45.9% 46.6% 46.3% 46.2% 46.9% 47.1% 46.5% 47.2% 47.2%
Koszty i Wydatki (mln) 50,353 39,732 35,522 36,878 51,701 36,570 32,253 35,091 54,992 38,799 34,640 39,459 62,019 45,243 40,653 46,782 60,964 44,600 42,265 48,415 66,250 45,460 46,594 49,923 77,905 62,081 57,308 59,574 82,457 67,299 59,883 65,252 81,138 66,518 58,799 62,529 79,202 62,853 60,425 65,339 81,468 65,770 65,834 70,039 70,039
EBIT (mln) 24,246 18,278 14,083 14,623 24,171 13,987 10,105 11,761 23,359 14,097 10,768 13,120 26,274 15,894 12,612 16,118 23,346 13,415 11,544 15,625 25,569 12,853 13,091 14,775 33,534 27,503 24,126 23,786 41,488 29,979 23,076 24,894 36,016 28,318 22,998 26,969 40,373 27,900 25,352 29,591 42,832 29,589 28,202 32,427 32,427
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -0.31% -23.48% -28.25% -19.57% -3.36% 0.8% 6.6% 11.6% 12.5% 12.7% 17.1% 22.9% -11.14% -15.60% -8.47% -3.06% 9.5% -4.19% 13.4% -5.44% 31.2% 114.0% 84.3% 61.0% 23.7% 9.0% -4.35% 4.7% -13.19% -5.54% -0.34% 8.3% 12.1% -1.48% 10.2% 9.7% 6.1% 6.1% 11.2% 9.6% -24.29%
EBIT (%) 32.5% 31.5% 28.4% 28.4% 31.9% 27.7% 23.9% 25.1% 29.8% 26.7% 23.7% 25.0% 29.8% 26.0% 23.7% 25.6% 27.7% 23.1% 21.5% 24.4% 27.8% 22.0% 21.9% 22.8% 30.1% 30.7% 29.6% 28.5% 33.5% 30.8% 27.8% 27.6% 30.7% 29.9% 28.1% 30.1% 33.8% 30.7% 29.6% 31.2% 34.5% 31.0% 30.0% 31.6% nan
Przychody finansowe (mln) 654 675 766 826 941 986 1,036 1,036 1,224 1,282 1,327 1,368 1,452 1,505 1,418 1,311 1,307 1,358 1,190 1,106 1,045 1,049 901 768 747 718 719 659 650 700 722 753 868 918 980 984 0 0 0 0 0 0 0 0 0
Koszty finansowe (mln) 131 163 201 238 276 321 409 450 525 530 602 666 734 792 846 868 890 1,010 866 810 785 757 697 634 638 670 665 672 694 691 719 827 1,003 930 998 1,002 0 0 0 0 0 0 0 0 0
Amortyzacja (mln) 2,575 2,479 3,084 3,119 2,954 2,477 2,526 2,548 2,987 2,332 2,354 2,484 2,745 2,739 2,665 2,754 3,395 3,040 2,933 3,179 2,816 2,786 2,752 2,702 2,666 2,797 2,832 2,989 2,697 2,737 2,805 2,865 2,916 2,898 3,052 2,653 2,848 2,836 2,850 2,911 3,080 2,661 2,830 3,127 3,127
EBITDA (mln) 26,821 20,757 17,167 17,742 27,125 16,464 12,631 14,309 26,346 16,429 13,122 15,604 29,019 18,633 15,277 18,872 26,741 16,455 14,477 18,804 28,385 15,639 15,843 17,477 36,200 30,300 26,958 26,775 44,185 32,716 25,881 27,759 38,932 31,216 26,050 29,622 43,221 30,736 28,202 32,502 45,912 32,250 31,032 35,931 35,931
EBITDA(%) 36.0% 35.8% 34.6% 34.4% 35.8% 32.6% 29.8% 30.5% 33.6% 31.1% 28.9% 29.7% 32.9% 30.5% 28.7% 30.0% 31.7% 28.4% 26.9% 29.4% 30.9% 26.8% 26.5% 27.0% 32.5% 33.8% 33.1% 32.1% 35.6% 33.6% 31.2% 30.8% 33.2% 32.9% 31.8% 33.1% 36.1% 33.9% 32.9% 34.2% 36.9% 33.8% 33.0% 35.1% nan
NOPLAT (mln) 24,416 18,564 14,473 15,062 24,573 14,142 10,469 12,188 24,180 14,684 11,308 13,917 27,030 16,168 13,284 16,421 23,906 13,793 11,911 16,127 25,918 13,135 13,137 14,901 33,579 28,011 24,369 23,248 41,241 30,139 23,066 24,657 35,623 28,382 22,733 26,998 40,323 28,058 25,494 29,610 42,584 29,310 28,031 32,804 32,804
Podatek (mln) 6,392 4,995 3,796 3,938 6,212 3,626 2,673 3,174 6,289 3,655 2,591 3,203 6,965 2,346 1,765 2,296 3,941 2,232 1,867 2,441 3,682 1,886 1,884 2,228 4,824 4,381 2,625 2,697 6,611 5,129 3,624 3,936 5,625 4,222 2,852 4,042 6,407 4,422 4,046 14,874 6,254 4,530 4,597 5,338 5,338
Zysk Netto (mln) 18,024 13,569 10,677 11,124 18,361 10,516 7,796 9,014 17,891 11,029 8,717 10,714 20,065 13,822 11,519 14,125 19,965 11,561 10,044 13,686 22,236 11,249 11,253 12,673 28,755 23,630 21,744 20,551 34,630 25,010 19,442 20,721 29,998 24,160 19,881 22,956 33,916 23,636 21,448 14,736 36,330 24,780 23,434 27,466 27,466
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 1.9% -22.50% -26.98% -18.97% -2.56% 4.9% 11.8% 18.9% 12.2% 25.3% 32.1% 31.8% -0.50% -16.36% -12.80% -3.11% 11.4% -2.70% 12.0% -7.40% 29.3% 110.1% 93.2% 62.2% 20.4% 5.8% -10.59% 0.8% -13.38% -3.40% 2.3% 10.8% 13.1% -2.17% 7.9% -35.81% 7.1% 4.8% 9.3% 86.4% -24.40%
Zysk netto (%) 24.2% 23.4% 21.5% 21.6% 24.2% 20.8% 18.4% 19.2% 22.8% 20.9% 19.2% 20.4% 22.7% 22.6% 21.6% 22.5% 23.7% 19.9% 18.7% 21.4% 24.2% 19.3% 18.9% 19.6% 25.8% 26.4% 26.7% 24.7% 27.9% 25.7% 23.4% 23.0% 25.6% 25.5% 24.3% 25.6% 28.4% 26.0% 25.0% 15.5% 29.2% 26.0% 24.9% 26.8% nan
EPS 0.77 0.59 0.47 0.49 0.83 0.48 0.36 0.42 0.85 0.53 0.42 0.52 0.98 0.69 0.59 0.74 1.06 0.62 0.55 0.76 1.26 0.64 0.65 0.74 1.7 1.41 1.31 1.25 2.11 1.54 1.2 1.29 1.89 1.53 1.27 1.47 2.19 1.53 1.4 0.97 2.41 1.65 1.57 1.85 1.85
EPS (rozwodnione) 0.77 0.58 0.46 0.49 0.82 0.48 0.36 0.42 0.84 0.53 0.42 0.52 0.97 0.68 0.59 0.73 1.05 0.62 0.55 0.76 1.25 0.64 0.65 0.73 1.68 1.4 1.3 1.24 2.1 1.52 1.2 1.29 1.88 1.52 1.26 1.46 2.18 1.53 1.4 0.97 2.4 1.65 1.57 1.84 1.84
Ilość akcji (mln) 23,372 23,175 22,920 22,588 22,236 22,058 21,772 21,468 21,195 20,903 20,780 20,598 20,452 20,100 19,529 19,206 18,943 18,696 18,283 17,963 17,660 17,440 17,250 17,058 16,935 16,753 16,629 16,487 16,392 16,279 16,163 16,030 15,893 15,787 15,698 15,599 15,510 15,406 15,288 15,172 15,082 14,994 14,903 14,948 14,948
Ważona ilość akcji (mln) 23,527 23,339 23,092 22,730 22,377 22,164 21,891 21,573 21,312 21,047 20,934 20,734 20,631 20,274 19,706 19,390 19,093 18,803 18,406 18,081 17,818 17,619 17,419 17,257 17,114 16,929 16,782 16,635 16,519 16,403 16,262 16,118 15,956 15,847 15,775 15,672 15,577 15,465 15,348 15,243 15,151 15,056 14,948 15,005 15,005
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 USD USD USD