Broadcom 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
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 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 Q2
Data 2014-10-31 2015-01-31 2015-04-30 2015-07-31 2015-10-31 2016-01-31 2016-04-30 2016-07-31 2016-10-31 2017-01-31 2017-04-30 2017-07-31 2017-10-31 2018-01-31 2018-05-06 2018-08-05 2018-11-04 2019-02-03 2019-05-05 2019-08-04 2019-11-03 2020-02-02 2020-05-03 2020-08-02 2020-11-01 2021-01-31 2021-05-02 2021-08-01 2021-10-31 2022-01-30 2022-05-01 2022-07-31 2022-10-30 2023-01-29 2023-04-30 2023-07-30 2023-10-29 2024-02-04 2024-05-05 2024-08-04 2024-11-03 2025-02-02 2025-05-04
Przychód (mln) 1,590 1,635 1,614 1,735 1,840 1,771 3,541 3,792 4,136 4,139 4,190 4,463 4,844 5,327 5,014 5,063 5,444 5,789 5,517 5,515 5,776 5,858 5,742 5,821 6,467 6,655 6,610 6,778 7,407 7,706 8,103 8,464 8,930 8,915 8,733 8,876 9,295 11,961 12,487 13,072 14,054 14,916 15,004
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 15.7% 8.3% 119.4% 118.6% 124.8% 133.7% 18.3% 17.7% 17.1% 28.7% 19.7% 13.4% 12.4% 8.7% 10.0% 8.9% 6.1% 1.2% 4.1% 5.5% 12.0% 13.6% 15.1% 16.4% 14.5% 15.8% 22.6% 24.9% 20.6% 15.7% 7.8% 4.9% 4.1% 34.2% 43.0% 47.3% 51.2% 24.7% 20.2%
Marża brutto 49.6% 50.5% 52.4% 51.0% 54.2% 53.1% 29.5% 47.0% 52.5% 48.3% 47.2% 48.2% 49.2% 49.3% 50.9% 51.7% 53.9% 55.4% 56.0% 55.0% 54.6% 55.7% 55.5% 57.0% 57.9% 59.4% 61.4% 61.9% 62.6% 65.5% 67.1% 67.1% 66.4% 67.3% 70.0% 69.4% 68.9% 55.8% 56.1% 63.9% 64.1% 68.0% 68.0%
Koszty i Wydatki (mln) 1,256 1,220 1,186 1,338 1,311 1,265 4,255 3,782 3,351 3,587 3,689 3,782 3,924 4,254 3,760 3,705 3,761 4,661 4,471 4,601 4,684 5,087 4,922 4,761 4,906 4,747 4,610 4,626 4,800 4,581 4,691 4,720 4,929 4,802 4,716 4,808 5,042 9,166 9,177 9,284 9,427 8,656 9,175
EBIT (mln) 301 401 418 299 514 475 -1,001 -264 381 506 474 648 865 943 1,201 1,339 1,652 555 970 865 1,054 714 766 1,008 1,526 1,837 1,975 2,126 2,581 3,108 3,394 3,737 3,986 4,103 4,008 3,856 4,240 2,795 3,310 3,788 4,627 6,260 5,829
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 70.8% 18.5% -339.47% -188.29% -25.88% 6.5% 147.4% 345.5% 127.0% 86.4% 153.4% 106.6% 91.0% -41.15% -19.23% -35.40% -36.20% 28.6% -21.03% 16.5% 44.8% 157.3% 157.8% 110.9% 69.1% 69.2% 71.8% 75.8% 54.4% 32.0% 18.1% 3.2% 6.4% -31.88% -17.42% -1.76% 9.1% 124.0% 76.1%
EBIT (%) 18.9% 24.5% 25.9% 17.2% 27.9% 26.8% -28.27% -6.96% 9.2% 12.2% 11.3% 14.5% 17.9% 17.7% 24.0% 26.4% 30.3% 9.6% 17.6% 15.7% 18.2% 12.2% 13.3% 17.3% 23.6% 27.6% 29.9% 31.4% 34.8% 40.3% 41.9% 44.2% 44.6% 46.0% 45.9% 43.4% 45.6% 23.4% 26.5% 29.0% 32.9% 42.0% 38.8%
Przychody fiansowe (mln) 6 0 0 0 8 0 0 0 10 0 0 0 75 0 0 0 114 0 0 0 98 0 0 0 53 0 0 0 418 0 0 0 306 406 405 406 130 0 0 0 0 0 0
Koszty finansowe (mln) 54 54 53 43 41 84 256 139 106 111 112 112 119 183 148 149 148 345 376 362 361 406 487 464 420 570 466 415 0 407 518 406 406 406 405 406 405 926 1,047 1,064 0 873 -769
Amortyzacja (mln) 250 226 230 256 250 244 1,040 1,058 700 1,114 1,193 1,211 1,219 1,184 964 965 968 1,459 1,447 1,450 1,452 1,728 1,730 1,719 1,728 1,533 1,504 1,503 1,501 1,287 1,264 1,217 1,216 1,032 939 932 932 2,345 2,530 2,524 2,611 -103 0
EBITDA (mln) 567 631 647 566 776 722 -20 1,072 1,494 1,697 1,697 1,871 2,155 2,162 2,211 2,343 2,675 2,082 2,480 2,356 2,560 2,438 2,626 2,776 3,285 3,487 3,456 3,644 4,081 4,381 4,572 4,960 5,242 5,278 5,060 4,912 5,304 4,613 5,582 6,394 7,238 6,260 5,829
EBITDA(%) 37.7% 39.4% 40.7% 38.3% 43.0% 42.5% 9.0% 28.3% 36.1% 41.0% 40.5% 42.7% 44.5% 43.0% 45.2% 46.7% 49.1% 45.9% 46.3% 43.6% 45.0% 42.6% 46.7% 48.6% 51.3% 53.5% 52.7% 54.1% 55.8% 57.1% 56.6% 58.7% 58.9% 59.3% 58.0% 57.7% 57.2% 43.0% 46.8% 48.9% 51.5% 42.0% 38.8%
NOPLAT (mln) 263 351 364 267 485 394 -1,316 -420 235 267 365 548 755 795 1,099 1,229 1,422 278 657 544 747 304 409 593 1,137 1,384 1,486 1,726 2,169 2,687 2,790 3,337 3,620 3,840 3,716 3,574 3,967 1,342 2,005 2,806 3,763 5,490 5,085
Podatek (mln) 126 13 25 23 15 17 -99 -117 841 10 -103 39 89 -5,786 -2,637 32 307 -203 -36 -171 -100 -76 -159 -96 -187 6 -7 -150 180 215 200 263 261 66 235 271 443 68 -116 4,238 -442 -13 120
Zysk Netto (mln) 135 351 344 240 429 377 -1,186 -298 -632 239 440 481 636 6,230 3,718 1,196 1,115 471 691 715 847 385 563 688 1,324 1,378 1,493 1,876 1,989 2,472 2,590 3,074 3,359 3,774 3,481 3,303 3,524 1,325 2,121 -1,875 4,324 5,503 4,965
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 217.8% 7.4% -444.77% -224.17% -247.32% -36.60% 137.1% 261.4% 200.6% 2506.7% 745.0% 148.6% 75.3% -92.44% -81.41% -40.22% -24.04% -18.26% -18.52% -3.78% 56.3% 257.9% 165.2% 172.7% 50.2% 79.4% 73.5% 63.9% 68.9% 52.7% 34.4% 7.4% 4.9% -64.89% -39.07% -156.77% 22.7% 315.3% 134.1%
Zysk netto (%) 8.5% 21.5% 21.3% 13.8% 23.3% 21.3% -33.49% -7.86% -15.28% 5.8% 10.5% 10.8% 13.1% 117.0% 74.2% 23.6% 20.5% 8.1% 12.5% 13.0% 14.7% 6.6% 9.8% 11.8% 20.5% 20.7% 22.6% 27.7% 26.9% 32.1% 32.0% 36.3% 37.6% 42.3% 39.9% 37.2% 37.9% 11.1% 17.0% -14.34% 30.8% 36.9% 33.1%
EPS 0.053 0.14 0.13 0.091 0.16 0.14 -0.3 -0.0753 -0.16 0.06 0.11 0.12 0.16 1.52 0.88 0.28 0.27 0.12 0.17 0.18 0.21 0.078 0.12 0.15 0.31 0.32 0.35 0.44 0.46 0.58 0.63 0.73 0.81 0.9 0.84 0.8 0.85 0.29 0.46 -0.4 0.9 1.17 1.05
EPS (rozwodnione) 0.05 0.13 0.12 0.084 0.15 0.13 -0.29 -0.0711 -0.15 0.057 0.11 0.11 0.15 1.46 0.83 0.27 0.26 0.11 0.16 0.17 0.2 0.074 0.12 0.14 0.29 0.3 0.33 0.42 0.44 0.56 0.61 0.71 0.77 0.88 0.82 0.77 0.83 0.28 0.44 -0.4 0.87 1.14 1.03
Ilośc akcji (mln) 2,540 2,550 2,580 2,650 2,760 2,770 3,920 3,960 3,980 3,990 4,030 4,070 4,080 4,100 4,210 4,300 4,120 4,010 3,970 3,980 3,970 3,980 4,010 4,030 4,060 4,080 4,100 4,120 4,130 4,120 4,090 4,195 4,110 4,180 4,150 4,130 4,130 4,520 4,650 4,663 4,679 4,695 4,707
Ważona ilośc akcji (mln) 2,720 2,780 2,840 2,870 2,870 2,890 4,150 4,190 4,210 4,390 4,420 4,450 4,240 4,260 4,480 4,410 4,230 4,190 4,220 4,180 4,160 4,200 4,170 4,220 4,271 4,291 4,301 4,301 4,311 4,290 4,251 4,311 4,290 4,290 4,270 4,270 4,270 4,670 4,800 4,663 4,828 4,836 4,826
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