Brunswick Corporation

Rachunek Zysków i Strat


Statystyki
Dywidendy
Rekomendacje
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 2015-04-04 2015-07-04 2015-10-03 2015-12-31 2016-04-02 2016-07-02 2016-10-01 2016-12-31 2017-04-01 2017-07-01 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-29 2018-12-31 2019-03-30 2019-06-29 2019-09-28 2019-12-31 2020-03-28 2020-06-27 2020-09-26 2020-12-31 2021-04-03 2021-07-03 2021-10-02 2021-12-31 2022-04-02 2022-07-02 2022-10-01 2022-12-31 2023-04-01 2023-07-01 2023-09-30 2023-12-31 2024-03-30 2024-06-29 2024-09-28 2024-12-31 2025-03-29
Przychód (mln) 939 986 1,142 992 986 1,070 1,242 1,093 1,083 1,160 1,352 1,142 1,091 1,155 1,401 1,298 1,249 1,276 1,164 977 918 966 988 1,233 1,161 1,433 1,555 1,427 1,431 1,696 1,836 1,698 1,583 1,744 1,702 1,594 1,362 1,365 1,444 1,273 1,155 1,222
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 5.1% 8.6% 8.8% 10.2% 9.8% 8.4% 8.8% 4.4% 0.7% -0.42% 3.6% 13.7% 14.5% 10.4% -16.95% -24.76% -26.53% -24.33% -15.10% 26.3% 26.5% 48.4% 57.4% 15.7% 23.2% 18.3% 18.1% 19.0% 10.6% 2.8% -7.26% -6.16% -13.95% -21.71% -15.18% -20.10% -15.20% -10.49%
Marża brutto 24.5% 26.3% 28.4% 28.4% 25.3% 26.4% 28.4% 28.3% 25.9% 25.9% 27.3% 27.4% 24.9% 26.6% 25.0% 26.6% 25.3% 26.5% 28.2% 28.4% 25.8% 25.3% 25.9% 30.6% 29.0% 29.1% 29.7% 28.8% 26.3% 28.5% 27.5% 29.4% 27.1% 29.0% 27.7% 27.9% 26.8% 26.1% 25.8% 25.2% 100.0% 24.9%
Koszty i Wydatki (mln) 924 897 988 876 1,001 970 1,078 968 1,048 1,056 1,178 1,023 1,108 1,039 1,259 1,189 1,160 1,163 995 850 840 862 879 1,039 1,025 1,201 1,304 1,218 1,309 1,456 1,574 1,459 1,391 1,498 1,494 1,381 241 1,244 1,282 1,160 1,211 1,166
EBIT (mln) 15 89 154 116 -27 96 162 122 29 89 169 112 -33 115 107 91 64 -29 163 120 74 103 107 193 136 232 250 209 122 240 262 262 192 236 194 196 108 121 162 98 -56 56
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -284.93% 8.2% 5.0% 5.8% 205.9% -7.29% 4.1% -8.82% -216.78% 29.7% -36.71% -18.26% 291.3% -124.78% 52.5% 31.1% 16.6% 460.8% -34.23% 60.9% 83.2% 124.7% 133.8% 8.5% -10.77% 3.3% 4.6% 25.3% 57.3% -1.42% -25.74% -25.12% -43.48% -48.75% -16.46% -49.82% -151.43% -53.47%
EBIT (%) 1.6% 9.0% 13.5% 11.7% -2.74% 9.0% 13.0% 11.2% 2.6% 7.7% 12.5% 9.8% -3.06% 10.0% 7.6% 7.0% 5.1% -2.24% 14.0% 12.3% 8.1% 10.7% 10.8% 15.6% 11.8% 16.2% 16.1% 14.6% 8.5% 14.1% 14.3% 15.4% 12.1% 13.5% 11.4% 12.3% 8.0% 8.9% 11.2% 7.7% -4.82% 4.6%
Przychody fiansowe (mln) 0 0 0 1 0 0 0 0 1 0 0 1 1 1 1 1 1 0 0 2 1 0 0 0 0 0 1 1 0 0 0 24 4 2 2 3 3 2 5 4 2 2
Koszty finansowe (mln) 7 7 7 7 7 7 7 7 7 7 7 7 7 7 8 13 18 20 21 19 17 17 19 16 15 15 15 17 19 18 26 26 28 28 29 28 27 29 33 33 -32 30
Amortyzacja (mln) 23 22 22 22 23 25 25 26 27 27 28 28 15 28 35 42 45 40 27 35 37 35 37 38 43 42 43 43 50 54 52 62 63 65 67 69 72 69 70 72 0 70
EBITDA (mln) 42 114 179 141 -2 124 188 152 58 121 207 144 -112 115 141 135 112 12 191 -136 115 141 144 230 177 273 293 244 171 293 333 303 255 304 268 258 185 185 236 175 -56 128
EBITDA(%) 4.5% 11.5% 15.7% 14.3% 1.0% 11.9% 15.4% 14.1% 5.9% 11.7% 15.3% 13.2% 0.1% 12.7% 12.5% 11.4% 10.9% 12.0% 16.9% 17.0% 58.4% 14.7% 14.8% 18.8% 15.3% 19.1% 18.9% 17.4% 11.9% 17.2% 17.1% 19.1% 16.1% 18.0% 16.5% 17.2% 8.0% 13.9% 16.1% 13.8% -4.82% 10.5%
NOPLAT (mln) -8 85 150 112 -32 91 156 118 24 87 166 109 -37 110 98 75 49 -48 144 -190 62 89 89 176 119 217 235 183 102 220 255 215 164 211 172 160 86 87 132 70 -86 28
Podatek (mln) -6 28 43 40 -23 28 48 33 6 22 47 30 53 30 19 5 8 -11 32 43 -14 18 18 39 23 47 55 39 -0 46 56 46 24 99 36 46 15 19 28 23 -15 8
Zysk Netto (mln) -4 57 118 76 -9 65 108 85 18 65 119 79 -117 73 79 70 43 -36 78 -239 67 69 71 138 95 169 179 143 102 174 197 168 142 112 135 112 61 68 100 45 -71 20
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 116.3% 13.7% -8.23% 12.5% 290.3% 0.2% 10.5% -7.49% -760.45% 12.3% -33.84% -11.39% 137.1% -149.79% -1.90% -441.86% 54.6% 290.1% -8.77% 157.6% 41.7% 145.4% 153.7% 3.8% 6.7% 2.9% 10.0% 17.5% 39.6% -35.53% -31.73% -33.12% -57.02% -39.45% -25.76% -60.36% -216.91% -70.29%
Zysk netto (%) -0.46% 5.8% 10.3% 7.7% -0.94% 6.1% 8.7% 7.8% 1.6% 5.6% 8.8% 6.9% -10.72% 6.3% 5.6% 5.4% 3.5% -2.85% 6.7% -24.50% 7.3% 7.1% 7.2% 11.2% 8.2% 11.8% 11.5% 10.0% 7.1% 10.3% 10.7% 9.9% 9.0% 6.4% 7.9% 7.1% 4.5% 5.0% 6.9% 3.5% -6.17% 1.7%
EPS -0.0458 0.61 1.26 0.82 -0.1 0.71 1.18 0.94 0.2 0.72 1.33 0.89 -1.33 0.83 0.9 0.8 0.5 -0.41 0.89 -2.82 0.79 0.86 0.89 1.74 1.21 2.17 2.3 1.84 1.31 2.27 2.61 2.26 1.95 1.57 1.9 1.61 0.88 1.0 1.48 0.67 -1.069 0.31
EPS (rozwodnione) -0.0458 0.6 1.25 0.81 -0.1 0.68 1.17 0.93 0.19 0.71 1.32 0.88 -1.32 0.82 0.9 0.8 0.49 -0.41 0.89 -2.82 0.78 0.86 0.89 1.73 1.2 2.15 2.29 1.83 1.3 2.25 2.59 2.26 1.95 1.56 1.9 1.61 0.88 0.99 1.48 0.67 -1.069 0.3
Ilośc akcji (mln) 94 94 93 93 92 92 92 91 90 90 90 89 88 88 88 87 87 88 87 85 85 80 80 79 78 78 78 78 77 77 76 74 72 72 71 70 69 68 68 67 67 66
Ważona ilośc akcji (mln) 94 95 95 94 92 93 92 92 91 91 91 90 88 89 88 88 88 88 87 85 86 80 80 80 79 79 78 78 78 77 76 74 73 72 71 70 69 68 68 67 67 66
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