Blackstone Inc.

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 2015-03-31 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) 1,846 2,335 1,082 89 818 826 1,023 1,217 1,323 1,605 1,349 1,448 1,510 1,468 2,281 1,566 482 1,734 1,305 1,474 1,660 -2,127 2,133 2,443 2,783 4,098 3,862 4,458 4,235 3,880 761 974 1,519 1,292 2,739 2,367 1,287 2,722 2,724 1,663 0 2,945
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -55.67% -64.63% -5.44% 1271.7% 61.6% 94.4% 31.8% 18.9% 14.2% -8.53% 69.1% 8.2% -68.12% 18.2% -42.77% -5.87% 244.8% -222.61% 63.5% 65.7% 67.6% -292.70% 81.0% 82.5% 52.1% -5.33% -80.31% -78.15% -64.14% -66.69% 260.1% 143.0% -15.24% 110.7% -0.54% -29.74% -100.00% 8.2%
Marża brutto 182.7% 58.7% 36.4% -196.55% 248.5% 45.2% 47.6% 51.0% 165.2% 52.7% 49.6% 50.3% 197.3% 48.1% 64.3% 48.6% 886.1% 51.0% 51.1% 51.2% 237.3% 139.6% 55.0% 54.2% -22.11% 55.6% 47.7% 46.5% 99.3% 51.3% 49.9% 100.0% -132.62% 95.2% 98.5% 98.0% 99.3% 99.5% 99.5% 13.4% 0.0% 96.0%
Koszty i Wydatki (mln) 508 751 690 571 377 492 513 498 504 528 574 541 151 571 591 590 531 620 619 463 653 639 632 642 703 727 716 793 857 899 980 681 916 1,105 1,392 1,201 1,030 740 1,413 2,513 0 1,492
EBIT (mln) 941 1,127 402 -118 139 295 446 616 736 921 683 807 1,332 461 920 511 63 564 388 676 573 -1,184 755 935 1,061 1,792 1,642 1,913 1,893 1,767 77 -103 517 207 1,371 1,103 454 1,982 1,311 0 0 1,453
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -85.23% -73.84% 10.8% 620.3% 429.6% 212.6% 53.3% 30.9% 80.9% -49.96% 34.7% -36.68% -95.26% 22.4% -57.82% 32.3% 807.1% -309.68% 94.5% 38.3% 85.2% 251.4% 117.5% 104.6% 78.4% -1.42% -95.32% -105.36% -72.68% -88.27% 1686.5% 1174.4% -12.13% 856.7% -4.43% -100.00% -100.00% -26.72%
EBIT (%) 51.0% 48.3% 37.2% -133.49% 17.0% 35.7% 43.5% 50.6% 55.7% 57.4% 50.7% 55.7% 88.2% 31.4% 40.3% 32.6% 13.1% 32.5% 29.7% 45.9% 34.5% 55.7% 35.4% 38.3% 38.1% 43.7% 42.5% 42.9% 44.7% 45.5% 10.1% -10.54% 34.0% 16.0% 50.1% 46.6% 35.3% 72.8% 48.1% 0.0% 0.0% 49.3%
Przychody fiansowe (mln) 1,350 1,602 518 0 0 302 434 632 684 985 701 839 954 35 40 49 48 44 44 42 52 35 24 26 40 31 31 35 63 54 62 52 103 71 80 49 102 98 105 110 0 97
Koszty finansowe (mln) 315 398 225 17 0 126 200 276 320 402 311 363 454 39 39 41 45 42 44 53 61 42 39 40 46 45 44 52 57 67 70 81 100 104 108 111 109 108 109 111 0 118
Amortyzacja (mln) 25 25 24 30 23 23 23 22 16 11 11 11 14 14 14 14 16 18 18 18 18 18 18 18 18 19 19 19 19 19 19 15 15 13 9 9 9 9 9 9 0 9
EBITDA (mln) 0 0 0 0 0 0 0 742 875 1,090 788 915 988 0 0 0 0 0 0 866 0 0 0 0 0 0 0 0 0 0 0 0 671 310 1,518 1,264 298 1,991 1,320 0 0 1,462
EBITDA(%) 52.3% 49.3% 39.4% -100.22% 19.9% 38.5% 45.8% 52.4% 56.8% 58.1% 51.5% 56.5% 89.1% 32.4% 41.0% 33.5% 16.3% 33.6% 31.1% 47.1% 35.6% 54.8% 36.2% 39.0% 38.8% 44.2% 43.0% 43.3% 45.1% 46.0% 12.6% 20.4% 35.0% 24.0% 55.4% 53.4% 23.2% 73.2% 48.4% 0.0% 0.0% 49.6%
NOPLAT (mln) 1,338 1,584 393 -482 441 334 511 719 818 1,077 774 906 1,359 897 1,690 976 -49 1,114 686 1,011 1,007 -2,766 1,502 1,801 2,081 3,371 3,146 3,665 3,378 2,981 -219 98 602 258 1,427 1,117 155 1,880 1,209 1,810 0 1,453
Podatek (mln) 75 99 43 2 46 19 47 28 48 57 30 60 597 54 139 27 29 41 39 -157 29 -159 147 101 266 -0 288 459 438 483 37 94 -141 48 223 197 46 284 260 245 0 244
Zysk Netto (mln) 551 629 134 -255 201 160 199 313 368 452 337 378 282 368 742 443 -11 481 306 779 483 -1,066 568 795 749 1,748 1,309 1,402 1,398 2,498 -256 2 558 86 601 552 152 847 444 781 0 615
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -63.57% -74.62% 48.0% 222.9% 83.2% 182.9% 69.9% 20.8% -23.47% -18.60% 119.9% 17.2% -103.86% 30.8% -58.79% 76.0% 4545.6% -321.58% 85.8% 2.0% 55.0% 263.9% 130.4% 76.4% 86.7% 42.9% -119.54% -99.84% -60.11% -96.56% 335.1% 23941.6% -72.79% 887.5% -26.09% 41.5% -100.00% -27.44%
Zysk netto (%) 29.9% 27.0% 12.4% -287.00% 24.5% 19.3% 19.4% 25.7% 27.8% 28.2% 25.0% 26.1% 18.6% 25.1% 32.5% 28.3% -2.26% 27.8% 23.4% 52.9% 29.1% 50.2% 26.6% 32.5% 26.9% 42.7% 33.9% 31.4% 33.0% 64.4% -33.63% 0.2% 36.7% 6.6% 22.0% 23.3% 11.8% 31.1% 16.3% 47.0% 0.0% 20.9%
EPS 2.02 1.01 0.21 -0.4 0.61 0.25 0.31 0.48 1.17 0.68 0.51 0.57 1.13 0.55 1.09 0.65 -0.0161 0.71 0.45 1.15 1.45 -1.58 0.81 1.14 2.59 2.47 1.82 1.94 1.93 3.4 -0.36 0.0031 0.75 0.12 0.79 0.73 0.2 1.12 0.58 1.02 0.92 0.7966505310853458
EPS (rozwodnione) 2.02 1.0 0.21 -0.4 0.61 0.23 0.3 0.47 1.17 0.68 0.5 0.55 1.13 0.53 1.09 0.64 -0.0161 0.71 0.45 1.15 1.45 -1.58 0.81 1.13 2.59 2.46 1.82 1.94 1.92 3.4 -0.36 0.0031 0.75 0.11 0.79 0.73 0.2 1.11 0.58 1.02 0.92 0.7959923058962084
Ilośc akcji (mln) 615 625 632 637 641 645 647 651 655 661 665 667 669 674 682 682 675 675 674 676 676 675 699 700 700 709 721 722 726 734 707 742 743 746 758 758 758 760 769 768 769 772
Ważona ilośc akcji (mln) 625 631 634 639 645 1,194 1,194 1,196 661 1,200 1,200 1,201 674 1,211 682 1,206 675 1,200 674 676 676 676 1,204 701 700 710 721 722 726 735 707 742 743 747 759 758 758 760 769 768 769 772
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