CBL & Associates Properties, Inc.
Rachunek Zysków i Strat
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) |
1,061 |
261 |
254 |
259 |
1,055 |
263 |
255 |
252 |
258 |
238 |
229 |
225 |
927 |
220 |
215 |
207 |
859 |
198 |
193 |
187 |
769 |
168 |
124 |
130 |
154 |
133 |
137 |
150 |
157 |
140 |
137 |
136 |
150 |
136 |
130 |
129 |
140 |
129 |
130 |
125 |
132 |
142 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-0.54% |
0.8% |
0.4% |
-2.70% |
-75.50% |
-9.53% |
-10.09% |
-10.75% |
258.7% |
-7.48% |
-6.38% |
-7.91% |
-7.41% |
-10.07% |
-9.89% |
-9.49% |
-10.47% |
-15.38% |
-35.77% |
-30.63% |
-79.94% |
-20.52% |
9.9% |
15.8% |
1.7% |
5.2% |
0.3% |
-9.37% |
-4.56% |
-2.67% |
-5.22% |
-5.08% |
-6.62% |
-5.31% |
-0.16% |
-3.29% |
-5.74% |
9.8% |
Marża brutto |
72.3% |
70.9% |
73.3% |
72.4% |
73.1% |
71.0% |
74.2% |
71.9% |
73.4% |
70.4% |
73.6% |
71.5% |
71.9% |
69.2% |
71.1% |
70.6% |
70.6% |
68.9% |
70.5% |
69.9% |
70.0% |
67.0% |
67.2% |
84.3% |
86.3% |
83.6% |
85.6% |
84.2% |
26.9% |
83.3% |
84.4% |
82.1% |
84.6% |
23.6% |
26.3% |
30.4% |
37.2% |
37.2% |
37.1% |
73.9% |
66.8% |
61.2% |
Koszty i Wydatki (mln) |
979 |
176 |
164 |
161 |
1,061 |
199 |
203 |
215 |
125 |
161 |
207 |
174 |
955 |
176 |
201 |
164 |
314 |
84 |
71 |
69 |
295 |
73 |
60 |
125 |
91 |
110 |
103 |
107 |
130 |
135 |
130 |
124 |
127 |
124 |
112 |
104 |
102 |
101 |
97 |
48 |
60 |
76 |
EBIT (mln) |
375 |
85 |
90 |
97 |
278 |
64 |
52 |
37 |
104 |
77 |
22 |
50 |
233 |
44 |
13 |
43 |
-0 |
114 |
122 |
118 |
474 |
94 |
65 |
19 |
-20 |
-2 |
14 |
-24 |
27 |
13 |
10 |
12 |
30 |
13 |
18 |
25 |
38 |
28 |
72 |
77 |
71 |
66 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-26.01% |
-24.93% |
-42.07% |
-62.29% |
-62.67% |
20.8% |
-57.15% |
36.6% |
124.4% |
-42.75% |
-40.50% |
-13.61% |
-100.00% |
159.1% |
819.0% |
173.4% |
65814405.6% |
-17.47% |
-46.96% |
-84.13% |
-104.17% |
-101.99% |
-78.17% |
-227.17% |
234.3% |
815.2% |
-26.28% |
150.4% |
12.6% |
-5.38% |
72.8% |
106.7% |
26.2% |
116.9% |
299.6% |
208.9% |
89.4% |
138.8% |
EBIT (%) |
35.4% |
32.6% |
35.4% |
37.6% |
26.3% |
24.3% |
20.4% |
14.6% |
40.1% |
32.4% |
9.7% |
22.3% |
25.1% |
20.0% |
6.2% |
20.9% |
-0.00% |
57.7% |
63.1% |
63.3% |
61.6% |
56.3% |
52.1% |
14.5% |
-12.81% |
-1.41% |
10.3% |
-15.90% |
16.9% |
9.6% |
7.6% |
8.9% |
20.0% |
9.3% |
13.9% |
19.3% |
27.0% |
21.4% |
55.4% |
61.6% |
54.2% |
46.5% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
1 |
1 |
1 |
1 |
nan |
0 |
1 |
0 |
4 |
3 |
3 |
4 |
4 |
4 |
4 |
4 |
4 |
3 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
54 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
61 |
40 |
24 |
22 |
19 |
nan |
91 |
55 |
38 |
34 |
44 |
44 |
44 |
42 |
40 |
39 |
39 |
36 |
44 |
Amortyzacja (mln) |
79 |
76 |
71 |
73 |
77 |
76 |
73 |
72 |
73 |
70 |
82 |
71 |
73 |
71 |
73 |
74 |
68 |
69 |
64 |
64 |
59 |
55 |
53 |
53 |
53 |
48 |
47 |
46 |
66 |
69 |
64 |
67 |
62 |
53 |
50 |
45 |
42 |
38 |
41 |
37 |
37 |
49 |
EBITDA (mln) |
87 |
59 |
46 |
48 |
-35 |
161 |
19 |
20 |
176 |
148 |
27 |
122 |
17 |
116 |
87 |
130 |
-503 |
114 |
122 |
118 |
119 |
94 |
65 |
58 |
117 |
45 |
82 |
90 |
93 |
89 |
80 |
79 |
92 |
66 |
68 |
70 |
80 |
66 |
72 |
92 |
111 |
94 |
EBITDA(%) |
8.2% |
22.7% |
18.0% |
20.8% |
-3.33% |
53.3% |
7.5% |
7.9% |
68.1% |
62.3% |
45.7% |
54.3% |
1.8% |
52.6% |
40.5% |
7.6% |
-58.57% |
-82.26% |
-60.90% |
-62.14% |
-103.57% |
-61.72% |
-97.75% |
40.8% |
74.9% |
52.0% |
57.3% |
58.5% |
59.0% |
63.3% |
58.1% |
61.9% |
61.3% |
48.4% |
52.2% |
54.2% |
57.3% |
50.9% |
55.3% |
73.3% |
84.2% |
66.6% |
NOPLAT (mln) |
249 |
42 |
33 |
42 |
116 |
0 |
0 |
2 |
81 |
0 |
0 |
-0 |
161 |
-0 |
-0 |
-1 |
-99 |
-39 |
-1 |
-2 |
-135 |
-1 |
-16 |
-44 |
-79 |
-28 |
-9 |
-44 |
-563 |
-42 |
-44 |
-15 |
5 |
2 |
-23 |
11 |
3 |
-5 |
-2 |
16 |
37 |
8 |
Podatek (mln) |
-4 |
1 |
-2 |
-3 |
-3 |
1 |
0 |
2 |
1 |
1 |
0 |
0 |
2 |
0 |
1 |
-1 |
-571 |
-0 |
-1 |
-2 |
-3 |
-1 |
-16 |
1 |
-0 |
1 |
1 |
-1 |
-5 |
1 |
-0 |
2 |
0 |
-0 |
0 |
1 |
-0 |
-0 |
1 |
-0 |
-0 |
-0 |
Zysk Netto (mln) |
253 |
41 |
36 |
45 |
119 |
29 |
52 |
-10 |
58 |
23 |
30 |
-2 |
159 |
-10 |
-35 |
-13 |
-99 |
-39 |
-35 |
-90 |
-132 |
-134 |
-81 |
-43 |
-59 |
-27 |
-9 |
-42 |
-545 |
-43 |
-44 |
-14 |
5 |
2 |
-21 |
13 |
12 |
0 |
5 |
16 |
38 |
9 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-52.96% |
-29.83% |
45.1% |
-122.74% |
-51.60% |
-20.65% |
-41.63% |
-77.78% |
176.0% |
-145.08% |
-216.06% |
457.6% |
-162.42% |
277.7% |
1.1% |
615.8% |
32.7% |
243.5% |
130.1% |
-52.42% |
-54.98% |
-80.01% |
-89.10% |
-2.70% |
818.7% |
61.5% |
393.2% |
-65.74% |
100.9% |
105.2% |
-52.54% |
192.8% |
139.9% |
-97.79% |
122.8% |
22.1% |
221.5% |
17478.0% |
Zysk netto (%) |
23.9% |
15.8% |
14.0% |
17.3% |
11.3% |
11.0% |
20.3% |
-4.04% |
22.3% |
9.6% |
13.2% |
-1.01% |
17.1% |
-4.69% |
-16.32% |
-6.09% |
-11.56% |
-19.68% |
-18.31% |
-48.13% |
-17.14% |
-79.90% |
-65.58% |
-33.01% |
-38.46% |
-20.09% |
-6.50% |
-27.74% |
-347.55% |
-30.85% |
-31.97% |
-10.49% |
3.3% |
1.7% |
-16.01% |
10.3% |
8.5% |
0.0% |
3.7% |
12.9% |
28.8% |
6.2% |
EPS |
1.49 |
0.24 |
0.21 |
0.26 |
0.71 |
0.17 |
0.3 |
-0.06 |
0.34 |
0.13 |
0.18 |
-0.0132 |
0.93 |
-0.06 |
-0.2 |
-0.0729 |
-0.57 |
-0.23 |
-0.2 |
-0.52 |
-0.76 |
-0.75 |
-0.42 |
-0.22 |
-0.3 |
-0.14 |
-0.0452 |
-0.21 |
-26.22 |
-1.54 |
-1.41 |
-0.46 |
0.16 |
0.0632 |
-0.66 |
0.41 |
0.37 |
0.0016 |
0.14 |
0.52 |
1.27 |
0.27 |
EPS (rozwodnione) |
1.49 |
0.24 |
0.21 |
0.26 |
0.7 |
0.17 |
0.3 |
-0.0595 |
0.34 |
0.13 |
0.18 |
-0.0132 |
0.93 |
-0.06 |
-0.2 |
-0.0729 |
-0.57 |
-0.22 |
-0.2 |
-0.52 |
-0.76 |
-0.75 |
-0.42 |
-0.22 |
-0.3 |
-0.14 |
-0.0452 |
-0.21 |
-26.22 |
-1.54 |
-1.41 |
-0.46 |
0.16 |
0.0631 |
-0.66 |
0.41 |
0.37 |
0.0016 |
0.14 |
0.52 |
1.26 |
0.27 |
Ilośc akcji (mln) |
170 |
170 |
170 |
170 |
167 |
171 |
171 |
169 |
171 |
171 |
171 |
171 |
171 |
172 |
173 |
173 |
173 |
173 |
173 |
173 |
174 |
179 |
192 |
193 |
196 |
191 |
196 |
196 |
21 |
28 |
31 |
31 |
31 |
31 |
31 |
31 |
31 |
32 |
31 |
31 |
30 |
30 |
Ważona ilośc akcji (mln) |
170 |
171 |
170 |
170 |
170 |
171 |
171 |
171 |
171 |
171 |
171 |
171 |
171 |
172 |
173 |
173 |
173 |
173 |
173 |
173 |
174 |
179 |
192 |
196 |
196 |
196 |
196 |
196 |
21 |
28 |
31 |
31 |
31 |
31 |
31 |
31 |
31 |
32 |
31 |
31 |
30 |
31 |
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 |