Crown Castle 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
Rok finansowy 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 346 649 899 902 930 604 677 788 1,385 1,527 1,685 1,879 2,033 2,433 3,022 3,690 3,664 3,921 4,356 5,423 5,773 5,840 6,340 6,986 6,981 6,568
Przychód Δ r/r 0.0% 87.7% 38.5% 0.3% 3.2% -35.1% 12.1% 16.5% 75.8% 10.2% 10.4% 11.5% 8.2% 19.7% 24.2% 22.1% -0.7% 7.0% 11.1% 24.5% 6.5% 1.2% 8.6% 10.2% -0.1% -5.9%
Marża brutto 69.1% 64.0% 48.0% 50.5% 55.1% 61.8% 62.8% 65.4% 63.3% 64.7% 67.4% 69.1% 71.1% 70.0% 65.4% 63.4% 63.9% 63.3% 64.1% 65.9% 65.5% 66.3% 68.6% 70.4% 46.9% 100.0%
EBIT (mln) 10 5 -62 -27 52 -27 23 121 100 293 434 575 692 835 922 994 946 949 1,044 1,432 1,562 1,863 2,001 2,425 2,488 -2,938
EBIT Δ r/r 0.0% -46.8% -1292.1% -57.2% -294.4% -152.6% -183.1% 437.4% -18.0% 193.9% 48.4% 32.6% 20.3% 20.6% 10.4% 7.8% -4.8% 0.3% 10.0% 37.2% 9.1% 19.3% 7.4% 21.2% 2.6% -218.1%
EBIT (%) 2.8% 0.8% -6.9% -2.9% 5.6% -4.5% 3.3% 15.4% 7.2% 19.2% 25.7% 30.6% 34.1% 34.3% 30.5% 26.9% 25.8% 24.2% 24.0% 26.4% 27.1% 31.9% 31.6% 34.7% 35.6% -44.7%
Koszty finansowe (mln) 0 0 0 0 -148 -79 -282 -2 -2 329 446 490 508 601 590 573 527 515 591 642 683 689 657 699 865 900
EBITDA (mln) 198 325 422 460 466 276 613 444 860 840 988 1,134 1,272 1,490 1,734 2,069 2,090 2,102 2,386 3,019 3,175 3,552 3,647 4,161 4,242 -1,241
EBITDA(%) 57.1% 50.1% 46.9% 51.0% 50.1% 45.7% 90.5% 56.3% 62.1% 55.1% 58.6% 60.3% 62.6% 61.3% 57.4% 56.1% 57.1% 53.6% 54.8% 55.7% 55.0% 60.8% 57.5% 59.6% 60.8% -18.9%
Podatek (mln) 0 0 16 12 8 -5 3 1 -94 -104 -76 -27 8 -100 199 -11 -51 17 26 19 21 20 21 16 26 24
Zysk Netto (mln) -97 -205 -366 -273 -398 235 -402 -42 -223 -49 -114 -311 171 189 90 391 1,521 357 445 671 863 1,056 1,096 1,675 1,502 -3,903
Zysk netto Δ r/r 0.0% 111.8% 78.8% -25.6% 46.2% -159.0% -270.8% -89.6% 431.9% -78.1% 134.0% 172.0% -155.0% 10.2% -52.2% 333.4% 289.5% -76.5% 24.5% 50.9% 28.6% 22.4% 3.8% 52.8% -10.3% -359.9%
Zysk netto (%) -28.0% -31.5% -40.7% -30.2% -42.8% 38.9% -59.3% -5.3% -16.1% -3.2% -6.8% -16.6% 8.4% 7.8% 3.0% 10.6% 41.5% 9.1% 10.2% 12.4% 14.9% 18.1% 17.3% 24.0% 21.5% -59.4%
EPS -0.74 -1.15 -1.71 -1.25 -1.84 0.88 -1.84 -0.2 -0.8 -0.17 -0.4 -1.08 0.52 0.64 0.26 1.04 4.44 0.95 1.01 1.62 1.8 2.5 2.68 3.87 3.46 -8.98
EPS (rozwodnione) -0.74 -1.15 -1.71 -1.25 -1.84 0.88 -1.84 -0.2 -0.8 -0.17 -0.4 -1.08 0.52 0.64 0.26 1.04 4.42 0.95 1.01 1.62 1.79 2.48 2.67 3.86 3.46 -8.98
Ilośc akcji (mln) 131 179 214 218 217 222 218 207 280 282 287 287 284 289 298 332 333 340 382 413 416 423 432 433 434 434
Ważona ilośc akcji (mln) 131 179 214 218 217 222 218 207 280 282 287 287 286 291 299 333 334 341 383 415 418 425 434 434 434 434
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