Canadian Natural Resources Limited

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
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) 4,850 3,226 3,662 3,316 2,963 2,263 2,686 2,477 3,672 3,872 3,927 4,547 5,323 5,735 6,389 6,327 3,831 5,541 5,931 6,587 6,335 4,652 2,944 4,676 5,219 7,019 7,124 8,521 10,190 12,132 13,812 12,574 11,012 9,548 8,846 11,762 9,553 8,244 9,051 10,401 9,468 12,712
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -38.91% -29.85% -26.65% -25.30% 23.9% 71.1% 46.2% 83.6% 45.0% 48.1% 62.7% 39.1% -28.03% -3.38% -7.17% 4.1% 65.4% -16.04% -50.36% -29.01% -17.62% 50.9% 142.0% 82.2% 95.2% 72.8% 93.9% 47.6% 8.1% -21.30% -35.95% -6.46% -13.25% -13.66% 2.3% -11.57% -0.89% 54.2%
Marża brutto 16.9% -6.48% 8.9% 1.0% -12.59% -25.32% -3.87% -12.88% 15.2% 15.5% 16.5% 16.2% 18.3% 25.0% 30.0% 31.2% -3.05% 25.6% 29.1% 29.1% 20.3% -3.87% -23.78% 10.6% 8.7% 27.0% 26.4% 35.1% 37.4% 39.4% 37.2% 37.3% 15.0% 28.4% 22.1% 34.2% 31.4% 26.4% 29.5% 28.9% 50.3% 28.0%
Koszty i Wydatki (mln) 4,035 3,646 3,401 3,334 3,528 3,075 3,038 2,988 3,276 3,423 3,291 4,043 4,577 4,339 4,769 4,389 3,937 4,301 4,328 4,819 5,354 4,769 3,806 4,315 5,046 5,391 5,512 5,721 6,718 8,066 8,779 8,054 9,871 7,098 7,174 8,240 6,733 6,491 6,491 10,401 4,879 9,424
EBIT (mln) 815 -420 261 -18 -565 -812 -352 -511 396 449 636 504 746 1,396 1,620 1,938 -106 1,240 1,603 1,768 981 -117 -862 361 173 1,628 1,612 2,800 3,613 4,066 5,033 4,520 1,141 2,450 1,672 3,522 2,820 1,753 2,560 2,824 4,589 3,288
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -169.33% 93.3% -234.87% 2738.9% 170.1% 155.3% 280.7% 198.6% 88.4% 210.9% 154.7% 284.5% -114.21% -11.17% -1.05% -8.77% 1025.5% -109.44% -153.77% -79.58% -82.36% 1491.5% 287.0% 675.6% 1988.4% 149.8% 212.2% 61.4% -68.42% -39.74% -66.78% -22.08% 147.2% -28.45% 53.1% -19.82% 62.7% 87.6%
EBIT (%) 16.8% -13.02% 7.1% -0.54% -19.07% -35.88% -13.10% -20.63% 10.8% 11.6% 16.2% 11.1% 14.0% 24.3% 25.4% 30.6% -2.77% 22.4% 27.0% 26.8% 15.5% -2.52% -29.28% 7.7% 3.3% 23.2% 22.6% 32.9% 35.5% 33.5% 36.4% 35.9% 10.4% 25.7% 18.9% 29.9% 29.5% 21.3% 28.3% 27.2% 48.5% 25.9%
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 0 0 0 0 0 0 0 0 150 76 154 175 183 0 0 0 0 81 0
Koszty finansowe (mln) 84 86 85 78 73 92 86 90 115 134 145 183 169 190 190 180 179 191 197 231 217 206 199 174 177 185 177 178 171 163 160 150 76 154 178 187 117 138 158 154 223 258
Amortyzacja (mln) 1,406 1,355 1,280 1,376 1,472 1,219 1,174 1,216 1,249 1,299 1,210 1,271 1,406 1,257 1,270 1,306 1,328 1,263 1,307 1,426 1,550 1,564 1,403 1,464 1,615 1,467 1,434 1,489 1,519 1,466 1,421 1,536 3,211 1,510 1,488 1,629 2,152 1,630 1,746 1,598 1,839 1,870
EBITDA (mln) 2,983 802 1,485 1,356 1,547 843 783 717 1,882 1,801 2,539 2,260 2,223 2,368 2,911 3,680 654 2,778 3,166 3,159 2,712 381 1,045 2,106 2,602 3,347 3,608 4,476 5,100 5,706 6,113 5,451 4,617 3,952 3,438 4,963 5,227 3,176 4,160 4,561 4,429 5,225
EBITDA(%) 45.7% 28.5% 42.2% 40.3% 30.6% 18.0% 30.6% 28.5% 44.8% 45.1% 47.0% 39.0% 40.4% 46.3% 45.2% 51.3% 31.9% 45.2% 49.1% 48.5% 40.0% 31.1% 18.4% 39.0% 34.3% 43.4% 42.1% 49.8% 48.5% 45.1% 46.3% 47.5% 38.8% 40.5% 34.7% 43.0% 52.0% 41.0% 47.6% 43.9% 46.8% 41.1%
NOPLAT (mln) 1,478 -639 120 -98 -50 -468 -477 -589 471 334 1,155 782 602 874 1,402 2,145 -899 1,220 1,550 1,364 822 -1,441 -608 417 759 1,695 1,997 2,809 3,410 4,077 4,532 3,765 1,330 2,288 1,772 3,147 2,958 1,408 2,256 2,809 1,586 3,097
Podatek (mln) 280 -387 525 13 -181 -363 -138 -263 -95 89 83 98 206 291 420 343 -123 259 -1,281 337 225 -159 -298 9 10 318 446 607 876 976 1,030 951 -190 489 309 803 331 421 541 543 448 639
Zysk Netto (mln) 1,198 -252 -405 -111 131 -105 -339 -326 566 245 1,072 684 396 583 982 1,802 -776 961 2,831 1,027 597 -1,282 -310 408 749 1,377 1,551 2,202 2,534 3,101 3,502 2,814 1,520 1,799 1,463 2,344 2,627 987 1,715 2,266 1,138 2,458
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -89.07% -58.33% -16.30% 193.7% 332.1% 333.3% 416.2% 309.8% -30.04% 138.0% -8.40% 163.5% -295.96% 64.8% 188.3% -43.01% 176.9% -233.40% -110.95% -60.27% 25.5% 207.4% 600.3% 439.7% 238.3% 125.2% 125.8% 27.8% -40.02% -41.99% -58.22% -16.70% 72.8% -45.14% 17.2% -3.33% -56.68% 149.0%
Zysk netto (%) 24.7% -7.81% -11.06% -3.35% 4.4% -4.64% -12.62% -13.16% 15.4% 6.3% 27.3% 15.0% 7.4% 10.2% 15.4% 28.5% -20.26% 17.3% 47.7% 15.6% 9.4% -27.56% -10.53% 8.7% 14.4% 19.6% 21.8% 25.8% 24.9% 25.6% 25.4% 22.4% 13.8% 18.8% 16.5% 19.9% 27.5% 12.0% 18.9% 21.8% 12.0% 19.3%
EPS 0.55 -0.12 -0.19 -0.0507 0.06 -0.05 -0.16 -0.15 0.26 0.11 0.47 0.28 0.16 0.24 0.4 0.74 -0.32 0.4 1.19 0.43 0.25 -0.54 -0.13 0.17 0.32 0.58 0.65 0.93 1.08 1.33 1.52 1.26 0.69 0.82 0.67 1.08 1.22 0.46 0.8 1.07 0.54 1.17
EPS (rozwodnione) 0.55 -0.12 -0.19 -0.0507 0.06 -0.05 -0.16 -0.15 0.26 0.11 0.47 0.28 0.16 0.24 0.4 0.74 -0.32 0.4 1.19 0.43 0.25 -0.54 -0.13 0.17 0.32 0.58 0.65 0.93 1.08 1.33 1.52 1.26 0.69 0.82 0.67 1.08 1.22 0.46 0.8 1.06 0.54 1.17
Ilośc akcji (mln) 2,183 2,185 2,188 2,189 2,189 2,100 2,187 2,204 2,214 2,226 2,301 2,431 2,440 2,451 2,452 2,438 2,410 2,402 2,386 2,371 2,369 2,366 2,362 2,362 2,364 2,371 2,371 2,359 2,349 2,330 2,302 2,237 2,212 2,201 2,190 2,180 2,160 2,142 2,133 2,120 2,108 2,101
Ważona ilośc akcji (mln) 2,183 2,185 2,188 2,189 2,189 2,100 2,187 2,204 2,214 2,226 2,301 2,431 2,440 2,451 2,452 2,438 2,410 2,402 2,386 2,371 2,369 2,366 2,362 2,362 2,364 2,371 2,371 2,359 2,349 2,330 2,302 2,237 2,212 2,201 2,190 2,180 2,160 2,142 2,149 2,133 2,120 2,109
Waluta CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD