Coterra Energy 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) 166 369 447 354 509 530 683 762 732 946 879 844 980 1,205 1,746 2,173 1,357 1,156 1,764 2,188 2,066 1,467 3,449 9,051 5,684 1,770
Przychód Δ r/r 0.0% 122.5% 21.3% -20.9% 44.0% 4.1% 28.7% 11.6% -3.9% 29.2% -7.0% -4.0% 16.1% 22.9% 45.0% 24.4% -37.5% -14.8% 52.7% 24.0% -5.6% -29.0% 135.2% 162.4% -37.2% -68.9%
Marża brutto 73.0% 48.1% 55.2% 59.5% 61.8% 66.6% 69.1% 72.8% 72.9% 76.4% 75.9% 76.4% 73.4% 38.4% 39.8% 46.7% 11.3% 1.5% 33.8% 46.6% 48.8% 29.4% 56.2% 66.3% 38.8% 44.9%
EBIT (mln) 20 65 95 49 67 161 259 529 275 372 282 266 307 306 550 106 -90 -567 -151 772 551 295 1,564 5,209 1,924 1,389
EBIT Δ r/r 0.0% 232.6% 47.0% -48.5% 35.6% 141.3% 61.0% 104.4% -48.1% 35.4% -24.1% -5.6% 15.2% -0.2% 79.8% -80.7% -185.1% 527.0% -73.3% -610.2% -28.6% -46.4% 429.3% 233.1% -63.1% -27.8%
EBIT (%) 11.8% 17.6% 21.3% 13.9% 13.1% 30.3% 37.9% 69.4% 37.5% 39.3% 32.1% 31.6% 31.3% 25.4% 31.5% 4.9% -6.7% -49.0% -8.6% 35.3% 26.7% 20.1% 45.3% 57.6% 33.8% 78.5%
Koszty finansowe (mln) 7 70 72 61 328 63 61 -169 75 215 59 68 72 68 65 74 97 88 82 73 55 54 62 70 73 118
EBITDA (mln) 74 165 227 182 459 305 406 471 476 736 551 634 650 255 529 860 21 -129 348 788 957 687 2,331 6,916 3,565 3,291
EBITDA(%) 44.6% 44.8% 50.7% 51.3% 90.1% 57.5% 59.5% 61.8% 65.0% 77.8% 62.7% 75.2% 66.3% 21.2% 30.3% 39.6% 1.5% -11.2% 19.7% 36.0% 46.3% 46.8% 67.6% 76.4% 62.7% 185.9%
Podatek (mln) 5 16 27 8 15 50 88 189 90 124 75 95 113 106 206 -72 -73 -242 -329 141 219 41 344 1,104 503 224
Zysk Netto (mln) 8 25 47 16 21 88 148 321 167 211 148 103 122 132 280 104 -114 -417 100 557 681 201 1,158 4,065 1,625 1,121
Zysk netto Δ r/r 0.0% 199.7% 84.8% -65.8% 31.2% 318.2% 68.0% 116.4% -47.9% 26.2% -29.8% -30.3% 18.4% 7.6% 112.4% -62.7% -209.0% 266.2% -124.1% 454.9% 22.3% -70.5% 476.1% 251.0% -60.0% -31.0%
Zysk netto (%) 5.1% 6.9% 10.5% 4.6% 4.1% 16.7% 21.7% 42.1% 22.9% 22.3% 16.9% 12.2% 12.5% 10.9% 16.0% 4.8% -8.4% -36.1% 5.7% 25.5% 33.0% 13.7% 33.6% 44.9% 28.6% 63.3%
EPS 0.0175 0.0892 0.13 0.0283 0.055 0.15 0.38 0.83 0.43 0.53 0.36 0.25 0.3 0.32 0.67 0.25 -0.28 -0.91 0.22 1.25 1.64 0.5 2.3 5.1 2.14 1.51
EPS (rozwodnione) 0.0175 0.0892 0.13 0.0283 0.0542 0.15 0.37 0.81 0.43 0.52 0.36 0.25 0.3 0.32 0.67 0.25 -0.28 -0.91 0.22 1.25 1.63 0.5 2.29 5.08 2.13 1.51
Ilośc akcji (mln) 297 322 363 381 385 585 391 387 388 403 414 416 417 419 420 416 407 457 464 446 416 399 503 796 756 742
Ważona ilośc akcji (mln) 297 322 369 381 387 592 398 394 393 407 418 416 417 419 420 416 414 457 464 446 417 401 504 799 760 742
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