DXC Technology Company

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 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 2025 2025 2025
Kwartał 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 Q2 Q3 Q4
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 2017-01-31 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) 2,947 2,909 2,761 2,712 1,750 1,807 1,930 1,871 1,917 1,889 5,913 6,163 6,186 6,294 5,282 5,013 5,178 5,280 4,890 4,851 5,021 4,815 4,502 4,554 4,288 4,385 4,141 4,027 4,089 4,008 3,707 3,566 3,566 3,591 3,446 3,436 3,399 3,386 3,236 3,241 3,225 3,169
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -40.62% -37.88% -30.10% -31.01% 9.5% 4.5% 206.4% 229.4% 222.7% 233.2% -10.67% -18.66% -16.29% -16.11% -7.42% -3.23% -3.03% -8.81% -7.93% -6.12% -14.60% -8.93% -8.02% -11.57% -4.64% -8.60% -10.48% -11.45% -12.79% -10.40% -7.04% -3.65% -4.68% -5.71% -6.09% -5.68% -5.12% -6.41%
Marża brutto 14.1% 16.4% 26.6% 27.4% 30.5% 19.2% 26.4% 27.2% 29.7% 25.1% 19.0% 30.0% 26.9% 31.3% 26.8% 29.8% 28.1% 27.3% 25.9% 24.2% 23.8% 21.6% 19.4% 21.8% 22.3% 18.8% 21.4% 23.3% 22.3% 21.1% 21.0% 22.2% 21.5% 23.6% 21.1% 23.4% 22.4% 13.3% 11.9% 25.1% 25.1% 0.0%
Koszty i Wydatki (mln) 3,124 2,944 2,517 2,459 1,634 1,866 1,892 1,823 1,841 1,915 5,559 5,521 5,477 5,361 4,778 4,571 4,724 4,800 4,599 4,635 4,824 4,835 4,660 4,627 4,325 4,510 4,060 3,906 3,943 3,899 3,668 3,479 3,489 3,504 3,390 3,308 3,280 3,230 3,146 3,241 3,071 2,831
EBIT (mln) -372 -35 244 253 116 -59 38 48 76 -26 354 642 709 933 504 442 454 480 291 216 197 -20 -158 -73 -37 -125 81 121 200 914 163 183 216 -1,221 138 206 306 156 90 132 154 0
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 131.2% 68.6% -84.43% -81.03% -34.48% -55.93% 831.6% 1237.5% 832.9% 3688.5% 42.4% -31.15% -35.97% -48.55% -42.26% -51.13% -56.61% -104.17% -154.30% -133.80% -118.78% 525.0% 151.3% 265.8% 640.5% 831.2% 101.2% 51.2% 8.0% -233.59% -15.34% 12.6% 41.7% 112.8% -34.78% -35.92% -49.67% -100.00%
EBIT (%) -12.62% -1.20% 8.8% 9.3% 6.6% -3.27% 2.0% 2.6% 4.0% -1.38% 6.0% 10.4% 11.5% 14.8% 9.5% 8.8% 8.8% 9.1% 6.0% 4.5% 3.9% -0.42% -3.51% -1.60% -0.86% -2.85% 2.0% 3.0% 4.9% 22.8% 4.4% 5.1% 6.1% -34.00% 4.0% 6.0% 9.0% 4.6% 2.8% 4.1% 4.8% 0.0%
Przychody fiansowe (mln) 4 6 11 7 8 12 10 8 8 9 16 16 27 30 32 33 27 36 30 67 33 35 23 25 28 22 20 16 15 14 20 28 41 46 49 53 56 56 51 51 51 -46
Koszty finansowe (mln) 37 36 35 35 33 31 25 29 33 30 76 78 77 104 85 83 81 85 91 104 93 95 106 96 82 77 62 61 38 43 37 44 56 63 66 78 78 76 72 69 66 58
Amortyzacja (mln) 238 215 207 203 161 155 169 170 164 155 363 541 481 627 509 493 512 509 474 472 479 531 496 525 481 482 427 452 430 433 398 388 383 382 351 2,633 357 349 333 335 327 312
EBITDA (mln) -116 180 309 279 309 114 158 198 247 -2 624 1,006 998 1,392 954 908 1,062 948 771 -1,423 703 -2,936 377 319 2,541 -234 913 265 634 1,275 557 486 541 -718 495 2,839 647 116 473 497 524 709
EBITDA(%) 2.2% 6.2% 17.7% 17.2% 16.1% 6.3% 11.1% 11.9% 13.0% 8.0% 13.8% 19.4% 19.5% 25.4% 21.6% 21.2% 22.0% 18.8% 18.7% 17.8% 16.5% 19.1% 10.0% 12.7% 14.0% -0.94% 15.2% 17.2% 16.5% 33.6% 15.1% 16.0% 16.8% -23.36% 15.1% 82.6% 16.8% 14.9% 13.1% 15.3% 16.2% 22.4%
NOPLAT (mln) -418 -317 228 176 78 -187 -36 -1 50 -187 185 387 438 661 360 332 469 354 206 -1,999 127 -3,562 -225 -306 1,978 -793 424 -248 166 799 122 54 102 -1,163 78 128 212 -309 68 93 131 338
Podatek (mln) -105 -330 64 3 63 -86 -16 -22 13 -49 12 122 -341 96 129 73 3 83 38 116 37 -61 -26 -60 875 11 142 -61 64 260 19 26 41 -405 36 29 72 -114 43 48 68 75
Zysk Netto (mln) -314 9 160 167 43 -126 -21 15 31 -148 159 256 776 560 259 262 462 274 163 -2,119 82 -3,495 -205 -244 1,098 -798 278 -188 98 530 102 27 59 -758 36 99 156 -200 26 42 57 264
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 113.7% -1500.00% -113.13% -91.02% -27.91% 17.5% 857.1% 1606.7% 2403.2% 478.4% 62.9% 2.3% -40.46% -51.07% -37.07% -908.78% -82.25% -1375.55% -225.77% -88.49% 1239.0% -77.17% 235.6% -22.95% -91.07% 166.4% -63.31% 114.4% -39.80% -243.02% -64.71% 266.7% 164.4% -73.61% -27.78% -57.58% -63.46% 232.0%
Zysk netto (%) -10.65% 0.3% 5.8% 6.2% 2.5% -6.97% -1.09% 0.8% 1.6% -7.83% 2.7% 4.2% 12.5% 8.9% 4.9% 5.2% 8.9% 5.2% 3.3% -43.68% 1.6% -72.59% -4.55% -5.36% 25.6% -18.20% 6.7% -4.67% 2.4% 13.2% 2.8% 0.8% 1.7% -21.11% 1.0% 2.9% 4.6% -5.91% 0.8% 1.3% 1.8% 8.3%
EPS -2.23 0.0639 1.16 1.21 0.31 -0.91 -0.15 0.11 0.22 -1.05 0.56 0.9 2.72 1.96 0.91 0.93 1.68 1.02 0.61 -8.19 0.32 -13.79 -0.81 -0.96 4.32 -3.14 1.09 -0.74 0.39 2.18 0.44 0.12 0.26 -3.39 0.17 0.49 0.82 -1.1 0.14 0.23 0.31 1.46
EPS (rozwodnione) -2.23 0.063 1.13 1.19 0.3 -0.91 -0.15 0.1 0.21 -1.05 0.55 0.88 2.68 1.93 0.9 0.92 1.66 1.01 0.61 -8.19 0.32 -13.79 -0.81 -0.96 4.29 -3.14 1.07 -0.74 0.38 2.14 0.43 0.12 0.25 -3.39 0.17 0.49 0.81 -1.1 0.14 0.23 0.31 1.43
Ilośc akcji (mln) 141 141 138 138 139 138 139 141 141 141 284 285 285 286 284 281 276 269 267 259 255 254 253 254 254 254 255 252 250 243 232 230 230 224 210 202 190 181 180 180 181 181
Ważona ilośc akcji (mln) 141 143 141 141 142 138 139 144 145 141 289 289 290 290 289 286 279 271 269 259 256 254 254 254 256 254 260 252 255 248 237 233 233 224 214 203 192 181 183 184 185 185
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