Edison International

Rachunek Zysków i Strat


Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna



Przychody TTM (mln): 17 321
EBIT TTM (mln): 3 983
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) 9,670 11,717 11,436 11,488 12,135 10,199 11,852 12,622 13,113 14,112 12,333 12,409 12,760 11,862 12,581 13,413 11,524 11,869 12,320 12,657 12,347 13,578 14,905 17,220 16,338 17,599
Przychód Δ r/r 0.0% 21.2% -2.4% 0.5% 5.6% -16.0% 16.2% 6.5% 3.9% 7.6% -12.6% 0.6% 2.8% -7.0% 6.1% 6.6% -14.1% 3.0% 3.8% 2.7% -2.4% 10.0% 9.8% 15.5% -5.1% 7.7%
Marża brutto 60.1% 49.1% 57.2% 72.1% 66.0% 63.1% 62.6% 59.1% 61.9% 57.5% 65.4% 66.9% 67.4% 32.2% 31.1% 34.8% 37.0% 37.7% 37.7% 35.2% 36.4% 37.1% 38.4% 35.5% 41.1% 100.0%
EBIT (mln) 980 547 2,422 3,869 1,786 1,100 2,223 2,342 2,271 2,519 1,398 2,126 320 2,285 1,715 2,472 2,008 2,092 1,493 -552 1,775 1,217 1,477 1,483 2,627 2,930
EBIT Δ r/r 0.0% -44.2% 342.8% 59.7% -53.8% -38.4% 102.1% 5.4% -3.0% 10.9% -44.5% 52.1% -84.9% 614.1% -24.9% 44.1% -18.8% 4.2% -28.6% -137.0% -421.6% -31.4% 21.4% 0.4% 77.1% 11.5%
EBIT (%) 10.1% 4.7% 21.2% 33.7% 14.7% 10.8% 18.8% 18.6% 17.3% 17.9% 11.3% 17.1% 2.5% 19.3% 13.6% 18.4% 17.4% 17.6% 12.1% -4.4% 14.4% 9.0% 9.9% 8.6% 16.1% 16.6%
Koszty finansowe (mln) 0 1,388 0 0 1,226 0 818 858 0 0 732 703 808 521 544 560 555 581 639 734 841 902 925 1,169 1,612 1,869
EBITDA (mln) 2,853 2,604 3,373 4,665 2,773 2,099 3,176 3,471 3,520 3,875 3,900 3,950 4,104 3,865 3,876 4,511 4,133 4,290 4,441 1,663 3,955 3,248 4,071 4,513 5,700 6,371
EBITDA(%) 29.5% 22.2% 29.5% 40.6% 22.9% 20.6% 26.8% 27.5% 26.8% 27.5% 31.6% 31.8% 32.2% 32.6% 30.8% 33.6% 35.9% 36.1% 36.0% 13.1% 32.0% 23.9% 27.3% 26.2% 34.9% 36.2%
Podatek (mln) 294 -1,049 1,647 391 213 -92 457 582 492 596 -98 354 -288 267 242 443 486 177 281 -739 -278 -305 -136 -162 108 17
Zysk Netto (mln) 623 -1,943 1,035 1,077 821 916 1,137 1,181 1,098 1,215 849 1,256 -37 -92 1,015 1,724 1,133 1,434 689 -302 1,405 871 925 824 1,407 1,546
Zysk netto Δ r/r 0.0% -411.9% -153.3% 4.1% -23.8% 11.6% 24.1% 3.9% -7.0% 10.7% -30.1% 47.9% -102.9% 148.6% -1203.3% 69.9% -34.3% 26.6% -52.0% -143.8% -565.2% -38.0% 6.2% -10.9% 70.8% 9.9%
Zysk netto (%) 6.4% -16.6% 9.1% 9.4% 6.8% 9.0% 9.6% 9.4% 8.4% 8.6% 6.9% 10.1% -0.3% -0.8% 8.1% 12.9% 9.8% 12.1% 5.6% -2.4% 11.4% 6.4% 6.2% 4.8% 8.6% 8.8%
EPS 1.79 -5.83 3.18 3.31 2.52 2.81 3.47 3.57 3.33 3.69 2.59 3.84 -0.11 -0.28 2.81 4.95 3.13 4.02 1.73 -0.93 3.78 1.98 2.0 1.61 3.13 4.01
EPS (rozwodnione) 1.79 -5.83 3.17 3.28 2.5 2.77 3.43 3.57 3.31 3.68 2.58 3.82 -0.11 -0.28 2.78 4.89 3.1 3.97 1.72 -0.93 3.77 1.98 2.0 1.6 3.11 3.98
Ilośc akcji (mln) 348 333 326 326 326 326 326 331 326 326 326 326 326 326 326 326 326 326 326 326 340 373 380 381 383 386
Ważona ilośc akcji (mln) 348 333 326 328 328 331 332 331 331 329 327 329 329 330 329 329 329 330 328 326 341 374 380 383 385 388
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