Wall Street Experts
ver. ZuMIgo(08/25)
Ford Motor Company
Rachunek Zysków i Strat
Przychody TTM (mln): 182 743
EBIT TTM (mln): 4 238
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) |
162,558 |
170,064 |
162,412 |
163,420 |
164,196 |
171,652 |
177,089 |
160,123 |
172,455 |
146,277 |
118,308 |
128,954 |
136,264 |
134,252 |
146,917 |
144,077 |
149,558 |
151,800 |
156,776 |
160,338 |
155,900 |
127,144 |
136,341 |
158,057 |
176,191 |
184,992 |
Przychód Δ r/r |
0.0% |
4.6% |
-4.5% |
0.6% |
0.5% |
4.5% |
3.2% |
-9.6% |
7.7% |
-15.2% |
-19.1% |
9.0% |
5.7% |
-1.5% |
9.4% |
-1.9% |
3.8% |
1.5% |
3.3% |
2.3% |
-2.8% |
-18.4% |
7.2% |
15.9% |
11.5% |
5.0% |
Marża brutto |
22.0% |
20.2% |
16.9% |
23.4% |
20.9% |
20.9% |
18.2% |
7.0% |
17.3% |
13.1% |
15.5% |
19.0% |
16.8% |
13.8% |
12.8% |
12.4% |
15.4% |
16.6% |
16.2% |
15.0% |
13.6% |
11.3% |
15.9% |
15.0% |
9.2% |
14.4% |
EBIT (mln) |
17,031 |
15,133 |
-7,568 |
9,857 |
8,116 |
10,681 |
7,493 |
-7,926 |
8,699 |
-2,256 |
5,034 |
12,594 |
11,341 |
6,291 |
5,439 |
3,440 |
7,647 |
3,516 |
4,141 |
2,675 |
9,792 |
8,818 |
17,378 |
12,401 |
5,458 |
5,219 |
EBIT Δ r/r |
0.0% |
-11.1% |
-150.0% |
-230.2% |
-17.7% |
31.6% |
-29.8% |
-205.8% |
-209.8% |
-125.9% |
-323.1% |
150.2% |
-9.9% |
-44.5% |
-13.5% |
-36.8% |
122.3% |
-54.0% |
17.8% |
-35.4% |
266.1% |
-9.9% |
97.1% |
-28.6% |
-56.0% |
-4.4% |
EBIT (%) |
10.5% |
8.9% |
-4.7% |
6.0% |
4.9% |
6.2% |
4.2% |
-4.9% |
5.0% |
-1.5% |
4.3% |
9.8% |
8.3% |
4.7% |
3.7% |
2.4% |
5.1% |
2.3% |
2.6% |
1.7% |
6.3% |
6.9% |
12.7% |
7.8% |
3.1% |
2.8% |
Koszty finansowe (mln) |
1,397 |
1,383 |
0 |
0 |
0 |
0 |
7,643 |
0 |
10,927 |
10,437 |
6,828 |
6,152 |
4,431 |
-441 |
-666 |
-495 |
-540 |
-733 |
-847 |
-729 |
-546 |
-1,199 |
-1,542 |
-643 |
1,318 |
1,136 |
EBITDA (mln) |
33,734 |
33,667 |
12,182 |
25,034 |
22,413 |
23,733 |
13,603 |
8,834 |
10,249 |
10,832 |
17,815 |
19,064 |
16,568 |
12,859 |
13,996 |
12,578 |
18,811 |
25,169 |
26,838 |
23,344 |
18,282 |
16,275 |
23,338 |
18,894 |
12,013 |
14,236 |
EBITDA(%) |
20.8% |
18.5% |
7.5% |
15.3% |
13.7% |
13.8% |
7.7% |
5.5% |
5.9% |
7.4% |
15.1% |
14.8% |
12.2% |
9.6% |
9.5% |
8.7% |
12.6% |
16.6% |
17.1% |
14.6% |
11.7% |
12.8% |
17.1% |
12.0% |
6.8% |
7.7% |
Podatek (mln) |
3,670 |
2,705 |
-2,151 |
302 |
135 |
937 |
-512 |
-2,646 |
-1,294 |
63 |
69 |
592 |
-11,541 |
2,056 |
-147 |
1,156 |
2,881 |
2,189 |
520 |
650 |
-724 |
160 |
-130 |
-864 |
-362 |
1,339 |
Zysk Netto (mln) |
7,237 |
3,467 |
-5,453 |
-980 |
495 |
3,487 |
2,024 |
-12,613 |
-2,723 |
-14,672 |
2,717 |
6,561 |
20,213 |
5,665 |
7,155 |
3,187 |
7,373 |
4,596 |
7,602 |
3,677 |
84 |
-1,276 |
17,937 |
-2,152 |
4,347 |
5,879 |
Zysk netto Δ r/r |
0.0% |
-52.1% |
-257.3% |
-82.0% |
-150.5% |
604.4% |
-42.0% |
-723.2% |
-78.4% |
438.8% |
-118.5% |
141.5% |
208.1% |
-72.0% |
26.3% |
-55.5% |
131.3% |
-37.7% |
65.4% |
-51.6% |
-97.7% |
-1619.0% |
-1505.7% |
-112.0% |
-302.0% |
35.2% |
Zysk netto (%) |
4.5% |
2.0% |
-3.4% |
-0.6% |
0.3% |
2.0% |
1.1% |
-7.9% |
-1.6% |
-10.0% |
2.3% |
5.1% |
14.8% |
4.2% |
4.9% |
2.2% |
4.9% |
3.0% |
4.8% |
2.3% |
0.1% |
-1.0% |
13.2% |
-1.4% |
2.5% |
3.2% |
EPS |
5.99 |
2.34 |
-3.0 |
-0.54 |
0.13 |
1.66 |
0.78 |
-6.71 |
-1.38 |
-6.45 |
0.91 |
1.9 |
5.33 |
1.47 |
3.04 |
0.31 |
1.86 |
1.16 |
1.91 |
0.92 |
0.021 |
-0.32 |
4.4944 |
-0.4935 |
1.0873 |
1.48 |
EPS (rozwodnione) |
5.86 |
2.3 |
-3.0 |
-0.54 |
0.13 |
1.52 |
0.77 |
-6.71 |
-1.38 |
-6.45 |
0.86 |
1.66 |
4.94 |
1.41 |
2.94 |
0.31 |
1.84 |
1.15 |
1.9 |
0.92 |
0.021 |
-0.32 |
4.4465 |
-0.4935 |
1.0757 |
1.46 |
Ilośc akcji (mln) |
1,210 |
1,483 |
1,820 |
1,819 |
1,832 |
1,739 |
1,846 |
1,879 |
1,979 |
2,273 |
2,991 |
3,449 |
3,793 |
3,815 |
3,935 |
3,912 |
3,969 |
3,973 |
3,980 |
3,954 |
3,972 |
3,973 |
3,991 |
4,014 |
3,998 |
3,978 |
Ważona ilośc akcji (mln) |
1,237 |
1,501 |
1,820 |
1,819 |
1,894 |
1,899 |
1,870 |
1,879 |
1,979 |
2,273 |
3,312 |
4,178 |
4,111 |
4,015 |
4,087 |
3,958 |
4,002 |
3,999 |
4,001 |
3,997 |
4,004 |
3,973 |
4,034 |
4,014 |
4,041 |
4,021 |
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 |