FMC Corporation

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 42 43
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 2025 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 Q2 Q3
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 2017-09-29 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 2025-06-30 2025-09-30
Przychód (mln) 888 659 887 831 899 799 810 808 866 596 657 646 980 1,211 1,262 1,036 1,099 1,192 1,206 1,014 1,197 1,250 1,155 1,085 1,152 1,196 1,242 1,194 1,414 1,351 1,452 1,377 1,622 1,344 1,014 982 1,146 918 1,038 1,065 1,224 791 1,050 489
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 1.3% 21.1% -8.66% -2.77% -3.75% -25.39% -18.94% -20.00% 13.2% 103.1% 92.2% 60.3% 12.2% -1.54% -4.45% -2.06% 8.9% 4.9% -4.21% 6.9% -3.77% -4.35% 7.5% 10.1% 22.7% 13.0% 16.9% 15.3% 14.7% -0.48% -30.15% -28.70% -29.34% -31.71% 2.4% 8.5% 6.8% -13.79% 1.2% -54.10%
Marża brutto 35.9% 38.0% 34.5% 26.5% 33.2% 35.2% 37.2% 34.6% 39.0% 36.3% 35.7% 41.1% 39.3% 45.8% 43.1% 43.1% 44.7% 45.7% 45.6% 42.6% 46.4% 44.9% 45.2% 43.0% 43.5% 42.9% 42.8% 42.9% 43.5% 42.4% 40.7% 34.7% 42.3% 43.2% 42.7% 38.8% 38.0% 38.3% 37.7% 36.1% 41.7% 40.1% 38.8% 15.5%
Koszty i Wydatki (mln) 822 735 776 785 789 680 673 678 722 518 581 561 878 922 1,007 868 887 902 926 848 942 945 868 878 917 932 937 944 1,079 1,038 1,136 1,158 1,233 1,027 875 853 964 791 888 909 942 715 886 956
EBIT (mln) 58 -82 785 -7 -78 100 117 101 56 -99 56 64 822 370 166 136 54 286 245 141 78 282 254 165 152 247 269 200 243 266 317 180 344 5 5 4 182 127 150 156 282 76 164 -467
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -234.84% 222.1% -85.07% 1484.9% 172.6% -199.10% -52.65% -36.99% 1354.5% 473.2% 198.6% 114.0% -93.48% -22.53% 47.6% 3.2% 44.6% -1.68% 4.0% 17.5% 96.6% -12.25% 5.7% 20.8% 59.7% 7.5% 17.8% -9.91% 41.2% -98.27% -98.55% -97.67% -46.95% 2656.5% 3167.4% 3623.8% 54.7% -39.83% 9.2% -398.79%
EBIT (%) 6.5% -12.42% 88.5% -0.88% -8.65% 12.5% 14.5% 12.5% 6.5% -16.63% 8.5% 9.9% 83.9% 30.5% 13.1% 13.2% 4.9% 24.0% 20.3% 13.9% 6.5% 22.5% 22.0% 15.2% 13.2% 20.7% 21.7% 16.7% 17.2% 19.7% 21.8% 13.1% 21.2% 0.3% 0.5% 0.4% 15.9% 13.8% 14.5% 14.7% 23.0% 9.6% 15.6% -95.56%
Przychody finansowe (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 0 0 0 0 0 0 0 0 0 0 0 0 0
Koszty finansowe (mln) 14 14 25 20 21 21 20 20 22 16 17 18 28 34 34 33 31 34 40 42 43 41 41 36 34 32 33 33 33 30 35 42 45 51 64 65 57 62 64 59 52 50 60 64
Amortyzacja (mln) 33 23 31 38 24 34 34 34 36 24 22 25 42 39 43 42 44 37 37 37 39 39 40 42 42 38 46 47 29 39 44 45 39 47 56 50 98 49 50 48 104 47 51 52
EBITDA (mln) 119 -61 132 38 -30 87 107 130 111 94 92 103 86 288 256 -1 256 316 302 198 150 328 306 226 184 294 328 258 301 337 275 256 430 346 182 146 112 118 108 179 333 102 170 -350
EBITDA(%) 7.4% -10.31% 12.5% 5.5% 12.3% 14.9% 16.9% 16.1% 16.6% 13.2% 11.6% 13.1% 10.4% 23.8% 20.2% 16.3% 19.3% 24.0% 23.0% 19.7% 21.1% 24.2% 24.7% 18.0% 20.0% 21.7% 24.2% 20.5% 23.3% 22.8% 21.5% 16.1% 23.8% 23.2% 13.3% 12.7% 19.9% 12.9% 10.4% 16.8% 27.2% 12.9% 16.2% -71.66%
NOPLAT (mln) 40 -110 76 -20 -76 86 105 95 54 54 52 59 15 332 140 110 146 244 225 120 67 248 225 149 108 224 251 179 240 269 197 170 348 248 63 32 -43 8 -6 72 178 5 59 -466
Podatek (mln) -18 -49 18 -25 104 31 32 13 18 9 3 -12 263 69 2 30 -11 36 31 9 36 35 29 18 69 32 33 9 17 42 55 36 12 41 9 27 -1,197 -1 -304 6 148 14 14 82
Zysk Netto (mln) 76 -47 742 -2 -204 48 65 80 16 -124 75 55 530 267 130 73 32 216 174 90 -3 206 184 111 50 183 203 158 193 207 134 121 274 196 30 -4 1,098 -3 295 65 -17 -16 67 -569
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -366.80% 203.2% -91.22% 3420.8% 107.8% -357.14% 14.6% -30.74% 3234.0% 315.1% 73.6% 31.9% -93.89% -19.27% 34.5% 24.2% -109.88% -4.40% 5.7% 23.2% 1646.9% -11.45% 10.0% 41.7% 290.1% 13.6% -33.86% -23.37% 41.8% -5.50% -77.27% -102.89% 301.1% -101.38% 867.5% 1951.4% -101.53% 474.1% -77.40% -978.55%
Zysk netto (%) 8.6% -7.10% 83.7% -0.29% -22.70% 6.0% 8.0% 9.9% 1.8% -20.84% 11.4% 8.5% 54.1% 22.1% 10.3% 7.0% 2.9% 18.1% 14.5% 8.9% -0.27% 16.5% 16.0% 10.3% 4.3% 15.3% 16.3% 13.2% 13.7% 15.4% 9.2% 8.8% 16.9% 14.6% 3.0% -0.36% 95.8% -0.29% 28.4% 6.1% -1.37% -1.96% 6.3% -116.42%
EPS 0.57 -0.35 5.54 -0.0179 -1.53 0.36 0.49 0.59 0.12 -0.93 0.56 0.41 3.94 1.98 0.96 0.54 0.24 1.63 1.32 0.69 -0.0247 1.59 1.42 0.86 0.38 1.41 1.57 1.24 1.52 1.65 1.06 0.96 2.18 1.56 0.24 -0.028 8.77 -0.0216 2.35 0.52 -0.13 -0.12 0.53 -4.52
EPS (rozwodnione) 0.57 -0.35 5.52 -0.0179 -1.53 0.36 0.49 0.59 0.12 -0.92 0.56 0.41 3.94 1.96 0.96 0.54 0.24 1.62 1.32 0.69 -0.0244 1.58 1.41 0.85 0.38 1.4 1.56 1.24 1.52 1.64 1.06 0.95 2.16 1.55 0.24 -0.028 8.75 -0.0216 2.35 0.52 -0.13 -0.12 0.53 -4.52
Ilość akcji (mln) 134 134 134 134 134 134 134 134 134 134 134 134 134 135 135 135 134 132 131 130 130 130 130 130 130 129 129 128 127 126 126 126 126 125 125 125 125 125 125 125 125 125 125 125
Ważona ilość akcji (mln) 134 134 134 134 134 134 135 135 135 135 136 136 134 136 136 136 135 133 132 132 131 130 131 131 131 130 130 129 127 127 127 127 126 126 126 125 125 125 125 126 126 125 126 125
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 USD USD