Glacier Bancorp, 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) 44 55 96 112 126 142 175 210 248 274 332 322 314 288 321 361 387 420 447 539 629 728 779 885 1,136 1,245
Przychód Δ r/r 0.0% 23.4% 74.6% 17.5% 12.0% 12.7% 23.0% 20.3% 18.2% 10.2% 21.3% -2.9% -2.6% -8.2% 11.4% 12.4% 7.3% 8.4% 6.5% 20.6% 16.8% 15.7% 7.0% 13.6% 28.3% 9.7%
Marża brutto 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 62.8%
EBIT (mln) 44 59 99 96 95 106 138 187 225 190 96 103 62 130 154 176 179 190 211 258 259 328 349 437 307 226
EBIT Δ r/r 0.0% 32.7% 68.4% -2.9% -1.8% 11.5% 30.5% 36.1% 20.0% -15.7% -49.6% 8.1% -40.3% 111.2% 18.5% 13.7% 2.1% 6.1% 10.7% 22.2% 0.6% 26.6% 6.5% 25.2% -29.7% -26.4%
EBIT (%) 100.0% 107.6% 103.8% 85.7% 75.2% 74.3% 78.8% 89.2% 90.6% 69.3% 28.8% 32.1% 19.7% 42.1% 47.1% 48.3% 46.1% 45.1% 46.1% 47.8% 41.2% 45.1% 44.9% 49.4% 27.1% 18.2%
Koszty finansowe (mln) 26 37 66 48 38 40 60 95 121 90 57 54 44 36 29 27 29 30 30 36 43 27 19 41 127 435
EBITDA (mln) 46 62 109 108 115 122 153 201 239 204 109 117 75 143 167 191 197 209 228 280 268 338 360 448 -40 268
EBITDA(%) 104.6% 113.1% 114.4% 95.7% 91.0% 86.2% 87.8% 95.7% 96.4% 74.5% 32.9% 36.4% 23.8% 46.2% 51.0% 52.5% 50.6% 49.5% 49.9% 52.0% 42.5% 46.5% 46.2% 50.6% -3.5% 21.5%
Podatek (mln) 7 8 12 16 18 21 25 31 35 34 4 7 -0 19 30 36 34 40 65 40 49 62 65 67 45 36
Zysk Netto (mln) 12 14 22 32 38 45 52 61 69 66 34 42 17 76 96 113 116 121 116 182 211 266 285 303 223 190
Zysk netto Δ r/r 0.0% 15.0% 54.9% 49.4% 17.3% 17.4% 17.4% 16.7% 12.2% -4.3% -47.6% 23.1% -58.7% 332.2% 26.7% 17.9% 3.0% 4.3% -3.9% 56.3% 15.8% 26.5% 6.9% 6.5% -26.5% -14.7%
Zysk netto (%) 27.4% 25.6% 22.7% 28.8% 30.2% 31.4% 30.0% 29.1% 27.6% 24.0% 10.4% 13.1% 5.6% 24.4% 29.2% 31.0% 29.8% 28.7% 25.4% 33.8% 33.5% 36.6% 36.6% 34.3% 19.6% 15.3%
EPS 0.42 0.47 0.54 0.73 0.84 0.97 1.12 1.23 1.29 1.2 0.56 0.61 0.24 1.05 1.31 1.51 1.54 1.59 1.75 2.18 2.39 2.81 2.87 2.74 2.01 1.68
EPS (rozwodnione) 0.42 0.47 0.52 0.72 0.83 0.96 1.09 1.21 1.28 1.19 0.56 0.61 0.24 1.05 1.31 1.51 1.54 1.59 1.75 2.17 2.38 2.81 2.86 2.74 2.01 1.68
Ilośc akcji (mln) 29 30 41 44 45 46 47 50 53 55 62 70 72 72 73 75 76 76 78 84 88 95 99 111 111 113
Ważona ilośc akcji (mln) 30 30 42 45 46 46 48 51 54 55 62 70 72 72 73 75 76 76 78 84 88 95 99 111 111 113
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