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 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42
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
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
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 2017-09-30 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 2025-06-30
Przychód (mln) 92 92 97 98 100 100 105 106 107 104 111 117 115 121 136 143 143 143 150 173 163 148 171 198 210 196 197 195 192 210 223 225 227 206 197 194 304 309 306 209 297 217 281
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 8.8% 9.1% 8.9% 8.4% 7.4% 3.9% 5.2% 9.8% 6.7% 15.6% 22.3% 22.5% 24.8% 18.7% 10.7% 21.1% 14.2% 3.1% 14.1% 14.6% 28.8% 32.6% 14.7% -1.65% -8.99% 7.2% 13.5% 15.6% 18.3% -1.79% -11.64% -14.06% 34.3% 50.1% 55.2% 7.9% -2.38% -29.90% -8.07%
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% 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% 138.5% 100.0% -48.70% -74.34%
Koszty i Wydatki (mln) 17 4 5 5 11 5 2 6 11 5 5 5 11 5 5 4 12 6 6 19 13 1 8 8 10 5 6 6 12 3 4 4 14 4 -133 4 242 268 251 209 4 259 202
EBIT (mln) 44 44 44 46 45 46 48 48 48 48 53 56 53 55 63 69 71 72 77 75 78 61 85 103 106 105 101 97 60 93 106 113 125 119 68 64 78 53 65 64 293 63 -63
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 1.8% 4.1% 9.4% 4.8% 6.3% 5.8% 10.3% 15.2% 11.3% 13.1% 18.1% 24.3% 32.5% 31.0% 22.2% 7.9% 11.0% -14.28% 10.2% 37.2% 35.6% 70.9% 19.0% -5.72% -43.61% -11.77% 5.1% 17.0% 109.0% 28.8% -36.24% -43.30% -38.16% -55.90% -4.62% -0.98% 278.4% 20.6% -198.35%
EBIT (%) 48.2% 47.7% 45.7% 47.2% 45.0% 45.5% 45.9% 45.6% 44.6% 46.4% 48.1% 47.8% 46.5% 45.4% 46.5% 48.5% 49.4% 50.1% 51.3% 43.2% 48.0% 41.7% 49.6% 51.7% 50.5% 53.7% 51.4% 49.6% 31.3% 44.2% 47.6% 50.2% 55.3% 57.9% 34.3% 33.1% 25.5% 17.0% 21.1% 30.4% 98.7% 29.3% -22.58%
Przychody fiansowe (mln) 76 77 79 80 83 84 86 86 88 88 94 96 97 103 118 123 125 126 132 142 145 143 155 157 171 162 160 167 193 191 200 214 225 232 247 30 273 279 274 290 297 0 -290
Koszty finansowe (mln) 7 7 7 7 7 8 7 7 7 7 8 8 7 8 9 9 9 11 12 11 9 8 7 6 6 5 4 4 5 5 6 9 21 46 75 98 31 113 107 109 106 0 100
Amortyzacja (mln) 1 1 1 1 1 1 5 1 1 1 1 1 1 1 2 2 2 6 6 7 7 7 8 8 8 8 8 8 9 9 9 9 10 9 9 9 10 10 10 11 0 0 -11
EBITDA (mln) 0 0 0 0 0 0 0 46 45 45 50 52 51 52 59 66 67 67 71 71 77 60 85 104 111 108 104 100 69 90 101 105 107 83 77 73 72 46 64 73 0 63 155
EBITDA(%) 52.6% 52.0% 50.0% 51.5% 50.0% 50.0% 50.2% 50.0% 48.8% 50.5% 52.0% 51.5% 50.4% 49.4% 50.6% 52.5% 53.7% 54.5% 55.5% 47.3% 52.6% 46.6% 54.0% 55.7% 54.3% 57.6% 55.3% 53.5% 32.8% 45.4% 48.8% 51.4% 56.5% 59.1% 35.6% 33.1% -5.06% -5.25% -3.38% 34.8% 0.0% 29.3% 55.1%
NOPLAT (mln) 37 37 37 39 38 38 41 41 41 41 46 48 46 47 54 60 61 61 65 64 70 53 78 97 101 100 97 93 60 82 94 97 97 74 68 64 62 36 54 62 73 63 65
Podatek (mln) 9 9 7 9 8 9 10 10 10 10 12 12 31 8 9 11 12 12 13 12 12 10 14 19 19 19 19 17 9 14 17 18 18 12 13 12 8 4 10 11 12 9 12
Zysk Netto (mln) 28 28 29 30 30 29 30 31 31 31 34 36 15 39 44 49 50 49 52 52 57 43 63 78 82 81 78 76 51 68 76 79 80 61 55 52 54 33 45 51 62 55 53
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 5.2% 3.7% 3.8% 4.5% 5.2% 9.0% 10.6% 17.8% -51.82% 23.4% 31.8% 35.2% 231.6% 27.4% 18.0% 4.6% 15.7% -11.79% 21.1% 50.7% 42.6% 86.4% 22.4% -2.75% -38.05% -16.10% -1.59% 4.9% 57.1% -9.71% -28.06% -33.90% -31.83% -46.70% -18.65% -2.65% 13.7% 67.2% 18.1%
Zysk netto (%) 30.5% 30.1% 30.3% 30.2% 29.5% 28.6% 28.9% 29.1% 28.9% 30.0% 30.4% 31.3% 13.0% 32.0% 32.7% 34.5% 34.7% 34.3% 34.9% 29.8% 35.1% 29.4% 37.0% 39.2% 38.9% 41.3% 39.5% 38.8% 26.5% 32.3% 34.3% 35.2% 35.2% 29.7% 27.9% 27.1% 17.9% 10.5% 14.6% 24.4% 20.8% 25.2% 18.8%
EPS 0.37 0.37 0.39 0.39 0.39 0.38 0.4 0.4 0.41 0.41 0.43 0.47 0.19 0.48 0.53 0.58 0.59 0.58 0.61 0.57 0.62 0.46 0.67 0.81 0.86 0.85 0.81 0.79 0.46 0.61 0.69 0.72 0.72 0.55 0.5 0.47 0.49 0.29 0.39 0.45 0.54 0.48 -0.48
EPS (rozwodnione) 0.37 0.37 0.39 0.39 0.39 0.38 0.4 0.4 0.41 0.41 0.43 0.47 0.19 0.48 0.52 0.58 0.59 0.58 0.61 0.57 0.62 0.46 0.66 0.81 0.86 0.85 0.81 0.79 0.46 0.61 0.69 0.72 0.72 0.55 0.5 0.47 0.49 0.29 0.39 0.45 0.54 0.48 -0.48
Ilośc akcji (mln) 75 75 76 76 76 76 76 76 77 77 78 78 78 81 85 85 85 85 86 90 92 93 95 95 95 95 96 96 111 111 111 111 111 111 111 111 111 112 113 113 113 113 0
Ważona ilośc akcji (mln) 75 75 76 76 76 76 76 76 77 77 78 78 78 81 85 85 85 85 86 90 92 93 95 95 95 96 96 96 111 111 111 111 111 111 111 111 111 113 113 113 113 114 0
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