Hess 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
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
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
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
Przychód (mln) 2,557 1,538 1,953 1,671 1,474 973 1,224 1,177 1,388 1,277 1,216 1,370 1,663 1,346 1,534 1,793 1,653 1,572 1,660 1,580 1,683 1,354 833 1,159 1,321 1,898 1,579 1,759 2,237 2,313 2,955 3,122 2,934 2,411 2,289 2,800 3,011 3,309 3,202 3,191 3,141 2,938
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -42.35% -36.74% -37.33% -29.56% -5.83% 31.2% -0.65% 16.4% 19.8% 5.4% 26.2% 30.9% -0.60% 16.8% 8.2% -11.88% 1.8% -13.87% -49.82% -26.65% -21.51% 40.2% 89.6% 51.8% 69.3% 21.9% 87.1% 77.5% 31.2% 4.2% -22.54% -10.31% 2.6% 37.2% 39.9% 14.0% 4.3% -11.21%
Marża brutto 24.3% -15.47% 1.1% -12.57% -24.49% -55.40% -27.21% -25.83% -25.22% -5.40% -16.61% -9.34% 9.1% 18.1% 20.2% 55.3% 47.5% 48.9% 50.3% 42.3% 40.4% 33.1% 1.7% 25.8% 37.1% 63.2% 52.9% 58.8% 65.9% 69.3% 72.5% 69.9% 67.8% 61.8% 56.4% 63.3% 31.4% 49.0% 41.3% 83.5% 79.2% 41.5%
Koszty i Wydatki (mln) 2,270 2,192 2,173 2,144 2,353 1,742 1,862 1,665 2,876 1,500 1,571 1,651 1,993 1,252 1,415 1,511 1,522 1,332 1,434 1,465 1,668 1,575 995 1,236 1,254 1,343 1,198 1,358 1,566 1,546 1,785 2,090 1,921 1,726 1,751 1,903 2,234 1,813 1,995 2,333 1,453 2,157
EBIT (mln) 203 -654 -220 -473 -879 -769 -638 -488 -1,488 -223 -355 -281 -330 94 119 188 128 142 226 105 15 -221 -162 -77 67 438 381 276 598 803 1,200 1,067 1,057 727 569 932 777 1,496 1,207 864 1,688 781
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -533.00% 17.6% 190.0% 3.2% 69.3% -71.00% -44.36% -42.42% -77.82% 142.2% 133.5% 166.9% 138.8% 51.1% 89.9% -44.15% -88.28% -255.63% -171.68% -173.33% 346.7% 298.2% 335.2% 458.4% 792.5% 83.3% 215.0% 286.6% 76.8% -9.46% -52.58% -12.65% -26.49% 105.8% 112.1% -7.30% 117.2% -47.79%
EBIT (%) 7.9% -42.52% -11.26% -28.31% -59.63% -79.03% -52.12% -41.46% -107.20% -17.46% -29.19% -20.51% -19.84% 7.0% 7.8% 10.5% 7.7% 9.0% 13.6% 6.6% 0.9% -16.32% -19.45% -6.64% 5.1% 23.1% 24.1% 15.7% 26.7% 34.7% 40.6% 34.2% 36.0% 30.2% 24.9% 33.3% 25.8% 45.2% 37.7% 27.1% 53.7% 26.6%
Przychody fiansowe (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 0 115 92 123 101 96 0 0 0 0 0 0
Koszty finansowe (mln) 82 85 86 84 86 85 85 84 84 84 82 79 80 103 98 99 99 98 97 90 95 113 119 118 118 117 118 125 121 123 121 125 124 123 122 117 135 113 106 100 0 92
Amortyzacja (mln) 875 956 1,028 988 983 868 797 811 768 737 741 759 646 417 444 489 533 498 494 544 586 561 509 518 486 396 394 351 398 337 391 471 504 522 559 503 557 557 663 638 698 619
EBITDA (mln) 1,049 301 391 493 -1,214 108 185 278 -27 511 398 -1,728 -1,483 525 569 712 732 765 741 584 2,153 -1,838 355 458 649 973 647 804 1,083 1,140 1,593 1,483 1,637 1,249 1,046 1,437 1,358 2,053 1,916 1,602 1,688 1,492
EBITDA(%) 10.0% -41.74% -12.19% -30.22% -65.54% -76.98% 16.7% 29.1% -52.02% 40.1% 32.7% 36.5% 18.7% 40.7% 38.1% 44.2% 41.9% 48.7% 44.3% 37.6% 36.7% 26.2% 41.8% 39.5% 43.1% 51.2% 49.7% 43.9% 48.6% 49.3% 53.8% 49.3% 53.2% 50.5% 46.6% 51.1% 44.4% 62.0% 58.4% 50.2% 53.7% 50.8%
NOPLAT (mln) 176 -727 -709 -539 -2,283 -834 -678 -633 -1,709 -309 -425 -2,567 -2,477 8 27 218 61 169 166 -40 -64 -2,445 -272 -178 45 459 135 328 568 702 1,082 888 1,009 604 365 817 685 1,415 1,147 864 928 781
Podatek (mln) 181 -351 -156 -300 -492 -346 -305 -316 3,189 -13 -8 -1,974 158 73 114 121 27 94 132 119 119 -79 -9 5 72 123 122 143 212 197 328 282 300 176 160 215 182 348 296 270 288 259
Zysk Netto (mln) -8 -389 -567 -279 -1,821 -509 -392 -339 -4,892 -324 -449 -624 -2,677 -106 -130 52 -4 32 -6 -205 -222 -2,433 -320 -243 -97 252 -73 115 265 417 667 515 497 346 119 504 413 972 757 498 542 430
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 22662.5% 30.8% -30.86% 21.5% 168.6% -36.35% 14.5% 84.1% -45.28% -67.28% -71.05% 108.3% -99.85% 130.2% -95.38% -494.23% 5450.0% -7703.12% 5233.3% 18.5% -56.31% 110.4% -77.19% 147.3% 373.2% 65.5% 1013.7% 347.8% 87.5% -17.03% -82.16% -2.14% -16.90% 180.9% 536.1% -1.19% 31.2% -55.76%
Zysk netto (%) -0.31% -25.29% -29.03% -16.70% -123.54% -52.31% -32.03% -28.80% -352.45% -25.37% -36.92% -45.55% -160.97% -7.88% -8.47% 2.9% -0.24% 2.0% -0.36% -12.97% -13.19% -179.69% -38.42% -20.97% -7.34% 13.3% -4.62% 6.5% 11.8% 18.0% 22.6% 16.5% 16.9% 14.4% 5.2% 18.0% 13.7% 29.4% 23.6% 15.6% 17.3% 14.6%
EPS -0.028 -1.37 -1.99 -0.99 -6.43 -1.7 -1.25 -1.08 -15.61 -1.03 -1.43 -1.99 -8.54 -0.34 -0.44 -0.18 -0.0137 0.09 -0.02 -0.68 -0.73 -8.0 -1.05 -0.8 -0.32 0.82 -0.24 0.37 0.86 1.35 2.15 1.67 2.04 1.13 0.39 1.65 1.34 3.17 2.47 1.62 1.76 1.81
EPS (rozwodnione) -0.0277 -1.37 -1.99 -0.98 -6.37 -1.7 -1.25 -1.08 -15.46 -1.03 -1.43 -1.98 -8.5 -0.34 -0.44 -0.18 -0.0137 0.09 -0.0199 -0.68 -0.73 -8.0 -1.05 -0.8 -0.32 0.82 -0.24 0.37 0.85 1.34 2.15 1.67 2.03 1.13 0.39 1.64 1.34 3.16 2.46 1.62 1.76 1.81
Ilośc akcji (mln) 286 284 284 283 283 299 313 313 313 314 314 314 314 308 296 294 291 297 300 302 303 304 305 304 305 306 306 308 310 309 310 308 306 305 306 306 307 306 307 307 309 309
Ważona ilośc akcji (mln) 289 284 284 284 286 300 313 313 317 314 314 314 315 310 298 294 292 300 302 302 305 304 305 305 307 308 308 310 310 311 311 309 308 307 308 308 308 308 308 308 308 309
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