Harmony Gold Mining Company Limited

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) 2,255 2,976 4,890 7,866 9,019 8,671 8,412 9,029 9,489 9,911 11,496 11,284 12,160 15,956 17,898 16,079 16,538 18,693 18,430 21,854 26,928 29,245 41,733 42,645 49,275 61,379
Przychód Δ r/r 0.0% 32.0% 64.3% 60.9% 14.7% -3.9% -3.0% 7.3% 5.1% 4.4% 16.0% -1.8% 7.8% 31.2% 12.2% -10.2% 2.9% 13.0% -1.4% 18.6% 23.2% 8.6% 42.7% 2.2% 15.5% 24.6%
Marża brutto 18.6% 15.4% 17.3% 33.3% 26.4% 6.6% 2.6% 15.0% 22.0% 9.4% 14.4% 7.1% 6.6% 20.1% -1.6% -2.2% -23.4% 13.8% -2.3% -13.6% -7.3% 11.4% 14.6% 1.7% 19.8% 23.0%
EBIT (mln) 254 347 311 1,635 1,475 -988 -3,312 -261 1,032 570 1,873 165 27 2,255 -1,936 -1,550 -5,558 1,612 -1,054 -4,622 -2,554 -358 475 -481 7,095 11,676
EBIT Δ r/r 0.0% 36.6% -10.5% 426.6% -9.8% -167.0% 235.2% -92.1% -495.1% -44.8% 228.5% -91.2% -83.4% 8156.3% -185.8% -19.9% 258.7% -129.0% -165.4% 338.4% -44.7% -86.0% -232.7% -201.3% -1575.1% 64.6%
EBIT (%) 11.3% 11.7% 6.4% 20.8% 16.3% -11.4% -39.4% -2.9% 10.9% 5.8% 16.3% 1.5% 0.2% 14.1% -10.8% -9.6% -33.6% 8.6% -5.7% -21.1% -9.5% -1.2% 1.1% -1.1% 14.4% 19.0%
Koszty finansowe (mln) 0 0 15 22 0 66 65 57 48 70 212 246 280 302 288 287 282 281 221 359 582 661 661 718 994 796
EBITDA (mln) 456 208 891 2,432 2,657 141 1,862 1,689 5,048 2,124 1,873 196 1,755 4,330 467 743 -5,067 1,863 364 -980 -2,979 2,404 4,352 -418 7,979 17,208
EBITDA(%) 20.2% 7.0% 18.2% 30.9% 29.5% 1.6% 22.1% 18.7% 53.2% 21.4% 16.3% 1.7% 14.4% 27.1% 2.6% 4.6% -30.6% 10.0% 2.0% -4.5% -11.1% 8.2% 10.4% -1.0% 16.2% 28.0%
Podatek (mln) 14 85 118 590 277 -301 -670 -17 241 508 196 335 -471 -131 685 -287 -748 651 -482 -248 -142 255 1,153 -46 1,723 3,082
Zysk Netto (mln) 171 362 73 1,687 644 -515 -4,099 -1,113 -2,082 -234 2,927 -192 587 2,786 -2,243 -1,252 -4,858 946 221 -4,429 -2,625 -850 5,087 -1,012 4,820 8,587
Zysk netto Δ r/r 0.0% 111.8% -79.9% 2225.8% -61.8% -180.1% 695.1% -72.8% 87.1% -88.7% -1349.3% -106.6% -405.8% 374.5% -180.5% -44.2% 287.9% -119.5% -76.6% -2101.6% -40.7% -67.6% -698.5% -119.9% -576.3% 78.2%
Zysk netto (%) 7.6% 12.2% 1.5% 21.4% 7.1% -5.9% -48.7% -12.3% -21.9% -2.4% 25.5% -1.7% 4.8% 17.5% -12.5% -7.8% -29.4% 5.1% 1.2% -20.3% -9.7% -2.9% 12.2% -2.4% 9.8% 14.0%
EPS 2.53 4.34 0.71 7.66 4.42 -2.03 -11.33 -2.83 -5.23 -0.58 7.07 -0.46 1.37 6.37 -5.19 -2.89 -11.18 2.22 0.82 -9.93 -5.01 -1.59 8.42 -1.65 7.87 13.86
EPS (rozwodnione) 2.53 4.2 0.68 7.14 4.27 -2.02 -11.33 -2.83 -5.17 -0.58 7.04 -0.45 1.37 6.37 -5.18 -2.88 -11.09 2.22 0.79 -9.52 -4.92 -1.55 8.25 -1.65 7.84 13.64
Ilośc akcji (mln) 67 84 102 154 178 254 362 394 398 401 414 417 429 431 432 433 434 436 438 446 524 535 604 612 615 619
Ważona ilośc akcji (mln) 67 96 106 165 183 255 362 394 402 403 416 427 430 432 433 435 438 446 459 465 533 547 616 615 615 630
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD ZAR ZAR ZAR ZAR