Wall Street Experts
ver. ZuMIgo(08/25)
Icahn Enterprises L.P.
Rachunek Zysków i Strat
Przychody TTM (mln): 10 060
EBIT TTM (mln): -338
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) |
99 |
315 |
297 |
327 |
284 |
454 |
1,262 |
1,478 |
2,488 |
5,027 |
7,865 |
8,111 |
9,833 |
15,394 |
18,773 |
19,322 |
15,990 |
17,469 |
19,130 |
11,223 |
10,386 |
7,423 |
10,941 |
14,126 |
11,924 |
9,193 |
Przychód Δ r/r |
0.0% |
219.6% |
-5.6% |
10.0% |
-13.2% |
59.8% |
178.3% |
17.1% |
68.3% |
102.1% |
56.5% |
3.1% |
21.2% |
56.6% |
22.0% |
2.9% |
-17.2% |
9.2% |
9.5% |
-41.3% |
-7.5% |
-28.5% |
47.4% |
29.1% |
-15.6% |
-22.9% |
Marża brutto |
100.0% |
81.4% |
85.7% |
83.3% |
96.8% |
95.9% |
19.3% |
-6.1% |
29.0% |
-62.2% |
32.7% |
16.6% |
19.9% |
17.9% |
15.8% |
14.7% |
20.3% |
23.2% |
21.6% |
20.3% |
20.9% |
14.9% |
13.3% |
17.3% |
16.3% |
6.2% |
EBIT (mln) |
70 |
87 |
82 |
87 |
66 |
88 |
78 |
-90 |
307 |
-3,126 |
1,469 |
1,170 |
2,234 |
641 |
1,020 |
631 |
698 |
556 |
580 |
361 |
45 |
-947 |
-758 |
246 |
1,097 |
0 |
EBIT Δ r/r |
0.0% |
23.9% |
-5.8% |
6.3% |
-24.5% |
33.8% |
-11.7% |
-215.8% |
-442.0% |
-1118.1% |
-147.0% |
-20.4% |
90.9% |
-71.3% |
59.1% |
-38.1% |
10.6% |
-20.3% |
4.3% |
-37.8% |
-87.5% |
-2204.4% |
-20.0% |
-132.5% |
345.9% |
-100.0% |
EBIT (%) |
71.1% |
27.6% |
27.5% |
26.6% |
23.1% |
19.4% |
6.1% |
-6.1% |
12.3% |
-62.2% |
18.7% |
14.4% |
22.7% |
4.2% |
5.4% |
3.3% |
4.4% |
3.2% |
3.0% |
3.2% |
0.4% |
-12.8% |
-6.9% |
1.7% |
9.2% |
0.0% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
21 |
46,099 |
104 |
107 |
134,296 |
-95 |
282 |
389 |
436 |
522 |
560 |
847 |
1,154 |
878 |
843 |
524 |
605 |
688 |
666 |
568 |
554 |
523 |
EBITDA (mln) |
76 |
92 |
91 |
120 |
155 |
158 |
294 |
-130 |
29 |
-5,439 |
1,915 |
1,783 |
2,763 |
1,770 |
2,011 |
998 |
967 |
808 |
663 |
509 |
564 |
-437 |
-241 |
755 |
1,615 |
467 |
EBITDA(%) |
76.8% |
29.1% |
30.7% |
36.7% |
54.7% |
34.8% |
23.3% |
-8.8% |
1.2% |
-108.2% |
24.3% |
22.0% |
28.1% |
11.5% |
10.7% |
5.2% |
6.0% |
4.6% |
3.5% |
4.5% |
5.4% |
-5.9% |
-2.2% |
5.3% |
13.5% |
5.1% |
Podatek (mln) |
-26 |
12 |
14 |
31 |
-6 |
17 |
21 |
13 |
8 |
47 |
-53 |
9 |
34 |
-81 |
-118 |
-103 |
68 |
36 |
-438 |
-4 |
20 |
-116 |
-78 |
34 |
90 |
-25 |
Zysk Netto (mln) |
96 |
75 |
68 |
64 |
68 |
161 |
-27 |
799 |
308 |
-43 |
234 |
199 |
750 |
396 |
1,025 |
-373 |
-1,194 |
-1,128 |
2,430 |
1,507 |
-1,759 |
-2,468 |
-500 |
-25 |
-698 |
-445 |
Zysk netto Δ r/r |
0.0% |
-21.6% |
-10.1% |
-4.6% |
5.7% |
136.4% |
-116.8% |
-3053.8% |
-61.4% |
-113.9% |
-644.2% |
-15.0% |
276.9% |
-47.2% |
158.8% |
-136.4% |
220.1% |
-5.5% |
-315.4% |
-38.0% |
-216.7% |
40.3% |
-79.7% |
-95.0% |
2692.0% |
-36.2% |
Zysk netto (%) |
97.2% |
23.9% |
22.7% |
19.7% |
24.0% |
35.5% |
-2.1% |
54.1% |
12.4% |
-0.9% |
3.0% |
2.5% |
7.6% |
2.6% |
5.5% |
-1.9% |
-7.5% |
-6.5% |
12.7% |
13.4% |
-16.9% |
-33.2% |
-4.6% |
-0.2% |
-5.9% |
-4.8% |
EPS |
1.89 |
1.44 |
1.31 |
1.23 |
1.02 |
2.76 |
-0.49 |
7.98 |
1.53 |
-0.59 |
2.96 |
2.26 |
8.31 |
3.7 |
9.09 |
-3.12 |
-9.43 |
-8.23 |
14.94 |
8.37 |
-8.79 |
-11.17 |
-1.92 |
-0.0791 |
-1.83 |
-0.95 |
EPS (rozwodnione) |
1.62 |
1.25 |
1.16 |
1.09 |
1.02 |
2.76 |
-0.49 |
7.98 |
1.53 |
-0.59 |
2.88 |
2.25 |
8.11 |
3.7 |
9.02 |
-3.12 |
-9.43 |
-8.23 |
14.94 |
8.37 |
-8.79 |
-11.17 |
-1.92 |
-0.0791 |
-1.83 |
-0.95 |
Ilośc akcji (mln) |
47 |
47 |
47 |
47 |
47 |
47 |
56 |
64 |
67 |
73 |
77 |
86 |
88 |
102 |
111 |
119 |
127 |
137 |
161 |
180 |
200 |
221 |
260 |
316 |
382 |
477 |
Ważona ilośc akcji (mln) |
58 |
58 |
57 |
58 |
56 |
53 |
56 |
64 |
67 |
73 |
81 |
87 |
93 |
103 |
112 |
120 |
127 |
137 |
161 |
180 |
200 |
221 |
260 |
316 |
382 |
477 |
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 |