Harbor PanAgora Dynamic Large Cap Core ETF

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
Rok finansowy 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
Przychód (mln) 482 432 339 346 395 476 551 688 844 967 1,075 1,326 1,530 1,841 2,231 2,184 2,735 3,600 4,009 4,415 4,288 4,658
Przychód Δ r/r 0.0% -10.5% -21.5% 2.0% 14.1% 20.7% 15.7% 25.0% 22.6% 14.6% 11.2% 23.3% 15.4% 20.3% 21.2% -2.1% 25.2% 31.6% 11.4% 10.1% -2.9% 8.6%
Marża brutto 39.5% 40.6% 51.3% 53.5% 52.6% 52.1% 54.2% 56.0% 55.8% 57.6% 57.4% 57.9% 59.2% 59.4% 60.6% 62.5% 62.1% 62.5% 62.7% 62.5% 62.9% 63.3%
EBIT (mln) 6 -2 57 66 50 62 80 117 134 180 187 172 207 198 304 308 260 524 647 1,004 1,150 1,562
EBIT Δ r/r 0.0% -137.7% -2463.2% 16.1% -25.0% 24.5% 29.6% 45.4% 14.5% 34.7% 3.9% -7.6% 20.2% -4.4% 53.2% 1.4% -15.4% 101.3% 23.4% 55.1% 14.6% 35.8%
EBIT (%) 1.3% -0.6% 16.9% 19.2% 12.6% 13.0% 14.6% 16.9% 15.8% 18.6% 17.4% 13.0% 13.5% 10.8% 13.6% 14.1% 9.5% 14.6% 16.1% 22.7% 26.8% 33.5%
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 2 2 11 21 45 55 71 119 154 226 260 237 220
EBITDA (mln) 25 29 47 75 87 74 99 148 177 228 247 261 327 358 507 596 603 1,014 1,194 1,578 1,712 2,149
EBITDA(%) 5.2% 6.6% 13.8% 21.8% 21.9% 15.5% 18.0% 21.5% 21.0% 23.6% 22.9% 19.7% 21.3% 19.5% 22.7% 27.3% 22.0% 28.2% 29.8% 35.7% 39.9% 46.1%
Podatek (mln) 8 -5 17 24 15 20 27 39 39 42 44 27 30 23 55 49 -5 -50 -115 243 13 135
Zysk Netto (mln) -10 3 30 43 61 42 56 84 99 135 141 135 158 132 195 240 153 417 542 503 871 1,206
Zysk netto Δ r/r 0.0% -124.2% 1091.4% 42.2% 44.1% -31.8% 34.8% 48.7% 18.2% 36.3% 4.7% -4.2% 16.8% -16.7% 47.7% 23.5% -36.4% 172.8% 30.1% -7.3% 73.2% 38.5%
Zysk netto (%) -2.2% 0.6% 8.8% 12.3% 15.5% 8.8% 10.2% 12.2% 11.7% 14.0% 13.1% 10.2% 10.3% 7.2% 8.7% 11.0% 5.6% 11.6% 13.5% 11.4% 20.3% 25.9%
EPS -0.0534 0.0141 0.15 0.22 0.31 0.21 0.28 0.4 0.45 0.6 0.62 0.59 0.68 0.56 0.8 0.99 0.49 1.04 1.33 1.23 2.17 3.01
EPS (rozwodnione) -0.0534 0.0141 0.15 0.22 0.25 0.17 0.23 0.32 0.44 0.59 0.61 0.58 0.67 0.55 0.79 0.97 0.48 1.0 1.33 1.23 2.17 3.01
Ilośc akcji (mln) 194 179 196 196 196 196 201 211 221 224 227 231 234 236 242 243 309 400 407 409 402 401
Ważona ilośc akcji (mln) 194 179 196 196 245 248 247 264 224 227 230 234 237 240 246 246 316 416 407 409 402 401
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD