Intel 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 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 2014-12-27 2015-03-28 2015-06-27 2015-09-26 2015-12-26 2016-04-02 2016-07-02 2016-10-01 2016-12-31 2017-04-01 2017-07-01 2017-09-30 2017-12-30 2018-03-31 2018-06-30 2018-09-29 2018-12-29 2019-03-30 2019-06-29 2019-09-28 2019-12-28 2020-03-28 2020-06-27 2020-09-26 2020-12-26 2021-03-27 2021-06-26 2021-09-25 2021-12-25 2022-04-02 2022-07-02 2022-10-01 2022-12-31 2023-04-01 2023-07-01 2023-09-30 2023-12-30 2024-03-31 2024-06-29 2024-09-28 2024-12-28 2025-03-29 2025-06-28
Przychód (mln) 14,721 12,781 13,195 14,465 14,914 13,702 13,533 15,778 16,374 14,796 14,763 16,149 17,053 16,066 16,962 19,163 18,657 16,061 16,505 19,190 20,209 19,828 19,728 18,333 19,978 19,673 19,631 19,192 20,528 18,353 15,321 15,338 14,042 11,715 12,949 14,158 15,406 12,724 12,833 13,284 14,260 12,667 12,859
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 1.3% 7.2% 2.6% 9.1% 9.8% 8.0% 9.1% 2.4% 4.1% 8.6% 14.9% 18.7% 9.4% -0.03% -2.69% 0.1% 8.3% 23.5% 19.5% -4.47% -1.14% -0.78% -0.49% 4.7% 2.8% -6.71% -21.96% -20.08% -31.60% -36.17% -15.48% -7.69% 9.7% 8.6% -0.90% -6.17% -7.44% -0.45% 0.2%
Marża brutto 65.4% 60.5% 62.5% 63.0% 64.3% 59.3% 58.9% 63.3% 61.7% 61.8% 61.6% 62.3% 63.1% 60.6% 61.4% 64.5% 60.2% 56.6% 59.8% 58.9% 58.8% 60.6% 53.3% 53.1% 56.8% 55.2% 57.1% 56.0% 53.6% 50.4% 36.5% 42.6% 39.2% 34.2% 35.8% 42.5% 45.7% 41.0% 35.4% 15.0% 39.2% 36.9% 27.5%
Koszty i Wydatki (mln) 10,211 10,061 10,051 10,259 10,628 11,134 10,801 10,944 11,748 11,117 10,831 11,030 11,463 11,596 11,689 11,886 12,433 11,887 11,704 12,639 13,307 12,628 14,022 13,299 14,042 13,770 13,739 13,923 15,510 15,223 15,934 14,849 14,712 13,119 13,765 13,350 13,963 13,445 13,854 22,341 13,848 12,968 14,145
EBIT (mln) 4,453 2,615 2,896 4,192 4,299 2,568 1,318 4,462 4,526 3,599 3,827 5,115 5,395 4,470 5,273 7,349 6,224 4,174 4,617 6,447 6,797 7,038 5,697 5,059 5,884 3,694 5,546 5,227 4,989 4,341 -700 -175 -1,132 -1,468 -1,016 -8 2,585 -1,069 -1,021 -9,057 412 -301 -1,286
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -3.46% -1.80% -54.49% 6.4% 5.3% 40.1% 190.4% 14.6% 19.2% 24.2% 37.8% 43.7% 15.4% -6.62% -12.44% -12.27% 9.2% 68.6% 23.4% -21.53% -13.43% -47.51% -2.65% 3.3% -15.21% 17.5% -112.62% -103.35% -122.69% -133.82% 45.1% -95.43% 328.4% -27.18% 0.5% 113112.5% -84.06% -71.84% 26.0%
EBIT (%) 30.2% 20.5% 21.9% 29.0% 28.8% 18.7% 9.7% 28.3% 27.6% 24.3% 25.9% 31.7% 31.6% 27.8% 31.1% 38.3% 33.4% 26.0% 28.0% 33.6% 33.6% 35.5% 28.9% 27.6% 29.5% 18.8% 28.3% 27.2% 24.3% 23.7% -4.57% -1.14% -8.06% -12.53% -7.85% -0.06% 16.8% -8.40% -7.96% -68.18% 2.9% -2.38% -10.00%
Przychody fiansowe (mln) 33 32 28 31 33 52 51 56 63 76 136 137 92 91 108 109 130 135 125 114 109 93 83 53 43 37 37 37 33 47 98 170 274 334 313 332 356 323 320 340 0 245 210
Koszty finansowe (mln) 53 42 53 116 126 208 187 180 158 146 156 191 153 112 116 109 131 138 135 107 108 313 186 160 88 190 96 76 134 124 119 114 149 193 214 204 267 258 294 210 0 299 227
Amortyzacja (mln) 72 62 68 68 67 90 89 74 41 1,946 1,988 2,055 53 50 50 50 50 50 50 50 2,968 3,050 3,063 3,123 3,003 2,902 2,857 2,959 3,074 3,348 3,148 3,252 3,287 2,366 2,276 2,447 2,513 2,551 2,569 3,612 0 2,674 3,013
EBITDA (mln) 6,684 4,819 5,335 6,481 6,432 4,809 4,810 6,762 6,556 5,658 5,935 7,227 7,711 6,666 7,395 9,551 8,717 6,799 7,355 9,230 9,870 10,250 8,769 8,157 8,939 8,805 8,749 8,228 8,092 6,478 2,348 3,178 2,640 1,401 1,674 3,255 3,956 2,090 859 -5,226 412 2,387 471
EBITDA(%) 29.9% 22.3% 25.5% 28.5% 29.0% 19.2% 27.8% 33.5% 29.0% 38.7% 43.8% 44.7% 27.1% 24.1% 32.6% 38.3% 36.3% 23.6% 29.5% 33.3% 46.3% 51.7% 43.1% 44.1% 44.7% 54.1% 44.6% 42.9% 37.8% 5.1% 16.5% 72.1% 20.8% 11.1% 14.7% 25.5% 28.2% 17.5% 12.1% -39.34% 2.9% 18.8% 3.7%
NOPLAT (mln) 4,659 2,673 2,983 4,253 4,303 2,508 1,670 4,318 4,440 3,815 4,572 5,930 6,035 5,011 5,529 7,142 5,635 4,547 4,724 6,719 8,068 6,614 5,935 5,041 7,488 3,906 5,745 6,858 5,194 9,661 -909 -188 -796 -1,158 -816 -52 2,788 -719 -2,004 -9,086 599 -586 -2,769
Podatek (mln) 998 681 277 1,144 690 462 340 940 878 851 1,764 1,414 6,722 557 523 744 440 573 545 729 1,163 953 830 765 1,631 545 684 35 571 1,548 -455 -1,207 -135 1,610 -2,289 -362 128 -282 -350 7,903 725 301 255
Zysk Netto (mln) 3,661 1,992 2,706 3,109 3,613 2,046 1,330 3,378 3,562 2,964 2,808 4,516 -687 4,454 5,006 6,398 5,195 3,974 4,179 5,990 6,905 5,661 5,105 4,276 5,857 3,361 5,061 6,823 4,623 8,113 -454 1,019 -664 -2,758 1,481 297 2,669 -381 -1,610 -16,639 -126 -821 -2,918
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -1.31% 2.7% -50.85% 8.7% -1.41% 44.9% 111.1% 33.7% -119.29% 50.3% 78.3% 41.7% 856.2% -10.78% -16.52% -6.38% 32.9% 42.5% 22.2% -28.61% -15.18% -40.63% -0.86% 59.6% -21.07% 141.4% -108.97% -85.07% -114.36% -133.99% 426.2% -70.85% 502.0% -86.19% -208.71% -5702.36% -104.72% 115.5% 81.2%
Zysk netto (%) 24.9% 15.6% 20.5% 21.5% 24.2% 14.9% 9.8% 21.4% 21.8% 20.0% 19.0% 28.0% -4.03% 27.7% 29.5% 33.4% 27.8% 24.7% 25.3% 31.2% 34.2% 28.6% 25.9% 23.3% 29.3% 17.1% 25.8% 35.6% 22.5% 44.2% -2.96% 6.6% -4.73% -23.54% 11.4% 2.1% 17.3% -2.99% -12.55% -125.26% -0.88% -6.48% -22.69%
EPS 0.77 0.42 0.57 0.65 0.77 0.43 0.28 0.71 0.75 0.63 0.6 0.96 -0.15 0.95 1.08 1.4 1.14 0.88 0.94 1.36 1.6 1.33 1.2 1.02 1.43 0.83 1.25 1.68 1.14 1.99 -0.11 0.25 -0.16 -0.66 0.35 0.07 0.63 -0.0898 -0.38 -3.88 -0.0292 -0.19 -0.67
EPS (rozwodnione) 0.74 0.41 0.55 0.64 0.74 0.42 0.27 0.69 0.73 0.61 0.58 0.94 -0.15 0.93 1.05 1.38 1.12 0.87 0.92 1.35 1.58 1.31 1.19 1.02 1.42 0.82 1.24 1.67 1.13 1.98 -0.11 0.25 -0.16 -0.66 0.35 0.07 0.63 -0.0898 -0.38 -3.88 -0.0292 -0.19 -0.67
Ilośc akcji (mln) 4,769 4,741 4,759 4,747 4,722 4,722 4,729 4,734 4,735 4,723 4,710 4,688 4,683 4,674 4,649 4,574 4,549 4,492 4,466 4,391 4,319 4,266 4,246 4,188 4,094 4,056 4,049 4,061 4,069 4,079 4,100 4,118 4,133 4,154 4,182 4,202 4,222 4,242 4,267 4,292 4,319 4,343 4,369
Ważona ilośc akcji (mln) 4,940 4,914 4,909 4,876 4,876 4,875 4,866 4,877 4,881 4,881 4,845 4,821 4,683 4,790 4,747 4,648 4,619 4,564 4,523 4,433 4,373 4,312 4,284 4,211 4,119 4,096 4,084 4,086 4,095 4,107 4,100 4,125 4,133 4,154 4,196 4,229 4,260 4,242 4,267 4,292 4,319 4,343 4,369
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