Jabil Inc.

Rachunek Zysków i Strat





Przychody TTM (mln): 28 883
EBIT TTM (mln): 1 371
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) 2,000 3,558 4,331 3,545 4,729 6,253 7,524 10,265 12,291 12,780 11,685 13,409 16,519 17,152 18,337 15,762 17,899 18,353 19,063 22,095 25,282 27,266 29,285 33,478 34,702 28,883
Przychód Δ r/r 0.0% 77.9% 21.7% -18.1% 33.4% 32.2% 20.3% 36.4% 19.7% 4.0% -8.6% 14.8% 23.2% 3.8% 6.9% -14.0% 13.6% 2.5% 3.9% 15.9% 14.4% 7.8% 7.4% 14.3% 3.7% -16.8%
Marża brutto 11.4% 10.1% 9.1% 9.4% 9.2% 8.6% 8.4% 7.5% 6.6% 6.8% 6.2% 7.5% 7.6% 7.6% 7.4% 6.5% 8.4% 8.3% 8.1% 7.7% 7.6% 7.1% 8.1% 7.9% 8.3% 9.3%
EBIT (mln) 141 213 164 48 44 216 287 242 182 251 -910 328 579 622 511 204 555 523 410 542 701 862 1,055 1,393 1,537 2,013
EBIT Δ r/r 0.0% 50.8% -23.1% -70.7% -7.5% 385.9% 33.0% -15.9% -24.8% 38.2% -462.1% -136.0% 76.7% 7.5% -17.8% -60.1% 172.2% -5.9% -21.5% 32.2% 29.4% 22.9% 22.4% 32.0% 10.3% 31.0%
EBIT (%) 7.1% 6.0% 3.8% 1.4% 0.9% 3.5% 3.8% 2.4% 1.5% 2.0% -7.8% 2.4% 3.5% 3.6% 2.8% 1.3% 3.1% 2.8% 2.2% 2.5% 2.8% 3.2% 3.6% 4.2% 4.4% 7.0%
Koszty finansowe (mln) 0 0 0 13 4 19 25 24 86 94 82 80 98 113 125 132 124 136 154 169 221 174 130 151 202 173
EBITDA (mln) 197 323 387 356 467 447 506 614 582 649 1,270 362 922 975 1,160 878 1,151 1,242 1,496 1,390 1,555 1,656 1,949 2,358 2,575 2,623
EBITDA(%) 9.9% 9.1% 8.9% 10.0% 9.9% 7.1% 6.7% 6.0% 4.7% 5.1% 10.9% 2.7% 5.6% 5.7% 6.3% 5.6% 6.4% 6.8% 7.8% 6.3% 6.1% 6.1% 6.7% 7.0% 7.4% 9.1%
Podatek (mln) 48 67 48 10 -6 31 45 61 21 25 161 77 98 113 16 74 137 132 129 286 161 204 246 235 444 363
Zysk Netto (mln) 92 146 119 35 43 167 232 165 73 134 -1,165 169 381 395 371 241 284 254 129 86 287 54 696 996 818 1,388
Zysk netto Δ r/r 0.0% 59.2% -18.6% -70.7% 23.9% 288.1% 38.9% -29.0% -55.5% 82.8% -970.3% -114.5% 125.7% 3.6% -5.9% -35.0% 17.7% -10.5% -49.2% -33.1% 232.6% -81.2% 1188.9% 43.1% -17.9% 69.7%
Zysk netto (%) 4.6% 4.1% 2.7% 1.0% 0.9% 2.7% 3.1% 1.6% 0.6% 1.0% -10.0% 1.3% 2.3% 2.3% 2.0% 1.5% 1.6% 1.4% 0.7% 0.4% 1.1% 0.2% 2.4% 3.0% 2.4% 4.8%
EPS 0.51 0.81 0.62 0.18 0.14 0.87 1.01 0.79 0.36 0.65 -5.63 0.79 1.78 1.91 1.83 1.19 1.47 1.33 0.71 0.5 1.85 0.36 4.69 7.05 6.15 11.34
EPS (rozwodnione) 0.49 0.78 0.59 0.17 0.14 0.85 0.98 0.77 0.35 0.65 -5.63 0.78 1.73 1.87 1.79 1.19 1.45 1.32 0.69 0.49 1.81 0.35 4.58 6.9 6.02 11.17
Ilośc akcji (mln) 167 179 192 197 198 200 203 207 204 205 207 214 215 206 203 202 194 190 182 172 156 152 148 141 133 122
Ważona ilośc akcji (mln) 174 187 202 201 202 206 208 213 207 206 207 218 221 211 208 202 196 193 186 175 159 155 152 144 136 124
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