JetBlue Airways 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
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
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
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31
Przychód (mln) 1,446 1,523 1,612 1,687 1,594 1,616 1,643 1,732 1,641 1,604 1,842 1,813 1,758 1,754 1,928 2,008 1,968 1,871 2,105 2,086 2,031 1,588 215 492 661 733 1,499 1,972 1,834 1,736 2,445 2,562 2,415 2,328 2,610 2,353 2,325 2,209 2,428 2,365 2,277 2,140
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 10.2% 6.1% 1.9% 2.7% 2.9% -0.74% 12.1% 4.7% 7.1% 9.4% 4.7% 10.8% 11.9% 6.7% 9.2% 3.9% 3.2% -15.13% -89.79% -76.41% -67.45% -53.84% 597.2% 300.8% 177.5% 136.8% 63.1% 29.9% 31.7% 34.1% 6.7% -8.16% -3.73% -5.11% -6.97% 0.5% -2.06% -3.12%
Marża brutto 26.0% 32.8% 33.4% 36.7% 35.9% 38.8% 36.4% 36.8% 35.1% 27.2% 35.5% 33.5% 28.7% 25.9% 26.5% 27.1% 28.8% 23.5% 28.7% 28.4% 28.3% 12.0% -270.70% -88.82% -44.63% -47.75% 5.9% 18.1% 13.9% 1.4% 14.6% 22.5% 21.3% 13.0% 27.5% 4.8% 17.7% -3.62% 6.1% 9.9% 18.7% 42.4%
Koszty i Wydatki (mln) 1,277 1,270 1,330 1,336 1,264 1,267 1,330 1,378 1,345 1,457 1,488 1,503 1,568 1,626 1,753 1,813 1,743 1,783 1,853 1,839 1,803 1,720 929 1,120 1,184 1,316 1,718 1,972 1,945 2,103 2,514 2,410 2,316 2,458 2,351 2,509 2,363 2,366 2,367 2,403 2,261 2,314
EBIT (mln) 169 253 282 351 330 349 313 354 296 147 354 310 190 128 -144 83 221 76 250 247 227 -334 -410 -516 -454 -294 147 186 -119 -367 -69 15 43 -242 235 -156 -67 -157 61 -38 16 -174
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 95.3% 37.9% 11.0% 0.9% -10.30% -57.88% 13.1% -12.43% -35.81% -12.93% -140.68% -73.23% 16.3% -40.62% 273.6% 197.6% 2.7% -539.47% -264.00% -308.91% -300.00% -11.98% 135.9% 136.0% -73.79% 24.8% -146.94% -91.94% 136.1% -34.06% 440.6% -1140.00% -255.81% -35.12% -74.04% -75.64% 123.9% 10.8%
EBIT (%) 11.7% 16.6% 17.5% 20.8% 20.7% 21.6% 19.1% 20.4% 18.0% 9.2% 19.2% 17.1% 10.8% 7.3% -7.47% 4.1% 11.2% 4.1% 11.9% 11.8% 11.2% -21.03% -190.70% -104.88% -68.68% -40.11% 9.8% 9.4% -6.49% -21.14% -2.82% 0.6% 1.8% -10.40% 9.0% -6.63% -2.88% -7.11% 2.5% -1.61% 0.7% -8.13%
Przychody fiansowe (mln) 3 1 0 1 1 1 2 2 2 2 0 3 1 2 3 6 2 0 2 6 11 2 0 0 1 2 1 4 2 4 8 11 15 17 23 24 25 19 18 30 45 38
Koszty finansowe (mln) 32 32 32 30 28 27 26 26 24 23 22 20 20 20 19 21 23 18 16 14 18 22 37 62 58 55 51 39 36 37 40 44 45 46 47 53 65 49 59 97 147 145
Amortyzacja (mln) 85 87 81 84 93 91 97 101 104 105 109 114 118 117 120 125 129 124 127 134 140 139 140 128 128 125 133 140 142 143 145 147 150 151 155 155 159 158 163 165 168 168
EBITDA (mln) 255 331 363 435 424 440 410 459 401 249 456 428 309 247 -21 214 352 212 379 381 378 -193 -273 -398 -328 -167 -86 140 -14 -222 26 299 202 -86 413 30 114 -560 253 184 232 42
EBITDA(%) 11.9% 16.7% 17.5% 20.9% 20.8% 21.7% 19.2% 20.6% 18.2% 9.3% 19.2% 17.3% 10.9% 7.4% 9.2% 10.0% 11.5% 4.7% 12.1% 12.8% 11.8% -8.19% -333.49% -127.64% -79.12% -79.26% -17.21% 2.2% -6.49% -20.91% -2.54% 6.3% 8.3% -4.77% 10.8% -1.27% 6.0% 0.0% 9.2% 7.8% 10.2% 2.0%
NOPLAT (mln) 140 222 250 322 303 323 289 330 274 126 332 293 171 110 -160 68 200 58 236 254 220 -354 -450 -578 -512 -347 57 190 -163 -398 -151 105 6 -266 216 -174 -110 -767 31 -78 -83 -271
Podatek (mln) 52 85 98 124 113 124 109 131 102 41 121 114 -483 22 -40 18 31 16 57 67 59 -86 -130 -185 -131 -100 -7 60 -34 -143 37 48 -17 -74 78 21 -7 -51 6 -18 -39 -63
Zysk Netto (mln) 88 137 152 198 190 207 181 199 180 82 207 181 672 90 -120 50 169 42 179 187 161 -268 -320 -393 -381 -247 64 130 -129 -255 -188 57 24 -192 138 -153 -103 -716 25 -60 -44 -208
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 115.9% 51.1% 19.1% 0.5% -5.26% -60.39% 14.4% -9.05% 273.3% 9.8% -157.97% -72.38% -74.85% -53.33% 249.2% 274.0% -4.73% -738.10% -278.77% -310.16% -336.65% -7.84% 120.0% 133.1% -66.14% 3.2% -393.75% -56.15% 118.6% -24.71% 173.4% -368.42% -529.17% 272.9% -81.88% -60.78% -57.28% -70.95%
Zysk netto (%) 6.1% 9.0% 9.4% 11.7% 11.9% 12.8% 11.0% 11.5% 11.0% 5.1% 11.2% 10.0% 38.2% 5.1% -6.22% 2.5% 8.6% 2.2% 8.5% 9.0% 7.9% -16.88% -148.84% -79.88% -57.64% -33.70% 4.3% 6.6% -7.03% -14.69% -7.69% 2.2% 1.0% -8.25% 5.3% -6.50% -4.43% -32.41% 1.0% -2.54% -1.93% -9.72%
EPS 0.29 0.44 0.48 0.63 0.6 0.62 0.56 0.61 0.51 0.25 0.64 0.55 2.04 0.28 -0.39 0.16 0.55 0.14 0.6 0.63 0.56 -0.97 -1.18 -1.44 -1.34 -0.78 0.2 0.41 -0.4 -0.8 -0.58 0.18 0.0735 -0.59 0.42 -0.46 -0.3 -2.11 0.0724 -0.17 -0.13 -0.59
EPS (rozwodnione) 0.26 0.4 0.44 0.58 0.56 0.59 0.53 0.58 0.5 0.25 0.64 0.55 2.03 0.27 -0.38 0.16 0.55 0.14 0.59 0.63 0.56 -0.97 -1.18 -1.44 -1.34 -0.78 0.2 0.4 -0.4 -0.8 -0.58 0.18 0.0732 -0.59 0.41 -0.46 -0.3 -2.11 0.0716 -0.17 -0.13 -0.59
Ilośc akcji (mln) 300 310 317 314 319 322 323 324 335 336 330 326 321 321 310 309 306 305 300 294 286 276 271 272 284 316 318 318 320 320 323 324 326 328 332 333 338 340 345 347 346 354
Ważona ilośc akcji (mln) 343 346 348 344 342 342 343 343 342 338 332 328 322 322 315 310 308 307 302 296 288 277 272 272 284 316 322 321 320 320 323 325 328 328 334 333 338 340 349 347 347 354
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