Johnson & Johnson

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 2014-12-28 2015-03-29 2015-06-28 2015-09-27 2016-01-03 2016-04-03 2016-07-03 2016-10-02 2017-01-01 2017-04-02 2017-07-02 2017-10-01 2017-12-31 2018-04-01 2018-07-01 2018-09-30 2018-12-30 2019-03-31 2019-06-30 2019-09-29 2019-12-29 2020-03-29 2020-06-28 2020-09-27 2021-01-03 2021-04-04 2021-07-04 2021-10-03 2022-01-02 2022-04-03 2022-07-03 2022-10-02 2023-01-01 2023-04-02 2023-07-02 2023-10-01 2023-12-31 2024-03-31 2024-06-30 2024-09-29 2024-12-29 2025-03-30 2025-06-29
Przychód (mln) 18,254 17,374 17,787 17,102 17,811 17,482 18,482 17,820 18,106 17,766 18,839 19,650 20,195 20,009 20,830 20,348 20,394 20,021 20,562 20,729 20,747 20,691 18,336 21,082 22,475 22,321 23,312 23,338 24,804 23,426 24,020 19,996 23,706 20,894 21,519 21,351 21,395 21,383 22,447 22,471 22,520 21,893 23,743
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -2.43% 0.6% 3.9% 4.2% 1.7% 1.6% 1.9% 10.3% 11.5% 12.6% 10.6% 3.6% 1.0% 0.1% -1.29% 1.9% 1.7% 3.3% -10.83% 1.7% 8.3% 7.9% 27.1% 10.7% 10.4% 5.0% 3.0% -14.32% -4.43% -10.81% -10.41% 6.8% -9.75% 2.3% 4.3% 5.2% 5.3% 2.4% 5.8%
Marża brutto 67.9% 69.6% 69.9% 69.5% 68.1% 69.5% 71.1% 69.2% 69.4% 69.6% 69.0% 64.8% 64.1% 66.9% 66.7% 67.6% 65.9% 67.0% 66.2% 66.9% 65.6% 65.9% 64.1% 66.9% 65.2% 68.4% 67.5% 68.9% 67.9% 67.6% 67.0% 69.1% 67.2% 68.0% 70.0% 69.1% 68.2% 69.6% 69.4% 69.0% 68.3% 66.4% 67.9%
Koszty i Wydatki (mln) 14,310 12,028 12,870 12,459 14,428 12,030 12,776 12,436 13,483 12,242 13,431 14,933 16,903 14,281 15,309 14,640 16,176 14,692 15,152 14,840 16,405 14,845 14,279 15,243 18,303 15,673 17,054 16,672 19,829 17,308 17,848 14,632 18,901 14,648 15,161 15,153 16,788 15,110 15,790 17,210 18,679 15,594 17,033
EBIT (mln) 2,998 5,713 5,872 4,255 4,641 5,574 5,237 5,535 4,703 5,864 4,986 5,088 3,386 5,782 5,283 5,880 3,436 5,450 7,481 5,964 4,407 6,592 4,052 6,151 831 7,045 6,558 6,829 3,679 6,442 6,763 5,888 1,752 6,304 6,768 6,673 5,091 6,833 7,499 2,694 3,841 6,299 6,710
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 54.8% -2.43% -10.81% 30.1% 1.3% 5.2% -4.79% -8.08% -28.00% -1.40% 6.0% 15.6% 1.5% -5.74% 41.6% 1.4% 28.3% 21.0% -45.84% 3.1% -81.14% 6.9% 61.8% 11.0% 342.7% -8.56% 3.1% -13.78% -52.38% -2.14% 0.1% 13.3% 190.6% 8.4% 10.8% -59.63% -24.55% -7.82% -10.52%
EBIT (%) 16.4% 32.9% 33.0% 24.9% 26.1% 31.9% 28.3% 31.1% 26.0% 33.0% 26.5% 25.9% 16.8% 28.9% 25.4% 28.9% 16.8% 27.2% 36.4% 28.8% 21.2% 31.9% 22.1% 29.2% 3.7% 31.6% 28.1% 29.3% 14.8% 27.5% 28.2% 29.4% 7.4% 30.2% 31.5% 31.3% 23.8% 32.0% 33.4% 12.0% 17.1% 28.8% 28.3%
Przychody fiansowe (mln) 17 19 24 32 53 83 88 97 100 121 105 74 85 114 126 175 196 99 88 89 81 67 19 12 13 15 12 13 13 22 64 150 254 198 326 374 363 364 395 292 281 332 0
Koszty finansowe (mln) 139 138 131 123 160 160 190 192 184 204 227 229 274 259 253 243 250 102 83 48 85 25 45 44 87 63 40 20 60 10 38 51 177 212 217 192 151 155 270 193 137 204 48
Amortyzacja (mln) 991 895 889 929 1,033 891 900 908 1,055 912 1,150 1,711 1,869 1,746 1,717 1,731 1,735 1,761 1,705 1,727 1,816 1,747 1,726 1,818 1,940 1,894 1,839 1,814 1,843 1,769 1,744 1,685 1,772 1,880 1,934 1,829 1,843 1,815 1,782 1,846 1,896 1,772 0
EBITDA (mln) 4,935 6,241 5,806 5,572 4,497 6,343 6,606 6,292 5,758 6,776 6,136 6,799 5,658 7,528 7,000 7,468 5,171 7,209 9,186 7,691 6,223 8,339 5,894 7,784 6,186 8,939 8,397 8,650 5,522 8,497 8,507 7,573 6,271 1,500 8,702 8,210 6,904 8,648 8,476 5,484 5,920 15,607 6,491
EBITDA(%) 21.9% 38.0% 38.0% 30.3% 31.9% 37.0% 33.2% 36.2% 31.8% 38.1% 32.6% 34.6% 26.0% 37.6% 33.6% 37.4% 25.4% 36.0% 44.7% 37.1% 30.0% 40.3% 31.5% 37.8% 12.3% 40.0% 36.0% 37.0% 22.3% 35.1% 35.4% 37.9% 14.9% 39.2% 40.4% 39.8% 32.4% 40.4% 41.3% 24.4% 26.3% 71.3% 27.3%
NOPLAT (mln) 2,703 5,575 5,741 4,122 3,758 5,294 4,904 5,281 4,324 5,575 4,748 4,790 2,560 5,481 4,973 4,423 3,122 4,422 7,041 1,647 4,218 6,509 3,940 4,401 1,647 7,429 6,662 3,849 4,836 5,862 5,840 5,172 4,201 -1,287 6,306 5,217 4,826 3,714 5,748 3,338 3,887 13,631 6,491
Podatek (mln) 182 1,255 1,225 764 543 837 907 1,009 510 1,153 921 1,026 13,273 1,114 1,019 489 80 673 1,434 -106 208 713 314 847 -91 1,232 384 182 100 713 1,026 862 681 -796 930 908 694 459 1,062 644 456 2,632 954
Zysk Netto (mln) 2,521 4,320 4,516 3,358 3,215 4,457 3,997 4,272 3,814 4,422 3,827 3,764 -10,713 4,367 3,954 3,934 3,042 3,749 5,607 1,753 4,010 5,796 3,626 3,554 1,738 6,197 6,278 3,667 4,736 5,149 4,814 4,458 3,520 -68 5,144 26,028 4,049 3,255 4,686 2,694 3,431 10,999 5,537
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 27.5% 3.2% -11.49% 27.2% 18.6% -0.79% -4.25% -11.89% -380.89% -1.24% 3.3% 4.5% 128.4% -14.15% 41.8% -55.44% 31.8% 54.6% -35.33% 102.7% -56.66% 6.9% 73.1% 3.2% 172.5% -16.91% -23.32% 21.6% -25.68% -101.32% 6.9% 483.8% 15.0% 4886.8% -8.90% -89.65% -15.26% 237.9% 18.2%
Zysk netto (%) 13.8% 24.9% 25.4% 19.6% 18.1% 25.5% 21.6% 24.0% 21.1% 24.9% 20.3% 19.2% -53.05% 21.8% 19.0% 19.3% 14.9% 18.7% 27.3% 8.5% 19.3% 28.0% 19.8% 16.9% 7.7% 27.8% 26.9% 15.7% 19.1% 22.0% 20.0% 22.3% 14.8% -0.33% 23.9% 121.9% 18.9% 15.2% 20.9% 12.0% 15.2% 50.2% 23.3%
EPS 0.91 1.56 1.63 1.21 1.16 1.56 1.45 1.56 1.4 1.63 1.42 1.4 -3.99 1.63 1.47 1.47 1.12 1.41 2.12 1.84 1.52 2.2 1.38 1.35 0.66 2.35 2.38 1.39 1.8 1.96 1.83 1.7 1.35 -0.03 1.98 10.32 1.68 1.35 1.95 1.12 1.43 4.57 2.29
EPS (rozwodnione) 0.89 1.53 1.61 1.2 1.15 1.54 1.43 1.53 1.38 1.61 1.4 1.37 -3.99 1.6 1.45 1.44 1.12 1.39 2.08 1.81 1.5 2.17 1.36 1.33 0.65 2.32 2.35 1.37 1.77 1.93 1.8 1.68 1.33 -0.03 1.96 10.21 1.67 1.34 1.93 1.11 1.41 4.54 2.29
Ilośc akcji (mln) 2,783 2,776 2,769 2,767 2,755 2,752 2,738 2,723 2,707 2,695 2,685 2,685 2,685 2,682 2,682 2,683 2,724 2,656 2,642 2,631 2,633 2,632 2,632 2,632 2,633 2,633 2,632 2,633 2,629 2,629 2,629 2,617 2,614 2,606 2,598 2,523 2,407 2,408 2,407 2,407 2,407 2,406 2,419
Ważona ilośc akcji (mln) 2,845 2,826 2,812 2,807 2,803 2,795 2,794 2,785 2,764 2,754 2,742 2,738 2,685 2,732 2,721 2,728 2,724 2,699 2,692 2,670 2,669 2,671 2,666 2,669 2,669 2,673 2,672 2,675 2,670 2,666 2,668 2,661 2,664 2,606 2,626 2,550 2,431 2,430 2,422 2,428 2,427 2,424 2,419
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