Juniper Networks, Inc.

Rachunek Zysków i Strat





Przychody TTM (mln): 5 034
EBIT TTM (mln): 312
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) 103 674 887 547 701 1,336 2,064 2,304 2,836 3,572 3,316 4,093 4,449 4,365 4,669 4,627 4,858 4,990 5,027 4,648 4,445 4,445 4,735 5,301 5,564 5,074
Przychód Δ r/r 0.0% 556.4% 31.7% -38.4% 28.3% 90.5% 54.5% 11.6% 23.1% 26.0% -7.2% 23.4% 8.7% -1.9% 7.0% -0.9% 5.0% 2.7% 0.7% -7.6% -4.3% -0.0% 6.5% 11.9% 5.0% -8.8%
Marża brutto 55.8% 64.7% 58.0% 57.9% 63.3% 69.3% 68.4% 67.3% 67.3% 67.4% 65.1% 67.0% 64.5% 62.1% 63.0% 61.8% 63.4% 62.4% 61.1% 59.0% 58.9% 57.9% 57.9% 55.8% 57.5% 58.8%
EBIT (mln) -15 194 41 -127 57 203 446 -998 407 695 480 768 619 308 566 -420 912 900 848 572 442 544 534 519 470 292
EBIT Δ r/r 0.0% -1429.4% -78.9% -410.9% -144.9% 256.4% 119.3% -323.9% -140.8% 70.7% -30.9% 59.9% -19.4% -50.2% 83.7% -174.2% -317.3% -1.3% -5.8% -32.5% -22.7% 23.0% -1.9% -2.8% -9.4% -37.9%
EBIT (%) -14.2% 28.8% 4.6% -23.2% 8.1% 15.2% 21.6% -43.3% 14.4% 19.5% 14.5% 18.8% 13.9% 7.1% 12.1% -9.1% 18.8% 18.0% 16.9% 12.3% 9.9% 12.2% 11.3% 9.8% 8.4% 5.8%
Koszty finansowe (mln) 0 0 0 -56 -39 -5 -3,925 0 0 0 0 0 50 53 58 67 83 98 101 103 89 77 51 59 80 81
EBITDA (mln) -4 262 189 136 147 406 604 532 604 891 667 955 911 593 834 1,800 1,087 1,114 1,205 797 723 756 771 731 813 536
EBITDA(%) -4.3% 38.9% 21.3% 24.9% 21.0% 30.4% 29.3% 23.1% 21.3% 24.9% 20.1% 23.3% 20.5% 13.6% 17.9% 38.9% 22.4% 22.3% 24.0% 17.2% 16.3% 17.0% 16.3% 13.8% 14.6% 10.6%
Podatek (mln) 2 82 30 4 20 83 148 104 150 217 258 159 147 105 86 248 218 237 506 -34 69 7 57 60 29 0
Zysk Netto (mln) -9 148 -13 -120 39 136 354 -1,001 361 512 225 618 425 186 440 -334 634 601 306 567 345 258 253 471 310 288
Zysk netto Δ r/r 0.0% -1743.5% -109.1% 791.8% -132.8% 246.3% 160.8% -382.9% -136.0% 41.8% -56.0% 174.8% -31.3% -56.1% 135.8% -176.0% -289.6% -5.1% -49.1% 85.1% -39.1% -25.3% -2.0% 86.4% -34.1% -7.2%
Zysk netto (%) -8.8% 22.0% -1.5% -21.9% 5.6% 10.2% 17.2% -43.5% 12.7% 14.3% 6.8% 15.1% 9.6% 4.3% 9.4% -7.2% 13.0% 12.0% 6.1% 12.2% 7.8% 5.8% 5.3% 8.9% 5.6% 5.7%
EPS -0.0079 0.49 -0.042 -0.34 0.08 0.26 0.63 -1.76 0.67 0.96 0.22 1.18 0.8 0.36 0.88 -0.73 1.62 1.55 0.81 1.62 1.01 0.78 0.78 1.46 0.97 0.88
EPS (rozwodnione) -0.0079 0.43 -0.042 -0.34 0.07 0.24 0.58 -1.76 0.62 0.93 0.22 1.15 0.79 0.35 0.86 -0.73 1.59 1.53 0.8 1.6 0.99 0.77 0.76 1.43 0.95 0.86
Ilośc akcji (mln) 1,136 304 319 351 382 493 554 567 538 530 524 522 530 521 502 457 391 382 378 349 343 330 324 322 320 327
Ważona ilośc akcji (mln) 1,136 348 319 351 414 544 600 567 579 551 534 539 541 526 510 457 399 388 384 354 348 335 332 330 326 335
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