Wall Street Experts
ver. ZuMIgo(08/25)
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 |