KLA 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 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 2025
Kwartał 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 Q3
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) 676 738 756 643 710 712 919 751 877 914 939 970 976 1,021 1,070 1,093 1,120 1,097 1,258 1,413 1,509 1,424 1,460 1,539 1,651 1,804 1,925 2,084 2,353 2,289 2,487 2,724 2,984 2,433 2,355 2,397 2,487 2,355 2,566 2,842 3,077 3,063
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 5.0% -3.52% 21.5% 16.8% 23.5% 28.3% 2.1% 29.2% 11.3% 11.8% 14.0% 12.8% 14.8% 7.4% 17.6% 29.3% 34.8% 29.8% 16.0% 8.9% 9.4% 26.7% 31.9% 35.4% 42.5% 26.9% 29.1% 30.7% 26.8% 6.3% -5.29% -12.02% -16.66% -3.17% 9.0% 18.5% 23.7% 30.0%
Marża brutto 58.1% 56.6% 57.3% 57.9% 60.4% 61.5% 63.3% 63.0% 63.7% 62.4% 62.9% 63.5% 64.4% 63.9% 64.7% 65.1% 63.5% 55.6% 52.9% 57.2% 58.0% 58.6% 57.4% 59.7% 59.4% 60.7% 59.9% 61.0% 61.4% 61.0% 60.6% 61.8% 59.5% 58.7% 59.1% 60.5% 60.7% 59.1% 62.0% 59.6% 60.3% 61.6%
Koszty i Wydatki (mln) 522 543 554 482 496 478 569 501 543 570 590 608 610 635 646 649 687 854 990 1,003 1,047 991 1,006 1,012 1,081 1,132 1,206 1,265 1,387 1,394 1,512 1,614 1,785 1,572 1,531 1,498 1,534 1,507 1,514 1,722 1,835 1,763
EBIT (mln) 155 195 202 161 214 235 350 249 334 344 349 362 366 386 424 444 433 243 269 410 463 433 453 526 570 672 720 819 965 886 972 1,158 1,217 875 824 899 952 848 1,053 1,120 1,242 1,300
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 38.6% 20.4% 73.0% 55.0% 55.7% 46.5% -0.39% 45.1% 9.7% 12.1% 21.3% 22.7% 18.3% -36.94% -36.51% -7.58% 6.8% 77.8% 68.5% 28.3% 23.2% 55.4% 58.8% 55.6% 69.2% 31.9% 35.0% 41.4% 26.2% -1.22% -15.20% -22.33% -21.76% -3.10% 27.7% 24.5% 30.4% 53.3%
EBIT (%) 22.9% 26.4% 26.8% 25.0% 30.2% 33.0% 38.1% 33.2% 38.1% 37.7% 37.2% 37.3% 37.5% 37.8% 39.6% 40.6% 38.7% 22.2% 21.4% 29.0% 30.7% 30.4% 31.0% 34.2% 34.5% 37.3% 37.4% 39.3% 41.0% 38.7% 39.1% 42.5% 40.8% 36.0% 35.0% 37.5% 38.3% 36.0% 41.0% 39.4% 40.4% 42.5%
Przychody fiansowe (mln) 2 2 5 0 0 0 5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 9 0 0 0 9 74 74 75 1 74 0 0 161 0 0 0
Koszty finansowe (mln) 29 29 28 26 31 31 22 31 27 25 24 26 19 20 17 16 27 22 38 39 40 39 40 39 39 39 40 38 38 40 44 74 74 75 73 74 74 80 83 82 75 72
Amortyzacja (mln) 19 21 20 20 17 16 15 14 15 14 14 15 16 16 15 16 16 73 128 99 89 82 79 80 84 84 85 85 86 92 101 102 104 105 105 102 99 99 101 96 0 -36
EBITDA (mln) 176 215 258 188 232 251 366 268 349 358 363 377 382 402 437 460 449 317 397 509 551 236 530 606 650 764 833 904 1,050 987 1,095 1,213 1,303 965 926 1,002 1,051 948 1,076 1,258 1,242 1,300
EBITDA(%) 25.7% 29.2% 29.4% 28.1% 32.7% 36.0% 39.7% 35.6% 39.8% 39.2% 38.7% 38.9% 39.2% 39.4% 41.0% 42.1% 40.9% 28.9% 31.5% 36.0% 36.5% 36.2% 35.9% 39.2% 39.4% 42.3% 43.3% 42.7% 44.6% 42.7% 40.0% 46.2% 44.3% 40.3% 36.0% 42.9% 43.6% 40.2% 45.0% 44.3% 40.4% 42.5%
NOPLAT (mln) -6 166 175 134 185 210 328 222 307 319 325 336 347 366 406 428 416 221 231 372 425 115 405 484 527 640 709 766 927 846 950 1,070 1,143 801 776 852 691 702 945 1,079 973 1,264
Podatek (mln) -27 35 33 29 33 34 57 44 69 66 69 55 482 59 58 32 47 29 14 25 45 37 -5 64 70 73 76 -302 209 116 144 44 164 103 91 110 109 100 109 133 148 176
Zysk Netto (mln) 20 132 142 105 152 176 272 178 238 254 256 281 -134 307 349 396 369 193 218 347 381 78 411 421 457 567 633 1,068 717 731 805 1,026 979 698 685 741 583 602 836 946 825 1,088
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 651.0% 33.5% 91.2% 69.8% 56.5% 44.3% -5.66% 57.7% -156.38% 21.0% 36.2% 40.9% 374.8% -37.20% -37.54% -12.48% 3.1% -59.29% 88.8% 21.4% 20.2% 623.4% 53.9% 154.0% 56.9% 28.7% 27.2% -3.97% 36.4% -4.48% -14.99% -27.74% -40.48% -13.80% 22.2% 27.6% 41.5% 80.9%
Zysk netto (%) 3.0% 17.8% 18.8% 16.3% 21.4% 24.7% 29.5% 23.7% 27.2% 27.7% 27.3% 29.0% -13.76% 30.0% 32.6% 36.2% 33.0% 17.6% 17.3% 24.5% 25.2% 5.5% 28.2% 27.3% 27.7% 31.5% 32.9% 51.3% 30.5% 31.9% 32.4% 37.7% 32.8% 28.7% 29.1% 30.9% 23.4% 25.5% 32.6% 33.3% 26.8% 35.5%
EPS 0.12 0.81 0.9 0.67 0.98 1.13 1.74 1.14 1.52 1.62 1.64 1.79 -0.86 1.96 2.24 2.55 2.43 1.23 1.36 2.18 2.42 0.5 2.65 2.71 2.96 3.69 4.14 7.01 4.74 4.87 5.43 7.23 6.93 5.06 5.0 5.43 4.3 4.46 6.22 7.05 6.18 8.21
EPS (rozwodnione) 0.12 0.81 0.89 0.66 0.98 1.12 1.73 1.13 1.52 1.61 1.62 1.78 -0.86 1.95 2.22 2.54 2.42 1.23 1.35 2.16 2.4 0.5 2.63 2.69 2.94 3.66 4.1 6.96 4.71 4.83 5.4 7.2 6.89 5.03 4.97 5.41 4.28 4.43 6.18 7.01 6.13 8.16
Ilośc akcji (mln) 164 162 159 157 155 156 156 156 156 157 157 157 156 156 156 155 152 156 161 159 157 156 155 155 154 154 153 152 151 150 148 142 141 138 137 136 136 135 134 134 133 133
Ważona ilośc akcji (mln) 165 163 160 158 156 156 157 157 157 158 158 158 157 157 157 156 153 157 162 160 159 157 156 156 156 155 154 153 152 151 149 143 142 139 138 137 136 136 135 135 134 133
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