Wall Street Experts
ver. ZuMIgo(08/25)
Liberty Global plc
Rachunek Zysków i Strat
Przychody TTM (mln): 7 674
EBIT TTM (mln): -4 326
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 |
Rok finansowy |
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) |
125 |
140 |
100 |
2,356 |
2,644 |
5,151 |
6,488 |
9,003 |
1,019 |
130,700 |
9,017 |
9,511 |
10,311 |
14,474 |
18,248 |
17,063 |
17,285 |
15,049 |
11,958 |
11,542 |
11,980 |
10,311 |
7,196 |
7,491 |
4,342 |
Przychód Δ r/r |
0.0% |
11.4% |
-28.1% |
2248.6% |
12.3% |
94.8% |
25.9% |
38.8% |
-88.7% |
12728.8% |
-93.1% |
5.5% |
8.4% |
40.4% |
26.1% |
-6.5% |
1.3% |
-12.9% |
-20.5% |
-3.5% |
3.8% |
-13.9% |
-30.2% |
4.1% |
-42.0% |
Marża brutto |
100.0% |
58.4% |
100.0% |
30.6% |
59.6% |
57.6% |
57.1% |
58.5% |
42.2% |
21.2% |
62.9% |
64.5% |
64.9% |
62.6% |
62.7% |
63.5% |
77.3% |
77.1% |
72.9% |
71.9% |
71.3% |
70.7% |
71.0% |
68.2% |
66.6% |
EBIT (mln) |
4 |
-123 |
-39 |
-1,338 |
-314 |
251 |
352 |
667 |
239 |
12,465 |
1,495 |
1,818 |
1,983 |
2,012 |
2,228 |
2,101 |
2,482 |
1,948 |
839 |
746 |
2,118 |
12,272 |
-902 |
-244 |
-60 |
EBIT Δ r/r |
0.0% |
-3303.3% |
-68.1% |
3322.3% |
-76.5% |
-180.0% |
40.3% |
89.3% |
-64.2% |
5122.0% |
-88.0% |
21.6% |
9.1% |
1.5% |
10.7% |
-5.7% |
18.1% |
-21.5% |
-56.9% |
-11.2% |
184.1% |
479.5% |
-107.3% |
-72.9% |
-75.4% |
EBIT (%) |
3.1% |
-87.9% |
-39.0% |
-56.8% |
-11.9% |
4.9% |
5.4% |
7.4% |
23.4% |
9.5% |
16.6% |
19.1% |
19.2% |
13.9% |
12.2% |
12.3% |
14.4% |
12.9% |
7.0% |
6.5% |
17.7% |
119.0% |
-12.5% |
-3.3% |
-1.4% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
191 |
2,740 |
1,344 |
1,455 |
1,677 |
2,287 |
2,545 |
2,284 |
2,324 |
1,890 |
1,479 |
1,386 |
1,188 |
882 |
589 |
908 |
575 |
EBITDA (mln) |
4 |
-123 |
100 |
-646 |
527 |
1,634 |
2,310 |
3,233 |
239 |
10,031 |
4,025 |
4,424 |
4,795 |
6,694 |
8,254 |
7,840 |
8,409 |
6,850 |
4,980 |
4,470 |
4,378 |
14,626 |
1,270 |
345 |
3,415 |
EBITDA(%) |
3.1% |
-87.9% |
100.0% |
-27.4% |
19.9% |
31.7% |
35.6% |
35.9% |
23.4% |
7.7% |
44.6% |
46.5% |
46.5% |
46.2% |
45.2% |
45.9% |
48.6% |
45.5% |
41.6% |
38.7% |
36.5% |
141.8% |
17.6% |
4.6% |
78.7% |
Podatek (mln) |
130 |
820 |
0 |
102 |
-17 |
30 |
-8 |
233 |
62 |
3,566 |
-225 |
232 |
89 |
356 |
-75 |
324 |
-1,347 |
310 |
1,573 |
253 |
-257 |
473 |
319 |
150 |
-31 |
Zysk Netto (mln) |
-130 |
-820 |
0 |
-928 |
-32 |
-80 |
706 |
-423 |
-15 |
8,452 |
388 |
-773 |
323 |
-964 |
-695 |
-1,196 |
1,961 |
-2,778 |
725 |
-1,409 |
-1,467 |
13,427 |
1,105 |
-4,052 |
1,588 |
Zysk netto Δ r/r |
0.0% |
532.5% |
-100.0% |
-inf% |
-96.6% |
152.2% |
-981.7% |
-159.8% |
-96.4% |
-55705.3% |
-95.4% |
-299.0% |
-141.8% |
-398.6% |
-27.9% |
72.1% |
-263.9% |
-241.7% |
-126.1% |
-294.3% |
4.1% |
-1015.4% |
-91.8% |
-466.6% |
-139.2% |
Zysk netto (%) |
-103.6% |
-587.9% |
0.0% |
-39.4% |
-1.2% |
-1.6% |
10.9% |
-4.7% |
-1.5% |
6.5% |
4.3% |
-8.1% |
3.1% |
-6.7% |
-3.8% |
-7.0% |
11.3% |
-18.5% |
6.1% |
-12.2% |
-12.2% |
130.2% |
15.4% |
-54.1% |
36.6% |
EPS |
-0.38 |
-2.39 |
0.0 |
-2.66 |
-0.0869 |
-0.17 |
1.43 |
-0.99 |
-0.0417 |
19.22 |
1.37 |
-2.6 |
0.53 |
-1.54 |
-0.77 |
-1.38 |
-0.47 |
-3.28 |
0.93 |
-2.0 |
-2.44 |
24.16 |
2.26 |
-9.52 |
4.37 |
EPS (rozwodnione) |
-0.38 |
-2.39 |
0.0 |
-2.66 |
-0.0868 |
-0.17 |
1.43 |
-0.99 |
-0.0417 |
19.22 |
1.37 |
-2.6 |
0.53 |
-1.54 |
-0.77 |
-1.38 |
-0.49 |
-3.28 |
0.93 |
-2.0 |
-2.44 |
23.59 |
2.22 |
-9.52 |
4.37 |
Ilośc akcji (mln) |
343 |
343 |
164 |
349 |
366 |
467 |
493 |
428 |
364 |
304 |
284 |
297 |
601 |
626 |
899 |
865 |
890 |
848 |
779 |
706 |
602 |
556 |
490 |
426 |
363 |
Ważona ilośc akcji (mln) |
343 |
343 |
164 |
349 |
366 |
467 |
493 |
428 |
364 |
304 |
284 |
297 |
601 |
626 |
899 |
865 |
900 |
848 |
779 |
706 |
602 |
569 |
497 |
426 |
363 |
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 |