Louisiana-Pacific 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 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
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
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) 454 472 493 465 463 505 582 596 550 611 694 718 711 691 811 737 589 582 588 603 537 585 548 795 860 1,017 1,325 1,219 992 1,337 1,130 852 705 584 611 728 658 724 814 722 681 724
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 2.1% 7.0% 18.1% 28.3% 18.8% 21.1% 19.2% 20.4% 29.2% 13.2% 16.8% 2.6% -17.10% -15.81% -27.48% -18.16% -8.84% 0.5% -6.80% 31.8% 60.1% 73.8% 141.8% 53.3% 15.3% 31.5% -14.72% -30.11% -28.93% -56.32% -45.93% -14.55% -6.67% 24.0% 33.2% -0.82% 3.5% 0.0%
Marża brutto 5.0% 9.3% 10.1% 10.5% 14.6% 17.7% 23.9% 25.8% 23.1% 25.5% 30.0% 33.3% 35.0% 25.6% 32.1% 28.9% 15.9% 13.9% 13.3% 12.3% 13.0% 18.5% 21.4% 36.7% 40.8% 47.1% 53.3% 45.0% 34.0% 49.4% 45.9% 27.2% 18.2% 17.3% 19.5% 29.4% 24.2% 29.4% 32.3% 26.6% 23.8% 27.2%
Koszty i Wydatki (mln) 501 505 507 481 461 486 530 519 503 538 564 559 543 565 596 569 562 560 565 590 524 534 487 552 562 586 673 731 732 703 681 680 646 554 579 566 565 580 622 606 605 604
EBIT (mln) -49 -33 -14 -17 1 19 52 77 56 73 133 159 159 127 215 168 16 22 23 8 -73 44 53 242 297 431 653 488 254 633 462 172 -27 21 8 161 89 144 192 116 75 120
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 102.9% 156.9% 470.2% 542.0% 3900.0% 284.7% 154.6% 106.6% 183.9% 75.0% 61.8% 5.5% -89.75% -82.70% -89.30% -95.23% -547.85% 100.0% 130.4% 2925.0% 506.8% 879.5% 1132.1% 101.7% -14.48% 46.9% -29.25% -64.75% -110.63% -96.68% -98.27% -6.40% 429.6% 585.7% 2300.0% -27.95% -15.73% -16.67%
EBIT (%) -10.78% -7.04% -2.86% -3.74% 0.3% 3.7% 9.0% 12.9% 10.2% 11.9% 19.1% 22.1% 22.4% 18.4% 26.5% 22.7% 2.8% 3.8% 3.9% 1.3% -13.59% 7.5% 9.7% 30.4% 34.5% 42.4% 49.3% 40.0% 25.6% 47.3% 40.9% 20.2% -3.83% 3.6% 1.3% 22.1% 13.5% 19.9% 23.6% 16.1% 11.0% 16.6%
Przychody fiansowe (mln) 0 1 1 0 0 2 2 2 0 2 2 3 0 4 5 5 5 4 2 2 0 0 1 0 1 0 0 0 1 0 0 5 6 5 2 4 8 0 0 0 21 0
Koszty finansowe (mln) 6 8 7 8 8 8 9 9 6 5 5 5 1 4 4 4 3 4 2 6 4 6 6 5 2 5 4 4 2 3 3 3 2 3 3 4 4 4 4 4 1 3
Amortyzacja (mln) 23 27 25 26 24 28 28 30 27 31 30 31 32 31 30 31 28 31 29 30 33 28 28 28 27 29 29 30 31 32 33 34 33 28 29 30 32 31 31 31 33 35
EBITDA (mln) -29 -8 12 9 27 47 81 107 73 107 163 192 196 154 215 202 49 55 52 46 -40 80 101 271 322 450 677 520 289 589 484 207 12 60 87 188 127 178 223 149 119 154
EBITDA(%) -5.71% -1.53% 2.3% 1.8% 5.7% 9.2% 13.9% 17.9% 12.7% 17.0% 23.3% 26.9% 27.2% 23.1% 30.6% 27.5% 9.5% 10.1% 8.5% 7.3% 24.6% 14.7% 16.1% 34.1% 37.2% 44.2% 51.1% 42.7% 29.1% 49.0% 42.6% 23.9% 0.9% 8.4% 8.7% 26.2% 21.6% 24.2% 27.4% 20.6% 17.5% 21.3%
NOPLAT (mln) -56 -42 -20 -29 -5 13 46 57 49 69 129 156 156 125 215 167 18 34 19 3 -78 42 50 237 292 416 644 486 250 621 463 172 -23 23 -1 160 65 148 201 113 85 116
Podatek (mln) -11 -6 1 -2 5 4 16 -8 7 16 36 46 21 30 51 42 -0 7 3 3 -26 9 19 60 37 96 147 -123 60 139 116 44 -10 1 21 44 8 41 53 23 23 26
Zysk Netto (mln) -43 -34 -20 -26 -8 10 32 66 42 55 94 110 131 91 163 124 17 27 17 2 -51 33 33 177 256 320 498 365 194 484 384 128 -13 21 -20 118 59 108 160 90 62 91
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -82.28% 129.9% 262.6% 347.5% 655.3% 434.0% 198.1% 67.4% 209.5% 65.5% 72.5% 12.9% -86.98% -70.33% -89.57% -98.39% -400.00% 22.2% 94.1% 8750.0% 602.0% 869.7% 1409.1% 106.2% -24.22% 51.2% -22.89% -64.93% -106.70% -95.66% -105.21% -7.81% 553.8% 414.3% 900.0% -23.73% 5.1% -15.74%
Zysk netto (%) -9.46% -7.31% -3.96% -5.70% -1.64% 2.0% 5.4% 11.0% 7.7% 9.0% 13.6% 15.3% 18.4% 13.2% 20.1% 16.8% 2.9% 4.6% 2.9% 0.3% -9.50% 5.6% 6.0% 22.3% 29.8% 31.5% 37.6% 29.9% 19.6% 36.2% 34.0% 15.0% -1.84% 3.6% -3.27% 16.2% 9.0% 14.9% 19.7% 12.5% 9.1% 12.6%
EPS -0.3 -0.24 -0.14 -0.19 -0.0533 0.07 0.22 0.46 0.29 0.38 0.65 0.76 0.9 0.63 1.13 0.87 0.12 0.2 0.14 0.02 -0.44 0.29 0.29 1.58 2.36 3.02 4.93 3.9 2.22 5.63 4.76 1.73 -0.18 0.29 -0.28 1.64 0.82 1.5 2.22 1.29 0.89 1.3
EPS (rozwodnione) -0.3 -0.24 -0.14 -0.19 -0.0533 0.07 0.22 0.45 0.29 0.38 0.65 0.75 0.9 0.62 1.11 0.86 0.12 0.2 0.14 0.02 -0.44 0.29 0.29 1.57 2.34 3.0 4.9 3.87 2.2 5.63 4.73 1.73 -0.18 0.29 -0.28 1.64 0.82 1.48 2.22 1.27 0.89 1.3
Ilośc akcji (mln) 142 142 139 143 143 143 143 144 144 144 144 144 143 145 145 142 140 131 123 121 115 112 112 112 109 106 101 94 88 86 81 74 72 72 72 72 72 72 72 70 70 70
Ważona ilośc akcji (mln) 142 142 142 143 143 145 145 145 146 146 146 146 145 147 146 144 141 132 124 122 115 113 113 113 109 107 102 94 88 86 81 74 72 72 72 72 72 72 72 71 70 70
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