Lumen Technologies, Inc.

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
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) 1,677 1,846 2,117 1,972 2,381 2,407 2,479 2,448 2,656 2,600 4,974 7,042 15,351 18,376 18,095 18,031 17,900 17,470 17,656 23,443 22,401 20,712 19,687 17,478 14,557 13,108
Przychód Δ r/r 0.0% 10.1% 14.7% -6.9% 20.7% 1.1% 3.0% -1.3% 8.5% -2.1% 91.3% 41.6% 118.0% 19.7% -1.5% -0.4% -0.7% -2.4% 1.1% 32.8% -4.4% -7.5% -4.9% -11.2% -16.7% -10.0%
Marża brutto 51.1% 49.5% 48.7% 50.6% 51.3% 68.6% 66.8% 63.7% 64.7% 63.2% 64.8% 65.8% 58.8% 58.4% 58.5% 56.5% 56.5% 55.5% 53.5% 53.7% 55.0% 56.9% 56.9% 55.0% 30.4% 100.0%
EBIT (mln) 508 525 558 575 750 754 736 666 793 721 1,233 2,060 2,025 2,713 1,453 2,410 2,605 2,331 2,009 570 3,761 3,528 4,285 3,539 1,230 460
EBIT Δ r/r 0.0% 3.4% 6.2% 3.1% 30.4% 0.5% -2.3% -9.6% 19.2% -9.0% 70.9% 67.1% -1.7% 34.0% -46.4% 65.9% 8.1% -10.5% -13.8% -71.6% 559.8% -6.2% 21.5% -17.4% -65.2% -62.6%
EBIT (%) 30.3% 28.5% 26.3% 29.2% 31.5% 31.3% 29.7% 27.2% 29.9% 27.7% 24.8% 29.3% 13.2% 14.8% 8.0% 13.4% 14.6% 13.3% 11.4% 2.4% 16.8% 17.0% 21.8% 20.2% 8.4% 3.5%
Koszty finansowe (mln) -21 85 -228 -270 210 209 200 -47 135 120 370 557 1,072 1,319 1,298 1,311 1,312 1,318 1,481 2,177 2,021 1,668 1,522 1,332 1,158 1,372
EBITDA (mln) 757 859 799 1,047 1,213 1,257 1,270 1,067 1,291 1,204 2,558 3,493 6,051 7,349 7,155 6,849 6,817 6,254 5,957 8,460 8,590 8,238 8,242 6,778 4,215 4,098
EBITDA(%) 45.2% 46.5% 37.7% 53.1% 50.9% 52.2% 51.2% 43.6% 48.6% 46.3% 51.4% 49.6% 39.4% 40.0% 39.5% 38.0% 38.1% 35.8% 33.7% 36.1% 38.3% 39.8% 41.9% 38.8% 29.0% 31.3%
Podatek (mln) 190 155 210 104 187 210 203 221 201 194 302 583 375 473 463 338 438 394 -849 170 503 450 668 557 61 -175
Zysk Netto (mln) 240 231 343 802 345 337 334 370 418 366 647 948 573 777 -239 772 878 626 1,389 -1,733 -5,269 -1,232 2,033 -1,548 -10,298 -55
Zysk netto Δ r/r 0.0% -3.5% 48.2% 133.7% -57.0% -2.2% -0.8% 10.6% 13.1% -12.6% 77.0% 46.4% -39.5% 35.6% -130.8% -423.0% 13.7% -28.7% 121.9% -224.8% 204.0% -76.6% -265.0% -176.1% 565.2% -99.5%
Zysk netto (%) 14.3% 12.5% 16.2% 40.7% 14.5% 14.0% 13.5% 15.1% 15.8% 14.1% 13.0% 13.5% 3.7% 4.2% -1.3% 4.3% 4.9% 3.6% 7.9% -7.4% -23.5% -5.9% 10.3% -8.9% -70.7% -0.4%
EPS 1.72 0.91 1.06 5.66 2.4 2.45 2.55 3.17 3.82 3.53 3.23 3.13 1.07 1.25 -0.4 1.36 1.58 1.16 2.21 -1.63 -4.92 -1.14 1.92 -1.54 -0.0105 -0.0557
EPS (rozwodnione) 1.7 0.9 1.05 5.61 2.35 2.41 2.49 3.07 3.72 3.52 3.23 3.13 1.07 1.25 -0.4 1.36 1.58 1.16 2.21 -1.63 -4.92 -1.14 1.91 -1.54 -0.0105 -0.0557
Ilośc akcji (mln) 139 140 141 142 144 137 131 117 109 102 199 301 533 620 598 568 554 540 628 1,063 1,071 1,079 1,060 1,005 983,081 988
Ważona ilośc akcji (mln) 141 142 142 143 149 142 136 122 113 103 199 301 534 622 601 570 555 541 629 1,066 1,071 1,079 1,067 1,008 983,081 988
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