Las Vegas Sands Corp.

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
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) 641 587 623 692 1,197 1,741 2,237 2,951 4,390 4,563 6,853 9,411 11,131 13,770 14,584 11,688 11,271 12,728 13,729 12,127 2,940 4,234 4,110 10,372 11,298
Przychód Δ r/r 0.0% -8.5% 6.2% 11.0% 73.0% 45.4% 28.5% 31.9% 48.8% 3.9% 50.2% 37.3% 18.3% 23.7% 5.9% -19.9% -3.6% 12.9% 7.9% -11.7% -75.8% 44.0% -2.9% 152.4% 8.9%
Marża brutto 100.0% 100.0% 100.0% 100.0% 54.7% 49.8% 48.0% 40.8% 36.9% 37.0% 43.5% 47.7% 45.5% 45.4% 46.9% 47.7% 49.6% 50.3% 79.0% 82.1% 55.5% 66.8% 62.9% 49.8% 48.9%
EBIT (mln) 151 130 160 186 618 489 574 330 164 -29 1,181 2,390 2,311 3,408 4,099 2,841 2,502 3,464 3,901 3,446 -1,320 -662 -783 2,313 2,402
EBIT Δ r/r 0.0% -13.8% 22.8% 16.4% 232.3% -20.9% 17.3% -42.5% -50.4% -117.6% -4207.8% 102.4% -3.3% 47.5% 20.3% -30.7% -11.9% 38.4% 12.6% -11.7% -138.3% -49.8% 18.3% -395.4% 3.8%
EBIT (%) 23.5% 22.2% 25.7% 26.9% 51.7% 28.1% 25.7% 11.2% 3.7% -0.6% 17.2% 25.4% 20.8% 24.8% 28.1% 24.3% 22.2% 27.2% 28.4% 28.4% -44.9% -15.6% -19.1% 22.3% 21.3%
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 422 322 307 283 259 271 274 265 274 327 446 555 536 621 702 818 727
EBITDA (mln) 151 132 206 239 316 729 697 603 754 738 1,972 3,248 3,418 4,488 5,206 3,960 3,771 4,614 5,047 4,466 -323 379 253 3,886 4,055
EBITDA(%) 23.5% 22.5% 33.0% 34.6% 26.4% 41.9% 31.2% 20.4% 17.2% 16.2% 28.8% 34.5% 30.7% 32.6% 35.7% 33.9% 33.5% 36.3% 36.8% 36.8% -11.0% 9.0% 6.2% 37.5% 35.9%
Podatek (mln) 0 120 172 119 -14 4 62 22 -60 -4 74 212 181 189 245 236 239 -209 375 432 24 5 154 344 208
Zysk Netto (mln) 17 8 -12 67 495 284 442 117 -164 -354 599 1,560 1,524 2,306 2,841 1,966 1,679 2,808 2,413 2,698 -1,442 -1,154 -1,066 1,221 1,446
Zysk netto Δ r/r 0.0% -53.3% -250.4% -662.6% 643.1% -42.7% 55.8% -73.6% -240.2% 116.7% -269.1% 160.3% -2.3% 51.3% 23.2% -30.8% -14.6% 67.2% -14.1% 11.8% -153.4% -20.0% -7.6% -214.5% 18.4%
Zysk netto (%) 2.6% 1.3% -1.9% 9.6% 41.4% 16.3% 19.8% 4.0% -3.7% -7.8% 8.7% 16.6% 13.7% 16.7% 19.5% 16.8% 14.9% 22.1% 17.6% 22.2% -49.0% -27.3% -25.9% 11.8% 12.8%
EPS 0.05 0.02 -9.71 0.21 1.52 0.8 1.25 0.33 -0.42 -0.54 0.61 1.74 1.89 2.8 3.52 2.47 2.1 3.54 3.07 3.5 -1.89 -1.51 -1.4 1.6 2.95
EPS (rozwodnione) 0.05 0.02 -9.71 0.2 1.52 0.8 1.24 0.33 -0.42 -0.54 0.51 1.56 1.85 2.79 3.52 2.47 2.1 3.54 3.07 3.5 -1.89 -1.51 -1.4 1.6 2.94
Ilośc akcji (mln) 337 394 1 325 326 354 354 355 392 657 667 728 806 822 806 797 795 792 786 771 764 764 764 763 735
Ważona ilośc akcji (mln) 337 394 1 325 327 355 355 356 392 657 792 812 825 826 808 798 795 792 786 771 764 764 764 765 737
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