MetLife, 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 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) 19,341 18,323 16,376 17,848 17,307 18,421 13,679 15,802 12,830 14,952 15,324 16,157 15,833 14,805 21,185 16,289 15,662 16,302 17,497 18,678 17,143 18,310 14,099 16,015 19,418 15,562 18,524 16,905 20,089 15,405 15,474 22,484 16,316 15,388 16,623 15,866 19,028 16,057 17,823 18,440 18,376 18,284
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -10.52% 0.5% -16.47% -11.46% -25.87% -18.83% 12.0% 2.2% 23.4% -0.98% 38.2% 0.8% -1.08% 10.1% -17.41% 14.7% 9.5% 12.3% -19.42% -14.26% 13.3% -15.01% 31.4% 5.6% 3.5% -1.01% -16.47% 33.0% -18.78% -0.11% 7.4% -29.43% 16.6% 4.3% 7.2% 16.2% -3.43% 13.9%
Marża brutto 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
Koszty i Wydatki (mln) 16,131 14,770 15,025 16,465 15,284 14,854 15,700 17,175 15,641 15,452 16,243 15,603 14,879 13,149 20,084 15,210 13,191 14,558 15,200 15,887 17,180 12,667 13,902 15,092 19,254 15,271 14,037 14,863 18,783 15,041 15,558 21,069 14,589 15,131 16,193 15,332 18,087 -14,748 -16,364 18,258 18,376 16,930
EBIT (mln) 6,339 2,163 1,119 1,198 5,322 3,232 202 844 804 1,110 1,294 893 1,337 44 856 893 5,006 1,974 2,566 3,008 -57,308 5,862 424 1,149 -52,057 514 4,710 2,277 8,126 940 212 1,193 1,969 502 -197 -78 808 1,037 1,195 2,251 0 1,354
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -16.04% 49.4% -81.95% -29.55% -84.89% -65.66% 540.6% 5.8% 66.3% -96.04% -33.85% 0.0% 274.4% 4386.4% 199.8% 236.8% -1244.79% 197.0% -83.48% -61.80% -9.16% -91.23% 1010.8% 98.2% 115.6% 82.9% -95.50% -47.61% -75.77% -46.60% -192.92% -106.54% -58.96% 106.6% 706.6% 2985.9% -100.00% 30.6%
EBIT (%) 32.8% 11.8% 6.8% 6.7% 30.8% 17.5% 1.5% 5.3% 6.3% 7.4% 8.4% 5.5% 8.4% 0.3% 4.0% 5.5% 32.0% 12.1% 14.7% 16.1% -334.29% 32.0% 3.0% 7.2% -268.09% 3.3% 25.4% 13.5% 40.4% 6.1% 1.4% 5.3% 12.1% 3.3% -1.19% -0.49% 4.2% 6.5% 6.7% 12.2% 0.0% 7.4%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 12 0 13 11 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 248 255 256 265 0 0 0 0 0 0
Koszty finansowe (mln) 293 297 307 294 302 312 303 292 291 296 295 284 278 286 309 267 260 234 274 223 224 222 232 229 230 228 228 240 224 225 226 239 248 255 256 265 269 264 257 257 259 258
Amortyzacja (mln) -3,972 1,189 298 1,272 -3,895 -3,221 -1,771 -1,459 -4,080 -1,353 -1,304 -1,082 -1,381 1,894 551 450 -2,270 -1,985 -2,584 -3,054 -233 -5,865 -428 -1,151 -394 -519 -4,714 -2,281 -1,529 -720 -456 0 -5,430 -511 131 -2 -2,631 -1,309 0 0 0 0
EBITDA (mln) 2,367 2,163 1,119 1,198 0 0 0 0 -3,274 0 0 785 -49 1,942 1,410 1,346 2,731 0 0 0 187 0 0 0 394 0 0 0 0 0 0 0 1,975 0 686 0 -1,421 0 0 2,251 0 0
EBITDA(%) 12.2% 18.3% 8.7% 13.8% 8.2% 17.5% 1.5% 5.3% -25.53% 7.4% 8.4% -1.17% 8.4% 13.1% 6.6% 8.2% 17.5% 12.1% 14.7% 16.1% 1.1% 32.0% 3.0% 7.2% 2.0% 3.3% 25.4% 13.5% 7.6% 6.1% 1.4% 5.3% 12.1% 3.3% -1.19% -0.49% 4.2% 6.5% 6.7% 12.2% 0.0% 0.0%
NOPLAT (mln) 2,114 2,262 2,335 1,502 1,827 1,757 1,255 548 -3,565 817 1,002 501 961 1,656 1,101 1,079 2,471 1,744 2,297 2,791 -37 5,643 197 923 164 291 4,487 2,042 1,306 715 -2 1,415 1,727 257 430 534 941 1,045 1,202 1,994 1,381 1,354
Podatek (mln) 500 594 539 791 402 422 285 -25 -1,479 -12 115 -392 -1,354 399 207 164 409 359 551 601 -625 1,242 47 214 6 -72 1,075 453 95 41 -140 248 381 172 22 39 327 170 249 653 106 404
Zysk Netto (mln) 1,521 1,668 1,796 711 1,425 1,335 970 577 -2,088 873 911 -81 2,381 1,253 891 912 2,067 1,381 1,741 2,184 593 4,398 145 706 158 358 3,407 1,584 1,205 669 132 1,162 1,343 80 402 489 607 867 946 1,342 1,271 945
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -6.31% -19.96% -45.99% -18.85% -246.53% -34.61% -6.08% -114.04% 214.0% 43.5% -2.20% 1225.9% -13.19% 10.2% 95.4% 139.5% -71.31% 218.5% -91.67% -67.67% -73.36% -91.86% 2249.7% 124.4% 662.7% 86.9% -96.13% -26.64% 11.5% -88.04% 204.5% -57.92% -54.80% 983.8% 135.3% 174.4% 109.4% 9.0%
Zysk netto (%) 7.9% 9.1% 11.0% 4.0% 8.2% 7.2% 7.1% 3.7% -16.27% 5.8% 5.9% -0.50% 15.0% 8.5% 4.2% 5.6% 13.2% 8.5% 10.0% 11.7% 3.5% 24.0% 1.0% 4.4% 0.8% 2.3% 18.4% 9.4% 6.0% 4.3% 0.9% 5.2% 8.2% 0.5% 2.4% 3.1% 3.2% 5.4% 5.3% 7.3% 6.9% 5.2%
EPS 1.43 1.48 1.61 0.64 1.28 1.21 0.88 0.52 -1.9 0.76 0.82 -0.0762 2.2 1.21 0.88 0.92 2.11 1.44 1.84 2.35 0.65 4.81 0.16 0.78 0.18 0.4 3.96 1.85 1.44 0.81 0.17 1.38 1.68 0.0181 0.48 0.56 0.79 1.11 1.28 1.82 1.75 1.2882896086765352
EPS (rozwodnione) 1.41 1.47 1.59 0.63 1.27 1.2 0.87 0.52 -1.88 0.75 0.82 -0.0756 2.18 1.2 0.87 0.91 2.09 1.43 1.83 2.33 0.64 4.78 0.16 0.77 0.17 0.4 3.96 1.84 1.43 0.81 0.17 1.37 1.66 0.0179 0.48 0.56 0.77 1.1 1.28 1.81 1.74 1.279475982532751
Ilośc akcji (mln) 1,132 1,126 1,118 1,119 1,111 1,101 1,100 1,100 1,100 1,090 1,074 1,062 1,052 1,036 1,016 987 980 956 946 930 919 914 909 909 900 885 861 855 838 824 798 796 784 775 766 751 731 723 710 699 706 682
Ważona ilośc akcji (mln) 1,147 1,136 1,128 1,130 1,121 1,109 1,109 1,109 1,109 1,099 1,082 1,072 1,062 1,044 1,024 1,001 988 963 953 936 926 920 913 914 906 892 861 861 845 830 798 801 790 781 770 756 743 728 715 704 711 687
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