Wall Street Experts
ver. ZuMIgo(08/25)
McCormick & Company, Incorporated
Rachunek Zysków i Strat
Przychody TTM (mln): 6 678
EBIT TTM (mln): 1 090
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) |
2,007 |
2,124 |
2,373 |
2,320 |
2,270 |
2,526 |
2,592 |
2,716 |
2,916 |
3,177 |
3,192 |
3,337 |
3,698 |
4,014 |
4,123 |
4,243 |
4,296 |
4,412 |
4,834 |
5,303 |
5,347 |
5,601 |
6,318 |
6,350 |
6,662 |
6,724 |
Przychód Δ r/r |
0.0% |
5.8% |
11.8% |
-2.2% |
-2.2% |
11.3% |
2.6% |
4.8% |
7.4% |
8.9% |
0.5% |
4.5% |
10.8% |
8.6% |
2.7% |
2.9% |
1.3% |
2.7% |
9.6% |
9.7% |
0.8% |
4.7% |
12.8% |
0.5% |
4.9% |
0.9% |
Marża brutto |
38.6% |
40.8% |
41.0% |
36.9% |
39.6% |
39.9% |
40.0% |
41.0% |
40.9% |
40.6% |
41.6% |
42.5% |
41.2% |
40.3% |
40.4% |
40.8% |
40.4% |
41.5% |
41.6% |
39.4% |
40.1% |
41.1% |
39.5% |
35.8% |
37.6% |
38.5% |
EBIT (mln) |
195 |
226 |
241 |
278 |
296 |
333 |
344 |
270 |
354 |
376 |
467 |
510 |
540 |
578 |
550 |
603 |
548 |
641 |
702 |
891 |
958 |
1,000 |
1,015 |
864 |
963 |
1,060 |
EBIT Δ r/r |
0.0% |
16.0% |
6.4% |
15.4% |
6.4% |
12.6% |
3.2% |
-21.5% |
31.4% |
6.3% |
24.0% |
9.2% |
6.0% |
7.0% |
-4.8% |
9.5% |
-9.1% |
16.9% |
9.6% |
26.9% |
7.5% |
4.4% |
1.6% |
-14.9% |
11.5% |
10.1% |
EBIT (%) |
9.7% |
10.6% |
10.1% |
12.0% |
13.0% |
13.2% |
13.3% |
9.9% |
12.1% |
11.9% |
14.6% |
15.3% |
14.6% |
14.4% |
13.4% |
14.2% |
12.8% |
14.5% |
14.5% |
16.8% |
17.9% |
17.8% |
16.1% |
13.6% |
14.5% |
15.8% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
53 |
49 |
51 |
55 |
53 |
50 |
53 |
56 |
96 |
175 |
165 |
136 |
137 |
149 |
208 |
209 |
EBITDA (mln) |
251 |
270 |
301 |
329 |
337 |
386 |
408 |
467 |
490 |
497 |
575 |
510 |
639 |
684 |
659 |
707 |
655 |
754 |
856 |
938 |
1,143 |
1,194 |
1,294 |
1,167 |
1,269 |
1,316 |
EBITDA(%) |
12.5% |
12.7% |
12.7% |
14.2% |
14.8% |
15.3% |
15.8% |
17.2% |
16.8% |
15.7% |
18.0% |
15.3% |
17.3% |
17.0% |
16.0% |
16.7% |
15.3% |
17.1% |
17.7% |
17.7% |
21.4% |
21.3% |
20.5% |
18.4% |
19.0% |
19.6% |
Podatek (mln) |
60 |
67 |
63 |
74 |
83 |
89 |
97 |
65 |
92 |
101 |
133 |
118 |
143 |
140 |
134 |
146 |
131 |
153 |
151 |
-157 |
157 |
175 |
193 |
169 |
174 |
184 |
Zysk Netto (mln) |
103 |
138 |
147 |
180 |
211 |
214 |
215 |
202 |
230 |
256 |
300 |
370 |
374 |
408 |
389 |
438 |
402 |
472 |
477 |
933 |
703 |
747 |
755 |
682 |
681 |
788 |
Zysk netto Δ r/r |
0.0% |
33.1% |
6.6% |
22.6% |
17.2% |
1.8% |
0.2% |
-5.9% |
13.8% |
11.2% |
17.2% |
23.5% |
1.1% |
9.0% |
-4.6% |
12.6% |
-8.3% |
17.6% |
1.1% |
95.5% |
-24.7% |
6.4% |
1.1% |
-9.7% |
-0.2% |
15.9% |
Zysk netto (%) |
5.1% |
6.5% |
6.2% |
7.8% |
9.3% |
8.5% |
8.3% |
7.4% |
7.9% |
8.1% |
9.4% |
11.1% |
10.1% |
10.2% |
9.4% |
10.3% |
9.3% |
10.7% |
9.9% |
17.6% |
13.1% |
13.3% |
12.0% |
10.7% |
10.2% |
11.7% |
EPS |
0.36 |
0.5 |
0.53 |
0.64 |
0.76 |
0.78 |
0.8 |
0.77 |
0.89 |
0.99 |
1.15 |
1.39 |
1.41 |
1.54 |
1.47 |
1.69 |
1.57 |
1.87 |
1.88 |
3.55 |
2.65 |
2.8 |
2.83 |
2.54 |
2.54 |
2.94 |
EPS (rozwodnione) |
0.36 |
0.49 |
0.52 |
0.63 |
0.74 |
0.76 |
0.78 |
0.75 |
0.86 |
0.97 |
1.13 |
1.37 |
1.39 |
1.52 |
1.46 |
1.67 |
1.55 |
1.84 |
1.86 |
3.5 |
2.62 |
2.78 |
2.8 |
2.52 |
2.52 |
2.92 |
Ilośc akcji (mln) |
285 |
275 |
276 |
279 |
279 |
273 |
269 |
264 |
259 |
258 |
262 |
266 |
265 |
265 |
264 |
260 |
256 |
253 |
254 |
263 |
265 |
266 |
267 |
268 |
268 |
268 |
Ważona ilośc akcji (mln) |
289 |
278 |
280 |
285 |
285 |
282 |
276 |
270 |
266 |
264 |
265 |
269 |
269 |
269 |
267 |
262 |
258 |
256 |
257 |
266 |
268 |
269 |
270 |
270 |
270 |
270 |
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 |