Marsh & McLennan Companies, 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) 9,157 10,157 9,943 10,440 11,588 12,159 11,652 11,921 11,350 11,587 10,493 10,550 11,526 11,924 12,261 12,951 12,893 13,211 14,024 14,950 16,652 17,224 19,820 20,720 22,736 24,458
Przychód Δ r/r 0.0% 10.9% -2.1% 5.0% 11.0% 4.9% -4.2% 2.3% -4.8% 2.1% -9.4% 0.5% 9.3% 3.5% 2.8% 5.6% -0.4% 2.5% 6.2% 6.6% 11.4% 3.4% 15.1% 4.5% 9.7% 7.6%
Marża brutto 20.3% 26.3% 17.7% 21.8% 21.5% 100.0% 67.3% 40.3% 100.0% 100.0% 100.0% 100.0% 100.0% 40.2% 41.1% 42.0% 43.1% 43.5% 42.3% 42.4% 41.5% 41.2% 42.4% 41.7% 42.4% 100.0%
EBIT (mln) 1,459 2,179 1,763 2,274 2,496 648 856 1,458 1,019 263 509 939 1,638 1,829 2,077 2,301 2,419 2,664 2,655 2,761 2,677 3,066 4,312 4,280 5,282 5,817
EBIT Δ r/r 0.0% 49.3% -19.1% 29.0% 9.8% -74.0% 32.1% 70.3% -30.1% -74.2% 93.5% 84.5% 74.4% 11.7% 13.6% 10.8% 5.1% 10.1% -0.3% 4.0% -3.0% 14.5% 40.6% -0.7% 23.4% 10.1%
EBIT (%) 15.9% 21.5% 17.7% 21.8% 21.5% 5.3% 7.3% 12.2% 9.0% 2.3% 4.9% 8.9% 14.2% 15.3% 16.9% 17.8% 18.8% 20.2% 18.9% 18.5% 16.1% 17.8% 21.8% 20.7% 23.2% 23.8%
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 0 241 233 199 181 167 165 163 189 237 290 524 515 444 469 578 700
EBITDA (mln) 1,859 2,667 2,283 2,633 2,887 1,104 1,203 1,946 1,461 1,219 866 959 1,666 1,853 2,095 2,322 2,432 2,669 3,346 3,481 3,628 4,071 5,338 5,249 6,312 6,926
EBITDA(%) 20.3% 26.3% 23.0% 25.2% 24.9% 9.1% 10.3% 16.3% 12.9% 10.5% 8.3% 9.1% 14.5% 15.5% 17.1% 17.9% 18.9% 20.2% 23.9% 23.3% 21.8% 23.6% 26.9% 25.3% 27.8% 28.3%
Podatek (mln) 521 753 599 747 770 259 192 388 295 137 51 204 422 492 594 586 671 685 1,133 574 666 747 1,034 995 1,224 1,363
Zysk Netto (mln) 726 1,181 974 1,365 1,540 176 404 990 2,475 -73 242 855 993 1,176 1,357 1,465 1,599 1,768 1,492 1,650 1,742 2,016 3,143 3,050 3,756 4,060
Zysk netto Δ r/r 0.0% 62.7% -17.5% 40.1% 12.8% -88.6% 129.5% 145.0% 150.0% -102.9% -431.5% 253.3% 16.1% 18.4% 15.4% 8.0% 9.1% 10.6% -15.6% 10.6% 5.6% 15.7% 55.9% -3.0% 23.1% 8.1%
Zysk netto (%) 7.9% 11.6% 9.8% 13.1% 13.3% 1.4% 3.5% 8.3% 21.8% -0.6% 2.3% 8.1% 8.6% 9.9% 11.1% 11.3% 12.4% 13.4% 10.6% 11.0% 10.5% 11.7% 15.9% 14.7% 16.5% 16.6%
EPS 1.38 2.17 1.77 2.52 2.89 0.33 0.75 1.8 4.59 -0.14 0.46 1.58 1.83 2.16 2.47 2.69 3.01 3.41 2.91 3.26 3.44 3.98 6.2 6.11 7.6 8.25
EPS (rozwodnione) 1.33 2.08 1.7 2.45 2.81 0.33 0.74 1.78 4.53 -0.14 0.46 1.57 1.8 2.13 2.43 2.65 2.98 3.37 2.87 3.23 3.41 3.94 6.13 6.04 7.53 8.19
Ilośc akcji (mln) 526 544 550 541 533 526 538 549 539 514 522 540 542 544 549 545 531 519 513 506 506 506 507 499 494 492
Ważona ilośc akcji (mln) 544 568 573 557 548 535 543 557 546 515 524 544 551 552 558 553 536 524 519 511 511 512 513 505 499 496
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