Morgan Stanley

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) 22,538 27,272 22,948 20,445 22,124 24,690 27,345 33,308 26,370 20,085 23,358 31,622 32,403 24,576 30,706 32,469 33,263 32,711 35,852 37,714 38,926 45,269 56,414 50,210 50,667 61,497
Przychód Δ r/r 0.0% 21.0% -15.9% -10.9% 8.2% 11.6% 10.8% 21.8% -20.8% -23.8% 16.3% 35.4% 2.5% -24.2% 24.9% 5.7% 2.4% -1.7% 9.6% 5.2% 3.2% 16.3% 24.6% -11.0% 0.9% 21.4%
Marża brutto 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 92.8% 93.8% 94.5% 99.3% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
EBIT (mln) 19,118 26,702 19,522 16,603 18,143 21,148 10,136 12,573 2,668 460 1,208 6,590 6,286 -1,006 2,771 2,083 6,532 6,928 8,310 8,844 8,850 11,691 16,331 10,911 11,670 29,548
EBIT Δ r/r 0.0% 39.7% -26.9% -15.0% 9.3% 16.6% -52.1% 24.0% -78.8% -82.8% 162.6% 445.5% -4.6% -116.0% -375.4% -24.8% 213.6% 6.1% 19.9% 6.4% 0.1% 32.1% 39.7% -33.2% 7.0% 153.2%
EBIT (%) 84.8% 97.9% 114.9% 81.2% 82.0% 85.7% 114.2% 158.2% 232.6% 197.7% 34.7% 37.8% 39.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 23.5% 22.7% 25.8% 28.9% 21.7% 23.0% 48.0%
Koszty finansowe (mln) 11,390 18,176 20,779 11,970 12,809 14,859 24,425 41,937 57,302 37,523 6,712 6,414 6,907 6,187 4,431 3,678 2,742 3,318 5,697 10,086 12,404 3,849 1,366 12,268 42,051 0
EBITDA (mln) 19,659 27,429 27,103 17,390 18,780 21,953 32,037 53,560 61,817 40,504 9,339 13,382 14,046 172 3,600 3,256 7,887 8,233 9,775 10,576 10,576 13,739 19,114 13,450 15,926 17,596
EBITDA(%) 87.2% 100.6% 118.1% 85.1% 84.9% 88.9% 117.2% 160.8% 234.4% 201.7% 40.0% 42.3% 43.3% 0.7% 11.1% 9.6% 22.4% 23.8% 25.8% 28.0% 27.2% 30.3% 33.9% 26.8% 31.4% 28.6%
Podatek (mln) 2,937 3,070 2,074 1,645 1,547 1,803 1,858 3,275 831 480 -336 739 1,418 -152 879 38 2,200 2,726 4,125 2,350 2,064 3,239 4,548 2,910 2,583 4,067
Zysk Netto (mln) 4,791 5,456 3,521 2,988 3,787 4,486 4,939 7,472 3,209 1,707 1,346 4,703 4,110 -19 3,029 6,137 6,127 5,979 6,154 8,748 9,042 10,996 15,034 11,029 9,087 13,390
Zysk netto Δ r/r 0.0% 13.9% -35.5% -15.1% 26.7% 18.5% 10.1% 51.3% -57.1% -46.8% -21.1% 249.4% -12.6% -100.5% -16042.1% 102.6% -0.2% -2.4% 2.9% 42.2% 3.4% 21.6% 36.7% -26.6% -17.6% 47.4%
Zysk netto (%) 21.3% 20.0% 15.3% 14.6% 17.1% 18.2% 18.1% 22.4% 12.2% 8.5% 5.8% 14.9% 12.7% -0.1% 9.9% 18.9% 18.4% 18.3% 17.2% 23.2% 23.2% 24.3% 26.6% 22.0% 17.9% 21.8%
EPS 4.33 4.95 3.21 2.76 3.52 4.15 4.7 7.38 2.97 1.45 -0.77 2.64 1.25 -0.0101 1.39 1.64 2.97 2.98 3.14 5.12 5.26 6.55 8.16 6.23 5.24 8.05
EPS (rozwodnione) 4.1 4.73 3.11 2.69 3.45 4.06 4.57 7.07 2.9 1.39 -0.77 2.63 1.23 -0.0099 1.36 1.6 2.9 2.92 3.07 5.03 5.19 6.47 8.03 6.15 5.18 7.95
Ilośc akcji (mln) 1,097 1,096 1,086 1,083 1,077 1,080 1,050 1,010 1,002 1,028 1,185 1,362 1,655 1,886 1,906 1,924 1,909 1,849 1,780 1,708 1,617 1,603 1,785 1,691 1,628 1,591
Ważona ilośc akcji (mln) 1,160 1,145 1,122 1,111 1,099 1,105 1,080 1,055 1,025 1,073 1,185 1,411 1,675 1,919 1,957 1,971 1,953 1,887 1,821 1,738 1,640 1,624 1,814 1,713 1,646 1,611
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