MSCI 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
Rok finansowy 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 91 178 278 311 370 431 443 663 901 950 1,036 997 1,075 1,151 1,274 1,434 1,558 1,695 2,044 2,249 2,529 2,856
Przychód Δ r/r 0.0% 95.5% 56.1% 11.6% 19.1% 16.5% 2.8% 49.7% 35.9% 5.5% 9.0% -3.8% 7.9% 7.0% 10.7% 12.5% 8.6% 8.8% 20.5% 10.0% 12.5% 12.9%
Marża brutto 100.0% 100.0% 61.7% 62.8% 67.1% 71.1% 73.2% 70.0% 69.2% 69.7% 68.3% 69.0% 75.1% 78.1% 78.5% 80.0% 81.1% 82.8% 82.4% 82.0% 82.3% 82.0%
EBIT (mln) 17 178 74 83 129 136 151 206 322 347 372 337 404 488 579 687 756 885 1,073 1,208 1,385 1,529
EBIT Δ r/r 0.0% 979.9% -58.7% 13.1% 55.3% 5.0% 11.2% 36.5% 56.2% 7.7% 7.1% -9.2% 19.8% 20.8% 18.7% 18.6% 10.0% 17.1% 21.2% 12.6% 14.7% 10.4%
EBIT (%) 18.1% 100.0% 26.4% 26.8% 35.0% 31.5% 34.1% 31.1% 35.7% 36.5% 35.9% 33.8% 37.6% 42.4% 45.5% 47.9% 48.5% 52.2% 52.5% 53.7% 54.8% 53.5%
Koszty finansowe (mln) 0 0 0 0 10 27 20 51 56 56 26 32 62 102 116 133 148 156 160 172 187 186
EBITDA (mln) 91 178 105 112 157 177 190 275 412 428 452 412 490 569 663 849 831 929 1,127 1,333 1,715 1,748
EBITDA(%) 100.0% 100.0% 37.8% 36.0% 42.4% 41.0% 42.8% 41.5% 45.7% 45.0% 43.7% 41.3% 45.6% 49.4% 52.0% 59.2% 53.3% 54.8% 55.2% 59.3% 67.8% 61.2%
Podatek (mln) -6 -21 30 36 52 41 50 61 90 105 123 109 120 125 163 122 40 84 132 173 220 247
Zysk Netto (mln) 11 21 55 71 81 68 82 92 173 184 223 284 224 261 304 508 564 602 726 871 1,149 1,109
Zysk netto Δ r/r 0.0% 83.0% 161.6% 31.0% 13.5% -15.8% 19.8% 12.7% 88.2% 6.2% 20.8% 27.7% -21.3% 16.6% 16.5% 67.1% 11.0% 6.8% 20.6% 19.9% 31.9% -3.4%
Zysk netto (%) 12.5% 11.7% 19.6% 23.0% 21.9% 15.8% 18.5% 13.9% 19.3% 19.4% 21.5% 28.5% 20.8% 22.7% 23.9% 35.4% 36.2% 35.5% 35.5% 38.7% 45.4% 38.8%
EPS 0.14 0.37 0.65 0.85 0.96 0.68 0.81 0.82 1.44 1.51 1.85 2.45 2.05 2.72 3.36 5.83 6.66 7.19 8.8 10.78 14.45 14.09
EPS (rozwodnione) 0.14 0.37 0.65 0.85 0.96 0.67 0.8 0.81 1.42 1.5 1.84 2.43 2.03 2.7 3.31 5.66 6.59 7.12 8.7 10.72 14.39 14.05
Ilośc akcji (mln) 84 56 84 84 85 100 101 112 121 122 120 116 109 96 90 87 85 84 83 81 79 79
Ważona ilośc akcji (mln) 84 56 84 84 85 101 102 113 122 123 121 117 110 97 92 90 86 85 83 81 80 79
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD