Motorola Solutions, Inc.
Rachunek Zysków i Strat
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 |
2015-04-04 |
2015-07-04 |
2015-10-03 |
2015-12-31 |
2016-04-02 |
2016-07-02 |
2016-10-01 |
2016-12-31 |
2017-04-01 |
2017-07-01 |
2017-09-30 |
2017-12-31 |
2018-03-31 |
2018-06-30 |
2018-09-29 |
2018-12-31 |
2019-03-30 |
2019-06-29 |
2019-09-28 |
2019-12-31 |
2020-03-28 |
2020-06-27 |
2020-09-26 |
2020-12-31 |
2021-04-03 |
2021-07-03 |
2021-10-02 |
2021-12-31 |
2022-04-02 |
2022-07-02 |
2022-10-01 |
2022-12-31 |
2023-04-01 |
2023-07-01 |
2023-09-30 |
2023-12-31 |
2024-03-30 |
2024-06-29 |
2024-09-28 |
2024-12-31 |
2025-03-29 |
Przychód (mln) |
1,823 |
1,223 |
1,368 |
1,422 |
1,682 |
1,193 |
1,430 |
1,532 |
1,883 |
1,281 |
1,497 |
1,645 |
1,957 |
1,468 |
1,760 |
1,862 |
2,254 |
1,657 |
1,860 |
1,994 |
2,376 |
1,655 |
1,618 |
1,868 |
2,273 |
1,773 |
1,971 |
2,107 |
2,320 |
1,892 |
2,140 |
2,373 |
2,707 |
2,171 |
2,403 |
2,556 |
2,848 |
2,389 |
2,628 |
2,790 |
3,011 |
2,528 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-7.73% |
-2.45% |
4.5% |
7.7% |
12.0% |
7.4% |
4.7% |
7.4% |
3.9% |
14.6% |
17.6% |
13.2% |
15.2% |
12.9% |
5.7% |
7.1% |
5.4% |
-0.12% |
-13.01% |
-6.32% |
-4.34% |
7.1% |
21.8% |
12.8% |
2.1% |
6.7% |
8.6% |
12.6% |
16.7% |
14.7% |
12.3% |
7.7% |
5.2% |
10.0% |
9.4% |
9.2% |
5.7% |
5.8% |
Marża brutto |
50.0% |
44.8% |
47.4% |
48.2% |
49.8% |
42.1% |
47.3% |
49.7% |
49.3% |
44.5% |
46.1% |
48.3% |
49.6% |
45.6% |
46.7% |
48.4% |
48.3% |
46.7% |
50.1% |
50.5% |
51.3% |
47.6% |
47.3% |
48.7% |
50.4% |
48.5% |
48.3% |
49.6% |
51.0% |
45.3% |
46.3% |
43.4% |
49.9% |
48.2% |
49.5% |
50.1% |
49.7% |
48.3% |
49.6% |
51.4% |
51.4% |
51.4% |
Koszty i Wydatki (mln) |
1,360 |
1,092 |
1,133 |
1,151 |
1,250 |
1,073 |
1,170 |
1,185 |
1,404 |
1,114 |
1,224 |
1,279 |
1,437 |
1,271 |
1,469 |
1,488 |
1,716 |
1,423 |
1,502 |
1,570 |
1,862 |
1,430 |
1,400 |
1,501 |
1,718 |
1,454 |
1,589 |
1,652 |
1,771 |
1,627 |
1,762 |
1,980 |
2,002 |
1,758 |
1,862 |
1,910 |
2,072 |
1,856 |
1,974 |
2,079 |
2,197 |
1,946 |
EBIT (mln) |
-1,459 |
119 |
254 |
231 |
389 |
100 |
224 |
341 |
403 |
176 |
257 |
338 |
511 |
171 |
273 |
294 |
516 |
229 |
349 |
413 |
590 |
259 |
218 |
352 |
555 |
298 |
370 |
451 |
549 |
239 |
358 |
373 |
691 |
399 |
518 |
639 |
776 |
533 |
654 |
711 |
814 |
582 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
126.7% |
-15.97% |
-11.81% |
47.6% |
3.6% |
76.0% |
14.7% |
-0.88% |
26.8% |
-2.84% |
6.2% |
-13.02% |
1.0% |
33.9% |
27.8% |
40.5% |
14.3% |
13.1% |
-37.54% |
-14.77% |
-5.93% |
15.1% |
69.7% |
28.1% |
-1.08% |
-19.80% |
-3.24% |
-17.29% |
25.9% |
66.9% |
44.7% |
71.3% |
12.3% |
33.6% |
26.3% |
11.3% |
4.9% |
9.2% |
EBIT (%) |
-80.03% |
9.7% |
18.6% |
16.2% |
23.1% |
8.4% |
15.7% |
22.3% |
21.4% |
13.7% |
17.2% |
20.5% |
26.1% |
11.6% |
15.5% |
15.8% |
22.9% |
13.8% |
18.8% |
20.7% |
24.8% |
15.6% |
13.5% |
18.8% |
24.4% |
16.8% |
18.8% |
21.4% |
23.7% |
12.6% |
16.7% |
15.7% |
25.5% |
18.4% |
21.6% |
25.0% |
27.2% |
22.3% |
24.9% |
25.5% |
27.0% |
23.0% |
Przychody fiansowe (mln) |
4 |
3 |
3 |
4 |
3 |
4 |
5 |
4 |
8 |
3 |
4 |
3 |
4 |
8 |
5 |
3 |
3 |
5 |
3 |
6 |
4 |
3 |
2 |
2 |
5 |
2 |
2 |
2 |
1 |
2 |
3 |
2 |
6 |
9 |
6 |
7 |
11 |
17 |
18 |
15 |
18 |
0 |
Koszty finansowe (mln) |
41 |
43 |
42 |
47 |
51 |
49 |
54 |
54 |
48 |
51 |
55 |
52 |
47 |
46 |
58 |
59 |
59 |
55 |
56 |
54 |
59 |
52 |
58 |
58 |
53 |
56 |
46 |
58 |
54 |
58 |
59 |
62 |
61 |
54 |
57 |
53 |
63 |
61 |
87 |
73 |
74 |
0 |
Amortyzacja (mln) |
42 |
41 |
40 |
32 |
37 |
62 |
82 |
76 |
75 |
80 |
86 |
88 |
89 |
82 |
96 |
89 |
93 |
95 |
96 |
99 |
104 |
99 |
98 |
103 |
109 |
123 |
122 |
117 |
128 |
124 |
125 |
122 |
130 |
115 |
103 |
96 |
111 |
96 |
95 |
84 |
86 |
81 |
EBITDA (mln) |
-1,858 |
174 |
278 |
304 |
473 |
198 |
350 |
424 |
570 |
248 |
361 |
456 |
606 |
304 |
414 |
428 |
692 |
349 |
475 |
543 |
754 |
350 |
389 |
493 |
700 |
468 |
508 |
580 |
701 |
401 |
504 |
517 |
853 |
536 |
653 |
748 |
881 |
67 |
762 |
852 |
948 |
582 |
EBITDA(%) |
-77.73% |
14.5% |
20.5% |
21.7% |
24.9% |
12.9% |
21.1% |
27.2% |
25.4% |
19.4% |
24.3% |
25.9% |
30.7% |
17.5% |
21.7% |
22.1% |
27.3% |
20.2% |
22.8% |
25.1% |
28.3% |
22.7% |
17.6% |
22.1% |
30.1% |
24.9% |
27.0% |
27.4% |
29.5% |
21.9% |
23.6% |
22.4% |
31.7% |
23.4% |
26.3% |
28.6% |
31.1% |
25.8% |
28.5% |
30.5% |
31.5% |
23.0% |
NOPLAT (mln) |
-1,498 |
128 |
215 |
197 |
377 |
22 |
167 |
293 |
362 |
120 |
205 |
286 |
465 |
140 |
227 |
270 |
464 |
185 |
275 |
348 |
193 |
224 |
176 |
251 |
522 |
289 |
340 |
405 |
518 |
219 |
300 |
333 |
663 |
358 |
487 |
592 |
707 |
-90 |
580 |
695 |
788 |
547 |
Podatek (mln) |
-572 |
40 |
64 |
71 |
99 |
5 |
59 |
100 |
118 |
42 |
73 |
73 |
1,039 |
23 |
46 |
22 |
40 |
33 |
67 |
80 |
-50 |
26 |
40 |
45 |
109 |
44 |
46 |
97 |
116 |
-49 |
71 |
53 |
73 |
79 |
114 |
127 |
111 |
-52 |
135 |
132 |
176 |
115 |
Zysk Netto (mln) |
201 |
74 |
142 |
115 |
277 |
17 |
107 |
192 |
243 |
77 |
131 |
212 |
-575 |
117 |
180 |
247 |
422 |
151 |
207 |
267 |
243 |
197 |
135 |
205 |
412 |
244 |
293 |
307 |
401 |
267 |
228 |
279 |
589 |
278 |
371 |
464 |
596 |
-39 |
443 |
562 |
611 |
430 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
37.8% |
-77.03% |
-24.65% |
67.0% |
-12.27% |
352.9% |
22.4% |
10.4% |
-336.63% |
51.9% |
37.4% |
16.5% |
173.4% |
29.1% |
15.0% |
8.1% |
-42.42% |
30.5% |
-34.78% |
-23.22% |
69.5% |
23.9% |
117.0% |
49.8% |
-2.67% |
9.4% |
-22.18% |
-9.12% |
46.9% |
4.1% |
62.7% |
66.3% |
1.2% |
-114.03% |
19.4% |
21.1% |
2.5% |
1202.6% |
Zysk netto (%) |
11.0% |
6.1% |
10.4% |
8.1% |
16.5% |
1.4% |
7.5% |
12.5% |
12.9% |
6.0% |
8.8% |
12.9% |
-29.38% |
8.0% |
10.2% |
13.3% |
18.7% |
9.1% |
11.1% |
13.4% |
10.2% |
11.9% |
8.3% |
11.0% |
18.1% |
13.8% |
14.9% |
14.6% |
17.3% |
14.1% |
10.7% |
11.8% |
21.8% |
12.8% |
15.4% |
18.2% |
20.9% |
-1.63% |
16.9% |
20.1% |
20.3% |
17.0% |
EPS |
0.87 |
0.34 |
0.68 |
0.58 |
1.6 |
0.1 |
0.62 |
1.15 |
1.47 |
0.47 |
0.8 |
1.3 |
-3.56 |
0.73 |
1.11 |
1.52 |
2.58 |
0.92 |
1.25 |
1.6 |
1.38 |
1.15 |
0.79 |
1.21 |
2.43 |
1.44 |
1.73 |
1.81 |
2.38 |
1.59 |
1.36 |
1.67 |
3.52 |
1.66 |
2.21 |
2.78 |
3.58 |
-0.23 |
2.65 |
3.36 |
3.66 |
2.58 |
EPS (rozwodnione) |
0.87 |
0.34 |
0.68 |
0.57 |
1.57 |
0.1 |
0.61 |
1.13 |
1.43 |
0.45 |
0.78 |
1.25 |
-3.56 |
0.69 |
1.05 |
1.43 |
2.44 |
0.86 |
1.18 |
1.51 |
1.38 |
1.12 |
0.78 |
1.18 |
2.37 |
1.41 |
1.69 |
1.76 |
2.3 |
1.54 |
1.33 |
1.63 |
3.43 |
1.61 |
2.15 |
2.7 |
3.47 |
-0.23 |
2.6 |
3.29 |
3.56 |
2.53 |
Ilośc akcji (mln) |
230 |
215 |
208 |
199 |
175 |
174 |
172 |
166 |
165 |
164 |
163 |
162 |
162 |
161 |
162 |
163 |
164 |
164 |
165 |
167 |
170 |
171 |
170 |
170 |
170 |
169 |
170 |
169 |
169 |
168 |
167 |
167 |
167 |
167 |
168 |
167 |
166 |
166 |
167 |
167 |
167 |
167 |
Ważona ilośc akcji (mln) |
230 |
218 |
210 |
201 |
178 |
177 |
175 |
170 |
170 |
170 |
169 |
169 |
162 |
171 |
172 |
173 |
173 |
175 |
176 |
176 |
176 |
176 |
174 |
174 |
174 |
173 |
173 |
174 |
174 |
173 |
171 |
172 |
172 |
173 |
173 |
172 |
172 |
166 |
170 |
171 |
171 |
170 |
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 |