NetApp, 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 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 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 2025 2025 2025
Kwartał 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 Q2 Q3 Q4
Data 2015-01-23 2015-04-24 2015-07-31 2015-10-30 2016-01-29 2016-04-29 2016-07-29 2016-10-28 2017-01-27 2017-04-28 2017-07-28 2017-10-27 2018-01-26 2018-04-27 2018-07-27 2018-10-26 2019-01-25 2019-04-26 2019-07-26 2019-10-25 2020-01-24 2020-04-24 2020-07-31 2020-10-30 2021-01-29 2021-04-30 2021-07-30 2021-10-29 2022-01-28 2022-04-29 2022-07-29 2022-10-28 2023-01-27 2023-04-28 2023-07-28 2023-10-27 2024-01-26 2024-04-26 2024-07-26 2024-10-25 2025-01-24 2025-04-25
Przychód (mln) 1,551 1,540 1,335 1,445 1,386 1,380 1,294 1,340 1,404 1,481 1,325 1,422 1,523 1,641 1,474 1,517 1,563 1,592 1,236 1,371 1,404 1,401 1,303 1,416 1,470 1,555 1,458 1,566 1,614 1,682 1,592 1,663 1,526 1,581 1,432 1,562 1,606 1,667 1,541 1,658 1,641 1,732
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -10.66% -10.37% -3.07% -7.27% 1.3% 7.3% 2.4% 6.1% 8.5% 10.8% 11.2% 6.7% 2.6% -2.99% -16.15% -9.62% -10.17% -12.00% 5.4% 3.3% 4.7% 11.0% 11.9% 10.6% 9.8% 8.2% 9.2% 6.2% -5.45% -6.00% -10.05% -6.07% 5.2% 5.4% 7.6% 6.1% 2.2% 3.9%
Marża brutto 63.0% 60.7% 61.1% 61.2% 61.7% 59.3% 61.6% 61.9% 60.6% 61.6% 62.9% 63.4% 61.8% 62.3% 65.3% 64.2% 62.8% 64.4% 66.0% 67.5% 67.0% 67.2% 66.9% 65.9% 66.3% 66.6% 68.5% 67.6% 66.5% 64.6% 65.7% 65.4% 65.6% 68.0% 69.6% 71.1% 71.7% 70.1% 71.3% 71.0% 69.8% 68.9%
Koszty i Wydatki (mln) 1,349 1,378 1,334 1,299 1,219 1,281 1,201 1,198 1,179 1,234 1,177 1,203 1,270 1,354 1,201 1,231 1,252 1,279 1,111 1,113 1,136 1,124 1,154 1,194 1,209 1,254 1,186 1,264 1,287 1,378 1,316 1,365 1,264 1,258 1,225 1,250 1,224 1,301 1,241 1,313 1,268 1,338
EBIT (mln) 202 162 -26 145 165 64 93 142 183 247 148 219 470 287 254 286 311 370 104 296 268 277 136 182 258 455 249 294 321 304 255 282 352 309 178 304 366 366 282 345 362 348
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -18.52% -60.40% 457.7% -2.07% 10.9% 285.9% 59.1% 54.2% 156.8% 16.2% 71.6% 30.6% -33.83% 28.9% -59.06% 3.5% -13.83% -25.14% 30.8% -38.51% -3.73% 64.3% 83.1% 61.5% 24.4% -33.19% 2.4% -4.08% 9.7% 1.6% -30.20% 7.8% 4.0% 18.4% 58.4% 13.5% -1.09% -4.92%
EBIT (%) 13.1% 10.5% -1.95% 10.0% 11.9% 4.6% 7.2% 10.6% 13.0% 16.7% 11.2% 15.4% 30.9% 17.5% 17.2% 18.9% 19.9% 23.2% 8.4% 21.6% 19.1% 19.8% 10.4% 12.9% 17.6% 29.3% 17.1% 18.8% 19.9% 18.1% 16.0% 17.0% 23.1% 19.5% 12.4% 19.5% 22.8% 22.0% 18.3% 20.8% 22.1% 20.1%
Przychody fiansowe (mln) 9 12 13 11 11 11 11 10 10 13 16 19 20 24 25 21 22 20 19 12 10 7 3 2 2 2 2 1 2 2 7 14 21 27 28 25 27 32 36 27 0 0
Koszty finansowe (mln) 11 11 11 12 11 15 15 12 12 13 13 17 17 15 14 14 16 14 15 12 14 14 18 18 19 19 18 18 19 18 18 17 16 23 16 15 17 16 16 15 0 0
Amortyzacja (mln) 80 73 69 67 66 77 60 57 56 53 51 51 48 48 49 49 51 48 49 50 47 47 49 56 54 62 59 61 63 66 58 59 78 79 75 64 63 64 63 63 0 0
EBITDA (mln) 291 234 58 223 240 152 153 199 251 300 199 270 83 335 335 335 362 446 183 361 315 323 184 262 332 517 314 359 388 356 360 394 271 409 277 380 462 460 363 438 362 348
EBITDA(%) 18.7% 15.2% 7.3% 14.8% 17.0% 15.3% 11.8% 14.9% 23.0% 20.3% 15.0% 19.0% 5.4% 20.4% 23.1% 22.1% 23.2% 19.1% 15.8% 19.7% 22.4% 23.1% 16.2% 22.5% 21.6% 12.5% 23.4% 22.7% 23.8% 22.0% 22.3% 22.9% 27.3% 25.5% 20.9% 24.6% 29.8% 25.8% 23.6% 26.4% 22.1% 20.1%
NOPLAT (mln) 200 164 -22 144 163 60 92 142 183 248 153 225 485 303 272 293 319 384 119 299 276 250 104 175 247 436 237 280 306 272 270 305 177 314 186 315 382 380 299 360 370 354
Podatek (mln) 23 29 8 30 10 68 28 33 37 58 17 50 991 32 -11 52 70 -12 16 56 -1 54 27 38 65 102 35 56 54 13 56 -445 112 69 37 82 69 89 51 61 71 14
Zysk Netto (mln) 177 135 -30 114 153 -8 64 109 146 190 136 175 -506 271 283 241 249 396 103 243 277 196 77 137 182 334 202 224 252 259 214 750 65 245 149 233 313 291 248 299 299 340
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -13.46% -105.93% 313.3% -4.39% -4.58% 2475.0% 112.5% 60.6% -446.58% 42.6% 108.1% 37.7% 149.2% 46.1% -63.60% 0.8% 11.2% -50.51% -25.24% -43.62% -34.30% 70.4% 162.3% 63.5% 38.5% -22.46% 5.9% 234.8% -74.21% -5.41% -30.37% -68.93% 381.5% 18.8% 66.4% 28.3% -4.47% 16.8%
Zysk netto (%) 11.4% 8.8% -2.25% 7.9% 11.0% -0.58% 4.9% 8.1% 10.4% 12.8% 10.3% 12.3% -33.22% 16.5% 19.2% 15.9% 15.9% 24.9% 8.3% 17.7% 19.7% 14.0% 5.9% 9.7% 12.4% 21.5% 13.9% 14.3% 15.6% 15.4% 13.4% 45.1% 4.3% 15.5% 10.4% 14.9% 19.5% 17.5% 16.1% 18.0% 18.2% 19.6%
EPS 0.57 0.44 -0.1 0.39 0.52 -0.0293 0.23 0.39 0.53 0.7 0.5 0.65 -1.89 1.02 1.08 0.93 1.0 1.62 0.43 1.03 1.23 0.89 0.35 0.62 0.82 1.5 0.91 1.0 1.13 1.17 0.97 3.46 0.3 1.15 0.7 1.12 1.52 1.41 1.2 1.47 1.47 1.67
EPS (rozwodnione) 0.56 0.43 -0.0987 0.39 0.52 -0.0282 0.23 0.38 0.52 0.68 0.49 0.64 -1.89 0.99 1.05 0.91 0.98 1.59 0.42 1.03 1.21 0.88 0.35 0.61 0.8 1.46 0.88 0.98 1.1 1.14 0.96 3.41 0.3 1.13 0.69 1.1 1.48 1.37 1.17 1.42 1.44 1.65
Ilośc akcji (mln) 312 309 300 294 293 273 279 278 274 270 270 269 268 265 262 258 250 245 239 235 226 220 221 222 223 222 223 223 223 222 220 217 216 213 212 208 206 206 206 204 204 203
Ważona ilośc akcji (mln) 317 313 304 296 296 284 282 284 281 278 278 275 268 273 269 264 255 249 243 236 229 222 222 224 227 229 229 229 229 228 224 220 219 217 216 211 211 212 212 210 208 206
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