NXP Semiconductors N.V.

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 42
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 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 Q2
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-29 2020-06-28 2020-09-27 2020-12-31 2021-04-04 2021-07-04 2021-10-03 2021-12-31 2022-04-03 2022-07-03 2022-10-02 2022-12-31 2023-04-02 2023-07-02 2023-10-01 2023-12-31 2024-03-31 2024-06-30 2024-09-29 2024-12-31 2025-03-30 2025-06-29
Przychód (mln) 1,537 1,467 1,506 1,522 1,606 2,224 2,365 2,469 2,440 2,211 2,202 2,387 2,456 2,269 2,290 2,445 2,403 2,094 2,217 2,265 2,301 2,021 1,817 2,267 2,507 2,567 2,596 2,861 3,039 3,136 3,312 3,445 3,312 3,121 3,299 3,434 3,422 3,126 3,127 3,250 3,111 2,835 2,926
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 4.5% 51.6% 57.0% 62.2% 51.9% -0.58% -6.89% -3.32% 0.7% 2.6% 4.0% 2.4% -2.16% -7.71% -3.19% -7.36% -4.24% -3.49% -18.04% 0.1% 9.0% 27.0% 42.9% 26.2% 21.2% 22.2% 27.6% 20.4% 9.0% -0.48% -0.39% -0.32% 3.3% 0.2% -5.21% -5.36% -9.09% -9.31% -6.43%
Marża brutto 45.8% 48.0% 48.1% 48.6% 38.5% 26.8% 46.5% 48.0% 48.7% 48.8% 49.2% 50.9% 50.6% 51.7% 51.5% 51.4% 51.7% 51.2% 51.9% 52.4% 52.5% 49.3% 47.3% 48.1% 51.4% 52.8% 54.8% 55.3% 56.2% 56.7% 56.8% 57.1% 57.1% 56.7% 57.0% 57.2% 54.8% 55.3% 56.3% 56.5% 53.9% 55.0% 53.4%
Koszty i Wydatki (mln) 1,229 1,172 1,175 1,151 1,851 2,693 2,401 2,295 2,268 2,130 2,136 2,219 2,244 2,131 2,153 2,236 2,178 2,042 2,059 2,054 2,106 1,953 1,961 2,236 2,048 2,075 2,023 2,150 2,232 2,263 2,371 2,446 2,331 2,293 2,362 2,435 2,510 2,271 2,233 2,255 2,436 2,112 2,173
EBIT (mln) 310 295 332 375 1,013 -471 -26 174 173 1,679 50 163 210 138 137 2,211 224 54 157 233 197 68 -145 32 463 492 573 711 807 873 943 1,001 980 825 937 992 912 855 894 990 675 723 687
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 226.8% -259.66% -107.83% -53.60% -82.92% 456.5% 292.3% -6.32% 21.4% -91.78% 174.0% 1256.4% 6.7% -60.87% 14.6% -89.46% -12.05% 25.9% -192.36% -86.27% 135.0% 623.5% 495.2% 2121.9% 74.3% 77.4% 64.6% 40.8% 21.4% -5.50% -0.64% -0.90% -6.94% 3.6% -4.59% -0.20% -25.99% -15.44% -23.15%
EBIT (%) 20.2% 20.1% 22.0% 24.6% 63.1% -21.18% -1.10% 7.0% 7.1% 75.9% 2.3% 6.8% 8.6% 6.1% 6.0% 90.4% 9.3% 2.6% 7.1% 10.3% 8.6% 3.4% -7.98% 1.4% 18.5% 19.2% 22.1% 24.9% 26.6% 27.8% 28.5% 29.1% 29.6% 26.4% 28.4% 28.9% 26.7% 27.4% 28.6% 30.5% 21.7% 25.5% 23.5%
Przychody fiansowe (mln) 1 1 2 2 1 4 2 5 2 4 6 8 9 13 12 13 10 13 12 17 15 4 4 3 2 1 1 1 1 2 6 21 32 42 43 49 53 50 39 14 9 35 0
Koszty finansowe (mln) 41 47 47 55 78 107 101 100 100 86 75 76 73 75 61 61 76 87 89 98 96 82 94 100 86 87 90 96 96 104 106 109 108 111 109 109 78 105 97 96 100 106 0
Amortyzacja (mln) 97 95 98 94 230 529 620 526 530 534 560 537 542 491 496 497 503 502 506 517 522 540 543 589 316 341 305 306 310 310 317 321 302 283 281 273 269 235 213 218 -9 209 0
EBITDA (mln) 498 390 421 465 1,147 49 569 697 708 2,163 610 700 739 628 623 2,650 728 563 663 767 717 612 397 619 719 833 877 1,021 1,139 1,182 1,251 1,342 1,282 1,137 1,218 1,299 1,176 1,141 1,148 1,244 675 946 687
EBITDA(%) 32.4% 26.4% 28.0% 30.7% -0.93% 2.7% 25.2% 28.6% 28.8% 100.2% 27.9% 29.7% 30.7% 28.3% 28.1% 108.4% 30.3% 27.0% 30.4% 33.7% 31.2% 30.1% 22.1% 27.3% 33.3% 32.5% 33.8% 35.5% 37.5% 37.7% 37.8% 38.7% 38.7% 36.4% 36.9% 37.8% 34.5% 34.9% 35.4% 38.3% 21.7% 33.4% 23.5%
NOPLAT (mln) 173 -78 334 391 839 -587 -152 59 77 1,543 -25 87 131 70 66 2,092 147 -29 68 148 104 -10 -241 -74 326 405 473 618 684 768 815 903 877 743 863 917 829 786 821 908 584 631 601
Podatek (mln) 9 15 14 15 -148 -199 -152 -44 -64 230 -54 -30 -629 2 4 311 -141 -9 21 28 -20 2 -33 -57 5 40 65 95 72 114 129 149 137 118 158 123 124 141 154 173 77 130 116
Zysk Netto (mln) 149 -107 300 361 972 -398 -13 91 128 1,305 49 108 753 58 54 1,820 276 -21 41 109 114 -21 -214 -22 309 353 397 519 602 657 670 738 722 615 698 787 697 639 658 718 495 490 445
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 552.3% 272.0% -104.33% -74.79% -86.83% 427.9% 476.9% 18.7% 488.3% -95.56% 10.2% 1585.2% -63.35% -136.21% -24.07% -94.01% -58.70% 0.0% -621.95% -120.18% 171.1% 1781.0% 285.5% 2459.1% 94.8% 86.1% 68.8% 42.2% 19.9% -6.39% 4.2% 6.6% -3.46% 3.9% -5.73% -8.77% -28.98% -23.32% -32.37%
Zysk netto (%) 9.7% -7.29% 19.9% 23.7% 60.5% -17.90% -0.55% 3.7% 5.2% 59.0% 2.2% 4.5% 30.7% 2.6% 2.4% 74.4% 11.5% -1.00% 1.8% 4.8% 5.0% -1.04% -11.78% -0.97% 12.3% 13.8% 15.3% 18.1% 19.8% 21.0% 20.2% 21.4% 21.8% 19.7% 21.2% 22.9% 20.4% 20.4% 21.0% 22.1% 15.9% 17.3% 15.2%
EPS 0.64 -0.46 1.29 1.56 3.71 -1.16 -0.04 0.27 0.38 3.88 0.15 0.32 2.2 0.17 0.16 5.64 0.94 -0.0731 0.15 0.39 0.41 -0.075 -0.77 -0.08 1.1 1.27 1.46 1.95 2.26 2.5 2.55 2.81 2.78 2.37 2.69 3.06 2.71 2.49 2.58 2.82 1.95 1.9313465426926124 1.76
EPS (rozwodnione) 0.61 -0.46 1.23 1.49 3.58 -1.16 -0.0381 0.26 0.37 3.79 0.14 0.31 2.17 0.17 0.16 5.6 0.94 -0.0731 0.14 0.38 0.4 -0.075 -0.77 -0.0787 1.04 1.25 1.42 1.91 2.24 2.48 2.53 2.79 2.76 2.35 2.67 3.01 2.68 2.47 2.54 2.79 1.93 1.9214329968864943 1.75
Ilośc akcji (mln) 232 233 233 232 262 342 325 336 335 336 338 339 342 344 344 323 293 287 281 279 281 280 278 275 281 278 273 267 266 263 263 262 260 260 259 257 257 257 255 254 254 254 252
Ważona ilośc akcji (mln) 243 233 243 242 272 342 341 344 344 344 345 346 347 347 347 325 295 287 285 284 286 280 279 279 297 283 279 271 269 265 265 265 261 261 261 261 260 259 259 258 257 255 254
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 USD