Seaboard Corporation

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 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) 1,676 1,452 1,428 1,411 1,303 1,319 1,357 1,330 1,373 1,399 1,422 1,402 1,586 1,579 1,691 1,651 1,662 1,543 1,822 1,663 1,812 1,683 1,808 1,645 1,990 2,059 2,430 2,276 2,464 2,709 2,973 2,895 2,666 2,499 2,393 2,388 2,282 2,191 2,209 2,218 2,482 2,316
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -22.27% -9.18% -4.96% -5.73% 5.4% 6.1% 4.8% 5.4% 15.5% 12.9% 18.9% 17.8% 4.8% -2.28% 7.7% 0.7% 9.0% 9.1% -0.77% -1.08% 9.8% 22.3% 34.4% 38.4% 23.8% 31.6% 22.3% 27.2% 8.2% -7.75% -19.51% -17.51% -14.40% -12.32% -7.69% -7.12% 8.8% 5.7%
Marża brutto 11.6% 6.4% 7.0% 6.4% 8.7% 7.6% 11.1% 8.1% 10.1% 9.9% 9.1% 10.6% 8.4% 10.9% 6.9% 7.4% 6.8% 3.2% 7.5% 4.4% 9.9% 8.0% 5.0% 7.2% 11.6% 8.6% 10.4% 8.8% 7.6% 8.7% 9.5% 8.5% 10.0% 1.4% 4.0% 6.9% 0.9% 4.0% 6.6% 6.2% 9.0% 6.6%
Koszty i Wydatki (mln) 1,548 1,425 1,396 1,388 1,259 1,283 1,281 1,288 1,305 1,333 1,368 1,331 1,545 1,482 1,659 1,614 1,619 1,577 1,769 1,669 1,721 1,620 1,797 1,616 1,848 1,967 2,265 2,164 2,375 2,563 2,781 2,740 2,502 2,562 2,397 2,321 2,369 2,104 2,163 2,186 2,368 2,174
EBIT (mln) 128 28 32 23 44 36 76 42 68 66 54 71 41 97 32 37 43 -34 53 -6 91 63 11 29 142 92 165 112 89 211 192 213 234 -24 -4 67 -87 21 46 32 114 38
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -65.96% 29.3% 140.0% 83.0% 56.1% 83.3% -28.95% 69.0% -39.71% 47.0% -40.74% -47.89% 4.9% -135.05% 65.6% -116.22% 111.6% 285.3% -79.25% 583.3% 56.0% 46.0% 1400.0% 286.2% -37.32% 129.3% 16.4% 90.2% 162.9% -111.37% -102.08% -68.54% -137.18% 187.5% 1250.0% -52.24% 231.0% 81.0%
EBIT (%) 7.6% 1.9% 2.2% 1.6% 3.3% 2.7% 5.6% 3.2% 5.0% 4.7% 3.8% 5.1% 2.6% 6.1% 1.9% 2.2% 2.6% -2.20% 2.9% -0.36% 5.0% 3.7% 0.6% 1.8% 7.1% 4.5% 6.8% 4.9% 3.6% 7.8% 6.5% 7.4% 8.8% -0.96% -0.17% 2.8% -3.81% 1.0% 2.1% 1.4% 4.6% 1.6%
Przychody fiansowe (mln) 10 10 10 9 40 10 6 13 10 8 11 8 10 3 3 3 5 7 8 10 5 7 4 6 5 15 6 5 6 7 7 9 11 13 14 18 17 19 17 16 16 0
Koszty finansowe (mln) 3 5 4 4 6 8 8 7 6 3 7 9 10 8 11 12 13 6 12 9 9 5 6 6 2 0 6 11 6 7 12 13 17 12 20 9 17 12 17 21 22 0
Amortyzacja (mln) 23 24 22 23 22 23 26 25 28 27 29 32 30 32 35 34 33 34 34 35 35 36 36 37 63 42 45 44 47 50 52 61 72 71 71 72 69 69 73 73 96 78
EBITDA (mln) 172 77 54 40 157 100 130 132 153 142 120 165 147 97 57 106 -94 105 115 26 212 -133 157 118 335 134 250 158 185 196 126 219 348 70 139 174 65 104 136 135 254 128
EBITDA(%) 10.1% 4.7% 5.6% 4.7% 10.8% 6.7% 8.8% 7.7% 9.8% 7.3% 6.0% 7.7% 5.5% 8.0% 3.0% 3.5% 4.5% -0.71% 4.3% 1.4% 7.8% 6.1% 1.9% 4.1% 11.0% 2.6% 8.7% 7.2% 6.2% 9.6% 9.3% 9.5% 11.5% 1.9% 4.6% 7.6% 1.3% 1.0% 5.4% 6.1% 10.2% 5.5%
NOPLAT (mln) 146 48 51 13 129 69 96 100 119 112 84 124 107 54 11 60 -141 65 69 -18 168 -174 116 75 269 199 200 104 133 119 62 145 253 -13 48 93 -21 23 46 41 136 40
Podatek (mln) 27 15 19 10 25 14 16 25 15 28 25 43 85 22 4 26 -51 8 11 -11 -7 -71 142 -72 4 20 24 10 11 15 -46 -1 29 3 -4 -33 -86 -1 -15 190 -20 8
Zysk Netto (mln) 119 33 32 3 103 54 80 75 103 85 58 81 23 32 7 35 -91 57 58 -7 175 -103 -26 154 265 179 176 94 121 103 108 146 223 -16 52 126 64 22 61 -149 154 32
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -12.86% 63.6% 150.0% 2400.0% -0.41% 57.4% -27.50% 8.0% -77.67% -62.35% -87.93% -56.79% -495.65% 78.1% 728.6% -120.00% 292.3% -280.70% -144.83% 2300.0% 51.4% 273.8% 776.9% -38.96% -54.34% -42.46% -38.64% 55.3% 84.3% -115.53% -51.85% -13.70% -71.30% 237.5% 17.3% -218.25% 140.6% 45.5%
Zysk netto (%) 7.1% 2.3% 2.2% 0.2% 7.9% 4.1% 5.9% 5.6% 7.5% 6.1% 4.1% 5.8% 1.5% 2.0% 0.4% 2.1% -5.48% 3.7% 3.2% -0.42% 9.7% -6.12% -1.44% 9.4% 13.3% 8.7% 7.2% 4.1% 4.9% 3.8% 3.6% 5.0% 8.4% -0.64% 2.2% 5.3% 2.8% 1.0% 2.8% -6.72% 6.2% 1.4%
EPS 98.9 28.11 27.04 2.59 86.18 45.91 68.34 64.42 85.83 71.84 50.51 69.28 19.65 26.75 6.28 29.93 -77.95 48.79 50.13 -6.01 150.36 -88.5 -22.4 132.58 228.29 154.03 151.56 81.5 105.1 88.73 93.04 125.78 192.11 -13.78 44.8 108.55 64.67 22.66 62.82 -153.44 158.59 32.95
EPS (rozwodnione) 98.9 28.11 27.04 2.59 86.18 45.91 68.34 64.42 85.83 71.84 50.51 69.28 19.65 26.75 6.28 29.93 -77.95 48.79 50.13 -6.01 150.36 -88.5 -22.4 132.58 228.29 154.03 151.56 81.5 105.1 88.73 93.04 125.78 192.11 -13.78 44.8 108.55 64.67 22.66 62.82 -153.44 158.59 32.95
Ilośc akcji (mln) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Ważona ilośc akcji (mln) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
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