Schlumberger Limited

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 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31 2025-06-30
Przychód (mln) 12,641 10,248 9,010 8,472 7,744 6,520 7,164 7,019 7,107 6,894 7,462 7,905 8,179 7,829 8,303 8,504 8,180 7,879 8,269 8,541 8,228 7,455 5,356 5,258 5,532 5,223 5,634 5,847 6,225 5,962 6,773 7,477 7,879 7,736 8,099 8,310 8,990 8,710 9,147 9,159 9,284 8,490 8,546
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -38.74% -36.38% -20.49% -17.15% -8.23% 5.7% 4.2% 12.6% 15.1% 13.6% 11.3% 7.6% 0.0% 0.6% -0.41% 0.4% 0.6% -5.38% -35.23% -38.44% -32.77% -29.94% 5.2% 11.2% 12.5% 14.1% 20.2% 27.9% 26.6% 29.8% 19.6% 11.1% 14.1% 12.6% 12.9% 10.2% 3.3% -2.53% -6.57%
Marża brutto 23.3% 21.0% 20.8% 19.8% 18.8% 16.3% 11.9% 12.5% 12.9% 11.9% 13.3% 14.0% 12.0% 13.1% 13.5% 13.9% 12.3% 11.8% 12.3% 13.5% 13.4% 11.1% 8.0% 12.1% 12.7% 13.8% 15.4% 16.8% 17.5% 15.9% 17.8% 19.2% 19.9% 18.8% 19.7% 20.7% 20.0% 18.2% 21.0% 21.0% 21.1% 18.9% 18.9%
Koszty i Wydatki (mln) 10,137 8,482 7,535 7,193 6,700 5,810 6,675 6,487 6,553 6,385 6,774 7,101 7,502 7,085 7,468 7,606 7,464 7,237 7,545 7,681 7,446 6,924 5,148 4,846 5,028 4,720 4,972 5,082 5,390 5,251 5,808 6,296 6,585 6,550 6,761 6,859 7,477 7,425 7,512 7,514 9,284 7,152 7,201
EBIT (mln) 2,505 1,766 1,475 1,279 1,044 710 489 532 554 509 688 804 678 744 835 898 715 642 724 860 783 531 208 412 504 503 662 765 883 228 744 723 1,468 1,268 1,420 1,451 1,608 1,285 1,635 1,645 0 1,338 1,345
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -58.32% -59.80% -66.85% -58.41% -46.93% -28.31% 40.7% 51.1% 22.4% 46.2% 21.4% 11.7% 5.5% -13.71% -13.29% -4.23% 9.5% -17.29% -71.27% -52.09% -35.63% -5.27% 218.3% 85.7% 75.2% -54.67% 12.4% -5.49% 66.3% 456.1% 90.9% 100.7% 9.5% 1.3% 15.1% 13.4% -100.00% 4.1% -17.74%
EBIT (%) 19.8% 17.2% 16.4% 15.1% 13.5% 10.9% 6.8% 7.6% 7.8% 7.4% 9.2% 10.2% 8.3% 9.5% 10.1% 10.6% 8.7% 8.1% 8.8% 10.1% 9.5% 7.1% 3.9% 7.8% 9.1% 9.6% 11.8% 13.1% 14.2% 3.8% 11.0% 9.7% 18.6% 16.4% 17.5% 17.5% 17.9% 14.8% 17.9% 18.0% 0.0% 15.8% 15.7%
Przychody fiansowe (mln) 13 13 12 13 14 20 30 31 29 29 34 34 30 28 12 10 10 11 25 21 25 39 33 22 69 5 16 56 57 50 311 75 174 92 82 22 41 38 38 52 45 36 30
Koszty finansowe (mln) 87 82 86 86 91 133 149 149 139 139 142 142 143 143 144 147 142 147 156 160 146 136 144 138 144 136 136 130 137 123 124 122 121 117 127 129 130 113 132 136 131 147 142
Amortyzacja (mln) 1,065 1,042 1,047 1,026 963 967 1,113 998 1,016 989 986 956 906 874 876 887 919 903 938 900 848 792 604 587 583 532 427 425 837 413 415 419 422 423 701 579 463 458 466 640 14 640 633
EBITDA (mln) 3,570 2,808 2,522 2,305 -48 1,677 489 1,530 1,570 1,498 1,674 1,760 -1,154 1,618 1,711 1,785 1,634 1,545 1,662 -10,913 1,740 -7,103 -2,894 999 517 1,035 1,188 1,295 952 761 1,276 1,714 1,365 1,278 1,981 2,030 1,664 1,743 2,101 2,283 1,532 1,831 2,060
EBITDA(%) 20.4% 17.7% 16.9% 27.9% 14.5% 11.6% 7.6% 8.3% 8.5% 8.1% 10.1% 11.0% 8.9% 10.0% 10.5% 11.0% 9.1% 8.3% 20.4% 10.3% 9.8% 6.6% 15.8% 8.3% 10.4% 10.0% 12.0% 14.0% 14.3% 12.8% 18.8% 16.8% 25.6% 16.5% 24.5% 25.3% 18.5% 20.0% 23.0% 24.9% 16.5% 21.6% 22.4%
NOPLAT (mln) 715 1,294 1,436 1,253 -1,102 622 -2,514 200 -213 334 17 677 -2,210 643 547 787 648 509 593 -11,971 452 -8,089 -3,627 -54 471 386 542 691 755 638 1,152 1,134 1,347 1,161 1,293 1,395 1,433 1,357 1,421 1,507 1,387 1,063 1,285
Podatek (mln) 398 306 302 250 -113 99 -368 10 -19 50 98 121 62 113 106 129 100 79 99 -598 109 -721 -199 19 89 74 99 129 144 118 182 215 264 217 246 259 285 259 276 289 269 234 237
Zysk Netto (mln) 302 975 1,124 989 -1,016 501 -2,160 176 -204 279 -74 545 -2,255 525 430 644 538 421 492 -11,383 333 -7,376 -3,434 -82 374 299 431 550 601 510 959 907 1,064 934 1,033 1,123 1,112 1,068 1,112 1,186 1,095 797 1,014
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -436.42% -48.62% -292.17% -82.20% -79.92% -44.31% -96.57% 209.7% 1005.4% 88.2% 681.1% 18.2% 123.9% -19.81% 14.4% -1867.55% -38.10% -1852.02% -797.97% -99.28% 12.3% 104.1% 112.6% 770.7% 60.7% 70.6% 122.5% 64.9% 77.0% 83.1% 7.7% 23.8% 4.5% 14.3% 7.6% 5.6% -1.53% -25.37% -8.81%
Zysk netto (%) 2.4% 9.5% 12.5% 11.7% -13.12% 7.7% -30.15% 2.5% -2.87% 4.0% -0.99% 6.9% -27.57% 6.7% 5.2% 7.6% 6.6% 5.3% 5.9% -133.27% 4.0% -98.94% -64.12% -1.56% 6.8% 5.7% 7.6% 9.4% 9.7% 8.6% 14.2% 12.1% 13.5% 12.1% 12.8% 13.5% 12.4% 12.3% 12.2% 12.9% 11.8% 9.4% 11.9%
EPS 0.24 0.76 0.89 0.78 -0.81 0.4 -1.56 0.13 -0.15 0.2 -0.0534 0.39 -1.63 0.38 0.31 0.46 0.39 0.3 0.36 -8.22 0.24 -5.32 -2.47 -0.06 0.27 0.21 0.31 0.39 0.43 0.36 0.68 0.64 0.75 0.66 0.73 0.79 0.78 0.75 0.78 0.84 0.77 0.58 0.74
EPS (rozwodnione) 0.23 0.76 0.88 0.78 -0.8 0.4 -1.56 0.13 -0.15 0.2 -0.0534 0.39 -1.63 0.38 0.31 0.46 0.39 0.3 0.35 -8.22 0.24 -5.32 -2.47 -0.059 0.27 0.21 0.3 0.39 0.42 0.36 0.67 0.63 0.74 0.65 0.72 0.78 0.77 0.74 0.77 0.83 0.76 0.58 0.74
Ilośc akcji (mln) 1,282 1,276 1,269 1,265 1,259 1,254 1,385 1,392 1,391 1,393 1,387 1,385 1,385 1,385 1,384 1,385 1,384 1,385 1,384 1,385 1,384 1,386 1,388 1,367 1,392 1,398 1,398 1,402 1,403 1,412 1,414 1,418 1,420 1,426 1,423 1,424 1,429 1,431 1,428 1,417 1,421 1,366 1,352
Ważona ilośc akcji (mln) 1,293 1,285 1,280 1,272 1,264 1,259 1,389 1,401 1,391 1,402 1,387 1,392 1,385 1,394 1,392 1,392 1,392 1,397 1,395 1,385 1,396 1,387 1,388 1,391 1,411 1,419 1,421 1,424 1,430 1,434 1,436 1,439 1,442 1,446 1,442 1,442 1,446 1,447 1,443 1,432 1,436 1,380 1,366
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