Seagate Technology Holdings plc

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 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
Kwartał 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 Q3
Data 2015-01-02 2015-04-03 2015-07-03 2015-10-02 2016-01-01 2016-04-01 2016-07-01 2016-09-30 2016-12-30 2017-03-31 2017-06-30 2017-09-29 2017-12-29 2018-03-30 2018-06-29 2018-09-28 2018-12-28 2019-03-29 2019-06-28 2019-10-04 2020-01-03 2020-04-03 2020-07-03 2020-10-02 2021-01-01 2021-04-02 2021-07-02 2021-10-01 2021-12-31 2022-04-01 2022-07-01 2022-09-30 2022-12-30 2023-03-31 2023-06-30 2023-09-29 2023-12-29 2024-03-29 2024-06-28 2024-09-27 2024-12-27 2025-03-28
Przychód (mln) 3,696 3,330 2,927 2,925 2,986 2,595 2,654 2,797 2,894 2,674 2,406 2,632 2,914 2,803 2,835 2,991 2,715 2,313 2,371 2,578 2,696 2,718 2,517 2,314 2,623 2,731 3,013 3,115 3,116 2,802 2,628 2,035 1,887 1,860 1,602 1,454 1,555 1,655 1,887 2,168 2,325 2,160
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -19.21% -22.07% -9.33% -4.38% -3.08% 3.0% -9.34% -5.90% 0.7% 4.8% 17.8% 13.6% -6.83% -17.48% -16.37% -13.81% -0.70% 17.5% 6.2% -10.24% -2.71% 0.5% 19.7% 34.6% 18.8% 2.6% -12.78% -34.67% -39.44% -33.62% -39.04% -28.55% -17.59% -11.02% 17.8% 49.1% 49.5% 30.5%
Marża brutto 27.8% 28.7% 26.5% 23.6% 24.8% 20.2% 24.9% 28.6% 30.8% 30.5% 27.7% 28.0% 30.1% 30.2% 31.9% 30.5% 29.2% 26.0% 26.3% 26.0% 28.1% 27.4% 26.5% 25.8% 26.5% 27.1% 29.4% 30.7% 30.4% 28.8% 28.9% 23.7% 13.0% 17.2% 19.0% 10.2% 23.3% 25.9% 31.8% 32.9% 34.9% 35.2%
Koszty i Wydatki (mln) 3,260 2,973 2,712 2,780 2,740 2,548 2,471 2,494 2,491 2,360 2,196 2,326 2,448 2,351 2,336 2,465 2,292 2,066 2,102 2,288 2,312 2,340 2,187 2,062 2,273 2,347 2,499 2,528 2,535 2,373 2,267 1,919 1,966 1,855 1,584 1,581 1,462 1,501 1,576 1,765 1,837 1,729
EBIT (mln) 1,053 343 206 86 229 27 103 221 370 266 196 255 433 441 505 503 416 236 332 273 384 376 267 251 348 386 507 586 580 429 360 107 -84 -2 26 -129 124 154 311 403 488 431
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -78.25% -92.13% -50.00% 157.0% 61.6% 885.2% 90.3% 15.4% 17.0% 65.8% 157.7% 97.3% -3.93% -46.49% -34.26% -45.73% -7.69% 59.3% -19.58% -8.06% -9.38% 2.7% 89.9% 133.5% 66.7% 11.1% -28.99% -81.74% -114.48% -100.47% -92.78% -220.56% 247.6% 7800.0% 1096.2% 412.4% 293.5% 179.9%
EBIT (%) 28.5% 10.3% 7.0% 2.9% 7.7% 1.0% 3.9% 7.9% 12.8% 9.9% 8.1% 9.7% 14.9% 15.7% 17.8% 16.8% 15.3% 10.2% 14.0% 10.6% 14.2% 13.8% 10.6% 10.8% 13.3% 14.1% 16.8% 18.8% 18.6% 15.3% 13.7% 5.3% -4.45% -0.11% 1.6% -8.87% 8.0% 9.3% 16.5% 18.6% 21.0% 20.0%
Przychody fiansowe (mln) 1 1 2 1 1 1 1 1 1 5 5 7 6 10 15 24 22 21 17 11 4 4 1 1 0 1 0 0 1 0 1 1 1 2 6 2 3 3 7 7 8 4
Koszty finansowe (mln) 50 48 55 47 48 47 51 50 50 60 62 61 61 60 54 58 56 55 55 55 48 49 49 50 52 59 59 59 62 63 65 71 77 81 84 84 84 82 82 85 84 77
Amortyzacja (mln) 208 203 212 208 209 29 200 200 191 182 176 161 157 6 137 134 138 135 6 92 4 94 100 99 96 99 103 104 108 112 127 135 148 126 104 76 62 63 63 64 -2 63
EBITDA (mln) 644 560 416 353 455 245 435 503 594 496 458 467 623 595 643 660 561 382 403 382 477 472 430 351 446 483 617 691 689 541 488 235 193 -183 56 24 156 203 661 476 488 495
EBITDA(%) 20.8% 17.1% 14.5% 11.8% 15.2% 4.0% 14.5% 18.1% 20.2% 18.8% 15.5% 17.5% 21.3% 16.8% 23.0% 22.8% 22.1% 18.0% 12.2% 14.0% 14.4% 17.8% 14.8% 16.0% 16.8% 18.1% 22.1% 22.4% 22.0% 18.8% 18.0% 11.9% 3.4% 6.7% 7.0% -4.13% 7.1% 13.1% 19.8% 22.0% 21.0% 22.9%
NOPLAT (mln) 1,126 304 149 31 180 9 54 173 310 212 120 188 371 393 466 468 398 215 291 198 336 338 160 221 291 339 497 533 514 351 281 27 -38 -400 -85 -147 -4 58 538 316 350 355
Podatek (mln) 193 13 11 -3 15 30 -16 6 13 18 6 7 212 12 5 18 14 20 -692 -2 18 18 -6 -2 11 10 15 7 13 5 5 -2 -5 33 7 37 15 33 25 11 14 15
Zysk Netto (mln) 933 291 138 34 165 -21 70 167 297 194 114 181 159 381 461 450 384 195 983 200 318 320 166 223 280 329 482 526 501 346 276 29 -33 -433 -92 -184 -19 25 513 305 336 340
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -82.32% -107.22% -49.28% 391.2% 80.0% 1023.8% 62.9% 8.4% -46.46% 96.4% 304.4% 148.6% 141.5% -48.82% 113.2% -55.56% -17.19% 64.1% -83.11% 11.5% -11.95% 2.8% 190.4% 135.9% 78.9% 5.2% -42.74% -94.49% -106.59% -225.14% -133.33% -734.48% -42.42% 105.8% 657.6% 265.8% 1868.4% 1260.0%
Zysk netto (%) 25.2% 8.7% 4.7% 1.2% 5.5% -0.81% 2.6% 6.0% 10.3% 7.3% 4.7% 6.9% 5.5% 13.6% 16.3% 15.0% 14.1% 8.4% 41.5% 7.8% 11.8% 11.8% 6.6% 9.6% 10.7% 12.0% 16.0% 16.9% 16.1% 12.3% 10.5% 1.4% -1.75% -23.28% -5.74% -12.65% -1.22% 1.5% 27.2% 14.1% 14.5% 15.7%
EPS 2.84 0.9 0.44 0.11 0.55 -0.0705 0.23 0.56 1.0 0.66 0.39 0.62 0.55 1.33 1.61 1.57 1.35 0.69 3.57 0.75 1.21 1.23 0.65 0.87 1.12 1.41 2.11 2.33 2.27 1.59 1.3 0.14 -0.16 -2.09 -0.44 -0.88 -0.0909 0.12 2.44 1.45 1.58 1.6
EPS (rozwodnione) 2.78 0.88 0.43 0.11 0.55 -0.0705 0.23 0.55 1.0 0.65 0.38 0.62 0.55 1.31 1.57 1.54 1.34 0.69 3.54 0.74 1.2 1.22 0.64 0.86 1.12 1.39 2.07 2.28 2.23 1.56 1.27 0.14 -0.16 -2.09 -0.44 -0.88 -0.0909 0.12 2.39 1.41 1.55 1.57
Ilośc akcji (mln) 328 323 316 302 299 298 299 299 296 296 294 290 288 286 287 287 285 281 275 266 262 261 257 257 249 233 228 226 221 218 213 208 206 207 207 208 209 210 210 211 212 212
Ważona ilośc akcji (mln) 336 330 323 308 301 298 300 301 298 300 297 292 291 291 293 292 287 284 278 270 265 263 260 259 251 237 233 231 225 222 217 210 206 207 207 208 209 213 215 216 217 216
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