Wheaton Precious Metals Corp.

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 2015-03-31 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
Przychód (mln) 140 131 164 153 200 188 212 233 258 198 200 203 243 199 212 186 197 225 189 224 223 255 248 307 286 324 330 269 278 307 303 219 236 214 265 223 322 295 299 308 381 470
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 42.8% 43.7% 29.1% 52.2% 28.9% 5.6% -5.97% -12.94% -6.17% 0.7% 6.4% -8.50% -18.95% 12.9% -10.80% 20.4% 13.5% 13.2% 30.9% 37.4% 28.2% 27.2% 33.2% -12.47% -2.80% -5.21% -8.31% -18.64% -15.15% -30.20% -12.53% 2.0% 36.5% 37.8% 12.8% 38.1% 18.1% 59.2%
Marża brutto 43.4% 49.0% 38.5% 40.0% 35.6% 31.7% 36.3% 42.2% 36.1% 38.3% 41.5% 40.9% 39.3% 42.9% 41.1% 31.2% 33.1% 38.9% 35.4% 42.7% 42.9% 48.3% 50.0% 57.5% 56.6% 54.0% 55.0% 56.3% 54.2% 58.5% 53.6% 46.7% 51.3% 54.8% 57.3% 56.9% 56.4% 57.7% 62.1% 64.0% 83.1% 67.8%
Koszty i Wydatki (mln) 87 74 109 98 138 138 145 144 169 130 125 128 155 123 137 136 152 154 134 141 139 145 146 152 134 160 167 130 142 147 152 125 132 114 128 109 156 136 130 132 263 180
EBIT (mln) 61 64 63 61 63 49 67 89 89 68 74 74 86 74 76 49 44 71 -111 82 84 110 102 155 153 163 163 138 142 160 150 103 100 99 135 112 166 159 169 176 118 291
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 3.4% -23.92% 5.7% 45.2% 40.8% 39.3% 10.1% -16.90% -2.68% 8.9% 2.6% -33.60% -49.01% -3.95% -246.89% 66.1% 91.1% 54.9% 192.1% 90.3% 81.3% 48.5% 59.5% -11.19% -6.56% -2.12% -8.17% -25.55% -30.04% -38.25% -9.76% 9.3% 66.4% 61.3% 25.0% 56.8% -29.09% 82.7%
EBIT (%) 43.4% 49.0% 38.5% 40.0% 31.4% 26.0% 31.5% 38.2% 34.3% 34.3% 36.9% 36.4% 35.6% 37.1% 35.6% 26.4% 22.4% 31.5% -58.62% 36.5% 37.7% 43.1% 41.3% 50.5% 53.3% 50.3% 49.4% 51.3% 51.2% 52.0% 49.5% 46.9% 42.2% 46.0% 51.0% 50.3% 51.5% 53.8% 56.5% 57.1% 30.9% 61.8%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 4 7 8 10 10 6 4 7 8 9
Koszty finansowe (mln) 0 2 1 0 1 7 5 6 7 6 6 6 6 6 6 13 17 14 12 11 12 6 5 3 2 0 1 0 0 0 0 0 0 1 0 0 0 0 0 0 1 0
Amortyzacja (mln) 41 32 53 45 68 72 75 74 89 64 60 62 77 58 63 65 68 69 62 64 64 65 59 61 60 71 70 55 60 59 66 53 54 45 56 46 71 64 59 56 178 77
EBITDA (mln) 94 89 109 99 130 121 143 164 177 132 133 137 -54 134 139 115 110 140 -52 145 147 176 164 218 214 235 236 191 202 220 217 251 209 145 206 161 242 228 229 238 300 374
EBITDA(%) 66.4% 66.1% 65.8% 64.6% 64.8% 64.2% 66.4% 69.6% 68.6% 66.3% 67.1% 66.7% 71.8% 65.9% 65.1% 61.2% 53.7% 62.7% 60.6% 65.4% 68.0% 68.3% 66.5% 69.5% 74.6% 71.9% 71.8% 71.9% 72.7% 71.3% 71.4% 68.7% 68.0% 71.3% 75.2% 75.8% 73.5% 75.4% 76.6% 77.2% 78.8% 79.5%
NOPLAT (mln) 51 52 54 -101 -170 41 61 82 11 61 67 66 -138 68 315 35 26 57 -127 73 74 103 101 150 151 162 165 135 293 158 149 208 154 105 148 122 170 163 173 182 125 297
Podatek (mln) -1 3 -0 -5 -1 -0 1 -1 -0 0 -1 -0 -0 -0 -3 1 19 -0 -3 -3 -3 8 -5 -0 -6 -1 -1 0 1 1 0 12 -12 -7 6 5 -3 -0 51 28 37 43
Zysk Netto (mln) 52 49 54 -96 -169 41 60 83 11 61 68 67 -138 68 318 34 7 57 -125 76 78 95 106 150 157 162 166 135 292 157 149 196 166 111 141 116 168 164 122 155 88 254
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -425.31% -17.08% 12.2% 186.5% 106.4% 49.4% 12.1% -19.77% -1367.36% 11.3% 370.5% -48.90% 105.0% -15.82% -139.19% 123.3% 1035.4% 65.5% 184.9% 97.3% 102.8% 70.7% 57.0% -9.97% 85.6% -2.80% -10.26% 45.6% -43.07% -29.26% -5.12% -40.77% 1.4% 47.3% -13.53% 32.9% -47.67% 54.8%
Zysk netto (%) 37.1% 37.9% 32.7% -62.59% -84.42% 21.9% 28.4% 35.6% 4.2% 30.9% 33.9% 32.8% -56.78% 34.2% 149.8% 18.3% 3.5% 25.5% -65.81% 34.0% 34.7% 37.2% 42.7% 48.8% 54.9% 50.0% 50.3% 50.2% 104.9% 51.3% 49.2% 89.8% 70.4% 51.9% 53.4% 52.2% 52.3% 55.5% 40.9% 50.2% 23.2% 54.0%
EPS 0.14 0.13 0.13 -0.24 -0.42 0.1 0.14 0.19 0.025 0.14 0.15 0.15 -0.31 0.15 0.72 0.08 0.015 0.13 -0.28 0.17 0.17 0.21 0.24 0.33 0.35 0.36 0.37 0.3 0.65 0.35 0.33 0.43 0.37 0.25 0.32 0.25 0.38 0.36 0.27 0.34 0.19 0.56
EPS (rozwodnione) 0.14 0.13 0.13 -0.24 -0.42 0.1 0.14 0.19 0.025 0.14 0.15 0.15 -0.31 0.15 0.72 0.08 0.015 0.13 -0.28 0.17 0.17 0.21 0.24 0.33 0.35 0.36 0.37 0.3 0.65 0.35 0.33 0.43 0.37 0.25 0.32 0.25 0.38 0.36 0.27 0.34 0.19 0.56
Ilośc akcji (mln) 371 371 404 404 403 403 437 441 441 441 442 442 443 443 443 444 444 444 446 447 448 448 449 449 450 450 450 450 450 451 452 452 452 452 453 453 453 453 453 454 454 454
Ważona ilośc akcji (mln) 371 371 404 405 403 403 437 442 442 442 442 442 443 443 444 444 445 445 446 448 449 449 450 452 451 451 451 452 452 452 452 452 453 453 454 454 454 454 454 454 454 454
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