Zebra Technologies 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 42 43
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 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 Q3
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 2025-06-28 2025-09-27
Przychód (mln) 791 893 890 916 953 847 879 904 942 865 896 935 1,026 977 1,012 1,092 1,137 1,066 1,097 1,130 1,192 1,052 956 1,132 1,308 1,347 1,377 1,436 1,467 1,432 1,468 1,378 1,503 1,405 1,214 956 1,008 1,175 1,217 1,255 1,334 1,308 1,293 1,320
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 20.5% -5.17% -1.21% -1.34% -1.13% 2.1% 1.9% 3.4% 8.9% 12.9% 12.9% 16.8% 10.8% 9.1% 8.4% 3.5% 4.8% -1.31% -12.85% 0.2% 9.7% 28.0% 44.0% 26.9% 12.2% 6.3% 6.6% -4.04% 2.5% -1.89% -17.30% -30.62% -32.93% -16.37% 0.2% 31.3% 32.3% 11.3% 6.2% 5.2%
Marża brutto 42.6% 45.8% 44.2% 45.2% 44.9% 46.0% 46.2% 45.8% 45.9% 46.4% 45.9% 45.9% 45.7% 47.6% 46.6% 46.2% 47.4% 47.0% 47.4% 47.3% 45.6% 45.0% 43.8% 43.6% 47.2% 48.6% 47.8% 45.0% 45.6% 44.5% 45.9% 45.6% 45.6% 47.5% 47.9% 44.7% 41.8% 47.9% 48.4% 48.8% 48.6% 49.3% 47.6% 48.0%
Koszty i Wydatki (mln) 744 836 854 849 877 804 818 831 842 794 818 835 887 827 886 920 956 902 932 933 994 896 834 962 1,071 1,074 1,126 1,193 1,223 1,216 1,225 1,173 1,231 1,170 1,004 908 917 1,016 1,050 1,064 1,109 1,113 1,110 1,137
EBIT (mln) -25 20 -14 25 22 43 22 -24 71 40 58 91 133 144 125 162 179 159 160 185 188 151 119 150 231 272 247 237 223 212 634 202 260 225 194 -12 91 159 167 191 225 195 183 183
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 189.8% 117.5% 259.4% -195.92% 218.2% -6.98% 163.6% 479.2% 87.3% 260.0% 115.5% 78.0% 34.6% 10.4% 28.0% 14.2% 5.0% -5.03% -25.62% -18.92% 22.9% 80.1% 107.6% 58.0% -3.46% -22.06% 156.7% -14.77% 16.6% 6.1% -69.40% -105.94% -65.00% -29.33% -13.92% 1691.7% 147.3% 22.6% 9.6% -4.19%
EBIT (%) -3.14% 2.2% -1.55% 2.7% 2.3% 5.1% 2.5% -2.65% 7.5% 4.6% 6.5% 9.7% 13.0% 14.7% 12.4% 14.8% 15.7% 14.9% 14.6% 16.4% 15.8% 14.4% 12.4% 13.3% 17.7% 20.2% 17.9% 16.5% 15.2% 14.8% 43.2% 14.7% 17.3% 16.0% 16.0% -1.26% 9.0% 13.5% 13.7% 15.2% 16.9% 14.9% 14.2% 13.9%
Przychody finansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 30 0 21 25 37 16 16 64 0 0 0 0 0 0 0
Koszty finansowe (mln) 57 51 49 45 49 50 51 46 48 41 40 95 51 11 23 18 39 24 33 28 4 45 14 10 7 2 7 5 0 30 0 21 0 37 16 39 0 17 23 31 27 23 25 119
Amortyzacja (mln) 54 80 82 79 79 77 77 80 51 69 72 68 33 43 43 45 26 47 48 44 36 34 34 35 43 44 44 48 52 52 51 55 45 44 44 44 44 43 42 45 42 41 43 42
EBITDA (mln) -47 20 79 99 101 88 93 50 138 140 149 157 183 187 171 212 225 210 195 227 227 190 144 179 266 317 295 291 283 268 294 260 294 259 249 59 85 202 201 225 309 229 206 320
EBITDA(%) 12.6% 15.2% 13.1% 15.9% 16.3% 14.2% 15.7% 16.3% 15.8% 16.2% 16.6% 17.5% 16.7% 19.8% 16.9% 19.9% 18.9% 19.7% 19.7% 19.7% 19.5% 18.1% 17.1% 18.2% 19.7% 23.5% 21.4% 20.3% 20.5% 18.4% 46.7% 19.1% 21.4% 20.5% 22.7% 15.3% 13.4% 17.2% 16.5% 17.9% 23.2% 17.5% 15.9% 24.2%
NOPLAT (mln) -93 -58 -53 -26 -27 -49 -34 -77 20 -2 19 -7 78 133 100 143 148 131 129 159 179 103 103 138 216 276 238 228 226 250 -153 222 225 185 171 -24 2 142 136 149 208 165 138 159
Podatek (mln) -41 -33 24 3 -20 -20 15 6 3 -10 2 5 74 24 30 16 33 16 5 23 10 14 3 22 17 48 19 29 35 45 -55 52 39 35 27 -9 -15 27 23 12 45 29 26 58
Zysk Netto (mln) -52 -25 -76 -29 -7 -29 -49 -83 17 8 17 -12 4 109 70 127 115 115 124 136 169 89 100 116 199 228 219 199 191 205 -98 170 186 150 144 -15 17 115 113 137 163 136 112 101
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -86.79% 14.6% -35.74% 186.7% 349.0% 127.6% 134.7% -85.54% -76.47% 1262.5% 311.8% 1158.3% 2775.0% 5.5% 77.1% 7.1% 47.0% -22.61% -19.35% -14.71% 17.8% 156.2% 119.0% 71.6% -4.02% -10.09% -144.75% -14.57% -2.62% -26.83% 246.9% -108.82% -90.86% -23.33% -21.53% 1013.3% 858.8% 18.3% -0.88% -26.28%
Zysk netto (%) -6.54% -2.83% -8.57% -3.16% -0.72% -3.42% -5.57% -9.18% 1.8% 0.9% 1.9% -1.28% 0.4% 11.2% 6.9% 11.6% 10.1% 10.8% 11.3% 12.0% 14.2% 8.5% 10.5% 10.2% 15.2% 16.9% 15.9% 13.9% 13.0% 14.3% -6.68% 12.3% 12.4% 10.7% 11.9% -1.57% 1.7% 9.8% 9.3% 10.9% 12.2% 10.4% 8.7% 7.7%
EPS -1.02 -0.51 -1.5 -0.57 -0.14 -0.57 -0.96 -1.61 0.34 0.16 0.33 -0.23 0.07 2.04 1.31 2.37 2.14 2.14 2.28 2.52 3.13 1.66 1.87 2.18 3.73 4.26 4.1 3.72 3.58 3.87 -1.88 3.28 3.6 2.92 2.8 -0.29 0.33 2.24 2.19 2.66 3.16 2.64 2.2 -4.83
EPS (rozwodnione) -1.02 -0.5 -1.5 -0.57 -0.13 -0.57 -0.95 -1.61 0.34 0.16 0.32 -0.23 0.07 2.01 1.29 2.34 2.11 2.12 2.26 2.5 3.1 1.65 1.85 2.16 3.7 4.22 4.07 3.69 3.55 3.84 -1.88 3.26 3.58 2.9 2.78 -0.29 0.33 2.22 2.18 2.64 3.14 2.62 2.19 -4.79
Ilość akcji (mln) 50 50 51 51 50 51 51 52 52 52 52 52 53 53 54 54 54 54 54 54 54 54 53 53 53 53 53 53 53 53 52 52 52 51 51 51 51 51 51 52 52 51 51 51
Ważona ilość akcji (mln) 50 51 51 51 51 51 52 52 53 53 53 52 54 54 54 54 55 54 55 55 55 54 54 54 54 54 54 54 54 53 52 52 52 52 52 51 52 52 52 52 52 52 52 52
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 USD