Listas de seguimiento Ideas ProPicks IA Filtro Explorador de datos Gráficos Trabajo guardado

Standard Chartered PLC

DB:STD

Reino Unido / Fundamental / Bancos

Visión general

Finanzas históricas del banco a 10 años

Precio

13.81 EUR

Model Summary
-	-
Key Metrics	Latest
Total Revenue	18.986 B
Net Profit Margin	24.3%
Total Assets	849.7 B
Total Equity	51.284 B

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Net Revenue	11,088	11,378	13,209	13,980	14,511	12,460	14,138	15,174	16,641	18,986	18,986
% Growth		2.6%	16.1%	5.8%	3.8%	-14.1%	13.5%	7.3%	9.7%	14.1%

Adjusted Net Income	(462)	517	1,808	1,241	2,589	1,341	2,602	3,057	3,643	4,607	4,607
% Margin	-4.2%	4.5%	13.7%	8.9%	17.8%	10.8%	18.4%	20.1%	21.9%	24.3%	24.3%

Adjusted Basic EPS	(0.18)	0.16	0.55	0.38	0.80	0.42	0.84	1.03	1.31	1.81	1.81

Cálculos de apoyo

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
USD	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	11,088	11,378	13,209	13,980	14,511	12,460	14,138	15,174	16,641	18,986	18,986
% Growth	NA	2.6%	16.1%	5.8%	3.8%	-14.1%	13.5%	7.3%	9.7%	14.1%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0	0	0	0
General and Admin	(10,478)	(9,975)	(10,332)	(11,494)	(10,760)	(10,201)	(10,596)	(10,834)	(11,445)	(12,316)	(12,316)
Other Exp / (Inc)	(2,133)	(994)	(462)	62	(38)	(646)	(195)	(54)	(103)	(656)	(656)
Total Operating Exp	(12,611)	(10,969)	(10,794)	(11,432)	(10,798)	(10,847)	(10,791)	(10,888)	(11,548)	(12,972)	(12,972)

Operating Income	(1,523)	409	2,415	2,548	3,713	1,613	3,347	4,286	5,093	6,014	6,014
% Revenue	-13.7%	3.6%	18.3%	18.2%	25.6%	12.9%	23.7%	28.2%	30.6%	31.7%	31.7%

Interest Expense	0	0	0	0	0	0	0	0	0	0	0
Pre-tax Income	(1,523)	409	2,415	2,548	3,713	1,613	3,347	4,286	5,093	6,014	6,014
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(673)	(600)	(1,147)	(1,439)	(1,373)	(862)	(1,034)	(1,384)	(1,631)	(1,972)	(1,972)
Net Income to Company	(2,196)	(191)	1,268	1,109	2,340	751	2,313	2,902	3,462	4,042	4,042
% Margin	-19.8%	-1.7%	9.6%	7.9%	16.1%	6.0%	16.4%	19.1%	20.8%	21.3%	21.3%

Minority Interest in Earnings	2	(56)	(49)	(55)	(37)	(27)	2	46	7	8	8
Net Income to Stockholders	(2,194)	(247)	1,219	1,054	2,303	724	2,315	2,948	3,469	4,050	4,050

Preferred Dividends	(166)	(231)	(445)	(436)	(448)	(395)	(410)	(401)	(452)	(457)	(457)
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	(2,360)	(478)	774	618	1,855	329	1,905	2,547	3,017	3,593	3,593
% Margin	-21.3%	-4.2%	5.9%	4.4%	12.8%	2.6%	13.5%	16.8%	18.1%	18.9%	18.9%

As Reported
Basic EPS (Continuing Ops)	(0.92)	(0.15)	0.24	0.19	0.57	0.10	0.61	0.86	1.09	1.41	1.41
Diluted EPS (Continuing Ops)	(0.92)	(0.15)	0.23	0.19	0.56	0.10	0.60	0.84	1.06	1.38	1.38

WA Basic Shares Out.	2,568	3,291	3,293	3,306	3,256	3,160	3,108	2,966	2,778	2,543	2,543
WA Diluted Shares Out.	2,568	3,305	3,325	3,340	3,290	3,199	3,154	3,023	2,841	2,610	2,610

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	(192)	37	(268)	(241)	(300)	(151)	(196)	(156)	(141)	(108)	(108)
Addback: Restructuring Charges	1,663	708	257	100	273	323	336	157	114	176	176
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	488	166	320	0	27	489	0	14	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	192	83	153	148	36	150	55	39	130	588	588
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	(165)	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	(69)	0	0	0	0	0	0	0
Total Unusual Items	2,151	994	462	(62)	36	646	195	54	103	656	656
% Margin	19.4%	8.7%	3.5%	-0.4%	0.2%	5.2%	1.4%	0.4%	0.6%	3.5%	3.5%

Adjusted Net Income Reconciliation
Net Income to Company	(2,196)	(191)	1,268	1,109	2,340	751	2,313	2,902	3,462	4,042	4,042
Addback: Unusual Items	2,343	957	730	179	336	797	391	210	244	764	764
Less: Tax Benefit of Unusual Items (26%)	(609)	(249)	(190)	(47)	(87)	(207)	(102)	(55)	(63)	(199)	(199)
Adjusted Net Income	(462)	517	1,808	1,241	2,589	1,341	2,602	3,057	3,643	4,607	4,607
% Margin	-4.2%	4.5%	13.7%	8.9%	17.8%	10.8%	18.4%	20.1%	21.9%	24.3%	24.3%

Error de carga

Standard Chartered PLC

DB:STD

Reino Unido / Fundamental / Bancos

Finanzas históricas del banco a 10 años