JPMorgan Chase & Co

NYSE:JPM

E.U.A. / Finanças / Bancos

Resumo

Dividendos

Finanças Bancárias Históricas 10A

Preço da Ação

251,03 USD

Model Summary
-	-
Key Metrics	Latest
Total Revenue	166,8 B
Net Profit Margin	35,4%
Total Assets	4.002,8 B
Total Equity	344,8 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	89,202	91,208	94,745	103,744	110,134	102,471	130,898	122,306	145,670	166,775	166,775
% Growth		2.2%	3.9%	9.5%	6.2%	-7.0%	27.7%	-6.6%	19.1%	14.5%

Adjusted Net Income	26,259	24,498	23,938	32,527	36,608	29,956	48,334	37,676	50,178	58,970	58,970
% Margin	29.4%	26.9%	25.3%	31.4%	33.2%	29.2%	36.9%	30.8%	34.4%	35.4%	35.4%

Adjusted Basic EPS	7.02	6.70	6.74	9.58	11.36	9.72	16.00	12.70	17.08	20.52	20.52

Cálculos de Apoio

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	89,202	91,208	94,745	103,744	110,134	102,471	130,898	122,306	145,670	166,775	166,775
% Growth	NA	2.2%	3.9%	9.5%	6.2%	-7.0%	27.7%	-6.6%	19.1%	14.5%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	(2,708)	(2,897)	(2,900)	(3,044)	(3,351)	(2,476)	(3,036)	(3,911)	(4,591)	(4,974)	(4,974)
General and Admin	(46,712)	(48,220)	(50,536)	(54,373)	(56,831)	(58,239)	(62,838)	(65,864)	(70,536)	(77,271)	(77,271)
Other Exp / (Inc)	(9,080)	(5,555)	(5,409)	(5,563)	(5,086)	(5,941)	(5,462)	(6,365)	(8,931)	(9,449)	(9,449)
Total Operating Exp	(58,500)	(56,672)	(58,845)	(62,980)	(65,268)	(66,656)	(71,336)	(76,140)	(84,058)	(91,694)	(91,694)

Operating Income	30,702	34,536	35,900	40,764	44,866	35,815	59,562	46,166	61,612	75,081	75,081
% Revenue	34.4%	37.9%	37.9%	39.3%	40.7%	35.0%	45.5%	37.7%	42.3%	45.0%	45.0%

Interest Expense	0	0	0	0	0	0	0	0	0	0	0
Pre-tax Income	30,702	34,536	35,900	40,764	44,866	35,815	59,562	46,166	61,612	75,081	75,081
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(6,260)	(9,803)	(11,459)	(8,290)	(8,435)	(6,684)	(11,228)	(8,490)	(12,060)	(16,610)	(16,610)
Net Income to Company	24,442	24,733	24,441	32,474	36,431	29,131	48,334	37,676	49,552	58,471	58,471
% Margin	27.4%	27.1%	25.8%	31.3%	33.1%	28.4%	36.9%	30.8%	34.0%	35.1%	35.1%

Minority Interest in Earnings
Net Income to Stockholders	24,442	24,733	24,441	32,474	36,431	29,131	48,334	37,676	49,552	58,471	58,471

Preferred Dividends	(1,515)	(1,647)	(1,663)	(1,551)	(1,587)	(1,583)	(1,600)	(1,595)	(1,501)	(1,259)	(1,259)
Other Adj.	(276)	(252)	(211)	(214)	(202)	(138)	(231)	(189)	(291)	(344)	(344)

Net Income to Common	22,651	22,834	22,567	30,709	34,642	27,410	46,503	35,892	47,760	56,868	56,868
% Margin	25.4%	25.0%	23.8%	29.6%	31.5%	26.7%	35.5%	29.3%	32.8%	34.1%	34.1%

As Reported
Basic EPS (Continuing Ops)	6.05	6.24	6.35	9.04	10.75	8.89	15.39	12.10	16.25	19.79	19.79
Diluted EPS (Continuing Ops)	6.00	6.19	6.31	9.00	10.72	8.88	15.36	12.09	16.23	19.75	19.75

WA Basic Shares Out.	3,741	3,659	3,552	3,396	3,222	3,082	3,022	2,966	2,939	2,874	2,874
WA Diluted Shares Out.	3,774	3,690	3,577	3,414	3,230	3,087	3,027	2,970	2,943	2,879	2,879

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	0	0	0	0	0	0	0	0	0	0	0
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	1,060	777	777
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0
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	2,455	(317)	(680)	72	239	1,115	0	0	0	0	0
Addback: Other Unusual Items	1	0	0	0	0	0	0	0	(214)	(103)	(103)
Total Unusual Items	2,456	(317)	(680)	72	239	1,115	0	0	846	674	674
% Margin	2.8%	-0.3%	-0.7%	0.1%	0.2%	1.1%	0.0%	0.0%	0.6%	0.4%	0.4%

Adjusted Net Income Reconciliation
Net Income to Company	24,442	24,733	24,441	32,474	36,431	29,131	48,334	37,676	49,552	58,471	58,471
Addback: Unusual Items	2,456	(317)	(680)	72	239	1,115	0	0	846	674	674
Less: Tax Benefit of Unusual Items (26%)	(639)	82	177	(19)	(62)	(290)	0	0	(220)	(175)	(175)
Adjusted Net Income	26,259	24,498	23,938	32,527	36,608	29,956	48,334	37,676	50,178	58,970	58,970
% Margin	29.4%	26.9%	25.3%	31.4%	33.2%	29.2%	36.9%	30.8%	34.4%	35.4%	35.4%

Erro ao carregar

JPMorgan Chase & Co

NYSE:JPM

E.U.A. / Finanças / Bancos

Finanças Bancárias Históricas 10A