Adecco Group AG
Rachunek Zysków i Strat
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 |
Rok finansowy |
2014 |
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 |
Kwartał |
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 |
2014-09-30 |
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 |
Przychód (mln) |
5,185 |
5,172 |
5,083 |
5,582 |
5,673 |
5,672 |
5,332 |
5,696 |
5,811 |
5,869 |
5,730 |
5,972 |
5,901 |
6,057 |
5,692 |
6,052 |
5,996 |
6,127 |
5,645 |
5,923 |
5,898 |
5,961 |
5,139 |
4,181 |
4,835 |
5,406 |
4,971 |
5,263 |
5,220 |
5,495 |
5,446 |
5,938 |
6,044 |
6,212 |
5,892 |
5,998 |
5,958 |
6,109 |
5,751 |
5,844 |
5,704 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
9.4% |
9.7% |
4.9% |
2.0% |
2.4% |
3.5% |
7.5% |
4.8% |
1.5% |
3.2% |
-0.66% |
1.3% |
1.6% |
1.2% |
-0.83% |
-2.13% |
-1.63% |
-2.71% |
-8.96% |
-29.41% |
-18.02% |
-9.31% |
-3.27% |
25.9% |
8.0% |
1.6% |
9.6% |
12.8% |
15.8% |
13.0% |
8.2% |
1.0% |
-1.42% |
-1.66% |
-2.40% |
-2.57% |
-4.26% |
Marża brutto |
18.4% |
18.9% |
19.1% |
18.6% |
18.9% |
19.2% |
19.0% |
18.8% |
18.7% |
18.8% |
18.8% |
18.3% |
18.5% |
17.9% |
18.1% |
18.3% |
18.7% |
19.1% |
19.1% |
19.0% |
19.4% |
19.3% |
19.3% |
18.8% |
19.6% |
19.6% |
20.1% |
20.1% |
20.8% |
20.7% |
21.1% |
21.1% |
21.0% |
21.0% |
21.3% |
20.7% |
20.8% |
20.2% |
19.4% |
19.4% |
19.4% |
Koszty i Wydatki (mln) |
4,919 |
4,933 |
4,855 |
5,335 |
5,358 |
5,422 |
5,113 |
5,423 |
5,526 |
5,584 |
5,467 |
5,692 |
5,588 |
5,792 |
5,507 |
5,803 |
5,714 |
5,908 |
5,438 |
5,695 |
5,640 |
5,733 |
5,033 |
4,157 |
4,638 |
5,175 |
4,797 |
5,057 |
4,997 |
5,310 |
5,303 |
5,825 |
5,887 |
6,107 |
5,764 |
5,886 |
5,778 |
5,921 |
5,633 |
5,747 |
5,542 |
EBIT (mln) |
266 |
239 |
228 |
247 |
-425 |
250 |
219 |
273 |
285 |
285 |
263 |
280 |
184 |
265 |
185 |
249 |
282 |
-51 |
207 |
228 |
258 |
211 |
-247 |
29 |
112 |
224 |
182 |
211 |
196 |
191 |
146 |
124 |
164 |
113 |
144 |
117 |
184 |
187 |
118 |
113 |
162 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-259.77% |
4.6% |
-3.95% |
10.5% |
167.1% |
14.0% |
20.1% |
2.6% |
-35.44% |
-7.02% |
-29.66% |
-11.07% |
53.3% |
-119.25% |
11.9% |
-8.43% |
-8.51% |
513.7% |
-219.32% |
-87.28% |
-56.59% |
6.2% |
173.7% |
627.6% |
75.0% |
-14.73% |
-19.78% |
-41.23% |
-16.33% |
-40.84% |
-1.37% |
-5.65% |
12.2% |
65.5% |
-18.27% |
-3.42% |
-11.96% |
EBIT (%) |
5.1% |
4.6% |
4.5% |
4.4% |
-7.49% |
4.4% |
4.1% |
4.8% |
4.9% |
4.9% |
4.6% |
4.7% |
3.1% |
4.4% |
3.3% |
4.1% |
4.7% |
-0.83% |
3.7% |
3.8% |
4.4% |
3.5% |
-4.81% |
0.7% |
2.3% |
4.1% |
3.7% |
4.0% |
3.8% |
3.5% |
2.7% |
2.1% |
2.7% |
1.8% |
2.4% |
2.0% |
3.1% |
3.1% |
2.0% |
1.9% |
2.8% |
Przychody fiansowe (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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
12 |
6 |
17 |
10 |
17 |
0 |
0 |
19 |
0 |
Koszty finansowe (mln) |
15 |
14 |
14 |
20 |
16 |
17 |
15 |
16 |
14 |
14 |
13 |
13 |
12 |
14 |
12 |
9 |
10 |
7 |
8 |
10 |
8 |
9 |
8 |
7 |
8 |
7 |
7 |
6 |
9 |
10 |
10 |
12 |
12 |
15 |
17 |
20 |
17 |
23 |
17 |
19 |
18 |
Amortyzacja (mln) |
32 |
33 |
32 |
33 |
35 |
35 |
30 |
30 |
30 |
29 |
26 |
28 |
26 |
29 |
28 |
34 |
37 |
39 |
37 |
37 |
41 |
56 |
51 |
52 |
50 |
56 |
49 |
46 |
46 |
48 |
51 |
75 |
69 |
75 |
65 |
66 |
63 |
62 |
63 |
65 |
61 |
EBITDA (mln) |
301 |
269 |
261 |
289 |
-382 |
280 |
249 |
308 |
294 |
362 |
289 |
310 |
343 |
287 |
226 |
277 |
410 |
-10 |
243 |
262 |
306 |
471 |
-196 |
76 |
253 |
272 |
231 |
254 |
274 |
243 |
188 |
187 |
224 |
171 |
209 |
174 |
240 |
218 |
181 |
170 |
216 |
EBITDA(%) |
5.8% |
5.2% |
5.1% |
5.2% |
-6.73% |
4.9% |
4.7% |
5.4% |
5.1% |
6.2% |
5.0% |
5.2% |
5.8% |
4.7% |
4.0% |
4.6% |
6.8% |
-0.16% |
4.3% |
4.4% |
5.2% |
7.9% |
-3.81% |
1.8% |
5.2% |
5.0% |
4.6% |
4.8% |
5.2% |
4.4% |
3.5% |
3.1% |
3.7% |
2.8% |
3.5% |
2.9% |
4.0% |
3.6% |
3.1% |
2.9% |
3.8% |
NOPLAT (mln) |
254 |
222 |
215 |
236 |
-433 |
228 |
204 |
262 |
250 |
319 |
250 |
269 |
176 |
244 |
186 |
234 |
363 |
-56 |
198 |
215 |
257 |
406 |
-255 |
17 |
106 |
200 |
176 |
203 |
189 |
185 |
128 |
101 |
145 |
77 |
126 |
88 |
162 |
131 |
107 |
86 |
137 |
Podatek (mln) |
55 |
37 |
54 |
58 |
80 |
44 |
59 |
72 |
76 |
103 |
73 |
77 |
52 |
-53 |
55 |
64 |
93 |
55 |
65 |
56 |
77 |
150 |
93 |
-5 |
26 |
51 |
52 |
57 |
55 |
1 |
34 |
25 |
35 |
12 |
34 |
25 |
58 |
63 |
33 |
28 |
38 |
Zysk Netto (mln) |
198 |
185 |
160 |
177 |
-513 |
184 |
144 |
190 |
173 |
216 |
176 |
192 |
123 |
297 |
130 |
170 |
270 |
-112 |
133 |
159 |
179 |
256 |
-348 |
21 |
80 |
149 |
124 |
145 |
133 |
184 |
92 |
77 |
108 |
65 |
92 |
62 |
103 |
68 |
73 |
58 |
99 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-359.09% |
-0.54% |
-10.00% |
7.3% |
133.7% |
17.4% |
22.2% |
1.1% |
-28.90% |
37.5% |
-26.14% |
-11.46% |
119.5% |
-137.71% |
2.3% |
-6.47% |
-33.70% |
328.6% |
-361.65% |
-86.79% |
-55.31% |
-41.80% |
135.6% |
590.5% |
66.3% |
23.5% |
-25.81% |
-46.90% |
-18.80% |
-64.67% |
0.0% |
-19.48% |
-4.63% |
4.6% |
-20.65% |
-6.45% |
-3.88% |
Zysk netto (%) |
3.8% |
3.6% |
3.1% |
3.2% |
-9.04% |
3.2% |
2.7% |
3.3% |
3.0% |
3.7% |
3.1% |
3.2% |
2.1% |
4.9% |
2.3% |
2.8% |
4.5% |
-1.83% |
2.4% |
2.7% |
3.0% |
4.3% |
-6.77% |
0.5% |
1.7% |
2.8% |
2.5% |
2.8% |
2.5% |
3.3% |
1.7% |
1.3% |
1.8% |
1.0% |
1.6% |
1.0% |
1.7% |
1.1% |
1.3% |
1.0% |
1.7% |
EPS |
0.56 |
0.53 |
0.46 |
0.51 |
-1.49 |
0.54 |
0.43 |
0.56 |
0.51 |
0.63 |
0.52 |
0.57 |
0.37 |
0.9 |
0.4 |
0.51 |
0.82 |
-0.34 |
0.41 |
0.49 |
0.56 |
0.79 |
-1.07 |
0.065 |
0.25 |
0.46 |
0.39 |
0.45 |
0.42 |
0.57 |
0.28 |
0.23 |
0.32 |
0.19 |
0.27 |
0.19 |
0.32 |
0.2 |
0.22 |
0.35 |
0.0 |
EPS (rozwodnione) |
0.56 |
0.53 |
0.46 |
0.51 |
-1.49 |
0.54 |
0.43 |
0.56 |
0.51 |
0.63 |
0.52 |
0.57 |
0.37 |
0.89 |
0.39 |
0.51 |
0.82 |
-0.34 |
0.41 |
0.49 |
0.55 |
0.79 |
-1.07 |
0.065 |
0.25 |
0.46 |
0.38 |
0.45 |
0.41 |
0.57 |
0.28 |
0.23 |
0.32 |
0.19 |
0.27 |
0.19 |
0.32 |
0.2 |
0.22 |
0.34 |
0.0 |
Ilośc akcji (mln) |
351 |
346 |
346 |
345 |
345 |
340 |
340 |
341 |
341 |
340 |
340 |
337 |
337 |
331 |
331 |
331 |
331 |
325 |
325 |
324 |
324 |
324 |
324 |
322 |
322 |
322 |
322 |
322 |
322 |
322 |
332 |
333 |
334 |
334 |
334 |
334 |
335 |
335 |
335 |
171 |
0 |
Ważona ilośc akcji (mln) |
352 |
347 |
347 |
345 |
345 |
341 |
341 |
341 |
341 |
341 |
341 |
337 |
337 |
332 |
332 |
332 |
332 |
326 |
326 |
325 |
325 |
325 |
325 |
323 |
323 |
324 |
324 |
323 |
323 |
323 |
333 |
333 |
334 |
334 |
335 |
334 |
336 |
335 |
337 |
169 |
0 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |