Sprawozdania

Wskaźnik	24	23	22	21	20	19	18	17	16	15	14	13	12	11	10	9	8	7	6	5	4	3	2	1	0	25
Rok finansowy	1999	2000	2001	2002	2003	2004	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Data sprawozdania	1999-12-31 00:00:00	2000-12-31 00:00:00	2001-12-31 00:00:00	2002-12-31 00:00:00	2003-12-31 00:00:00	2004-12-31 00:00:00	2005-12-31 00:00:00	2006-12-31 00:00:00	2007-12-31 00:00:00	2008-12-31 00:00:00	2009-12-31 00:00:00	2010-12-31 00:00:00	2011-12-31 00:00:00	2012-12-31 00:00:00	2013-12-31 00:00:00	2014-12-31 00:00:00	2015-12-31 00:00:00	2016-12-31 00:00:00	2017-12-31 00:00:00	2018-12-31 00:00:00	2019-12-31 00:00:00	2020-12-31 00:00:00	2021-12-31 00:00:00	2022-12-31 00:00:00	2023-12-31 00:00:00	2025-04-15 00:00:00
Okres	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Przychód (mln)	2 205	2 208	2 041	1 799	2 062	2 521	2 485	2 715	3 280	3 743	4 165	4 632	5 930	6 353	5 497	5 218	4 015	4 085	4 356	3 943	3 525	4 427	4 029	4 501	4 582	5 793
Przychód Δ okr/okr	0.0%	0.1%	-7.6%	-11.9%	14.6%	22.3%	-1.4%	9.3%	20.8%	14.1%	11.3%	11.2%	28.0%	7.1%	-13.5%	-5.1%	-23.1%	1.7%	6.6%	-9.5%	-10.6%	25.6%	-9.0%	11.7%	1.8%	26.4%
Marża brutto	29.3%	31.0%	36.4%	47.9%	39.6%	19.8%	32.4%	39.5%	38.0%	27.1%	24.5%	23.4%	39.9%	34.8%	26.3%	20.0%	17.8%	20.6%	18.0%	19.6%	25.6%	38.6%	29.1%	25.2%	22.4%	35.7%
EBIT (mln)	448	265	458	412	288	233	-96	169	351	-1 220	-252	518	2 001	1 496	-2 440	519	337	495	80	327	621	1 459	810	329	568	1 553
EBIT Δ okr/okr	0.0%	-40.8%	72.8%	-10.0%	-30.1%	-19.1%	-141.2%	-276.0%	107.7%	-447.6%	-79.4%	-305.7%	286.3%	-25.2%	-263.1%	-121.3%	-35.1%	46.9%	-83.8%	308.8%	89.9%	134.9%	-44.5%	-59.4%	72.6%	173.4%
EBIT (%)	20.3%	12.0%	22.4%	22.9%	14.0%	9.2%	-3.9%	6.2%	10.7%	-32.6%	-6.0%	11.2%	33.7%	23.5%	-44.4%	9.9%	8.4%	12.1%	1.8%	8.3%	17.6%	33.0%	20.1%	7.3%	12.4%	26.8%
Koszty finansowe (mln)	0	0	0	0	0	0	0	0	0	114	155	166	127	184	250	241	22	22	159	166	39	47	15	41	151	161
EBITDA (mln)	356	766	954	683	671	908	1 174	1 113	1 871	384	1 409	1 442	2 646	2 336	1 898	1 832	1 144	1 230	1 384	1 248	1 243	2 200	1 482	962	903	2 294
EBITDA(%)	16.2%	34.7%	46.7%	38.0%	32.5%	36.0%	47.2%	41.0%	57.0%	10.3%	33.8%	31.1%	44.6%	36.8%	34.5%	35.1%	28.5%	30.1%	31.8%	31.7%	35.3%	49.7%	36.8%	21.4%	19.7%	39.6%
Podatek (mln)	37	73	111	62	146	-40	-121	122	118	-197	159	276	661	340	-333	255	211	189	108	128	250	625	312	173	285	623
Zysk Netto (mln)	434	166	245	356	247	81	-292	-142	-814	-1 195	-374	76	1 398	829	-2 230	-58	-85	63	-171	133	369	1 009	614	233	-235	1 004
Zysk netto Δ okr/okr	0.0%	-61.8%	47.6%	45.3%	-30.6%	-67.2%	-460.5%	-51.4%	473.2%	46.8%	-68.7%	-120.3%	1739.9%	-40.7%	-369.0%	-97.4%	46.6%	-174.1%	-371.4%	-177.8%	177.4%	173.4%	-39.1%	-62.1%	-200.9%	-527.2%
Zysk netto (%)	19.7%	7.5%	12.0%	19.8%	12.0%	3.2%	-11.8%	-5.2%	-24.8%	-31.9%	-9.0%	1.6%	23.6%	13.0%	-40.6%	-1.1%	-2.1%	1.5%	-3.9%	3.4%	10.5%	22.8%	15.2%	5.2%	-5.1%	17.3%
EPS	2.2	0.78	-0.81	1.6	1.11	0.39	-1.1	-0.52	-2.94	-3.77	-1.04	0.2	4.11	2.32	-5.68	-0.14	-0.21	0.15	-0.41	0.32	0.88	2.36	1.48	0.71	-0.56	2.33
EPS (rozwodnione)	2.04	0.77	-0.81	1.6	1.11	0.39	-1.1	-0.52	-2.94	-3.77	-1.04	0.2	3.55	1.77	-5.5	-0.14	-0.21	0.15	-0.41	0.32	0.88	2.36	1.48	0.71	-0.56	2.33
Ilośc akcji (mln)	197	214	214	222	223	249	265	273	277	317	361	373	386	387	393	408	410	413	415	417	418	419	420	420	421	430
Ważona ilośc akcji (mln)	213	217	214	222	224	259	265	273	277	317	361	373	421	422	406	408	410	415	415	417	418	419	420	421	421	431
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

Sprawozdania Finansowe