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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| Przychód (mln) | 3,425 | 4,623 | 6,083 | 8,186 | 8,201 | 8,903 | 10,038 | 12,096 | 14,479 | 13,839 | 12,983 | 16,171 | 16,279 | 20,802 | 22,384 | 22,290 | 23,413 | 25,501 | 27,237 | 27,461 | 28,593 | 28,523 | 30,435 | 34,250 | 49,484 | 53,938 |
| Przychód Δ r/r | 0.0% | 35.0% | 31.6% | 34.6% | 0.2% | 8.6% | 12.8% | 20.5% | 19.7% | -4.4% | -6.2% | 24.6% | 0.7% | 27.8% | 7.6% | -0.4% | 5.0% | 8.9% | 6.8% | 0.8% | 4.1% | -0.2% | 6.7% | 12.5% | 44.5% | 9.0% |
| Marża brutto | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.4% | 100.2% | 100.4% | 100.0% | 94.9% | 95.4% | 96.2% | 96.7% | 96.7% | 96.4% | 99.0% | 100.0% | 100.0% | 100.0% | 100.0% | 52.1% | 50.8% |
| EBIT (mln) | 1,118 | 1,558 | 2,206 | 2,913 | 3,394 | 4,152 | 4,876 | 6,747 | -1,021 | -131 | -131 | -307 | -106 | -217 | -233 | 5 | 38 | -19 | -135 | 11,609 | 6,887 | 3,200 | 15,805 | 13,363 | -4 | 5,910 |
| EBIT Δ r/r | 0.0% | 39.4% | 41.6% | 32.0% | 16.5% | 22.3% | 17.4% | 38.4% | -115.1% | -87.2% | 0.0% | 135.2% | -65.5% | 104.7% | 7.4% | -102.1% | 660.0% | -150.0% | 610.5% | -8699.3% | -40.7% | -53.5% | 393.9% | -15.5% | -100.0% | -147850.0% |
| EBIT (%) | 32.6% | 33.7% | 36.3% | 35.6% | 41.4% | 46.6% | 48.6% | 55.8% | -7.1% | -0.9% | -1.0% | -1.9% | -0.7% | -1.0% | -1.0% | 0.0% | 0.2% | -0.1% | -0.5% | 42.3% | 24.1% | 11.2% | 51.9% | 39.0% | -0.0% | 11.0% |
| Koszty finansowe (mln) | 541 | 801 | 1,171 | 1,462 | 1,583 | 1,791 | 2,047 | 3,095 | 4,548 | 3,963 | 2,967 | 2,896 | 2,246 | 2,375 | 1,792 | 1,579 | 1,625 | 2,018 | 2,762 | 4,301 | 5,173 | 3,120 | 1,598 | 4,123 | 3,208 | 14,826 |
| EBITDA (mln) | 1,290 | 1,803 | 2,544 | 3,037 | 3,778 | 4,533 | 5,301 | 7,289 | 8,075 | 5,106 | 4,883 | 7,501 | 7,327 | 9,055 | 10,041 | 10,155 | 9,644 | 9,911 | 10,559 | 14,005 | 6,999 | 3,260 | 15,834 | 13,433 | -4 | 9,147 |
| EBITDA(%) | 37.7% | 39.0% | 41.8% | 37.1% | 46.1% | 50.9% | 52.8% | 60.3% | 55.8% | 36.9% | 37.6% | 46.4% | 45.0% | 43.5% | 44.9% | 45.6% | 41.2% | 38.9% | 38.8% | 51.0% | 24.5% | 11.4% | 52.0% | 39.2% | -0.0% | 17.0% |
| Podatek (mln) | 214 | 288 | 393 | 551 | 676 | 817 | 1,020 | 1,238 | 1,278 | 497 | 349 | 1,280 | 1,334 | 1,301 | 2,025 | 2,146 | 1,869 | 1,714 | 3,375 | 1,293 | 1,341 | 486 | 3,415 | 1,880 | 1,158 | 1,163 |
| Zysk Netto (mln) | 363 | 470 | 642 | 900 | 1,136 | 1,543 | 1,809 | 2,414 | 1,570 | -46 | 884 | 2,743 | 3,147 | 3,517 | 4,159 | 4,428 | 4,050 | 3,751 | 1,982 | 6,015 | 5,546 | 2,714 | 12,390 | 7,360 | 4,887 | 4,750 |
| Zysk netto Δ r/r | 0.0% | 29.3% | 36.7% | 40.1% | 26.3% | 35.9% | 17.2% | 33.5% | -35.0% | -102.9% | -2021.3% | 210.4% | 14.7% | 11.8% | 18.3% | 6.5% | -8.5% | -7.4% | -47.2% | 203.5% | -7.8% | -51.1% | 356.5% | -40.6% | -33.6% | -2.8% |
| Zysk netto (%) | 10.6% | 10.2% | 10.6% | 11.0% | 13.9% | 17.3% | 18.0% | 20.0% | 10.8% | -0.3% | 6.8% | 17.0% | 19.3% | 16.9% | 18.6% | 19.9% | 17.3% | 14.7% | 7.3% | 21.9% | 19.4% | 9.5% | 40.7% | 21.5% | 9.9% | 8.8% |
| EPS | 1.84 | 2.39 | 3.06 | 4.09 | 5.05 | 6.55 | 6.98 | 7.8 | 4.02 | -0.12 | 0.75 | 6.07 | 6.85 | 6.21 | 7.05 | 7.71 | 7.15 | 6.96 | 3.52 | 12.53 | 11.1 | 5.19 | 27.04 | 17.98 | 11.98 | 11.61 |
| EPS (rozwodnione) | 1.72 | 2.24 | 2.91 | 3.93 | 4.85 | 6.21 | 6.73 | 7.62 | 3.97 | -0.12 | 0.74 | 6.01 | 6.8 | 6.16 | 6.96 | 7.59 | 7.07 | 6.89 | 3.49 | 12.45 | 11.05 | 5.18 | 26.94 | 17.91 | 11.95 | 11.59 |
| Ilośc akcji (mln) | 197 | 196 | 210 | 220 | 225 | 236 | 259 | 310 | 390 | 376 | 450 | 452 | 456 | 561 | 580 | 563 | 542 | 505 | 484 | 480 | 468 | 458 | 442 | 392 | 382 | 383 |
| Ważona ilośc akcji (mln) | 211 | 210 | 221 | 229 | 234 | 249 | 269 | 317 | 396 | 378 | 455 | 456 | 459 | 566 | 588 | 572 | 548 | 510 | 489 | 483 | 470 | 459 | 444 | 393 | 383 | 384 |
| 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 |