Rachunek Zysków i Strat
| 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 | 2000-03-13 00:00:00 | 2001-03-05 00:00:00 | 2002-03-04 00:00:00 | 2003-02-26 00:00:00 | 2004-02-25 00:00:00 | 2005-03-01 00:00:00 | 2006-02-23 00:00:00 | 2007-02-23 00:00:00 | 2008-02-21 00:00:00 | 2009-02-20 00:00:00 | 2010-02-09 00:00:00 | 2011-02-09 00:00:00 | 2012-02-09 00:00:00 | 2013-02-07 00:00:00 | 2014-02-06 00:00:00 | 2015-02-05 00:00:00 | 2016-02-05 00:00:00 | 2017-02-06 00:00:00 | 2018-02-05 00:00:00 | 2019-02-06 00:00:00 | 2020-02-06 00:00:00 | 2021-02-08 00:00:00 | 2022-02-07 00:00:00 | 2023-02-07 00:00:00 | 2024-02-06 00:00:00 | 2025-02-06 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) | 609 | 746 | 818 | 905 | 995 | 1 238 | 1 523 | 1 809 | 2 062 | 2 340 | 1 930 | 2 269 | 2 767 | 3 134 | 3 326 | 3 734 | 3 869 | 3 962 | 4 390 | 4 965 | 5 334 | 5 647 | 6 011 | 6 981 | 7 347 | 7 546 |
| Przychód Δ okr/okr | 0.0% | 22.4% | 9.7% | 10.7% | 9.9% | 24.5% | 23.0% | 18.8% | 14.0% | 13.5% | -17.5% | 17.6% | 21.9% | 13.3% | 6.1% | 12.2% | 3.6% | 2.4% | 10.8% | 13.1% | 7.4% | 5.9% | 6.4% | 16.1% | 5.2% | 2.7% |
| Marża brutto | 54.4% | 53.7% | 50.4% | 49.5% | 49.2% | 50.4% | 49.8% | 50.2% | 50.8% | 52.8% | 50.9% | 51.8% | 51.8% | 51.5% | 51.7% | 50.8% | 50.4% | 49.6% | 49.3% | 48.3% | 47.2% | 45.5% | 46.2% | 46.1% | 43.4% | 45.1% |
| EBIT (mln) | 106 | 130 | 112 | 119 | 135 | 207 | 268 | 320 | 376 | 450 | 296 | 430 | 575 | 674 | 713 | 788 | 829 | 796 | 882 | 999 | 1 057 | 1 142 | 1 217 | 1 454 | 1 529 | 1 510 |
| EBIT Δ okr/okr | 0.0% | 22.6% | -13.8% | 6.7% | 13.3% | 53.3% | 29.3% | 19.4% | 17.7% | 19.6% | -34.3% | 45.3% | 33.7% | 17.2% | 5.8% | 10.5% | 5.2% | -4.0% | 10.8% | 13.3% | 5.8% | 8.0% | 6.6% | 19.4% | 5.2% | -1.2% |
| EBIT (%) | 17.4% | 17.4% | 13.7% | 13.2% | 13.6% | 16.7% | 17.6% | 17.7% | 18.3% | 19.2% | 15.3% | 18.9% | 20.8% | 21.5% | 21.4% | 21.1% | 21.4% | 20.1% | 20.1% | 20.1% | 19.8% | 20.2% | 20.3% | 20.8% | 20.8% | 20.0% |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 7 | 9 | 13 | 14 | 10 | 10 | 14 | 11 | 7 |
| EBITDA (mln) | 118 | 142 | 127 | 131 | 156 | 232 | 297 | 354 | 414 | 490 | 336 | 470 | 620 | 727 | 777 | 860 | 914 | 900 | 1 009 | 1 137 | 1 205 | 1 303 | 1 388 | 1 631 | 1 706 | 1 691 |
| EBITDA(%) | 19.3% | 19.0% | 15.5% | 14.4% | 15.7% | 18.7% | 19.5% | 19.5% | 20.1% | 20.9% | 17.4% | 20.7% | 22.4% | 23.2% | 23.4% | 23.0% | 23.6% | 22.7% | 23.0% | 22.9% | 22.6% | 23.1% | 23.1% | 23.4% | 23.2% | 22.4% |
| Podatek (mln) | 41 | 51 | 44 | 46 | 52 | 77 | 102 | 122 | 145 | 171 | 113 | 165 | 217 | 254 | 265 | 293 | 310 | 290 | 294 | 235 | 253 | 274 | 283 | 353 | 367 | 358 |
| Zysk Netto (mln) | 66 | 81 | 70 | 76 | 84 | 131 | 167 | 199 | 233 | 280 | 184 | 265 | 358 | 421 | 449 | 494 | 516 | 499 | 579 | 752 | 791 | 859 | 925 | 1 087 | 1 155 | 1 151 |
| Zysk netto Δ okr/okr | 0.0% | 23.3% | -13.2% | 7.7% | 11.4% | 55.7% | 27.3% | 19.3% | 16.9% | 20.2% | -34.1% | 43.9% | 34.9% | 17.5% | 6.7% | 10.1% | 4.5% | -3.3% | 15.8% | 30.0% | 5.2% | 8.6% | 7.7% | 17.5% | 6.3% | -0.4% |
| Zysk netto (%) | 10.8% | 10.8% | 8.6% | 8.3% | 8.5% | 10.6% | 11.0% | 11.0% | 11.3% | 12.0% | 9.6% | 11.7% | 12.9% | 13.4% | 13.5% | 13.2% | 13.3% | 12.6% | 13.2% | 15.1% | 14.8% | 15.2% | 15.4% | 15.6% | 15.7% | 15.2% |
| EPS | 0.11 | 0.13 | 0.12 | 0.13 | 0.14 | 0.22 | 0.28 | 0.33 | 0.39 | 0.47 | 0.31 | 0.45 | 0.61 | 0.71 | 0.76 | 0.84 | 0.89 | 0.87 | 1.0 | 1.31 | 1.38 | 1.5 | 1.61 | 1.89 | 2.02 | 1.0 |
| EPS (rozwodnione) | 0.11 | 0.13 | 0.12 | 0.13 | 0.14 | 0.22 | 0.28 | 0.33 | 0.39 | 0.47 | 0.31 | 0.45 | 0.61 | 0.71 | 0.76 | 0.83 | 0.89 | 0.87 | 1.0 | 1.31 | 1.38 | 1.49 | 1.6 | 1.89 | 2.02 | 1.0 |
| Ilośc akcji (mln) | 607 | 607 | 607 | 607 | 607 | 607 | 605 | 604 | 602 | 595 | 595 | 590 | 590 | 592 | 594 | 593 | 583 | 578 | 576 | 574 | 573 | 574 | 575 | 574 | 571 | 1 145 |
| Ważona ilośc akcji (mln) | 607 | 607 | 607 | 607 | 607 | 608 | 606 | 605 | 602 | 595 | 595 | 590 | 592 | 594 | 595 | 595 | 584 | 578 | 577 | 574 | 574 | 576 | 577 | 576 | 573 | 1 149 |
| 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 |