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 | 1999-12-31 | 2000-12-31 | 2001-12-31 | 2002-12-31 | 2003-12-31 | 2004-12-31 | 2005-12-31 | 2006-12-31 | 2007-12-31 | 2008-12-31 | 2009-12-31 | 2010-12-31 | 2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 |
| 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) | 3 462 | 3 086 | 3 113 | 3 414 | 3 793 | 4 120 | 4 488 | 4 842 | 6 057 | 6 260 | 5 584 | 5 885 | 5 826 | 6 085 | 6 525 | 6 703 | 6 836 | 7 838 | 8 949 | 9 277 | 9 380 | 6 838 | 7 640 | 8 133 | 11 447 | 9 263 |
| Przychód Δ r/r | 0.0% | -10.9% | 0.9% | 9.7% | 11.1% | 8.6% | 8.9% | 7.9% | 25.1% | 3.4% | -10.8% | 5.4% | -1.0% | 4.4% | 7.2% | 2.7% | 2.0% | 14.7% | 14.2% | 3.7% | 1.1% | -27.1% | 11.7% | 6.4% | 40.8% | -19.1% |
| Marża brutto | 17.3% | 15.5% | 14.9% | 15.0% | 15.0% | 14.2% | 14.3% | 14.7% | 14.6% | 14.4% | 14.8% | 15.0% | 14.7% | 14.4% | 14.2% | 14.2% | 14.5% | 13.8% | 14.0% | 14.0% | 13.6% | 12.8% | 14.9% | 16.3% | 16.4% | 17.3% |
| EBIT (mln) | 63 | 67 | 84 | 102 | 140 | 162 | 176 | 214 | 270 | 158 | 157 | 204 | 231 | 263 | 278 | 271 | 275 | 278 | 395 | 174 | 449 | -92 | 227 | 400 | 652 | 562 |
| EBIT Δ r/r | 0.0% | 5.9% | 25.4% | 21.6% | 37.1% | 15.6% | 9.2% | 21.3% | 26.2% | -41.5% | -0.8% | 29.8% | 13.5% | 13.9% | 5.8% | -2.7% | 1.5% | 0.8% | 42.3% | -55.9% | 157.4% | -120.4% | -347.7% | 76.4% | 62.9% | -13.8% |
| EBIT (%) | 1.8% | 2.2% | 2.7% | 3.0% | 3.7% | 3.9% | 3.9% | 4.4% | 4.5% | 2.5% | 2.8% | 3.5% | 4.0% | 4.3% | 4.3% | 4.0% | 4.0% | 3.5% | 4.4% | 1.9% | 4.8% | -1.3% | 3.0% | 4.9% | 5.7% | 6.1% |
| Koszty finansowe (mln) | 35 | 27 | 13 | 12 | 13 | 37 | 17 | 20 | 51 | 63 | 24 | 19 | 19 | 62 | 23 | 23 | 24 | 26 | 38 | 44 | 67 | 46 | 39 | 47 | 206 | 157 |
| EBITDA (mln) | 147 | 128 | 138 | 152 | 192 | 234 | 237 | 260 | 315 | 251 | 203 | 253 | 269 | 360 | 335 | 322 | 334 | 403 | 477 | 284 | 519 | 25 | 329 | 494 | 814 | 740 |
| EBITDA(%) | 4.2% | 4.1% | 4.4% | 4.5% | 5.1% | 5.7% | 5.3% | 5.4% | 5.2% | 4.0% | 3.6% | 4.3% | 4.6% | 5.9% | 5.1% | 4.8% | 4.9% | 5.1% | 5.3% | 3.1% | 5.5% | 0.4% | 4.3% | 6.1% | 7.1% | 8.0% |
| Podatek (mln) | 27 | 18 | 29 | 36 | 53 | 44 | 47 | 37 | 58 | 53 | 42 | 59 | 56 | 61 | 65 | 69 | 80 | 76 | 93 | 77 | 73 | 9 | 73 | 98 | 130 | 129 |
| Zysk Netto (mln) | 267 | 48 | 23 | 76 | 127 | 116 | 127 | 174 | 176 | 51 | 92 | 128 | 142 | 182 | 194 | 180 | 176 | 184 | 268 | 48 | 323 | -140 | 117 | -11 | 270 | 421 |
| Zysk netto Δ r/r | 0.0% | -82.2% | -50.8% | 226.1% | 66.4% | -8.3% | 8.8% | 37.4% | 1.4% | -70.9% | 79.0% | 39.0% | 11.2% | 27.6% | 7.0% | -7.5% | -2.1% | 4.9% | 45.2% | -82.0% | 569.9% | -143.4% | -183.5% | -109.6% | -2510.7% | 55.9% |
| Zysk netto (%) | 7.7% | 1.5% | 0.8% | 2.2% | 3.3% | 2.8% | 2.8% | 3.6% | 2.9% | 0.8% | 1.6% | 2.2% | 2.4% | 3.0% | 3.0% | 2.7% | 2.6% | 2.4% | 3.0% | 0.5% | 3.4% | -2.0% | 1.5% | -0.1% | 2.4% | 4.5% |
| EPS | 0.85 | 0.15 | 0.0823 | 0.28 | 0.46 | 0.42 | 0.0759 | 0.63 | 0.64 | 0.032 | 2.29 | 0.28 | 0.31 | 0.4 | 0.42 | 0.4 | 0.4 | 0.43 | 0.64 | 0.12 | 0.79 | -0.36 | 0.3 | -0.0298 | 0.66 | 1.03 |
| EPS (rozwodnione) | 0.85 | 0.15 | 0.0815 | 0.28 | 0.46 | 0.41 | 0.0753 | 0.63 | 0.64 | 0.032 | 2.29 | 0.28 | 0.31 | 0.39 | 0.41 | 0.39 | 0.39 | 0.43 | 0.64 | 0.12 | 0.78 | -0.36 | 0.3 | -0.0266 | 0.65 | 1.02 |
| Ilośc akcji (mln) | 314 | 312 | 284 | 271 | 274 | 279 | 278 | 275 | 275 | 272 | 401 | 459 | 459 | 461 | 464 | 453 | 441 | 427 | 416 | 414 | 409 | 394 | 391 | 376 | 412 | 408 |
| Ważona ilośc akcji (mln) | 314 | 312 | 288 | 277 | 279 | 283 | 281 | 278 | 277 | 272 | 401 | 463 | 466 | 468 | 472 | 461 | 446 | 432 | 421 | 417 | 412 | 394 | 395 | 421 | 417 | 413 |
| Waluta | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |