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 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 | 2025-02-05 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) | 15 659 | 16 724 | 16 079 | 16 332 | 18 232 | 20 011 | 21 167 | 22 923 | 24 462 | 25 269 | 23 123 | 26 662 | 29 611 | 29 904 | 30 871 | 31 821 | 30 274 | 30 109 | 31 657 | 32 765 | 32 136 | 32 184 | 35 355 | 34 229 | 32 681 | 24 575 |
| Przychód Δ okr/okr | 0.0% | 6.8% | -3.9% | 1.6% | 11.6% | 9.8% | 5.8% | 8.3% | 6.7% | 3.3% | -8.5% | 15.3% | 11.1% | 1.0% | 3.2% | 3.1% | -4.9% | -0.5% | 5.1% | 3.5% | -1.9% | 0.1% | 9.9% | -3.2% | -4.5% | -24.8% |
| Marża brutto | 43.5% | 47.5% | 45.6% | 48.0% | 49.1% | 50.2% | 51.0% | 48.9% | 47.9% | 47.1% | 47.6% | 48.1% | 47.0% | 47.5% | 47.8% | 48.3% | 49.2% | 50.0% | 49.5% | 49.1% | 46.7% | 48.4% | 46.8% | 43.8% | 43.5% | 41.0% |
| EBIT (mln) | 2 956 | 3 058 | 2 273 | 3 046 | 3 713 | 4 578 | 5 009 | 5 696 | 6 193 | 5 218 | 4 814 | 5 918 | 6 178 | 6 483 | 6 666 | 7 135 | 6 946 | 7 223 | 7 820 | 7 207 | 4 353 | 4 472 | 5 454 | -198 | -9 128 | 4 931 |
| EBIT Δ okr/okr | 0.0% | 3.5% | -25.7% | 34.0% | 21.9% | 23.3% | 9.4% | 13.7% | 8.7% | -15.7% | -7.7% | 22.9% | 4.4% | 4.9% | 2.8% | 7.0% | -2.6% | 4.0% | 8.3% | -7.8% | -39.6% | 2.7% | 22.0% | -103.6% | 4510.1% | -154.0% |
| EBIT (%) | 18.9% | 18.3% | 14.1% | 18.7% | 20.4% | 22.9% | 23.7% | 24.8% | 25.3% | 20.6% | 20.8% | 22.2% | 20.9% | 21.7% | 21.6% | 22.4% | 22.9% | 24.0% | 24.7% | 22.0% | 13.5% | 13.9% | 15.4% | -0.6% | -27.9% | 20.1% |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 84 | 69 | 82 | 122 | 210 | 215 | 219 | 201 | 186 | 171 | 145 | 142 | 149 | 199 | 322 | 350 | 448 | 529 | 488 | 462 | 942 | 1 182 |
| EBITDA (mln) | 3 800 | 3 898 | 3 274 | 4 000 | 4 798 | 5 623 | 6 051 | 5 752 | 6 548 | 6 499 | 4 851 | 5 956 | 6 217 | 6 522 | 6 707 | 7 168 | 6 972 | 7 252 | 6 648 | 6 113 | 5 946 | 6 383 | 7 369 | 1 633 | -6 795 | 7 225 |
| EBITDA(%) | 24.3% | 23.3% | 20.4% | 24.5% | 26.3% | 28.1% | 28.6% | 25.1% | 26.8% | 25.7% | 21.0% | 22.3% | 21.0% | 21.8% | 21.7% | 22.5% | 23.0% | 24.1% | 21.0% | 18.7% | 18.5% | 19.8% | 20.8% | 4.8% | -20.8% | 29.4% |
| Podatek (mln) | 1 032 | 1 025 | 702 | 966 | 1 202 | 1 503 | 1 694 | 1 723 | 1 964 | 1 588 | 1 388 | 1 592 | 1 674 | 1 840 | 1 841 | 2 028 | 1 982 | 1 995 | 2 679 | 1 637 | 1 130 | 1 318 | 1 285 | 612 | -2 691 | 804 |
| Zysk Netto (mln) | 1 763 | 1 782 | 1 430 | 1 974 | 2 403 | 2 990 | 3 199 | 3 851 | 4 096 | 3 460 | 3 193 | 4 085 | 4 283 | 4 444 | 4 659 | 4 956 | 4 833 | 5 050 | 4 858 | 5 349 | 4 570 | 5 449 | 5 921 | 5 777 | -6 995 | 4 173 |
| Zysk netto Δ okr/okr | 0.0% | 1.1% | -19.8% | 38.0% | 21.7% | 24.4% | 7.0% | 20.4% | 6.4% | -15.5% | -7.7% | 27.9% | 4.8% | 3.8% | 4.8% | 6.4% | -2.5% | 4.5% | -3.8% | 10.1% | -14.6% | 19.2% | 8.7% | -2.4% | -221.1% | -159.7% |
| Zysk netto (%) | 11.3% | 10.7% | 8.9% | 12.1% | 13.2% | 14.9% | 15.1% | 16.8% | 16.7% | 13.7% | 13.8% | 15.3% | 14.5% | 14.9% | 15.1% | 15.6% | 16.0% | 16.8% | 15.3% | 16.3% | 14.2% | 16.9% | 16.7% | 16.9% | -21.4% | 17.0% |
| EPS | 2.19 | 2.25 | 1.81 | 2.53 | 3.07 | 3.64 | 4.07 | 5.15 | 5.7 | 4.95 | 4.56 | 5.72 | 6.05 | 6.4 | 6.83 | 7.63 | 7.72 | 8.35 | 8.13 | 9.09 | 7.92 | 9.32 | 10.23 | 10.21 | -12.63 | 7.58 |
| EPS (rozwodnione) | 2.19 | 2.23 | 1.79 | 2.5 | 3.02 | 3.56 | 3.98 | 5.06 | 5.6 | 4.89 | 4.52 | 5.63 | 5.96 | 6.32 | 6.72 | 7.49 | 7.58 | 8.16 | 7.93 | 8.89 | 7.81 | 9.25 | 10.12 | 10.18 | -12.62 | 7.55 |
| Ilośc akcji (mln) | 805 | 791 | 789 | 780 | 783 | 780 | 765 | 748 | 718 | 699 | 700 | 714 | 708 | 694 | 682 | 649 | 626 | 605 | 598 | 588 | 577 | 578 | 579 | 566 | 554 | 551 |
| Ważona ilośc akcji (mln) | 813 | 800 | 800 | 791 | 795 | 797 | 781 | 761 | 732 | 707 | 707 | 726 | 719 | 703 | 694 | 662 | 637 | 619 | 613 | 602 | 585 | 582 | 585 | 568 | 554 | 552 |
| 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 |