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) | 5,114 | 6,262 | 7,344 | 7,420 | 7,012 | 7,509 | 8,506 | 9,401 | 10,259 | 11,563 | 10,671 | 12,464 | 14,233 | 16,222 | 16,815 | 17,561 | 20,793 | 22,062 | 23,460 | 24,708 | 27,553 | 27,338 | 27,840 | 30,872 | 31,207 | 34,176 |
| Przychód Δ r/r | 0.0% | 22.4% | 17.3% | 1.0% | -5.5% | 7.1% | 13.3% | 10.5% | 9.1% | 12.7% | -7.7% | 16.8% | 14.2% | 14.0% | 3.7% | 4.4% | 18.4% | 6.1% | 6.3% | 5.3% | 11.5% | -0.8% | 1.8% | 10.9% | 1.1% | 9.5% |
| Marża brutto | 60.8% | 64.1% | 61.1% | 62.0% | 63.9% | 65.6% | 65.7% | 66.2% | 66.8% | 65.9% | 67.1% | 68.7% | 69.4% | 69.2% | 70.3% | 70.0% | 68.1% | 70.2% | 69.9% | 69.8% | 69.7% | 71.2% | 71.5% | 71.1% | 72.4% | 73.0% |
| EBIT (mln) | 797 | 802 | 1,313 | -5,792 | 1,721 | 2,017 | 2,329 | 2,565 | 2,737 | 2,840 | 2,640 | 2,589 | 4,881 | 4,064 | 4,479 | 4,331 | 4,252 | 5,121 | 4,877 | 5,703 | 6,335 | 6,621 | 2,885 | 4,672 | 6,584 | 4,665 |
| EBIT Δ r/r | 0.0% | 0.7% | 63.6% | -541.2% | -129.7% | 17.2% | 15.5% | 10.1% | 6.7% | 3.7% | -7.0% | -1.9% | 88.5% | -16.7% | 10.2% | -3.3% | -1.8% | 20.4% | -4.8% | 16.9% | 11.1% | 4.5% | -56.4% | 61.9% | 40.9% | -29.1% |
| EBIT (%) | 15.6% | 12.8% | 17.9% | -78.1% | 24.5% | 26.9% | 27.4% | 27.3% | 26.7% | 24.6% | 24.7% | 20.8% | 34.3% | 25.1% | 26.6% | 24.7% | 20.4% | 23.2% | 20.8% | 23.1% | 23.0% | 24.2% | 10.4% | 15.1% | 21.1% | 13.6% |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71 | 123 | 161 | 175 | 181 | 152 | 246 | 268 | 278 | 418 | 589 | 697 | 949 | 2,205 | 788 | 1,031 |
| EBITDA (mln) | 817 | 803 | 1,697 | -4,952 | 1,896 | 2,234 | 2,630 | 2,733 | 2,981 | 3,412 | 3,332 | 3,176 | 5,732 | 4,869 | 5,594 | 5,953 | 6,377 | 6,413 | 6,758 | 6,986 | 8,207 | 9,743 | 4,660 | 7,331 | 7,957 | 6,471 |
| EBITDA(%) | 16.0% | 12.8% | 23.1% | -66.7% | 27.0% | 29.7% | 30.9% | 29.1% | 29.1% | 29.5% | 31.2% | 25.5% | 40.3% | 30.0% | 33.3% | 33.9% | 30.7% | 29.1% | 28.8% | 28.3% | 29.8% | 35.6% | 16.7% | 23.7% | 25.5% | 18.9% |
| Podatek (mln) | 377 | 392 | 477 | 599 | 691 | 757 | 816 | 802 | 922 | 825 | 664 | 521 | 1,329 | 996 | 1,071 | 1,080 | 935 | 1,230 | 970 | 1,511 | 1,231 | 1,938 | 1,471 | 1,378 | 1,741 | 1,614 |
| Zysk Netto (mln) | 601 | 634 | 581 | 509 | 1,075 | 1,310 | 1,495 | 1,871 | 1,922 | 1,868 | 1,787 | 1,814 | 3,438 | 2,826 | 3,326 | 3,275 | 3,064 | 3,631 | 4,018 | 4,083 | 3,321 | 5,145 | 5,256 | 1,714 | 2,576 | 3,124 |
| Zysk netto Δ r/r | 0.0% | 5.4% | -8.4% | -12.4% | 111.2% | 21.8% | 14.2% | 25.1% | 2.7% | -2.9% | -4.3% | 1.5% | 89.5% | -17.8% | 17.7% | -1.5% | -6.4% | 18.5% | 10.7% | 1.6% | -18.7% | 54.9% | 2.2% | -67.4% | 50.3% | 21.3% |
| Zysk netto (%) | 11.8% | 10.1% | 7.9% | 6.9% | 15.3% | 17.4% | 17.6% | 19.9% | 18.7% | 16.2% | 16.7% | 14.6% | 24.2% | 17.4% | 19.8% | 18.6% | 14.7% | 16.5% | 17.1% | 16.5% | 12.1% | 18.8% | 18.9% | 5.6% | 8.3% | 9.1% |
| EPS | 0.48 | 0.5 | 0.46 | 0.41 | 0.87 | 1.05 | 1.21 | 1.53 | 1.59 | 1.57 | 1.5 | 1.53 | 2.89 | 2.37 | 2.79 | 2.74 | 2.56 | 3.03 | 3.36 | 3.42 | 2.78 | 4.35 | 4.45 | 1.46 | 2.21 | 2.68 |
| EPS (rozwodnione) | 0.48 | 0.5 | 0.46 | 0.41 | 0.87 | 1.05 | 1.2 | 1.52 | 1.59 | 1.57 | 1.5 | 1.53 | 2.89 | 2.37 | 2.78 | 2.73 | 2.56 | 3.03 | 3.35 | 3.42 | 2.78 | 4.35 | 4.45 | 1.46 | 2.18 | 2.65 |
| Ilośc akcji (mln) | 1,255 | 1,257 | 1,255 | 1,257 | 1,237 | 1,244 | 1,241 | 1,224 | 1,207 | 1,190 | 1,188 | 1,188 | 1,189 | 1,191 | 1,193 | 1,195 | 1,197 | 1,198 | 1,197 | 1,194 | 1,194 | 1,182 | 1,180 | 1,170 | 1,167 | 1,166 |
| Ważona ilośc akcji (mln) | 1,255 | 1,257 | 1,255 | 1,257 | 1,241 | 1,244 | 1,251 | 1,232 | 1,210 | 1,191 | 1,188 | 1,188 | 1,190 | 1,192 | 1,195 | 1,198 | 1,198 | 1,199 | 1,198 | 1,194 | 1,194 | 1,182 | 1,180 | 1,175 | 1,180 | 1,180 |
| Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |