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) | 5,056 | 7,813 | 6,357 | 6,318 | 7,238 | 8,760 | 8,882 | 9,854 | 10,001 | 9,842 | 8,510 | 10,346 | 9,735 | 8,493 | 8,082 | 7,404 | 6,897 | 6,973 | 8,347 | 9,664 | 9,556 | 10,219 | 12,761 | 16,128 | 17,286 | 13,269 |
| Przychód Δ r/r | 0.0% | 54.5% | -18.6% | -0.6% | 14.6% | 21.0% | 1.4% | 10.9% | 1.5% | -1.6% | -13.5% | 21.6% | -5.9% | -12.8% | -4.8% | -8.4% | -6.8% | 1.1% | 19.7% | 15.8% | -1.1% | 6.9% | 24.9% | 26.4% | 7.2% | -23.2% |
| Marża brutto | 39.6% | 46.0% | 36.3% | 36.4% | 35.5% | 36.8% | 34.2% | 35.8% | 35.4% | 36.2% | 30.9% | 38.8% | 36.7% | 32.8% | 32.3% | 28.1% | 28.9% | 32.2% | 36.3% | 36.9% | 38.7% | 33.3% | 39.6% | 45.5% | 47.9% | 39.3% |
| EBIT (mln) | 523 | 1,783 | 671 | 601 | 334 | 683 | 244 | 677 | -545 | -198 | -1,023 | 476 | 46 | -2,081 | -465 | 148 | 109 | 271 | 1,079 | 1,355 | 1,203 | 1,233 | 2,452 | 4,534 | 4,611 | 1,676 |
| EBIT Δ r/r | 0.0% | 240.6% | -62.3% | -10.5% | -44.4% | 104.5% | -64.3% | 177.5% | -180.5% | -63.7% | 416.7% | -146.5% | -90.3% | -4623.9% | -77.7% | -131.8% | -26.4% | 148.6% | 298.2% | 25.6% | -11.2% | 2.5% | 98.9% | 84.9% | 1.7% | -63.7% |
| EBIT (%) | 10.4% | 22.8% | 10.6% | 9.5% | 4.6% | 7.8% | 2.7% | 6.9% | -5.4% | -2.0% | -12.0% | 4.6% | 0.5% | -24.5% | -5.8% | 2.0% | 1.6% | 3.9% | 12.9% | 14.0% | 12.6% | 12.1% | 19.2% | 28.1% | 26.7% | 12.6% |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81 | 50 | 34 | 25 | 35 | 5 | 31 | 40 | 153 | 777 | 52 | 54 | 56 | 44 | 38 | 55 | 85 |
| EBITDA (mln) | 1,290 | 3,004 | 2,767 | 2,131 | 2,463 | 2,694 | 2,458 | 2,650 | 3,483 | -60 | 357 | 466 | 93 | -729 | -295 | 1,136 | 1,096 | 1,147 | 1,922 | 2,506 | 1,213 | 2,462 | 3,861 | 6,147 | 6,514 | 3,723 |
| EBITDA(%) | 25.5% | 38.4% | 43.5% | 33.7% | 34.0% | 30.8% | 27.7% | 26.9% | 34.8% | -0.6% | 4.2% | 4.5% | 1.0% | -8.6% | -3.7% | 15.3% | 15.9% | 16.4% | 23.0% | 25.9% | 12.7% | 24.1% | 30.3% | 38.1% | 37.7% | 28.1% |
| Podatek (mln) | 157 | 375 | 61 | 89 | -14 | 68 | 8 | -20 | -23 | -43 | -95 | 149 | 181 | 51 | 37 | -44 | -42 | 27 | 117 | 125 | 156 | 100 | 307 | 517 | 541 | 313 |
| Zysk Netto (mln) | 547 | 1,452 | 257 | 429 | 253 | 601 | 266 | 782 | -477 | -786 | -1,131 | 830 | 650 | -1,158 | -500 | 141 | 175 | 121 | 218 | 1,629 | 1,032 | 694 | 2,000 | 3,960 | 4,211 | 1,557 |
| Zysk netto Δ r/r | 0.0% | 165.3% | -82.3% | 66.9% | -41.0% | 137.5% | -55.7% | 194.0% | -161.0% | 64.8% | 43.9% | -173.4% | -21.7% | -278.2% | -56.8% | -128.2% | 24.1% | -30.9% | 80.2% | 647.2% | -36.6% | -32.8% | 188.2% | 98.0% | 6.3% | -63.0% |
| Zysk netto (%) | 10.8% | 18.6% | 4.0% | 6.8% | 3.5% | 6.9% | 3.0% | 7.9% | -4.8% | -8.0% | -13.3% | 8.0% | 6.7% | -13.6% | -6.2% | 1.9% | 2.5% | 1.7% | 2.6% | 16.9% | 10.8% | 6.8% | 15.7% | 24.6% | 24.4% | 11.7% |
| EPS | 0.64 | 1.64 | 0.29 | 0.48 | 0.29 | 0.67 | 0.3 | 0.78 | -0.53 | -0.88 | -1.29 | 0.94 | 0.74 | -1.31 | -0.56 | 0.16 | 0.2 | 0.14 | 0.25 | 1.81 | 1.15 | 0.78 | 2.21 | 4.37 | 4.46 | 1.73 |
| EPS (rozwodnione) | 0.62 | 1.58 | 0.29 | 0.48 | 0.27 | 0.65 | 0.29 | 0.78 | -0.53 | -0.88 | -1.29 | 0.92 | 0.72 | -1.31 | -0.56 | 0.16 | 0.2 | 0.14 | 0.24 | 1.8 | 1.14 | 0.76 | 2.16 | 4.19 | 4.46 | 1.66 |
| Ilośc akcji (mln) | 855 | 885 | 886 | 894 | 872 | 897 | 887 | 1,003 | 899 | 893 | 877 | 883 | 878 | 884 | 893 | 887 | 877 | 881 | 885 | 899 | 897 | 895 | 905 | 906 | 904 | 901 |
| Ważona ilośc akcji (mln) | 883 | 919 | 886 | 894 | 937 | 925 | 917 | 1,003 | 899 | 893 | 877 | 911 | 904 | 887 | 893 | 890 | 880 | 889 | 905 | 907 | 904 | 910 | 925 | 946 | 944 | 939 |
| 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 |