Periodo que termina: | 2014 31/12 | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Ingresos totales | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 17,678.13 | 18,634.03 | 21,281.98 | 22,751.84 | 23,123.85 | |||||||||
Crecimiento de los ingresos totales | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +1.91% | +5.41% | +14.21% | +6.91% | +1.64% | |||||||||
Costo de los ingresos | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12,626.78 | 12,874.22 | 14,494.22 | 15,654.06 | 14,617.82 | |||||||||
Beneficio bruto | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,051.35 | 5,759.81 | 6,787.75 | 7,097.79 | 8,506.03 | |||||||||
Aumento del beneficio bruto | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +4.82% | +14.03% | +17.85% | +4.57% | +19.84% | |||||||||
Margen del beneficio bruto % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 28.57% | 30.91% | 31.89% | 31.2% | 36.78% | |||||||||
Otros gastos operativos, total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,595.34 | 1,542.96 | 1,868.84 | 1,883.49 | 2,062.44 | |||||||||
| |||||||||||||||||||
Beneficio de las operaciones | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,456.01 | 4,216.84 | 4,918.91 | 5,214.3 | 6,443.59 | |||||||||
Crecimiento de ingresos operativos | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +4.17% | +22.01% | +16.65% | +6.01% | +23.58% | |||||||||
Margen EBIT % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 19.55% | 22.63% | 23.11% | 22.92% | 27.87% | |||||||||
Gastos netos por intereses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -579.12 | -553.23 | -521.99 | -151.06 | 544.61 | |||||||||
Crecimiento de gastos netos por intereses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +19.77% | +4.47% | +5.65% | +71.06% | +460.53% | |||||||||
Gastos de intereses, total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -746.59 | -679.67 | -670.07 | -581.9 | -438.16 | |||||||||
Ingresos por intereses e inversiones | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 167.47 | 126.44 | 148.08 | 430.84 | 982.77 | |||||||||
Otros gastos no operativos, total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -66.81 | 20.61 | 12.97 | -140.72 | -59.24 | |||||||||
EBT excepto elementos no habituales | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,810.08 | 3,684.22 | 4,409.89 | 4,922.52 | 6,928.96 | |||||||||
Ganancia (pérdida) de la venta de activos | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | -559.87 | - | - | - | |||||||||
Otras partidas no habituales, total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 72.73 | -174.59 | -974.38 | -74.51 | |||||||||
EBT, incluyendo partidas inusuales | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,690.11 | 3,197.08 | 4,235.3 | 3,948.14 | 6,854.45 | |||||||||
Crecimiento del EBT, incluidas partidas inusuales | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +12.47% | +18.85% | +32.47% | -6.78% | +73.61% | |||||||||
Margen del EBT, incluidas partidas inusuales | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15.22% | 17.16% | 19.9% | 17.35% | 29.64% | |||||||||
Impuesto sobre la renta | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 480.87 | 619.68 | 1,124.27 | 1,216.7 | 1,845.14 | |||||||||
Ingresos netos para la empresa | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,209.25 | 2,577.41 | 3,111.03 | 2,731.44 | 5,009.31 | |||||||||
Intereses minoritarios | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.08 | -0.02 | -0.04 | -0.06 | -0.05 | |||||||||
Ingresos netos | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,209.17 | 2,577.39 | 3,110.99 | 2,731.38 | 5,009.26 | |||||||||
Crecimiento de ingresos netos | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +72.95% | +16.67% | +20.7% | -12.2% | +83.4% | |||||||||
Margen de ingresos netos % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12.5% | 13.83% | 14.62% | 12.01% | 21.66% | |||||||||
Dividendo preferente y otros ajustes | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Ingresos netos partidas adicionales sin comunes | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,209.17 | 2,577.39 | 3,110.99 | 2,731.38 | 5,009.26 | |||||||||
BPA básico: Ingresos de actividades continuas | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6.64 | 7.78 | 9.39 | 8.33 | 15.33 | |||||||||
BPA básico: crecimiento de actividades continuas | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +6.93% | +17.16% | +20.7% | -11.34% | +84.04% | |||||||||
BPA diluido: actividades continuas | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6.64 | 7.78 | 9.39 | 8.33 | 15.33 | |||||||||
BPA diluido: crecimiento de actividades continuas | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +6.93% | +17.16% | +20.7% | -11.34% | +84.04% | |||||||||
Promedio ponderado de acciones en circulación básico | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,294.19 | 6,581.18 | 6,785.19 | 6,386.89 | 5,540.82 | |||||||||
Promedio ponderado de acciones en circulación diluido | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,294.19 | 6,581.18 | 6,785.19 | 6,386.89 | 5,540.82 | |||||||||
Dividendo por acción | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.91 | 0.99 | 1.16 | 1.33 | 1.54 | |||||||||
Crecimiento del dividendo por acción | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +7.56% | +9.37% | +16.89% | +14.89% | +15.52% | |||||||||
EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,145.35 | 5,833.37 | 6,632.48 | 6,761.63 | 7,746.6 | |||||||||
Crecimiento del EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +2.56% | +13.37% | +13.7% | +1.95% | +14.57% | |||||||||
Margen EBITDA % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 29.11% | 31.3% | 31.16% | 29.72% | 33.5% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,456.01 | 4,216.84 | 4,918.91 | 5,214.3 | 6,443.59 | |||||||||