Rok finansowy |
2014 |
2015 |
2015 |
2015 |
2015 |
2016 |
2016 |
2016 |
2016 |
2017 |
2017 |
2017 |
2017 |
2018 |
2018 |
2018 |
2018 |
2019 |
2019 |
2019 |
2019 |
2020 |
2020 |
2020 |
2020 |
2021 |
2021 |
2021 |
2021 |
2022 |
2022 |
2022 |
2022 |
2023 |
2023 |
2023 |
2023 |
2024 |
2024 |
2024 |
2024 |
Data |
2014-12-31 |
2015-03-31 |
2015-06-30 |
2015-09-30 |
2015-12-31 |
2016-03-31 |
2016-06-30 |
2016-09-30 |
2016-12-31 |
2017-03-31 |
2017-06-30 |
2017-09-30 |
2017-12-31 |
2018-03-31 |
2018-06-30 |
2018-09-30 |
2018-12-31 |
2019-03-31 |
2019-06-30 |
2019-09-30 |
2019-12-31 |
2020-03-31 |
2020-06-30 |
2020-09-30 |
2020-12-31 |
2021-03-31 |
2021-06-30 |
2021-09-30 |
2021-12-31 |
2022-03-31 |
2022-06-30 |
2022-09-30 |
2022-12-31 |
2023-03-31 |
2023-06-30 |
2023-09-30 |
2023-12-31 |
2024-03-31 |
2024-06-30 |
2024-09-30 |
2024-12-31 |
Kwartał |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Przychód (mln) |
820 |
577 |
634 |
626 |
566 |
322 |
435 |
470 |
501 |
517 |
473 |
510 |
596 |
647 |
716 |
882 |
818 |
779 |
632 |
644 |
638 |
494 |
280 |
409 |
426 |
576 |
569 |
713 |
707 |
715 |
847 |
882 |
814 |
982 |
560 |
664 |
607 |
518 |
509 |
1,353 |
924 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-30.98%</span> |
<span style="color:red">-44.19%</span> |
<span style="color:red">-31.39%</span> |
<span style="color:red">-24.92%</span> |
<span style="color:red">-11.48%</span> |
60.6% |
8.7% |
8.5% |
19.0% |
25.1% |
51.4% |
72.9% |
37.2% |
20.4% |
<span style="color:red">-11.73%</span> |
<span style="color:red">-26.98%</span> |
<span style="color:red">-22.00%</span> |
<span style="color:red">-36.59%</span> |
<span style="color:red">-55.70%</span> |
<span style="color:red">-36.49%</span> |
<span style="color:red">-33.23%</span> |
16.6% |
103.2% |
74.3% |
66.0% |
24.1% |
48.9% |
23.7% |
15.1% |
37.3% |
<span style="color:red">-33.88%</span> |
<span style="color:red">-24.72%</span> |
<span style="color:red">-25.43%</span> |
<span style="color:red">-47.25%</span> |
<span style="color:red">-9.11%</span> |
103.8% |
52.2% |
Marża brutto |
32.3% |
14.2% |
22.2% |
20.3% |
17.3% |
<span style="color:red">-2.80%</span> |
25.1% |
26.0% |
29.3% |
32.1% |
25.2% |
30.2% |
39.8% |
48.8% |
50.3% |
58.7% |
55.6% |
54.9% |
44.5% |
47.4% |
44.2% |
37.0% |
23.2% |
23.2% |
23.7% |
40.5% |
50.1% |
52.2% |
54.0% |
59.7% |
58.4% |
52.7% |
48.9% |
48.9% |
46.8% |
51.5% |
46.0% |
42.3% |
41.8% |
68.4% |
145.3% |
Koszty i Wydatki (mln) |
868 |
667 |
665 |
698 |
671 |
376 |
383 |
475 |
486 |
479 |
477 |
492 |
495 |
501 |
538 |
643 |
613 |
633 |
531 |
533 |
508 |
486 |
391 |
422 |
409 |
433 |
394 |
443 |
422 |
396 |
471 |
536 |
549 |
635 |
444 |
475 |
427 |
464 |
398 |
835 |
856 |
EBIT (mln) |
-3,559 |
-66 |
-4 |
-49 |
-3 |
-120 |
-117 |
10 |
-79 |
111 |
39 |
-47 |
-40 |
108 |
11 |
185 |
465 |
57 |
122 |
148 |
102 |
-1,649 |
-115 |
-13 |
-108 |
-73 |
-90 |
122 |
332 |
320 |
278 |
297 |
215 |
286 |
147 |
-15 |
180 |
-4 |
111 |
518 |
68 |
EBIT Δ kw/kw |
118533.3% |
45.0% |
96.6% |
590.0% |
96.2% |
208.1% |
29000000000.0% |
121.3% |
31200000000.0% |
2.8% |
254.5% |
125.4% |
108.6% |
89.5% |
91.0% |
25.0% |
355.9% |
103.5% |
206.1% |
21000000000.0% |
16100000000.0% |
23700000000.0% |
170600000000.0% |
110.7% |
132.5% |
122.8% |
132.4% |
58.9% |
54.4% |
11.9% |
89.1% |
2080.0% |
5700000000.0% |
7250.0% |
32.4% |
102.9% |
0.0% |
0.0% |
0.0% |
0.0% |
11700000000.0% |
EBIT (%) |
<span style="color:red">-434.02%</span> |
<span style="color:red">-11.44%</span> |
<span style="color:red">-0.63%</span> |
<span style="color:red">-7.83%</span> |
<span style="color:red">-0.53%</span> |
<span style="color:red">-37.27%</span> |
<span style="color:red">-26.90%</span> |
2.1% |
<span style="color:red">-15.77%</span> |
21.5% |
8.2% |
<span style="color:red">-9.22%</span> |
<span style="color:red">-6.71%</span> |
16.7% |
1.5% |
21.0% |
56.8% |
7.3% |
19.3% |
23.0% |
16.0% |
<span style="color:red">-333.81%</span> |
<span style="color:red">-41.07%</span> |
<span style="color:red">-3.18%</span> |
<span style="color:red">-25.35%</span> |
<span style="color:red">-12.67%</span> |
<span style="color:red">-15.82%</span> |
17.1% |
47.0% |
44.8% |
32.8% |
33.7% |
26.4% |
29.1% |
26.2% |
<span style="color:red">-2.26%</span> |
29.7% |
<span style="color:red">-0.77%</span> |
21.8% |
38.3% |
7.4% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
13 |
14 |
14 |
14 |
15 |
0 |
7 |
10 |
7 |
2 |
Koszty finansowe (mln) |
0 |
79 |
83 |
82 |
0 |
74 |
74 |
95 |
0 |
84 |
83 |
85 |
91 |
92 |
94 |
95 |
98 |
100 |
98 |
95 |
90 |
87 |
85 |
28 |
17 |
13 |
13 |
14 |
14 |
13 |
13 |
13 |
14 |
14 |
14 |
15 |
13 |
13 |
17 |
29 |
28 |
Amortyzacja (mln) |
312 |
253 |
251 |
253 |
247 |
147 |
138 |
137 |
137 |
140 |
138 |
134 |
132 |
119 |
125 |
128 |
130 |
118 |
121 |
118 |
114 |
119 |
88 |
89 |
66 |
52 |
54 |
67 |
64 |
60 |
61 |
60 |
60 |
70 |
67 |
68 |
66 |
65 |
66 |
140 |
142 |
EBITDA (mln) |
389 |
163 |
237 |
281 |
101 |
93 |
72 |
766 |
781 |
178 |
174 |
87 |
89 |
220 |
156 |
314 |
198 |
174 |
260 |
340 |
180 |
-1,539 |
-74 |
110 |
-45 |
-24 |
-40 |
175 |
378 |
-128 |
329 |
347 |
264 |
448 |
205 |
41 |
346 |
47 |
177 |
683 |
211 |
EBITDA(%) |
32.2% |
28.2% |
34.7% |
28.9% |
25.1% |
28.9% |
70.8% |
<span style="color:red">-109.36%</span> |
163.3% |
34.4% |
27.7% |
29.8% |
38.4% |
21.5% |
41.6% |
41.2% |
24.2% |
33.0% |
34.7% |
34.3% |
11.9% |
22.9% |
<span style="color:red">-25.00%</span> |
10.8% |
4.9% |
33.7% |
39.9% |
37.9% |
40.5% |
51.6% |
50.4% |
39.3% |
32.4% |
35.0% |
21.1% |
28.5% |
40.5% |
21.6% |
34.8% |
50.5% |
22.8% |
NOPLAT (mln) |
-3,522 |
-169 |
-114 |
-154 |
-5,039 |
-128 |
-140 |
546 |
-77 |
52 |
-47 |
-132 |
-135 |
9 |
-63 |
91 |
392 |
-44 |
41 |
127 |
-24 |
-1,745 |
-247 |
-7 |
3,870 |
-89 |
-107 |
107 |
318 |
-201 |
266 |
579 |
117 |
376 |
135 |
-30 |
267 |
-19 |
11 |
483 |
41 |
Podatek (mln) |
-1,431 |
-69 |
-46 |
-50 |
-1,757 |
-78 |
192 |
-551 |
751 |
-1 |
1 |
1 |
90 |
11 |
19 |
25 |
7 |
23 |
29 |
33 |
1 |
51 |
24 |
22 |
-1 |
5 |
4 |
4 |
-396 |
-26 |
76 |
153 |
34 |
75 |
38 |
-8 |
79 |
-9 |
3 |
138 |
8 |
Zysk Netto (mln) |
-2,091 |
-100 |
-68 |
-104 |
-3,282 |
-50 |
-140 |
532 |
-77 |
52 |
-48 |
-133 |
-138 |
-2 |
-82 |
64 |
339 |
-67 |
12 |
93 |
-67 |
-1,796 |
-271 |
-29 |
3,862 |
-94 |
-111 |
103 |
714 |
-175 |
190 |
426 |
83 |
301 |
97 |
-22 |
188 |
-10 |
8 |
345 |
33 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
57.0% |
<span style="color:red">-50.00%</span> |
105.9% |
<span style="color:red">-611.54%</span> |
<span style="color:red">-97.65%</span> |
<span style="color:red">-204.00%</span> |
<span style="color:red">-65.71%</span> |
<span style="color:red">-125.00%</span> |
79.2% |
<span style="color:red">-103.85%</span> |
70.8% |
<span style="color:red">-148.12%</span> |
<span style="color:red">-345.65%</span> |
3250.0% |
<span style="color:red">-114.63%</span> |
45.3% |
<span style="color:red">-119.76%</span> |
2580.6% |
<span style="color:red">-2358.33%</span> |
<span style="color:red">-131.18%</span> |
<span style="color:red">-5864.18%</span> |
<span style="color:red">-94.77%</span> |
<span style="color:red">-59.04%</span> |
<span style="color:red">-455.17%</span> |
<span style="color:red">-81.51%</span> |
86.2% |
<span style="color:red">-271.17%</span> |
313.6% |
<span style="color:red">-88.38%</span> |
<span style="color:red">-272.00%</span> |
<span style="color:red">-48.95%</span> |
<span style="color:red">-105.16%</span> |
126.5% |
<span style="color:red">-103.32%</span> |
<span style="color:red">-91.75%</span> |
<span style="color:red">-1668.18%</span> |
<span style="color:red">-82.45%</span> |
Zysk netto (%) |
<span style="color:red">-255.00%</span> |
<span style="color:red">-17.33%</span> |
<span style="color:red">-10.73%</span> |
<span style="color:red">-16.61%</span> |
<span style="color:red">-579.86%</span> |
<span style="color:red">-15.53%</span> |
<span style="color:red">-32.18%</span> |
113.2% |
<span style="color:red">-15.37%</span> |
10.1% |
<span style="color:red">-10.15%</span> |
<span style="color:red">-26.08%</span> |
<span style="color:red">-23.15%</span> |
<span style="color:red">-0.31%</span> |
<span style="color:red">-11.45%</span> |
7.3% |
41.4% |
<span style="color:red">-8.60%</span> |
1.9% |
14.4% |
<span style="color:red">-10.50%</span> |
<span style="color:red">-363.56%</span> |
<span style="color:red">-96.79%</span> |
<span style="color:red">-7.09%</span> |
906.6% |
<span style="color:red">-16.32%</span> |
<span style="color:red">-19.51%</span> |
14.4% |
101.0% |
<span style="color:red">-24.48%</span> |
22.4% |
48.3% |
10.2% |
30.7% |
17.3% |
<span style="color:red">-3.31%</span> |
31.0% |
<span style="color:red">-1.93%</span> |
1.6% |
25.5% |
3.6% |
EPS |
-5.47 |
-0.26 |
-1.78 |
-2.72 |
-8.52 |
-1.3 |
-3.51 |
13.04 |
-1.83 |
1.23 |
-1.13 |
-3.11 |
-3.25 |
-0.0452 |
-1.7 |
1.34 |
7.0 |
-1.39 |
0.25 |
1.89 |
-1.36 |
-36.43 |
-5.47 |
-0.59 |
46.35 |
-1.13 |
-1.34 |
1.26 |
8.91 |
-2.23 |
2.48 |
5.75 |
1.14 |
4.22 |
1.39 |
-0.32 |
2.74 |
-0.14 |
0.12 |
3.86 |
0.42 |
EPS (rozwodnione) |
-5.47 |
-0.26 |
-1.78 |
-2.72 |
-8.52 |
-1.3 |
-3.51 |
13.04 |
-1.82 |
1.22 |
-1.13 |
-3.11 |
-3.12 |
-0.0452 |
-1.7 |
1.32 |
7.0 |
-1.38 |
0.24 |
1.89 |
-1.36 |
-36.43 |
-5.47 |
-0.59 |
46.35 |
-1.13 |
-1.34 |
1.25 |
8.71 |
-2.23 |
2.41 |
5.58 |
1.11 |
4.1 |
1.35 |
-0.32 |
2.6 |
-0.14 |
0.11 |
3.78 |
0.41 |
Ilośc akcji (mln) |
382 |
382 |
38 |
38 |
385 |
38 |
40 |
41 |
42 |
42 |
42 |
43 |
42 |
44 |
48 |
48 |
49 |
48 |
49 |
49 |
49 |
49 |
50 |
50 |
83 |
83 |
83 |
82 |
80 |
78 |
77 |
74 |
73 |
71 |
70 |
69 |
69 |
69 |
68 |
89 |
79 |
Ważona ilośc akcji (mln) |
382 |
382 |
38 |
38 |
385 |
38 |
40 |
41 |
42 |
43 |
42 |
43 |
44 |
44 |
48 |
49 |
49 |
49 |
49 |
49 |
49 |
49 |
50 |
50 |
83 |
83 |
83 |
82 |
82 |
78 |
79 |
76 |
75 |
74 |
72 |
69 |
72 |
69 |
70 |
91 |
81 |
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 |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |