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) |
71 |
69 |
71 |
74 |
72 |
71 |
75 |
72 |
74 |
74 |
81 |
82 |
84 |
83 |
82 |
103 |
124 |
121 |
124 |
120 |
119 |
114 |
117 |
115 |
119 |
117 |
116 |
114 |
115 |
0 |
134 |
145 |
150 |
139 |
132 |
138 |
177 |
172 |
173 |
179 |
31 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
1.3% |
3.3% |
6.2% |
<span style="color:red">-2.64%</span> |
2.7% |
4.2% |
8.0% |
13.0% |
13.5% |
12.5% |
1.4% |
25.9% |
47.6% |
45.4% |
50.0% |
16.6% |
<span style="color:red">-3.51%</span> |
<span style="color:red">-6.06%</span> |
<span style="color:red">-5.55%</span> |
<span style="color:red">-4.38%</span> |
<span style="color:red">-0.55%</span> |
2.8% |
<span style="color:red">-0.43%</span> |
<span style="color:red">-0.89%</span> |
<span style="color:red">-3.37%</span> |
<span style="color:red">-99.69%</span> |
15.1% |
27.4% |
30.6% |
37652.7% |
<span style="color:red">-1.14%</span> |
<span style="color:red">-5.00%</span> |
18.3% |
23.7% |
31.2% |
29.7% |
<span style="color:red">-82.48%</span> |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
99.8% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
<span style="color:red">-135.69%</span> |
100.0% |
Koszty i Wydatki (mln) |
-65 |
-42 |
-28 |
-29 |
-66 |
-32 |
-32 |
1 |
5 |
1 |
1 |
1 |
5 |
1 |
1 |
1 |
5 |
1 |
1 |
2 |
6 |
2 |
1 |
1 |
4 |
1 |
2 |
1 |
4 |
65 |
51 |
1 |
5 |
2 |
-55 |
-57 |
103 |
105 |
105 |
111 |
2 |
EBIT (mln) |
44 |
27 |
43 |
45 |
41 |
39 |
43 |
43 |
45 |
47 |
47 |
51 |
52 |
51 |
51 |
55 |
71 |
81 |
82 |
83 |
78 |
61 |
58 |
66 |
68 |
86 |
70 |
67 |
68 |
65 |
85 |
92 |
98 |
100 |
78 |
81 |
76 |
68 |
70 |
68 |
29 |
EBIT Δ kw/kw |
5.2% |
30.0% |
0.7% |
4.3% |
8.3% |
16.6% |
9.8% |
14.5% |
13.6% |
8.1% |
7.3% |
7.3% |
26.0% |
37.7% |
37.3% |
34.0% |
9.8% |
33.6% |
40.4% |
24.9% |
15.6% |
29.1% |
16.6% |
0.3% |
0.2% |
32.2% |
17.4% |
27.4% |
30.4% |
34.8% |
8.8% |
13.8% |
28.7% |
46.0% |
10.6% |
19.2% |
0.0% |
0.0% |
0.0% |
0.0% |
35.2% |
EBIT (%) |
61.5% |
39.4% |
60.9% |
60.8% |
57.7% |
54.5% |
57.0% |
59.9% |
61.3% |
62.8% |
58.4% |
62.0% |
62.4% |
60.7% |
62.2% |
53.1% |
57.1% |
67.0% |
66.2% |
69.1% |
65.6% |
53.4% |
49.9% |
57.8% |
57.1% |
73.3% |
60.1% |
58.5% |
59.2% |
17648.1% |
63.2% |
63.3% |
65.2% |
71.7% |
58.8% |
58.6% |
42.8% |
39.7% |
40.5% |
37.9% |
94.3% |
Przychody fiansowe (mln) |
65 |
64 |
63 |
67 |
65 |
64 |
68 |
65 |
66 |
67 |
72 |
74 |
73 |
72 |
75 |
96 |
117 |
115 |
116 |
113 |
112 |
107 |
108 |
106 |
108 |
105 |
107 |
104 |
103 |
114 |
123 |
135 |
142 |
142 |
149 |
156 |
158 |
158 |
159 |
165 |
0 |
Koszty finansowe (mln) |
4 |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
4 |
5 |
6 |
6 |
5 |
5 |
5 |
3 |
3 |
3 |
2 |
2 |
1 |
1 |
1 |
1 |
2 |
5 |
17 |
30 |
33 |
20 |
24 |
48 |
52 |
37 |
Amortyzacja (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
1 |
1 |
1 |
-1 |
-0 |
-0 |
0 |
0 |
2 |
3 |
6 |
2 |
9 |
5 |
5 |
-1 |
-2 |
-3 |
-4 |
2 |
4 |
2 |
2 |
3 |
4 |
4 |
4 |
4 |
6 |
4 |
3 |
2 |
1 |
0 |
EBITDA (mln) |
0 |
0 |
0 |
0 |
44 |
0 |
0 |
43 |
44 |
45 |
0 |
49 |
53 |
49 |
49 |
57 |
69 |
78 |
79 |
80 |
76 |
58 |
0 |
0 |
71 |
0 |
0 |
0 |
69 |
66 |
86 |
94 |
97 |
87 |
82 |
86 |
0 |
70 |
70 |
69 |
0 |
EBITDA(%) |
62.0% |
39.8% |
61.2% |
61.1% |
58.0% |
54.7% |
59.0% |
61.9% |
62.2% |
63.5% |
57.3% |
62.0% |
62.2% |
61.0% |
62.3% |
54.8% |
59.4% |
69.4% |
68.5% |
71.3% |
67.7% |
55.5% |
52.0% |
59.8% |
58.9% |
75.1% |
62.0% |
60.3% |
59.8% |
18191.0% |
<span style="color:red">-2.07%</span> |
64.6% |
66.3% |
72.9% |
60.1% |
59.7% |
0.8% |
<span style="color:red">-0.84%</span> |
<span style="color:red">-0.83%</span> |
38.6% |
0.0% |
NOPLAT (mln) |
40 |
25 |
42 |
44 |
41 |
37 |
41 |
41 |
43 |
45 |
45 |
49 |
50 |
48 |
49 |
54 |
60 |
73 |
77 |
71 |
71 |
53 |
59 |
67 |
71 |
89 |
72 |
70 |
67 |
63 |
82 |
90 |
93 |
83 |
78 |
81 |
75 |
67 |
69 |
68 |
68 |
Podatek (mln) |
14 |
9 |
15 |
16 |
13 |
13 |
15 |
16 |
16 |
16 |
17 |
19 |
32 |
14 |
14 |
15 |
17 |
21 |
22 |
21 |
19 |
15 |
17 |
19 |
20 |
26 |
20 |
20 |
19 |
18 |
23 |
25 |
27 |
23 |
22 |
23 |
26 |
18 |
19 |
16 |
17 |
Zysk Netto (mln) |
25 |
16 |
27 |
28 |
28 |
23 |
25 |
25 |
27 |
28 |
28 |
30 |
18 |
35 |
35 |
38 |
43 |
52 |
54 |
50 |
51 |
38 |
41 |
47 |
50 |
64 |
51 |
50 |
47 |
45 |
59 |
64 |
66 |
59 |
56 |
58 |
49 |
49 |
50 |
51 |
51 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
11.9% |
47.8% |
<span style="color:red">-4.71%</span> |
<span style="color:red">-8.61%</span> |
<span style="color:red">-5.30%</span> |
21.9% |
11.2% |
16.7% |
<span style="color:red">-34.00%</span> |
22.6% |
24.8% |
30.0% |
141.8% |
48.0% |
54.0% |
30.8% |
19.0% |
<span style="color:red">-26.42%</span> |
<span style="color:red">-23.69%</span> |
<span style="color:red">-5.94%</span> |
<span style="color:red">-2.52%</span> |
67.8% |
22.8% |
4.7% |
<span style="color:red">-4.79%</span> |
<span style="color:red">-28.74%</span> |
15.2% |
29.6% |
39.3% |
30.8% |
<span style="color:red">-4.93%</span> |
<span style="color:red">-9.84%</span> |
<span style="color:red">-26.69%</span> |
<span style="color:red">-18.00%</span> |
<span style="color:red">-10.28%</span> |
<span style="color:red">-11.51%</span> |
4.8% |
Zysk netto (%) |
35.9% |
22.9% |
37.6% |
37.3% |
39.6% |
32.7% |
33.8% |
35.0% |
36.5% |
38.3% |
34.8% |
36.2% |
21.2% |
41.7% |
42.8% |
37.4% |
34.8% |
42.5% |
44.0% |
41.9% |
42.9% |
33.3% |
35.5% |
41.2% |
42.0% |
54.3% |
43.8% |
43.5% |
41.4% |
12311.7% |
43.9% |
44.3% |
44.2% |
42.7% |
42.2% |
42.0% |
27.4% |
28.3% |
28.8% |
28.7% |
163.7% |
EPS |
0.24 |
0.15 |
0.25 |
0.26 |
0.27 |
0.22 |
0.23 |
0.23 |
0.25 |
0.26 |
0.26 |
0.27 |
0.16 |
0.32 |
0.32 |
0.3 |
0.31 |
0.37 |
0.39 |
0.36 |
0.37 |
0.27 |
0.31 |
0.35 |
0.37 |
0.47 |
0.38 |
0.37 |
0.35 |
0.31 |
0.42 |
0.46 |
0.47 |
0.42 |
0.4 |
0.42 |
0.35 |
0.35 |
0.36 |
0.37 |
0.37 |
EPS (rozwodnione) |
0.24 |
0.15 |
0.25 |
0.26 |
0.27 |
0.22 |
0.23 |
0.23 |
0.25 |
0.26 |
0.26 |
0.27 |
0.16 |
0.32 |
0.32 |
0.3 |
0.31 |
0.37 |
0.39 |
0.36 |
0.37 |
0.27 |
0.31 |
0.35 |
0.37 |
0.47 |
0.38 |
0.37 |
0.35 |
0.31 |
0.42 |
0.46 |
0.47 |
0.42 |
0.4 |
0.42 |
0.35 |
0.35 |
0.36 |
0.37 |
0.37 |
Ilośc akcji (mln) |
105 |
106 |
106 |
106 |
106 |
106 |
109 |
109 |
108 |
108 |
110 |
110 |
110 |
110 |
110 |
127 |
140 |
140 |
140 |
140 |
140 |
139 |
135 |
135 |
135 |
135 |
135 |
135 |
135 |
145 |
140 |
139 |
139 |
139 |
138 |
138 |
138 |
138 |
139 |
139 |
139 |
Ważona ilośc akcji (mln) |
105 |
106 |
106 |
106 |
106 |
107 |
109 |
109 |
108 |
109 |
110 |
110 |
110 |
110 |
110 |
127 |
140 |
140 |
140 |
140 |
140 |
139 |
135 |
135 |
135 |
135 |
136 |
135 |
135 |
145 |
140 |
139 |
139 |
139 |
138 |
138 |
139 |
139 |
139 |
139 |
139 |
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 |