Rok finansowy |
2014 |
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 |
2015-12-31 |
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 |
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) |
537,456 |
630,393 |
221,955 |
649,381 |
652,654 |
991,850 |
586,637 |
615,899 |
633,784 |
654,150 |
550,357 |
558,304 |
635,163 |
666,536 |
655,758 |
639,151 |
656,669 |
682,803 |
648,187 |
620,716 |
655,663 |
623,819 |
597,324 |
674,247 |
762,779 |
795,332 |
865,149 |
1,018,208 |
1,297,054 |
1,744,085 |
1,175,229 |
929,313 |
1,035,977 |
1,203,566 |
1,052,796 |
1,243,957 |
1,255,254 |
407,119 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
21.4% |
57.3% |
164.3% |
<span style="color:red">-5.16%</span> |
<span style="color:red">-2.89%</span> |
<span style="color:red">-34.05%</span> |
<span style="color:red">-6.18%</span> |
<span style="color:red">-9.35%</span> |
0.2% |
1.9% |
19.2% |
14.5% |
3.4% |
2.4% |
<span style="color:red">-1.15%</span> |
<span style="color:red">-2.88%</span> |
<span style="color:red">-0.15%</span> |
<span style="color:red">-8.64%</span> |
<span style="color:red">-7.85%</span> |
8.6% |
16.3% |
27.5% |
44.8% |
51.0% |
70.0% |
119.3% |
35.8% |
<span style="color:red">-8.73%</span> |
<span style="color:red">-20.13%</span> |
<span style="color:red">-30.99%</span> |
<span style="color:red">-10.42%</span> |
33.9% |
21.2% |
<span style="color:red">-66.17%</span> |
Marża brutto |
42.6% |
47.0% |
35.4% |
37.0% |
43.0% |
41.1% |
37.0% |
31.2% |
39.9% |
46.2% |
39.3% |
42.4% |
45.4% |
49.1% |
44.3% |
41.4% |
51.6% |
46.7% |
41.6% |
39.8% |
48.3% |
54.6% |
36.9% |
33.9% |
15.9% |
31.2% |
23.3% |
11.7% |
23.2% |
51.8% |
30.5% |
13.3% |
39.4% |
30.1% |
35.1% |
18.2% |
38.7% |
<span style="color:red">-33.37%</span> |
Koszty i Wydatki (mln) |
368,908 |
437,453 |
175,173 |
509,196 |
502,384 |
688,523 |
455,775 |
516,074 |
474,188 |
432,879 |
412,893 |
451,531 |
467,472 |
414,837 |
367,390 |
501,885 |
446,553 |
501,688 |
514,103 |
480,347 |
474,075 |
401,139 |
499,849 |
579,088 |
755,612 |
683,879 |
755,991 |
1,035,644 |
1,149,112 |
1,047,818 |
952,738 |
945,098 |
782,451 |
859,458 |
845,965 |
1,042,265 |
956,822 |
738,146 |
EBIT (mln) |
156,316 |
201,116 |
46,275 |
138,434 |
148,433 |
234,521 |
129,458 |
97,727 |
157,581 |
193,865 |
136,534 |
106,330 |
165,988 |
261,753 |
286,370 |
-143,481 |
209,449 |
173,717 |
128,928 |
-562,240 |
174,195 |
224,861 |
93,354 |
91,808 |
4,841 |
69,591 |
103,427 |
14,044 |
146,195 |
689,932 |
215,631 |
-16,966 |
251,145 |
344,108 |
203,115 |
201,692 |
298,432 |
-331,028 |
EBIT Δ kw/kw |
5.3% |
14.2% |
64.3% |
41.7% |
5.8% |
21.0% |
5.2% |
8.1% |
5.1% |
3101000000000.0% |
52.3% |
174.1% |
20.8% |
50.7% |
122.1% |
74.5% |
20.2% |
22.7% |
38.1% |
712.4% |
3498.3% |
223.1% |
9.7% |
553.7% |
96.7% |
24981145400000.0% |
52.0% |
182.8% |
41.8% |
100.5% |
6.2% |
108.4% |
15.8% |
0.0% |
0.0% |
0.0% |
0.0% |
339.1% |
EBIT (%) |
29.1% |
31.9% |
20.8% |
21.3% |
22.7% |
23.6% |
22.1% |
15.9% |
24.9% |
29.6% |
24.8% |
19.0% |
26.1% |
39.3% |
43.7% |
<span style="color:red">-22.45%</span> |
31.9% |
25.4% |
19.9% |
<span style="color:red">-90.58%</span> |
26.6% |
36.0% |
15.6% |
13.6% |
0.6% |
8.7% |
12.0% |
1.4% |
11.3% |
39.6% |
18.3% |
<span style="color:red">-1.83%</span> |
24.2% |
28.6% |
19.3% |
16.2% |
23.8% |
<span style="color:red">-81.31%</span> |
Przychody fiansowe (mln) |
236 |
1,259 |
2,471 |
5,128 |
4,724 |
2,560 |
4,993 |
5,174 |
5,888 |
4,500 |
5,330 |
5,637 |
3,601 |
2,186 |
4,533 |
3,729 |
3,432 |
5,337 |
5,917 |
7,067 |
19,663 |
3,513 |
4,452 |
6,595 |
6,609 |
8,765 |
7,050 |
23,220 |
14,344 |
5,800 |
19,337 |
18,141 |
28,576 |
0 |
33,194 |
19,617 |
9,207 |
0 |
Koszty finansowe (mln) |
12,603 |
11,070 |
6,217 |
14,290 |
14,444 |
9,066 |
13,141 |
12,677 |
12,671 |
9,145 |
9,807 |
42,312 |
37,151 |
0 |
36,642 |
39,931 |
33,231 |
0 |
39,359 |
34,745 |
40,044 |
13,261 |
54,221 |
46,291 |
36,277 |
37,254 |
33,554 |
47,014 |
62,894 |
50,156 |
32,727 |
53,960 |
56,457 |
0 |
65,083 |
54,633 |
54,053 |
0 |
Amortyzacja (mln) |
35,047 |
40,810 |
12,851 |
41,013 |
40,884 |
66,914 |
38,277 |
37,549 |
37,570 |
39,288 |
37,173 |
58,383 |
58,388 |
61,243 |
57,912 |
58,192 |
57,775 |
62,748 |
61,258 |
61,926 |
52,532 |
54,240 |
51,342 |
50,851 |
54,415 |
57,348 |
58,831 |
62,097 |
62,101 |
63,308 |
58,898 |
63,023 |
70,852 |
73,356 |
73,866 |
76,829 |
77,291 |
61,867 |
EBITDA (mln) |
157,520 |
238,964 |
63,418 |
193,129 |
314,581 |
301,149 |
166,582 |
135,276 |
149,930 |
238,030 |
166,696 |
176,812 |
224,904 |
278,495 |
350,990 |
-88,953 |
268,448 |
172,265 |
202,915 |
-499,200 |
240,483 |
282,848 |
152,418 |
133,878 |
65,549 |
182,317 |
164,611 |
64,259 |
223,909 |
761,701 |
289,604 |
71,093 |
352,128 |
417,465 |
327,510 |
278,520 |
376,652 |
-240,314 |
EBITDA(%) |
28.8% |
37.9% |
28.6% |
29.2% |
48.9% |
25.5% |
29.5% |
24.0% |
32.0% |
39.8% |
32.9% |
31.3% |
35.8% |
41.3% |
53.4% |
31.2% |
41.2% |
78.0% |
30.9% |
33.6% |
39.4% |
45.3% |
25.5% |
22.8% |
9.1% |
22.9% |
20.0% |
7.2% |
17.3% |
43.7% |
25.5% |
7.9% |
34.0% |
34.7% |
31.1% |
22.4% |
30.0% |
<span style="color:red">-59.03%</span> |
NOPLAT (mln) |
109,870 |
201,816 |
53,797 |
137,826 |
259,253 |
225,169 |
229,486 |
96,709 |
150,967 |
189,597 |
131,587 |
76,117 |
129,365 |
229,261 |
256,436 |
-187,078 |
177,442 |
130,521 |
102,298 |
-595,871 |
147,907 |
211,974 |
55,450 |
37,231 |
-24,134 |
47,302 |
74,704 |
-42,389 |
123,556 |
1,622,810 |
201,122 |
-42,786 |
251,115 |
497,987 |
206,769 |
150,537 |
245,308 |
-378,588 |
Podatek (mln) |
30,092 |
52,116 |
-1,826 |
25,865 |
55,188 |
26,008 |
50,564 |
28,893 |
37,604 |
26,281 |
32,515 |
19,252 |
36,980 |
64,736 |
70,222 |
-53,212 |
10,135 |
34,083 |
25,781 |
-169,689 |
37,947 |
24,657 |
8,054 |
12,483 |
-10,872 |
5,474 |
9,159 |
-34,166 |
10,298 |
484,406 |
47,333 |
-15,950 |
75,741 |
119,788 |
45,731 |
38,892 |
61,977 |
111,671 |
Zysk Netto (mln) |
66,215 |
101,931 |
37,441 |
76,215 |
138,311 |
135,803 |
116,622 |
53,037 |
77,907 |
101,816 |
70,129 |
52,375 |
86,085 |
153,121 |
174,541 |
-125,487 |
157,169 |
89,931 |
70,993 |
-398,934 |
101,888 |
175,193 |
43,723 |
19,717 |
-15,037 |
36,751 |
60,342 |
-8,223 |
100,246 |
1,102,640 |
140,468 |
-26,726 |
161,916 |
357,798 |
148,567 |
102,258 |
167,267 |
-272,980 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
108.9% |
33.2% |
211.5% |
<span style="color:red">-30.41%</span> |
<span style="color:red">-43.67%</span> |
<span style="color:red">-25.03%</span> |
<span style="color:red">-39.87%</span> |
<span style="color:red">-1.25%</span> |
10.5% |
50.4% |
148.9% |
<span style="color:red">-339.59%</span> |
82.6% |
<span style="color:red">-41.27%</span> |
<span style="color:red">-59.33%</span> |
217.9% |
<span style="color:red">-35.17%</span> |
94.8% |
<span style="color:red">-38.41%</span> |
<span style="color:red">-104.94%</span> |
<span style="color:red">-114.76%</span> |
<span style="color:red">-79.02%</span> |
38.0% |
<span style="color:red">-141.71%</span> |
<span style="color:red">-766.66%</span> |
2900.3% |
132.8% |
225.0% |
61.5% |
<span style="color:red">-67.55%</span> |
5.8% |
<span style="color:red">-482.62%</span> |
3.3% |
<span style="color:red">-176.29%</span> |
Zysk netto (%) |
12.3% |
16.2% |
16.9% |
11.7% |
21.2% |
13.7% |
19.9% |
8.6% |
12.3% |
15.6% |
12.7% |
9.4% |
13.6% |
23.0% |
26.6% |
<span style="color:red">-19.63%</span> |
23.9% |
13.2% |
11.0% |
<span style="color:red">-64.27%</span> |
15.5% |
28.1% |
7.3% |
2.9% |
<span style="color:red">-1.97%</span> |
4.6% |
7.0% |
<span style="color:red">-0.81%</span> |
7.7% |
63.2% |
12.0% |
<span style="color:red">-2.88%</span> |
15.6% |
29.7% |
14.1% |
8.2% |
13.3% |
<span style="color:red">-67.05%</span> |
EPS |
67.5 |
152.61 |
38.13 |
77.5 |
140.87 |
138.31 |
118.78 |
54.02 |
79.35 |
103.7 |
71.43 |
37.99 |
62.23 |
110.69 |
126.17 |
-90.71 |
113.62 |
65.01 |
51.32 |
-288.39 |
73.65 |
126.65 |
31.61 |
14.25 |
-10.87 |
26.57 |
43.62 |
-5.94 |
72.47 |
797.09 |
101.54 |
-19.32 |
117.05 |
258.65 |
107.4 |
73.92 |
120.92 |
-3.95 |
EPS (rozwodnione) |
67.5 |
152.61 |
38.13 |
77.5 |
140.87 |
138.31 |
118.78 |
54.02 |
79.35 |
103.7 |
71.43 |
37.99 |
62.23 |
110.69 |
126.17 |
-90.71 |
113.62 |
65.01 |
51.32 |
-288.39 |
73.65 |
126.65 |
31.61 |
14.25 |
-10.87 |
26.57 |
43.62 |
-5.94 |
72.47 |
797.09 |
101.54 |
-19.32 |
117.05 |
258.65 |
107.4 |
73.92 |
120.92 |
-3.95 |
Ilośc akcji (mln) |
981 |
981 |
982 |
982 |
982 |
982 |
982 |
982 |
982 |
982 |
982 |
1,379 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
69,167 |
Ważona ilośc akcji (mln) |
981 |
981 |
982 |
982 |
982 |
982 |
982 |
982 |
982 |
982 |
982 |
1,379 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
1,383 |
69,167 |
Waluta |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |
CLP |