Rok finansowy |
2014 |
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 |
Data |
2014-09-30 |
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 |
Kwartał |
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 |
Q1 |
Q2 |
Przychód (mln) |
17,971 |
20,456 |
19,940 |
17,028 |
18,772 |
16,993 |
17,706 |
15,817 |
17,584 |
18,294 |
19,215 |
16,438 |
18,362 |
19,417 |
18,946 |
17,081 |
19,219 |
19,328 |
20,891 |
18,100 |
18,133 |
16,693 |
15,227 |
15,449 |
17,092 |
16,467 |
15,099 |
21,542 |
25,246 |
34,660 |
25,706 |
42,594 |
43,768 |
30,351 |
23,263 |
23,832 |
22,439 |
26,031 |
19,432 |
16,978 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
4.5% |
<span style="color:red">-16.93%</span> |
<span style="color:red">-11.20%</span> |
<span style="color:red">-7.11%</span> |
<span style="color:red">-6.33%</span> |
7.7% |
8.5% |
3.9% |
4.4% |
6.1% |
<span style="color:red">-1.40%</span> |
3.9% |
4.7% |
<span style="color:red">-0.46%</span> |
10.3% |
6.0% |
<span style="color:red">-5.65%</span> |
<span style="color:red">-13.63%</span> |
<span style="color:red">-27.11%</span> |
<span style="color:red">-14.65%</span> |
<span style="color:red">-5.74%</span> |
<span style="color:red">-1.35%</span> |
<span style="color:red">-0.84%</span> |
39.4% |
47.7% |
110.5% |
70.2% |
97.7% |
73.4% |
<span style="color:red">-12.43%</span> |
<span style="color:red">-9.50%</span> |
<span style="color:red">-44.05%</span> |
<span style="color:red">-48.73%</span> |
<span style="color:red">-14.23%</span> |
<span style="color:red">-16.47%</span> |
<span style="color:red">-28.76%</span> |
Marża brutto |
21.3% |
50.1% |
12.6% |
48.2% |
<span style="color:red">-25.28%</span> |
74.5% |
14.6% |
52.5% |
<span style="color:red">-19.46%</span> |
77.5% |
11.1% |
50.8% |
<span style="color:red">-20.77%</span> |
75.2% |
13.2% |
52.0% |
<span style="color:red">-21.58%</span> |
77.6% |
13.9% |
52.8% |
<span style="color:red">-46.19%</span> |
118.3% |
<span style="color:red">-5.63%</span> |
67.0% |
<span style="color:red">-13.14%</span> |
97.3% |
1.6% |
80.2% |
<span style="color:red">-33.15%</span> |
63.0% |
<span style="color:red">-23.19%</span> |
42.8% |
<span style="color:red">-11.35%</span> |
70.5% |
9.7% |
60.9% |
<span style="color:red">-20.46%</span> |
21.9% |
22.7% |
25.5% |
Koszty i Wydatki (mln) |
15,731 |
17,341 |
17,427 |
14,546 |
17,795 |
13,262 |
15,122 |
12,997 |
15,521 |
15,825 |
17,091 |
13,887 |
16,376 |
16,221 |
16,444 |
14,483 |
17,083 |
16,473 |
17,997 |
15,153 |
19,893 |
9,351 |
16,084 |
10,688 |
13,507 |
12,762 |
14,864 |
11,025 |
26,626 |
25,876 |
33,401 |
29,983 |
41,208 |
24,220 |
22,744 |
16,153 |
18,463 |
24,368 |
15,024 |
11,954 |
EBIT (mln) |
2,144 |
-4,068 |
2,625 |
2,459 |
1,224 |
1,377 |
2,670 |
2,540 |
2,479 |
1,232 |
2,525 |
2,329 |
2,363 |
2,575 |
2,538 |
2,337 |
2,563 |
2,462 |
2,981 |
2,232 |
-1,014 |
2,679 |
3,109 |
1,434 |
2,432 |
1,393 |
2,525 |
1,846 |
1,883 |
1,426 |
2,679 |
1,223 |
1,619 |
5,672 |
2,951 |
5,723 |
3,710 |
1,663 |
4,408 |
5,024 |
EBIT Δ kw/kw |
75.2% |
395.4% |
1.7% |
3.2% |
50.6% |
11.8% |
5.7% |
9.1% |
4.9% |
52.2% |
0.5% |
0.3% |
7.8% |
4.6% |
14.9% |
4.7% |
352.8% |
8.1% |
4.1% |
55.6% |
141.7% |
92.3% |
23.1% |
357700000000.0% |
29.2% |
2.3% |
5.7% |
50.9% |
16.3% |
74.9% |
9.2% |
78.6% |
56.4% |
241.1% |
33.1% |
13.9% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
11.9% |
<span style="color:red">-19.89%</span> |
13.2% |
14.4% |
6.5% |
8.1% |
15.1% |
16.1% |
14.1% |
6.7% |
13.1% |
14.2% |
12.9% |
13.3% |
13.4% |
13.7% |
13.3% |
12.7% |
14.3% |
12.3% |
<span style="color:red">-5.59%</span> |
16.0% |
20.4% |
9.3% |
14.2% |
8.5% |
16.7% |
8.6% |
7.5% |
4.1% |
10.4% |
2.9% |
3.7% |
18.7% |
12.7% |
24.0% |
16.5% |
6.4% |
22.7% |
29.6% |
Przychody fiansowe (mln) |
1,075 |
499 |
1,946 |
432 |
546 |
-2,654 |
1,592 |
-147 |
1,721 |
-778 |
569 |
270 |
2,038 |
-801 |
1,045 |
478 |
1,171 |
-2,438 |
1,251 |
-538 |
2,310 |
0 |
1,439 |
-1,329 |
2,776 |
-2,707 |
2,047 |
-1,954 |
3,558 |
-3,446 |
1,662 |
0 |
1,490 |
-6,581 |
1,672 |
-879 |
2,296 |
-2,465 |
1,492 |
0 |
Koszty finansowe (mln) |
1,903 |
-556 |
2,713 |
-198 |
2,407 |
-2,094 |
2,444 |
1,061 |
1,838 |
505 |
1,233 |
1,336 |
2,471 |
552 |
1,611 |
752 |
2,203 |
-2,078 |
1,922 |
-176 |
3,278 |
0 |
2,075 |
-873 |
3,453 |
-2,328 |
2,483 |
-1,255 |
4,248 |
-3,112 |
2,104 |
0 |
2,319 |
-6,296 |
2,604 |
-1,282 |
4,552 |
-2,357 |
2,342 |
1,394 |
Amortyzacja (mln) |
1,422 |
7,916 |
1,225 |
1,263 |
2,829 |
1,455 |
1,200 |
1,300 |
1,262 |
2,593 |
1,389 |
1,435 |
1,409 |
1,628 |
1,499 |
1,483 |
1,714 |
659 |
1,423 |
1,924 |
4,942 |
1,393 |
1,367 |
2,098 |
1,324 |
2,374 |
1,371 |
1,519 |
1,438 |
4,363 |
1,479 |
2,197 |
2,350 |
1,421 |
1,781 |
1,281 |
2,323 |
2,704 |
1,891 |
1,397 |
EBITDA (mln) |
4,897 |
9,965 |
5,708 |
3,124 |
5,417 |
2,011 |
5,411 |
4,675 |
4,376 |
4,823 |
4,121 |
4,753 |
5,011 |
5,034 |
5,083 |
4,268 |
5,329 |
1,370 |
5,505 |
4,361 |
5,423 |
9,924 |
1,946 |
5,449 |
7,774 |
3,753 |
3,688 |
9,859 |
4,232 |
8,007 |
-4,223 |
12,632 |
12,376 |
2,447 |
4,017 |
7,344 |
8,959 |
4,367 |
6,015 |
6,421 |
EBITDA(%) |
27.2% |
48.7% |
28.6% |
18.3% |
28.9% |
11.8% |
30.6% |
29.6% |
24.9% |
26.4% |
21.4% |
28.9% |
27.3% |
25.9% |
26.8% |
25.0% |
27.7% |
7.1% |
26.4% |
24.1% |
29.9% |
59.5% |
12.8% |
35.3% |
45.5% |
22.8% |
24.4% |
45.8% |
16.8% |
23.1% |
<span style="color:red">-16.43%</span> |
29.7% |
28.3% |
8.1% |
17.3% |
30.8% |
39.9% |
16.8% |
31.0% |
37.8% |
NOPLAT (mln) |
1,312 |
-4,778 |
1,882 |
1,933 |
531 |
935 |
1,853 |
1,882 |
1,844 |
201 |
1,900 |
1,637 |
1,631 |
2,043 |
2,009 |
1,707 |
2,004 |
2,481 |
2,271 |
1,616 |
-1,697 |
2,122 |
2,488 |
949 |
1,818 |
208 |
2,138 |
1,310 |
1,482 |
570 |
2,311 |
633 |
909 |
4,888 |
2,098 |
2,433 |
2,838 |
118 |
3,267 |
4,136 |
Podatek (mln) |
926 |
-2,924 |
703 |
483 |
238 |
485 |
548 |
595 |
562 |
288 |
596 |
448 |
461 |
377 |
481 |
512 |
693 |
165 |
621 |
373 |
-347 |
189 |
801 |
233 |
542 |
265 |
643 |
534 |
485 |
-19 |
661 |
330 |
570 |
1,962 |
704 |
815 |
912 |
347 |
1,024 |
1,458 |
Zysk Netto (mln) |
272 |
-1,440 |
810 |
1,023 |
256 |
107 |
939 |
895 |
923 |
-187 |
983 |
864 |
774 |
1,158 |
1,169 |
851 |
996 |
1,773 |
1,256 |
959 |
-1,402 |
1,361 |
1,247 |
700 |
974 |
-311 |
1,176 |
602 |
727 |
613 |
1,430 |
263 |
66 |
-77 |
1,034 |
1,479 |
1,740 |
-815 |
1,931 |
2,213 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-5.88%</span> |
<span style="color:red">-107.43%</span> |
15.9% |
<span style="color:red">-12.51%</span> |
260.5% |
<span style="color:red">-274.77%</span> |
4.7% |
<span style="color:red">-3.46%</span> |
<span style="color:red">-16.14%</span> |
<span style="color:red">-719.25%</span> |
18.9% |
<span style="color:red">-1.50%</span> |
28.7% |
53.1% |
7.4% |
12.7% |
<span style="color:red">-240.76%</span> |
<span style="color:red">-23.24%</span> |
<span style="color:red">-0.72%</span> |
<span style="color:red">-27.01%</span> |
<span style="color:red">-169.47%</span> |
<span style="color:red">-122.85%</span> |
<span style="color:red">-5.69%</span> |
<span style="color:red">-14.00%</span> |
<span style="color:red">-25.36%</span> |
<span style="color:red">-297.11%</span> |
21.6% |
<span style="color:red">-56.31%</span> |
<span style="color:red">-90.92%</span> |
<span style="color:red">-112.56%</span> |
<span style="color:red">-27.69%</span> |
462.4% |
2536.4% |
958.4% |
86.8% |
49.6% |
Zysk netto (%) |
1.5% |
<span style="color:red">-7.04%</span> |
4.1% |
6.0% |
1.4% |
0.6% |
5.3% |
5.7% |
5.2% |
<span style="color:red">-1.02%</span> |
5.1% |
5.3% |
4.2% |
6.0% |
6.2% |
5.0% |
5.2% |
9.2% |
6.0% |
5.3% |
<span style="color:red">-7.73%</span> |
8.2% |
8.2% |
4.5% |
5.7% |
<span style="color:red">-1.89%</span> |
7.8% |
2.8% |
2.9% |
1.8% |
5.6% |
0.6% |
0.2% |
<span style="color:red">-0.25%</span> |
4.4% |
6.2% |
7.8% |
<span style="color:red">-3.13%</span> |
9.9% |
13.0% |
EPS |
0.0289 |
-0.15 |
0.09 |
0.1 |
0.0264 |
0.0117 |
0.09 |
0.098 |
0.0926 |
-0.018 |
0.1 |
0.0823 |
0.0781 |
0.11 |
0.11 |
0.0877 |
0.1 |
0.17 |
0.12 |
0.0972 |
-0.14 |
0.13 |
0.12 |
0.0704 |
0.0985 |
-0.0298 |
0.12 |
0.0564 |
0.0669 |
0.0578 |
0.14 |
0.0259 |
0.0065 |
-0.0076 |
0.1 |
0.15 |
0.17 |
-0.0802 |
0.19 |
0.22 |
EPS (rozwodnione) |
0.0289 |
-0.15 |
0.09 |
0.0994 |
0.0264 |
0.0081 |
0.09 |
0.098 |
0.0901 |
-0.018 |
0.1 |
0.0806 |
0.0781 |
0.11 |
0.11 |
0.0877 |
0.1 |
0.17 |
0.12 |
0.0972 |
-0.14 |
0.13 |
0.12 |
0.0689 |
0.0985 |
-0.0298 |
0.12 |
0.0524 |
0.0669 |
0.0578 |
0.14 |
0.0259 |
0.0065 |
-0.0076 |
0.1 |
0.15 |
0.17 |
-0.0802 |
0.19 |
0.22 |
Ilośc akcji (mln) |
9,403 |
9,488 |
9,000 |
10,295 |
9,680 |
13,239 |
10,433 |
9,137 |
10,249 |
10,364 |
9,830 |
10,714 |
9,909 |
10,583 |
10,627 |
9,706 |
9,960 |
10,570 |
10,467 |
9,867 |
10,000 |
10,479 |
10,392 |
10,166 |
9,887 |
10,441 |
9,800 |
11,332 |
10,986 |
9,020 |
10,162 |
10,161 |
10,161 |
10,160 |
10,160 |
10,160 |
10,161 |
10,157 |
10,163 |
10,163 |
Ważona ilośc akcji (mln) |
9,403 |
9,403 |
9,000 |
10,295 |
9,680 |
9,127 |
10,433 |
9,137 |
9,969 |
10,364 |
9,830 |
10,503 |
9,909 |
10,424 |
10,627 |
9,706 |
9,827 |
10,507 |
10,467 |
9,867 |
10,154 |
10,178 |
10,392 |
9,939 |
9,887 |
10,441 |
9,800 |
10,527 |
10,986 |
9,020 |
10,214 |
10,161 |
10,161 |
10,160 |
10,160 |
10,160 |
10,161 |
10,157 |
10,163 |
10,163 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |