| Wskaźnik |
24 |
23 |
22 |
21 |
20 |
19 |
18 |
17 |
16 |
15 |
14 |
13 |
12 |
11 |
10 |
9 |
8 |
7 |
6 |
5 |
4 |
3 |
2 |
1 |
0 |
25 |
| Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Data sprawozdania |
1999-12-31 00:00:00 |
2000-12-31 00:00:00 |
2001-12-31 00:00:00 |
2002-12-31 00:00:00 |
2003-12-31 00:00:00 |
2004-12-31 00:00:00 |
2005-12-31 00:00:00 |
2006-12-31 00:00:00 |
2007-12-31 00:00:00 |
2008-12-31 00:00:00 |
2009-12-31 00:00:00 |
2010-12-31 00:00:00 |
2011-12-31 00:00:00 |
2012-12-31 00:00:00 |
2013-12-31 00:00:00 |
2014-12-31 00:00:00 |
2015-12-31 00:00:00 |
2016-12-31 00:00:00 |
2017-12-31 00:00:00 |
2018-12-31 00:00:00 |
2019-12-31 00:00:00 |
2020-12-31 00:00:00 |
2021-12-31 00:00:00 |
2022-12-31 00:00:00 |
2023-12-31 00:00:00 |
2025-03-27 00:00:00 |
| Okres |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
FY |
| Przychód (mln) |
304 |
271 |
283 |
275 |
585 |
667 |
726 |
906 |
1 093 |
1 617 |
2 412 |
3 010 |
3 943 |
4 311 |
3 780 |
3 466 |
3 052 |
3 472 |
3 303 |
3 213 |
3 497 |
4 213 |
3 729 |
3 455 |
4 240 |
5 149 |
| Przychód Δ okr/okr |
0.0% |
-10.9% |
4.4% |
-2.7% |
112.4% |
14.1% |
8.8% |
24.8% |
20.7% |
47.9% |
49.2% |
24.8% |
31.0% |
9.3% |
-12.3% |
-8.3% |
-11.9% |
13.8% |
-4.9% |
-2.7% |
8.9% |
20.5% |
-11.5% |
-7.4% |
22.7% |
21.4% |
| Marża brutto |
27.4% |
25.8% |
33.3% |
32.3% |
29.6% |
32.7% |
24.9% |
39.6% |
39.0% |
46.8% |
35.0% |
35.4% |
-29.6% |
-40.5% |
-58.8% |
-18.2% |
-12.4% |
14.2% |
21.3% |
18.0% |
38.6% |
54.5% |
27.3% |
14.9% |
27.4% |
36.5% |
| EBIT (mln) |
-228 |
-119 |
-2 |
-16 |
-3 |
12 |
-211 |
202 |
227 |
382 |
646 |
867 |
-1 542 |
-2 247 |
-2 635 |
-1 027 |
-743 |
46 |
336 |
200 |
991 |
1 899 |
464 |
200 |
801 |
1 540 |
| EBIT Δ okr/okr |
0.0% |
-47.9% |
-98.7% |
868.8% |
-81.9% |
-517.9% |
-1905.1% |
-195.4% |
12.6% |
68.6% |
68.9% |
34.3% |
-277.9% |
45.6% |
17.3% |
-61.0% |
-27.7% |
-106.2% |
626.8% |
-40.4% |
394.3% |
91.6% |
-75.6% |
-56.8% |
299.9% |
92.2% |
| EBIT (%) |
-75.1% |
-43.8% |
-0.6% |
-5.6% |
-0.5% |
1.8% |
-29.1% |
22.3% |
20.8% |
23.7% |
26.8% |
28.8% |
-39.1% |
-52.1% |
-69.7% |
-29.6% |
-24.3% |
1.3% |
10.2% |
6.2% |
28.3% |
45.1% |
12.4% |
5.8% |
18.9% |
29.9% |
| Koszty finansowe (mln) |
379 |
173 |
45 |
27 |
-39 |
152 |
213 |
16 |
-363 |
2 071 |
19 |
31 |
45 |
42 |
25 |
52 |
68 |
100 |
86 |
72 |
108 |
113 |
72 |
94 |
69 |
50 |
| EBITDA (mln) |
262 |
148 |
97 |
90 |
126 |
258 |
152 |
316 |
175 |
1 639 |
1 102 |
-116 |
-960 |
-1 569 |
-1 825 |
-174 |
176 |
893 |
1 176 |
964 |
1 803 |
2 753 |
1 306 |
984 |
1 792 |
2 679 |
| EBITDA(%) |
86.1% |
54.7% |
34.2% |
32.6% |
21.5% |
38.7% |
21.0% |
34.9% |
16.0% |
101.3% |
45.7% |
-3.9% |
-24.4% |
-36.4% |
-48.3% |
-5.0% |
5.8% |
25.7% |
35.6% |
30.0% |
51.6% |
65.3% |
35.0% |
28.5% |
42.3% |
52.0% |
| Podatek (mln) |
3 |
1 |
3 |
6 |
13 |
-9 |
-13 |
26 |
74 |
101 |
151 |
275 |
511 |
262 |
72 |
110 |
142 |
50 |
-23 |
139 |
247 |
440 |
251 |
76 |
293 |
487 |
| Zysk Netto (mln) |
-231 |
-119 |
-37 |
-29 |
10 |
-55 |
-215 |
166 |
335 |
-807 |
310 |
772 |
-2 074 |
-2 505 |
-3 743 |
-1 166 |
-984 |
-104 |
445 |
-24 |
719 |
1 342 |
221 |
31 |
416 |
949 |
| Zysk netto Δ okr/okr |
0.0% |
-48.5% |
-69.0% |
-20.3% |
-135.7% |
-626.7% |
289.2% |
-177.0% |
101.9% |
-341.1% |
-138.4% |
149.0% |
-368.7% |
20.8% |
49.4% |
-68.8% |
-15.6% |
-89.4% |
-528.3% |
-105.3% |
-3144.9% |
86.8% |
-83.5% |
-86.2% |
1260.5% |
127.9% |
| Zysk netto (%) |
-76.1% |
-44.0% |
-13.0% |
-10.7% |
1.8% |
-8.3% |
-29.7% |
18.3% |
30.6% |
-49.9% |
12.8% |
25.6% |
-52.6% |
-58.1% |
-99.0% |
-33.7% |
-32.3% |
-3.0% |
13.5% |
-0.7% |
20.5% |
31.9% |
5.9% |
0.9% |
9.8% |
18.4% |
| EPS |
-2.4 |
-1.2 |
-0.35 |
-0.54 |
-1.3 |
-0.16 |
-0.62 |
0.47 |
0.6 |
-1.28 |
0.45 |
0.94 |
-1.83 |
-2.2 |
-3.28 |
-1.02 |
-0.86 |
-0.0848 |
0.36 |
-0.0189 |
0.57 |
1.07 |
0.18 |
0.0239 |
0.34 |
0.77 |
| EPS (rozwodnione) |
-2.4 |
-1.2 |
-0.33 |
-0.25 |
-1.3 |
-0.16 |
-0.62 |
0.47 |
0.59 |
-1.28 |
0.44 |
0.93 |
-1.83 |
-2.2 |
-3.28 |
-1.02 |
-0.86 |
-0.0848 |
0.35 |
-0.0189 |
0.57 |
1.06 |
0.17 |
0.0237 |
0.34 |
0.77 |
| Ilośc akcji (mln) |
97 |
99 |
104 |
54 |
309 |
346 |
345 |
352 |
557 |
629 |
692 |
824 |
1 136 |
1 137 |
1 141 |
1 144 |
1 145 |
1 227 |
1 247 |
1 250 |
1 252 |
1 257 |
1 259 |
1 281 |
1 227 |
1 229 |
| Ważona ilośc akcji (mln) |
97 |
99 |
111 |
118 |
338 |
346 |
345 |
353 |
566 |
629 |
696 |
829 |
1 136 |
1 139 |
1 142 |
1 144 |
1 146 |
1 227 |
1 257 |
1 250 |
1 262 |
1 268 |
1 269 |
1 293 |
1 237 |
1 235 |
| 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 |