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) |
666 |
644 |
733 |
713 |
868 |
796 |
916 |
835 |
1,092 |
980 |
1,100 |
1,075 |
1,334 |
1,196 |
1,330 |
1,200 |
1,662 |
1,378 |
1,597 |
1,521 |
1,986 |
1,524 |
2,035 |
1,850 |
2,573 |
2,238 |
2,733 |
2,283 |
3,100 |
2,205 |
2,623 |
2,349 |
3,168 |
2,256 |
2,556 |
2,275 |
3,056 |
2,241 |
2,643 |
2,388 |
3,300 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
30.5% |
23.7% |
25.1% |
17.1% |
25.7% |
23.1% |
20.1% |
28.7% |
22.2% |
22.0% |
20.9% |
11.7% |
24.6% |
15.2% |
20.1% |
26.7% |
19.5% |
10.6% |
27.4% |
21.6% |
29.6% |
46.8% |
34.3% |
23.4% |
20.5% |
<span style="color:red">-1.47%</span> |
<span style="color:red">-4.03%</span> |
2.9% |
2.2% |
2.3% |
<span style="color:red">-2.54%</span> |
<span style="color:red">-3.16%</span> |
<span style="color:red">-3.52%</span> |
<span style="color:red">-0.63%</span> |
3.4% |
5.0% |
8.0% |
Marża brutto |
47.2% |
45.1% |
48.4% |
40.4% |
46.2% |
41.9% |
47.3% |
41.2% |
45.7% |
41.4% |
46.8% |
40.8% |
45.0% |
39.6% |
45.7% |
39.5% |
43.6% |
39.9% |
45.7% |
41.1% |
43.0% |
35.3% |
44.4% |
44.4% |
44.0% |
40.8% |
44.2% |
38.8% |
42.5% |
38.7% |
41.0% |
39.1% |
38.1% |
37.9% |
40.6% |
36.7% |
39.4% |
38.2% |
41.6% |
40.7% |
41.7% |
Koszty i Wydatki (mln) |
604 |
618 |
707 |
741 |
802 |
780 |
839 |
822 |
1,002 |
965 |
1,024 |
1,081 |
1,232 |
1,211 |
1,243 |
1,256 |
1,559 |
1,397 |
1,505 |
1,528 |
1,887 |
1,637 |
1,836 |
1,745 |
2,397 |
2,159 |
2,547 |
2,288 |
2,935 |
2,273 |
2,562 |
1,702 |
5,060 |
2,282 |
2,470 |
1,727 |
2,900 |
2,241 |
2,492 |
2,317 |
3,300 |
EBIT (mln) |
61 |
25 |
26 |
-28 |
66 |
16 |
77 |
13 |
90 |
15 |
76 |
-6 |
101 |
-15 |
87 |
-56 |
103 |
-18 |
92 |
-7 |
99 |
-113 |
198 |
105 |
177 |
79 |
186 |
-5 |
169 |
-75 |
73 |
-23 |
126 |
-32 |
87 |
-4 |
157 |
0 |
152 |
72 |
0 |
EBIT Δ kw/kw |
7.9% |
53.7% |
67.0% |
321.4% |
26.4% |
9.3% |
1.3% |
313.6% |
11.1% |
198.7% |
12.7% |
89.4% |
1.4% |
17.4% |
15360000000.0% |
719.1% |
10960000000.0% |
83.7% |
53.7% |
106.5% |
44.0% |
243.9% |
6.5% |
2331.9% |
4.3% |
204.8% |
155.3% |
79.3% |
34.0% |
131.5% |
3020000000.0% |
440.5% |
1850000000.0% |
8200.0% |
42.7% |
105.9% |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
EBIT (%) |
9.2% |
3.9% |
3.5% |
<span style="color:red">-3.91%</span> |
7.6% |
2.1% |
8.4% |
1.5% |
8.3% |
1.5% |
6.9% |
<span style="color:red">-0.55%</span> |
7.6% |
<span style="color:red">-1.27%</span> |
6.6% |
<span style="color:red">-4.64%</span> |
6.2% |
<span style="color:red">-1.34%</span> |
5.8% |
<span style="color:red">-0.45%</span> |
5.0% |
<span style="color:red">-7.42%</span> |
9.8% |
5.7% |
6.9% |
3.5% |
6.8% |
<span style="color:red">-0.21%</span> |
5.5% |
<span style="color:red">-3.40%</span> |
2.8% |
<span style="color:red">-0.97%</span> |
4.0% |
<span style="color:red">-1.44%</span> |
3.4% |
<span style="color:red">-0.18%</span> |
5.1% |
0.0% |
5.7% |
3.0% |
0.0% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
1 |
0 |
2 |
1 |
2 |
1 |
0 |
1 |
4 |
1 |
1 |
1 |
2 |
2 |
3 |
2 |
4 |
2 |
2 |
2 |
11 |
0 |
3 |
1 |
1 |
1 |
1 |
1 |
5 |
6 |
9 |
13 |
19 |
18 |
20 |
18 |
20 |
Koszty finansowe (mln) |
2 |
1 |
1 |
2 |
2 |
5 |
1 |
3 |
6 |
3 |
3 |
5 |
5 |
4 |
3 |
4 |
5 |
6 |
7 |
8 |
10 |
10 |
7 |
16 |
26 |
15 |
16 |
15 |
15 |
14 |
14 |
16 |
18 |
19 |
22 |
18 |
27 |
22 |
24 |
24 |
23 |
Amortyzacja (mln) |
6 |
8 |
8 |
9 |
10 |
9 |
10 |
11 |
18 |
13 |
14 |
15 |
17 |
18 |
20 |
22 |
27 |
43 |
51 |
46 |
54 |
51 |
52 |
52 |
60 |
53 |
57 |
58 |
66 |
62 |
66 |
91 |
93 |
77 |
76 |
94 |
87 |
83 |
78 |
84 |
105 |
EBITDA (mln) |
66 |
33 |
34 |
-19 |
76 |
25 |
88 |
24 |
108 |
28 |
90 |
11 |
122 |
3 |
107 |
-32 |
130 |
28 |
143 |
36 |
162 |
-74 |
257 |
158 |
249 |
132 |
248 |
48 |
236 |
-13 |
127 |
68 |
219 |
45 |
181 |
90 |
257 |
83 |
233 |
165 |
304 |
EBITDA(%) |
9.9% |
6.1% |
4.6% |
<span style="color:red">-3.32%</span> |
8.9% |
3.1% |
9.5% |
2.9% |
10.8% |
2.8% |
8.3% |
1.0% |
9.2% |
0.2% |
8.2% |
<span style="color:red">-2.62%</span> |
7.6% |
2.0% |
9.0% |
2.3% |
8.2% |
<span style="color:red">-4.82%</span> |
12.6% |
8.6% |
9.7% |
5.3% |
9.1% |
2.1% |
7.6% |
<span style="color:red">-0.60%</span> |
5.3% |
2.9% |
6.9% |
2.0% |
7.1% |
4.0% |
8.0% |
3.7% |
8.7% |
6.9% |
9.2% |
NOPLAT (mln) |
57 |
31 |
25 |
-34 |
65 |
10 |
79 |
9 |
94 |
11 |
74 |
-10 |
100 |
-19 |
87 |
-57 |
95 |
-21 |
86 |
-19 |
98 |
-134 |
198 |
91 |
164 |
51 |
174 |
-25 |
154 |
-90 |
59 |
-39 |
108 |
-52 |
83 |
-22 |
143 |
-12 |
148 |
57 |
176 |
Podatek (mln) |
10 |
6 |
2 |
-6 |
-37 |
6 |
28 |
4 |
34 |
6 |
26 |
2 |
39 |
-4 |
35 |
-16 |
39 |
-4 |
41 |
-5 |
13 |
-47 |
75 |
32 |
32 |
16 |
54 |
-17 |
66 |
-28 |
45 |
-3 |
9 |
-13 |
27 |
-14 |
70 |
-3 |
52 |
12 |
56 |
Zysk Netto (mln) |
47 |
24 |
23 |
-28 |
103 |
5 |
51 |
5 |
60 |
5 |
48 |
-10 |
61 |
-15 |
52 |
-42 |
56 |
-18 |
46 |
-14 |
85 |
-86 |
123 |
58 |
131 |
34 |
120 |
-8 |
88 |
-61 |
14 |
-35 |
100 |
-38 |
57 |
-8 |
73 |
-9 |
96 |
44 |
120 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
116.4% |
<span style="color:red">-81.07%</span> |
121.3% |
<span style="color:red">-117.54%</span> |
<span style="color:red">-41.58%</span> |
10.9% |
<span style="color:red">-6.09%</span> |
<span style="color:red">-310.00%</span> |
1.0% |
<span style="color:red">-394.12%</span> |
8.6% |
297.1% |
<span style="color:red">-7.26%</span> |
17.3% |
<span style="color:red">-12.33%</span> |
<span style="color:red">-67.39%</span> |
52.0% |
390.9% |
169.5% |
<span style="color:red">-530.15%</span> |
53.9% |
<span style="color:red">-139.93%</span> |
<span style="color:red">-1.79%</span> |
<span style="color:red">-114.36%</span> |
<span style="color:red">-33.03%</span> |
<span style="color:red">-277.68%</span> |
<span style="color:red">-88.37%</span> |
320.2% |
13.1% |
<span style="color:red">-37.36%</span> |
304.3% |
<span style="color:red">-76.77%</span> |
<span style="color:red">-26.63%</span> |
<span style="color:red">-76.82%</span> |
69.1% |
<span style="color:red">-640.24%</span> |
64.4% |
Zysk netto (%) |
7.1% |
3.8% |
3.1% |
<span style="color:red">-4.00%</span> |
11.8% |
0.6% |
5.6% |
0.6% |
5.5% |
0.5% |
4.3% |
<span style="color:red">-0.98%</span> |
4.5% |
<span style="color:red">-1.25%</span> |
3.9% |
<span style="color:red">-3.47%</span> |
3.4% |
<span style="color:red">-1.28%</span> |
2.8% |
<span style="color:red">-0.89%</span> |
4.3% |
<span style="color:red">-5.67%</span> |
6.0% |
3.2% |
5.1% |
1.5% |
4.4% |
<span style="color:red">-0.37%</span> |
2.8% |
<span style="color:red">-2.78%</span> |
0.5% |
<span style="color:red">-1.50%</span> |
3.1% |
<span style="color:red">-1.70%</span> |
2.2% |
<span style="color:red">-0.36%</span> |
2.4% |
<span style="color:red">-0.40%</span> |
3.6% |
1.9% |
3.6% |
EPS |
0.22 |
0.1 |
0.09 |
-0.12 |
0.42 |
0.02 |
0.21 |
0.02 |
0.24 |
0.02 |
0.19 |
-0.04 |
0.23 |
-0.06 |
0.21 |
-0.17 |
0.23 |
-0.07 |
0.18 |
-0.05 |
0.31 |
-0.35 |
0.49 |
0.23 |
0.52 |
0.14 |
0.46 |
-0.03 |
0.31 |
-0.24 |
0.0545 |
-0.14 |
0.38 |
-0.15 |
0.22 |
-0.0316 |
0.28 |
-0.03 |
0.37 |
0.17 |
0.46 |
EPS (rozwodnione) |
0.22 |
0.1 |
0.09 |
-0.12 |
0.42 |
0.02 |
0.2 |
0.02 |
0.24 |
0.02 |
0.18 |
-0.04 |
0.23 |
-0.06 |
0.2 |
-0.17 |
0.23 |
-0.07 |
0.18 |
-0.05 |
0.31 |
-0.35 |
0.47 |
0.22 |
0.52 |
0.14 |
0.45 |
-0.03 |
0.31 |
-0.24 |
0.0542 |
-0.14 |
0.38 |
-0.15 |
0.22 |
-0.0316 |
0.28 |
-0.03 |
0.37 |
0.17 |
0.46 |
Ilośc akcji (mln) |
221 |
245 |
246 |
238 |
247 |
230 |
247 |
250 |
250 |
255 |
247 |
262 |
262 |
250 |
246 |
245 |
245 |
251 |
247 |
272 |
272 |
247 |
249 |
254 |
254 |
246 |
259 |
280 |
280 |
255 |
257 |
253 |
261 |
259 |
259 |
259 |
260 |
297 |
259 |
261 |
259 |
Ważona ilośc akcji (mln) |
221 |
252 |
253 |
247 |
247 |
230 |
255 |
250 |
250 |
255 |
259 |
262 |
262 |
250 |
258 |
245 |
245 |
251 |
254 |
272 |
272 |
247 |
259 |
266 |
254 |
246 |
277 |
280 |
280 |
255 |
258 |
253 |
261 |
259 |
262 |
259 |
262 |
297 |
262 |
261 |
259 |
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 |
EUR |