index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
Rok finansowy |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
0 |
0 |
0 |
43 |
192 |
540 |
1,060 |
835 |
746 |
849 |
784 |
721 |
728 |
951 |
1,702 |
1,546 |
2,077 |
1,726 |
1,893 |
2,042 |
3,329 |
3,041 |
3,392 |
Przychód Δ r/r |
0.0% |
0.0% |
0.0% |
inf% |
344.7% |
181.0% |
96.3% |
-21.2% |
-10.7% |
13.8% |
-7.7% |
-8.0% |
0.9% |
30.7% |
78.9% |
-9.2% |
34.4% |
-16.9% |
9.7% |
7.9% |
63.1% |
-8.6% |
11.5% |
Marża brutto |
0.0% |
0.0% |
0.0% |
28.2% |
21.5% |
59.4% |
64.2% |
47.7% |
54.4% |
56.7% |
53.6% |
29.7% |
16.3% |
13.0% |
10.8% |
16.0% |
39.5% |
25.3% |
23.3% |
24.4% |
41.1% |
25.1% |
19.2% |
EBIT (mln) |
-0 |
-1 |
-1 |
3 |
23 |
216 |
427 |
82 |
181 |
310 |
177 |
118 |
49 |
19 |
94 |
158 |
694 |
296 |
295 |
364 |
1,265 |
448 |
480 |
EBIT Δ r/r |
0.0% |
49.7% |
4.3% |
-668.2% |
585.3% |
826.5% |
97.1% |
-80.8% |
120.0% |
71.5% |
-42.7% |
-33.3% |
-58.3% |
-62.1% |
400.6% |
69.1% |
338.6% |
-57.4% |
-0.4% |
23.5% |
247.3% |
-64.6% |
7.0% |
EBIT (%) |
0.0% |
0.0% |
0.0% |
7.9% |
12.2% |
40.1% |
40.3% |
9.8% |
24.2% |
36.5% |
22.6% |
16.4% |
6.8% |
2.0% |
5.5% |
10.2% |
33.4% |
17.2% |
15.6% |
17.8% |
38.0% |
14.7% |
14.1% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
15 |
15 |
9 |
17 |
6 |
3 |
23 |
84 |
80 |
71 |
27 |
14 |
12 |
8 |
12 |
64 |
EBITDA (mln) |
0 |
-1 |
-1 |
13 |
72 |
291 |
602 |
271 |
238 |
519 |
441 |
351 |
306 |
340 |
661 |
545 |
1,085 |
618 |
681 |
812 |
1,788 |
1,003 |
1,133 |
EBITDA(%) |
0.0% |
0.0% |
0.0% |
29.4% |
37.6% |
54.0% |
56.8% |
32.4% |
31.9% |
61.1% |
56.3% |
48.6% |
42.0% |
35.7% |
38.8% |
35.3% |
52.2% |
35.8% |
36.0% |
39.8% |
53.7% |
33.0% |
33.4% |
Podatek (mln) |
0 |
0 |
0 |
1 |
13 |
52 |
65 |
-130 |
-3 |
113 |
51 |
23 |
-6 |
-69 |
26 |
4 |
191 |
76 |
80 |
152 |
366 |
135 |
217 |
Zysk Netto (mln) |
0 |
-0 |
1 |
5 |
30 |
153 |
-154 |
-957 |
74 |
317 |
184 |
123 |
137 |
113 |
-294 |
-662 |
426 |
196 |
167 |
169 |
780 |
427 |
242 |
Zysk netto Δ r/r |
0.0% |
-880.9% |
-337.7% |
468.7% |
481.2% |
410.5% |
-200.8% |
520.8% |
-107.7% |
330.3% |
-42.1% |
-33.0% |
11.0% |
-17.7% |
-361.2% |
125.0% |
-164.4% |
-54.1% |
-14.6% |
0.9% |
362.3% |
-45.3% |
-43.4% |
Zysk netto (%) |
0.0% |
0.0% |
0.0% |
11.9% |
15.6% |
28.3% |
-14.5% |
-114.6% |
9.9% |
37.3% |
23.4% |
17.1% |
18.8% |
11.8% |
-17.3% |
-42.8% |
20.5% |
11.3% |
8.8% |
8.3% |
23.4% |
14.0% |
7.1% |
EPS |
0.0021 |
-0.0212 |
0.0392 |
0.0839 |
0.26 |
1.02 |
-0.46 |
-2.41 |
0.13 |
0.53 |
0.32 |
0.21 |
0.23 |
0.19 |
-0.41 |
-0.92 |
0.59 |
0.27 |
0.23 |
0.23 |
1.06 |
0.58 |
0.31 |
EPS (rozwodnione) |
0.0021 |
-0.0212 |
0.0376 |
0.0839 |
0.26 |
1.01 |
-0.46 |
-2.41 |
0.13 |
0.53 |
0.32 |
0.21 |
0.23 |
0.19 |
-0.41 |
-0.92 |
0.59 |
0.27 |
0.23 |
0.23 |
1.06 |
0.58 |
0.31 |
Ilośc akcji (mln) |
23 |
18 |
23 |
66 |
115 |
149 |
339 |
396 |
550 |
580 |
582 |
583 |
584 |
600 |
719 |
720 |
727 |
732 |
735 |
734 |
737 |
739 |
773 |
Ważona ilośc akcji (mln) |
23 |
18 |
24 |
67 |
116 |
151 |
339 |
396 |
550 |
581 |
583 |
584 |
585 |
602 |
719 |
721 |
730 |
734 |
736 |
735 |
739 |
739 |
773 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |