[PLN ‘000] | 2013 | 2014 | Change | Change % |
Net sales revenue |
9 150 520 |
9 855 395 |
704 875 |
7,70% |
Operating profit / (loss) |
905 859 |
1 186 475 |
280 616 |
31,00% |
Profit / (loss) before tax |
954 065 |
1 143 102 |
189 037 |
19,80% |
Net profit / (loss) for the reporting period |
722 520 |
909 122 |
186 602 |
25,80% |
EBITDA |
1 667 618 |
1 914 883 |
247 265 |
14,80% |
Net cash flows from: |
|
|
|
|
operating activities |
1 644 210 |
1 115 676 |
-528 534 |
-32,10% |
investing activities |
-1 770 859 |
-3 048 793 |
1 277 934 |
72,20% |
financing activities |
604 956 |
1 045 785 |
440 829 |
72,90% |
Balance of cash |
1 573 195 |
687 316 |
-885 879 |
-56,30% |
Weighted average number of shares [pcs.] |
441 442 578 |
441 442 578 |
- |
- |
Net profit per share [PLN] |
1,64 |
2,06 |
0,42 |
25,60% |
Diluted profit per share [PLN] |
1,64 |
2,06 |
0,42 |
25,60% |
[PLN ‘000] | Q4 2013 | Q4 2014 | Change | Change % |
Net sales revenue |
2 363 277 |
2 628 223 |
264 946 |
11,20% |
Operating profit / (loss) |
86 182 |
194 925 |
108 743 |
126,20% |
Profit / (loss) before tax |
97 702 |
123 780 |
26 078 |
26,70% |
Net profit / (loss) for the reporting period |
60 863 |
72 807 |
11 944 |
19,60% |
EBITDA |
273 519 |
399 136 |
125 617 |
45,90% |
Weighted average number of shares [pcs.] |
441 442 578 |
441 442 578 |
- |
- |
Net profit per share [PLN] |
0,14 |
0,16 |
0,02 |
14,30% |
Diluted profit per share [PLN] |
0,14 |
0,16 |
0,02 |
14,30% |
[PLN ‘000] | 31 December 2013 | 31 December 2014 | Change | Change % |
Total assets |
16 329 180 |
18 108 040 |
1 778 860 |
10,90% |
Total liabilities |
4 840 333 |
6 044 027 |
1 203 694 |
24,90% |
Non-current liabilities |
2 563 073 |
4 190 197 |
1 627 124 |
63,50% |
Current liabilities |
2 277 260 |
1 853 830 |
(423 430) |
(18,60)% |
Equity |
11 488 847 |
12 064 013 |
575 166 |
5,00% |
Share capital |
588 018 |
588 018 |
- |
- |
Book value per share [PLN] |
26,03 |
27,33 |
1,3 |
5,00% |
Diluted book value per share [PLN] |
26,03 |
27,33 |
1,3 |
5,00% |
| unit | 2013 | 2014 | Change | Change % |
Net sales revenue |
PLN '000 |
9 150 520 |
9 855 395 |
704 875 |
7,70% |
EBITDA |
PLN '000 |
1 667 618 |
1 914 883 |
247 265 |
14,80% |
EBIT |
PLN '000 |
905 859 |
1 186 475 |
280 616 |
31,00% |
Net profit |
PLN '000 |
722 520 |
909 122 |
186 602 |
25,80% |
Net cash flows from operating activities |
PLN '000 |
1 644 210 |
1 115 676 |
-528 534 |
-32,10% |
CAPEX |
PLN '000 |
2 194 454 |
2 748 972 |
554 518 |
25,30% |
Net debt / EBITDA |
- |
-0,6 |
0,5 |
1,1 |
- |
Return on assets (ROA) |
% |
4,4 |
5 |
0,6 |
- |
Return on equity (ROE) |
% |
6,3 |
7,5 |
1,2 |
- |
Trade |
|
|
|
|
|
Sales of electricity to end users |
GWh |
13 216 |
16 339 |
3 123 |
23,60% |
Number of recipients (Power Delivery Points) |
thou. |
2 368 |
2 364 |
-4 |
-0,20% |
Distribution |
|
|
|
|
|
Sales of distribution services to end users |
GWh |
17 273 |
17 621 |
348 |
2,00% |
Number of customers |
thou. |
2 438 |
2 461 |
23 |
0,90% |
Generation |
|
|
|
|
|
Total generation of electricity, including e.g.: |
GWh |
11 854 |
12 812 |
958 |
8,10% |
from conventional sources |
GWh |
10 890 |
11 779 |
889 |
8,20% |
from renewable sources of energy |
GWh |
964 |
1 033 |
69 |
7,20% |
Heat generation |
TJ |
4 922 |
4 916 |
-6 |
-0,10% |
Sales of conventional electricity |
GWh |
13 619 |
15 861 |
2 242 |
16,50% |
Sales of electricity from RES |
GWh |
964 |
1 033 |
69 |
7,20% |
Sales of heat |
TJ |
4 519 |
4 310 |
-209 |
-4,60% |
| unit | 4Q 2013 | 4Q 2014 | Change | Change % |
Net sales revenue |
PLN '000 |
2 363 277 |
2 628 223 |
264 946 |
11,20% |
EBITDA |
PLN '000 |
273 519 |
399 136 |
125 617 |
45,90% |
EBIT |
PLN '000 |
86 182 |
194 925 |
108 743 |
126,20% |
Net profit |
PLN '000 |
60 863 |
72 807 |
11 944 |
19,60% |
Net cash flows from operating activities |
PLN '000 |
379 774 |
462 064 |
82 290 |
21,70% |
CAPEX |
PLN '000 |
871 816 |
1 149 942 |
278 126 |
31,90% |
Net debt / EBITDA |
- |
-0,6 |
0,5 |
1,1 |
- |
Return on assets (ROA) |
% |
1,5 |
1,6 |
0,1 |
- |
Return on equity (ROE) |
% |
2,1 |
2,4 |
0,3 |
- |
Trade |
|
|
|
|
|
Sales of electricity to end users |
GWh |
3 476 |
4 365 |
889 |
25,60% |
Number of recipients (Power Delivery Points) |
thou. |
2 368 |
2 364 |
-4 |
-0,20% |
Distribution |
|
|
|
|
|
Sales of distribution services to end users |
GWh |
4 393 |
4 492 |
99 |
2,30% |
Number of customers |
thou. |
2 438 |
2 461 |
23 |
0,90% |
Generation |
|
|
|
|
|
Total generation of electricity, including e.g.: |
GWh |
2 866 |
3 357 |
491 |
17,10% |
from conventional sources |
GWh |
2 569 |
3 099 |
530 |
20,60% |
from renewable sources of energy |
GWh |
297 |
258 |
-39 |
-13,10% |
Heat generation |
TJ |
1 448 |
1 911 |
463 |
32,00% |
Sales of conventional electricity |
GWh |
3 428 |
4 104 |
676 |
19,70% |
Sales of electricity from RES |
GWh |
297 |
258 |
-39 |
-13,10% |
Sales of heat |
TJ |
1 331 |
1 567 |
236 |
17,70% |