The financial data / LOTOS Report 2019

Consolidated statement of comprehensive income quarterly

		1Q08	2Q08	3Q08	4Q08	1Q09	2Q09	3Q09	4Q09	1Q10	2Q10	3Q10	4Q10	1Q11	2Q11	3Q11	4Q11	1Q12	2Q12	3Q12	4Q12	1Q13	2Q13	3Q13	4Q13	1Q14	2Q14	3Q14	4Q14	1Q15	2Q15	3Q15	4Q15	1Q16	2Q16	3Q16	4Q16	1Q17	2Q17	3Q17	4Q17	1Q18	2Q18	3Q18	4Q18	1Q19	2Q19	3Q19	4Q19	1Q20

Sales revenue	PLN m	3 561.5	4 217.9	4 764.2	3 751.1	2 716.6	3 447.9	4 132.0	4 024.5	3 904.9	4 742.7	5 279.8	5 735.4	6 515.2	6 781.4	7 597.5	8 365.5	7 832.3	8 384.1	8 568.8	8 288.5	7 168.7	6 106.2	7 787.4	7 496.8	7 177.0	7 199.3	7 549.8	6 575.8	5 131.5	6 641.8	5 710.4	5 225.8	3 935.9	4 969.0	5 660.0	6 366.1	5 447.3	5 454.9	6 262.6	7 020.9	6 324.7	7 531.0	8 344.0	7 922.0	6 741.0	7 662.0	7 877.8	7 212.5	6 095.8
Cost of sales	PLN m	-3 216.0	-3 559.0	-4 461.7	-4 078.3	-2 467.0	-3 038.1	-3 658.1	-3 612.6	-3 498.2	-4 137.2	-4 605.7	-5 028.1	-5 783.7	-6 130.2	-7 149.3	-7 509.2	-7 088.2	-7 947.0	-7 596.2	-7 686.6	-6 828.1	-5 945.4	-7 041.0	-7 064.3	-6 795.1	-6 650.5	-7 001.4	-7 019.6	-4 480.4	-5 636.2	-5 189.2	-4 943.3	-3 393.5	-3 922.7	-4 790.0	-5 109.4	-4 485.0	-4 881.5	-5 064.2	-5 763.4	-5 464.3	-6 207.1	-7 010.8	-6 910.6	-5 943.0	-6 565.9	-6 899.7	-6 240.5	-6 685.2
Gross profit	PLN m	345.5	658.9	302.5	-327.2	249.6	409.8	473.9	411.9	406.7	605.5	674.1	707.3	731.5	651.2	448.2	856.3	744.1	437.1	972.6	601.9	340.6	160.8	746.4	432.5	381.9	548.8	548.4	-443.8	651.1	1 005.6	521.2	282.5	542.4	1 046.3	870.0	1 256.7	962.3	573.4	1 198.4	1 257.5	860.4	1 323.9	1 333.2	1 011.4	798.0	1 096.1	978.1	972.0	-589.4
Goodwill impairment allowance	PLN m	0.0	0.0	0.0	-12.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Distribution costs	PLN m	-161.1	-185.9	-187.0	-203.3	-158.9	-169.2	-193.0	-205.3	-176.0	-218.6	-236.6	-241.2	-222.3	-246.9	-260.6	-270.5	-241.9	-262.9	-265.7	-280.9	-251.6	-258.2	-302.8	-293.6	-267.9	-291.5	-287.9	-314.7	-292.3	-325.6	-323.5	-343.4	-304.0	-320.1	-335.1	-331.9	-285.0	-298.4	-330.6	-338.4	-305.5	-341.6	-348.6	-359.9	-323.2	-341.2	-368.2	-393.0	-340.8
Administrative expenses	PLN m	-85.4	-67.1	-67.8	-96.5	-81.8	-68.9	-75.6	-106.3	-78.8	-86.3	-94.6	-117.4	-100.5	-97.5	-100.0	-134.3	-102.7	-98.7	-104.7	-136.6	-108.7	-89.5	-103.5	-127.5	-101.0	-114.0	-114.2	-117.9	-108.8	-116.5	-106.0	-127.9	-106.9	-103.8	-103.3	-111.7	-109.0	-106.0	-113.0	-121.9	-106.4	-92.6	-105.5	-117.6	-116.2	-109.7	-111.7	-153.2	-122.5
Other operating profit/(loss)	PLN m	-4.3	-20.2	-8.5	-25.8	3.8	-13.7	-21.0	-35.5	-19.9	-8.3	-10.6	-43.9	1.5	10.1	0.6	-308.4	-1.5	-936.9	1.6	-99.1	-6.4	86.6	0.1	-72.1	4.3	-558.3	-66.7	-198.5	17.7	5.2	-185.3	-130.6	6.3	-71.8	0.1	-78.5	8.2	3.9	1.7	-74.5	-0.7	8.2	-12.3	234.8	3.7	13.5	-1.9	26.6	-306.2
Effect of accounting for step acquisition of control (AB LOTOS Geonafta Group)	PLN m	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	126.4	0.0	0.0	0.0	0.0	0.0	0.0	61.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Loss of control over subsidiary	PLN m	0.0	0.0	0.0	0.0	0.0	0.0	30.8	-0.2	0.0	0.0	0.0	0.0	0.7	0.0	0.0	0.0	21.0	0.0	0.0	0.0	0.0	0.0	0.0	13.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Operating profit/(loss)	PLN m	94.7	385.7	39.2	-665.4	12.7	158.0	215.1	64.6	132.0	292.3	332.3	304.8	537.3	316.9	88.2	143.1	419.0	-861.4	603.8	146.9	-26.1	-100.3	340.2	-47.2	17.3	-415.0	79.6	-1 074.9	267.7	568.7	-93.6	-319.4	137.8	550.6	431.7	734.6	576.5	172.9	756.5	722.7	447.8	897.9	866.8	768.7	362.3	658.7	496.3	452.4	-1 358.9
Profit/(loss) on financing activities	PLN m	255.4	137.1	-319.1	-457.8	-791.6	763.0	514.3	165.3	-131.2	-1 114.9	966.4	-78.4	211.4	-0.7	-525.2	-222.5	318.0	-426.3	145.2	16.8	-196.2	-66.9	39.3	16.7	-38.1	-90.8	-175.1	-402.3	-377.1	27.7	-171.2	-67.1	46.8	-151.5	62.1	-235.6	48.5	94.6	60.9	11.9	51.7	-145.0	-17.2	-151.5	-69.8	6.0	-335.1	117.2	-370.2
Share in net profit of equity-accounted joint ventures	PLN m	0.0	0.0	0.0	26.5	0.0	0.0	0.0	8.2	0.0	0.0	0.0	18.6	2.9	0.0	0.0	0.0	0.0	0.0	0.0	4.1	1.7	-5.3	7.9	-22.4	-0.3	-0.1	1.5	-25.4	-0.6	-0.2	-0.1	-30.0	0.5	0.8	1.3	0.3	0.3	0.9	1.6	0.4	-0.4	0.0	2.4	0.2	-0.3	1.4	1.9	1.2	-0.8
Pre-tax profit/(loss)	PLN m	350.1	522.8	-279.9	-1 096.7	-778.9	921.0	729.4	238.1	0.8	-822.6	1 298.7	245.0	751.6	316.2	-437.0	-79.4	737.0	-1 287.7	749.0	167.8	-220.6	-172.5	387.4	-52.9	-20.8	-505.9	-94.0	-1 502.6	-109.4	596.2	-264.9	-416.5	185.1	399.9	495.1	499.3	625.3	268.4	819.0	735.0	499.1	754.0	852.0	617.4	292.2	666.1	163.1	570.8	-1 729.9
Corporate income tax	PLN m	-71.3	-99.8	56.0	229.4	121.4	-160.3	-149.9	-9.0	23.4	176.9	-247.3	6.5	-115.0	-46.2	105.7	153.4	-139.9	758.7	-123.0	66.0	73.3	46.4	-50.2	28.5	-11.3	383.4	59.0	226.2	8.6	-117.6	15.7	25.2	-79.1	-174.1	-115.2	-195.8	-214.4	-110.9	-200.2	-250.3	-178.3	-219.1	-220.4	-517.5	-119.7	-165.6	-37.2	-216.8	418.3
Net profit/(loss)	PLN m	278.8	423.0	-223.9	-867.3	-657.5	760.7	579.5	229.1	24.2	-645.7	1 051.4	251.5	636.6	270.0	-331.3	74.0	597.1	-529.0	626.0	233.8	-147.3	-126.1	337.2	-24.4	-32.4	-122.5	-35.0	-1 276.4	-101.4	478.6	-249.2	-391.3	-263.3	225.8	379.9	303.5	410.9	157.5	618.8	484.7	320.8	534.9	631.6	99.9	172.5	500.5	125.9	354.0	-1 311.6
- attributable to Owners of the parent	PLN m	267.9	398.0	-237.8	-881.6	-650.1	744.7	578.9	227.3	22.9	-646.0	1 051.0	251.3	636.3	270.0	-331.4	74.1	597.0	-528.8	625.9	233.8	-147.3	-126.1	337.2	-24.4	-32.4	-122.5	-35.0	-1 276.4	-101.4	478.6	-249.2	-391.3	106.0	225.8	379.9	303.5	410.9	157.5	618.8	484.7	320.8	534.9	631.6	99.9	172.5	500.5	125.9	354.0	-1 311.6
- attributable to Non-controling interests	PLN m	10.9	25.0	13.9	14.3	-7.4	16.0	0.6	1.8	1.3	0.3	0.4	0.2	0.3	0.0	0.1	-0.1	0.1	-0.2	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Other comprehensive Income	PLN m									-8.1	28.3	-18.9	-4.1	128.2	69.5	-428.3	-141.1	250.9	-231.7	248.1	89.0	-164.7	-57.6	199.6	106.8	-19.4	-17.3	-241.1	-158.0	-277.5	62.0	11.7	-77.7	130.7	-158.2	121.0	-210.1	205.3	205.0	42.7	161.7	46.1	-148.1	51.0	-20.5	-1.3	48.6	-50.8	85.8	-106.8
- exchange differences on translating foreign operations	PLN m									-8.1	28.3	-18.9	-0.4	-7.5	2.1	56.4	6.8	-32.1	13.5	-8.7	-11.8	16.0	6.0	-20.6	-15.0	5.1	-5.1	4.0	41.1	-3.2	3.4	1.0	4.7	-4.3	4.3	-5.0	-1.3	12.9	9.2	-9.7	14.8	1.2	13.5	-5.9	-17.5	11.7	-8.5	11.6	439.8	-1 418.4
- cash flow hedges	PLN m									0.0	0.0	0.0	-0.8	165.7	83.7	-585.3	-181.0	341.8	-299.5	315.0	114.9	-223.1	-78.5	271.8	150.5	-30.2	-15.1	-302.6	-236.8	-338.7	72.3	13.2	-102.6	166.7	-200.6	155.6	-259.9	237.5	241.7	64.7	181.5	55.4	-199.6	70.3	-3.9	-16.0	70.5	-77.0	439.8	-1 418.4
- income tax on the comprehensive income	PLN m									0.0	0.0	0.0	-2.9	-30.0	-16.3	100.6	33.1	-58.8	54.3	-58.2	-13.0	42.4	14.9	-51.6	-28.5	5.7	2.9	57.5	46.7	64.4	-13.7	-2.5	18.0	0.0	38.1	-29.6	49.4	-45.1	-45.9	-12.3	-34.5	-10.5	37.9	-13.4	0.8	3.0	-13.4	14.6	0.0	0.0
- other	PLN m																									0.0	0.0	0.0	-9.0	0.0	0.0	0.0	2.2	-31.7	0.0	0.0	1.7	0.0	0.0	0.0	-0.1	0.0	0.1	0.0	0.1	0.0	0.0	0.0	0.0	0.0

Excise duty an fuel tax
Excise duty an fuel tax	PLN m	1 285.2	1 435.1	1 653.7	1 749.0	1 473.1	1 709.6	1 980.0	1 821.9	1 774.0	1 947.9	2 259.0	2 279.6	1 987.5	2 316.4	2 549.7	2 514.9	2 229.9	2 481.3	2 613.7	2 494.4	1 953.5	2 285.3	2 508.5	2 327.2	2 062.8	2 257.9	2 373.5	2 223.2	2 005.4	4 112.2	6 481.7	8 792.7	2 071.2	2 314.1	2 651.5	2 594.2	2 531.9	5 431.2	8 747.5	11 799.9	2 691.1	3 197.0	3 419.9	3 211.2	2 937.7	3 596.4	3 961.8	3 683.9	3 323.8

EBITDA
Depreciation	PLN m	79.6	78.2	79.0	78.2	62.4	67.5	72.5	82.4	79.8	91.4	102.3	116.4	123.5	149.9	166.4	168.8	165.3	164.6	164.5	163.1	166.8	158.9	154.7	162.1	214.3	172.6	203.9	218.1	177.8	186.5	176.0	174.2	262.5	259.7	238.0	307.7	226.6	210.7	202.2	204.8	183.1	184.1	174.7	180.8	213.1	212.7	226.8	256.7	275.4
EBITDA	PLN m	174.3	463.9	118.2	-587.2	75.1	225.5	287.6	147.0	211.8	383.7	434.6	421.2	660.8	466.8	254.6	311.9	584.3	-696.8	768.3	310.0	140.7	58.6	494.9	114.9	231.6	-242.4	283.5	-856.8	445.5	755.2	82.4	-145.2	400.3	810.3	669.7	1 042.3	803.1	383.6	958.7	927.5	630.9	1 082.0	1 041.5	949.5	575.4	871.4	723.1	709.1	-1 083.5

Consolidated statement of comprehensive income cumulative

DOWNLOAD XLS (322.66 KB)

Years

Swap order Swap order Reset Chart

		3m08	6m08	9m08	2008	3m09	6m09	9m09	2009	3m10	6m10	9m10	2010	3m11	6m11	9m11	2011	3m12	6m12	9m12	2012	3m13	6m13	9m13	2013	3m14	6m14	9m14	2014	3m15	6m15	9m15	2015	3m16	6m16	9m16	2016	3m17	6m17	9m17	2017	3m18	6m18	9m18	2018	3m19	6m19	9m19	2019	3m20

Sales revenue	PLN m	3 561.5	7 779.4	12 543.6	16 294.7	2 716.6	6 164.5	10 296.5	14 321.0	3 904.9	8 647.6	13 927.4	19 662.8	6 515.2	13 296.6	20 894.1	29 259.6	7 832.3	16 216.4	24 785.2	33 073.7	7 168.7	13 274.9	21 062.3	28 559.2	7 177.0	14 376.3	21 926.1	28 501.9	5 131.5	11 773.2	17 483.7	22 709.4	3 935.9	8 904.9	14 565.0	20 931.1	5 447.3	10 902.2	17 164.7	24 185.6	6 324.7	13 855.7	22 199.7	30 121.7	6 741.0	14 403.0	22 280.8	29 493.3	6 095.8
Cost of sales	PLN m	-3 216.0	-6 775.0	-11 236.7	-15 315.0	-2 467.0	-5 505.1	-9 163.2	-12 775.8	-3 498.2	-7 635.4	-12 241.1	-17 269.2	-5 783.7	-11 913.9	-19 063.2	-26 572.4	-7 088.2	-15 035.2	-22 631.4	-30 318.0	-6 828.1	-12 773.5	-19 814.5	-26 878.9	-6 795.1	-13 445.6	-20 447.0	-27 466.6	-4 480.4	-10 116.6	-15 305.8	-20 249.0	-3 393.5	-7 316.3	-12 106.3	-17 215.7	-4 485.0	-9 366.5	-14 430.6	-20 194.1	-5 464.3	-11 671.4	-18 682.2	-25 592.7	-5 943.0	-12 508.9	-19 408.6	-25 649.1	-6 685.2
Gross profit	PLN m	345.5	1 004.4	1 306.9	979.7	249.6	659.4	1 133.3	1 545.2	406.7	1 012.2	1 686.3	2 393.6	731.5	1 382.7	1 830.9	2 687.2	744.1	1 181.2	2 153.8	2 755.7	340.6	501.4	1 247.8	1 680.3	381.9	930.7	1 479.1	1 035.3	651.1	1 656.6	2 177.9	2 460.4	542.4	1 588.6	2 458.7	3 715.4	962.3	1 535.7	2 734.1	3 991.5	860.4	2 184.3	3 517.5	4 529.0	798.0	1 894.1	2 872.2	3 844.2	-589.4
Goodwill impairment allowance	PLN m	0.0	0.0	0.0	-12.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Distribution costs	PLN m	-161.1	-347.0	-534.0	-737.3	-158.9	-328.1	-521.1	-726.4	-176.0	-394.6	-631.2	-872.4	-222.3	-469.2	-729.8	-1 000.3	-241.9	-504.8	-770.5	-1 051.4	-251.6	-509.8	-812.6	-1 106.2	-267.9	-559.4	-847.4	-1 162.1	-292.3	-617.9	-941.5	-1 284.9	-304.0	-624.1	-959.2	-1 291.1	-285.0	-583.4	-913.9	-1 252.3	-305.5	-647.1	-995.7	-1 355.6	-323.2	-664.4	-1 032.6	-1 425.6	-340.8
Administrative expenses	PLN m	-85.4	-152.5	-220.3	-316.8	-81.8	-150.7	-226.3	-332.6	-78.8	-165.1	-259.7	-377.1	-100.5	-198.0	-298.0	-432.3	-102.7	-201.4	-306.1	-442.7	-108.7	-198.2	-301.7	-429.2	-101.0	-215.0	-329.1	-447.0	-108.8	-225.2	-331.2	-459.1	-106.9	-210.7	-314.1	-425.9	-109.0	-215.0	-328.1	-450.0	-106.4	-199.0	-304.5	-422.1	-116.2	-225.9	-337.6	-490.8	-122.5
Other operating profit/(loss)	PLN m	-4.3	-24.5	-33.0	-58.8	3.8	-9.9	-30.9	-66.4	-19.9	-28.2	-38.8	-82.7	1.5	11.6	12.2	-296.2	-1.5	-938.4	-936.8	-1 035.9	-6.4	80.2	80.3	8.2	4.3	-554.0	-620.7	-819.2	17.7	22.9	-162.4	-293.0	6.3	-65.5	-65.4	-143.7	8.2	12.1	13.8	-60.7	-0.7	7.5	-4.8	230.0	3.7	17.2	15.3	41.9	-306.2
Effect of accounting for step acquisition of control (AB LOTOS Geonafta Group)	PLN m	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	126.4	126.4	126.4	126.4	0.0	0.0	0.0	61.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Loss of control over subsidiary	PLN m	0.0	0.0	0.0	0.0	0.0	0.0	30.8	30.6	0.0	0.0	0.0	0.0	0.7	0.7	0.7	0.7	21.0	21.0	21.0	21.0	0.0	0.0	0.0	13.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Operating profit/(loss)	PLN m	94.7	480.4	519.6	-145.8	12.7	170.7	385.8	450.4	132.0	424.3	756.6	1 061.4	537.3	854.2	942.4	1 085.5	419.0	-442.4	161.4	308.3	-26.1	-126.4	213.8	166.6	17.3	-397.7	-318.1	-1 393.0	267.7	836.4	742.8	423.4	137.8	688.3	1120	1 854.7	576.5	749.4	1 505.9	2 228.5	447.8	1 345.7	2 212.5	2 981.3	362.3	1 021.0	1 517.3	1 969.7	-1 358.9
Profit/(loss) on financing activities	PLN m	255.4	392.5	73.4	-384.4	-791.6	-28.6	485.7	651.0	-131.2	-1 246.1	-279.7	-358.1	211.4	210.7	-314.5	-537.0	318.0	-108.3	36.9	53.7	-196.2	-263.1	-223.8	-207.1	-38.1	-128.8	-303.9	-706.3	-377.1	-349.3	-520.5	-587.6	46.8	-104.6	-42.6	-278.2	48.5	143.1	204.0	216.0	51.7	-93.3	-110.5	-262.0	-69.8	-63.8	-398.9	-281.7	-370.2
Share in net profit of equity-accounted joint ventures	PLN m	0.0	0.0	0.0	26.5	0.0	0.0	0.0	8.2	0.0	0.0	0.0	18.6	2.9	2.9	2.9	2.9	0.0	0.0	0.0	4.1	1.7	-3.6	4.3	-18.2	-0.3	-0.5	1.0	-24.4	-0.6	-0.9	-1.1	-31.1	0.5	1.3	2.6	2.9	0.3	1.2	2.8	3.2	-0.4	0.7	3.1	3.3	-0.3	1.1	3.0	4.2	-0.8
Pre-tax profit/(loss)	PLN m	350.1	872.9	593.0	-503.7	-778.9	142.1	871.5	1 109.6	0.8	-821.8	476.9	721.9	751.6	1 067.8	630.8	551.4	737.0	-550.7	198.3	366.1	-220.6	-393.1	-5.7	-58.7	-21.1	-527.0	-621.0	-2 123.7	-109.4	486.2	221.2	-195.3	185.1	585.0	1 080.0	1 579.4	625.3	893.7	1 712.7	2 447.7	499.1	1 253.1	2 105.1	2 722.6	292.2	958.3	1 121.4	1 692.2	-1 729.9
Corporate Income tax	PLN m	-71.3	-171.1	-115.1	114.3	121.4	-38.9	-188.8	-197.8	23.4	200.3	-47.0	-40.5	-115.0	-161.2	-55.5	97.9	-139.9	618.8	495.8	561.8	73.3	119.7	69.5	98.1	-11.3	372.1	431.1	657.3	8.6	-109.0	-93.2	-68.0	-79.1	-253.2	-368.3	-564.2	-214.4	-325.4	-525.6	-775.9	-178.3	-397.4	-617.8	-1 135.2	-119.7	-285.3	-322.5	-539.3	418.3
Net profit/(loss)	PLN m	278.8	701.8	477.9	-389.4	-657.5	103.2	682.7	911.8	24.2	-621.5	429.9	681.4	636.6	906.6	575.3	649.3	597.1	68.1	694.1	927.9	-147.3	-273.4	63.8	39.4	-32.4	-154.9	-189.9	-1 466.4	-101.4	377.2	128.0	-263.3	106.0	331.8	711.7	1 015.2	410.9	568.3	1 187.1	1 671.8	320.8	855.7	1 487.3	1 587.4	172.5	673.0	798.9	1 152.9	-1 311.6
- attributable to Owners of the parent	PLN m	267.9	665.9	428.1	-453.5	-650.1	94.6	673.5	900.8	22.9	-623.1	427.9	679.2	636.3	906.3	574.9	649.0	597.0	68.2	694.1	927.9	-147.3	-273.4	63.8	39.4	-32.4	-154.9	-189.9	-1 466.3	-101.4	377.2	128.0	-263.3	106.0	331.8	711.7	1 015.2	410.9	568.3	1 187.1	1 671.8	320.8	855.7	1 487.3	1 587.4	172.5	673.0	798.9	1 152.9	-1 311.6
- attributable to Non-controling interests	PLN m	10.9	35.9	49.8	64.1	-7.4	8.6	9.2	11.0	1.3	1.6	2.0	2.2	0.3	0.3	0.4	0.3	0.1	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
																																0.0	0.0
Other comprehensive Income	PLN m									-8.1	20.2	1.3	-2.8	128.2	197.7	-230.6	-371.7	250.9	19.2	267.3	356.3	-164.7	-222.3	-22.7	84.0	-19.4	-36.7	-277.8	-435.8	-277.5	-215.6	-203.9	-281.6	130.7	-27.4	93.6	-116.5	205.3	410.3	453.0	614.7	46.1	-102.0	-51.0	-71.5	-1.3	47.3	-3.5	82.3	-106.8
- exchange differences on translating foreign operations	PLN m									-8.1	20.2	1.3	0.9	-7.5	-5.4	51.0	57.8	-32.1	-18.6	-27.3	-39.1	16.0	22.0	1.4	-13.7	5.1	0.0	4.0	45.1	-3.2	0.2	-75.9	6.0	-4.3	0.0	-5.0	-6.3	12.9	22.1	12.4	27.2	1.2	14.7	8.8	-8.6	11.7	3.2	795.4	1 235.2	-1 418.4
- cash flow hedges	PLN m									0.0	0.0	0.0	-0.8	165.7	249.4	-335.9	-516.9	341.8	42.3	357.3	472.2	-223.1	-301.6	-29.8	120.8	-30.2	-45.3	-347.9	-584.7	-338.7	-266.5	-75.9	-356.0	166.7	-33.9	121.7	-138.2	237.5	479.2	543.9	725.4	55.4	-144.2	-73.9	-77.8	-16.0	54.5	795.4	1 235.2	-1 418.4
- income tax on other comprehensive income	PLN m									0.0	0.0	0.0	-2.9	-30.0	-46.3	54.3	87.4	-58.8	-4.5	-62.7	-75.7	42.4	57.3	5.7	-22.9	5.7	8.6	66.1	112.8	64.4	50.7	0.0	66.2	0.0	6.5	-23.1	26.3	-45.1	-91.0	-103.3	-137.8	-10.5	27.4	14.0	14.8	3.0	-10.4	0.0	0.0	0.0
- other	PLN m																					0.0	0.0	0.0	-0.2	0.0	0.0	0.0	-9.0	0.0	0.0	0.0	2.2	-31.7	0	0	1.7	0.0	0.0	0.0	-0.1	0.0	0.1	0.1	0.1	0.0	0.0	0.0	0.0	0.0

Excise duty an fuel tax
Excise duty an fuel tax	PLN m	1 285.2	2 720.3	4 374.0	6 123.0	1 473.1	3 182.7	5 162.7	6 984.6	1 774.0	3 721.9	5 980.9	8 260.5	1 987.5	4 303.9	6 853.6	9 368.5	2 229.9	4 711.2	7 324.9	9 819.3	1 953.5	4 238.8	6 747.3	9 074.5	2 062.8	4 320.7	6 694.2	8 917.4	2 005.4	4 112.2	6 481.7	8 792.7	2 071.2	4 385.3	7 036.8	9 631.0	2 531.9	5 431.2	8 747.5	11 799.9	2 691.1	5 888.1	9 308.0	12 519.2	2 937.7	6 681.6	10 643.4	14 327.3	3 323.8

EBITDA
Depreciation	PLN m	79.6	157.8	236.8	315.0	62.4	129.9	202.4	284.8	79.8	171.2	273.5	389.9	123.5	273.4	439.8	608.6	165.3	329.9	494.4	657.5	166.8	325.7	480.4	642.5	214.3	386.9	590.8	808.9	177.8	364.3	540.3	714.5	262.5	522.2	760.2	1 067.9	226.6	437.3	639.4	844.3	183.1	367.2	541.9	722.7	213.1	425.8	652.6	909.3	275.4
EBITDA	PLN m	174.3	638.2	756.4	169.2	75.1	300.6	588.2	735.2	211.8	595.5	1 030.1	1 451.3	660.8	1 127.6	1 382.2	1 694.1	584.3	-112.5	655.8	965.8	140.7	199.3	694.2	809.1	231.6	-10.8	272.7	-584.1	445.5	1 200.7	1 283.1	1 137.9	400.3	1 210.5	1 880.2	2 922.6	803.1	1 186.7	2 145.3	3 072.8	630.9	1 712.9	2 754.4	3 704.0	575.4	1 446.8	2 169.9	2 879.0	-1 083.5

Consolidated statement of financial position

DOWNLOAD XLS (325.34 KB)

Years

Swap order Swap order Reset Chart

		31.03.2008	30.06.2008	30.09.2008	31.12.2008	31.03.2009	30.06.2009	30.09.2009	31.12.2009	31.03.2010	30.06.2010	30.09.2010	31.12.2010	31.03.2011	30.06.2011	30.09.2011	31.12.2011	31.03.2012	30.06.2012	30.09.2012	31.12.2012	31.03.2013	30.06.2013	30.09.2013	31.12.2013	31.03.2014	30.06.2014	30.09.2014	31.12.2014	31.03.2015	30.06.2015	30.09.2015	31.12.2015	31.03.2016	30.06.2016	30.09.2016	31.12.2016	31.03.2017	30.06.2017	30.09.2017	31.12.2017	31.03.2018	30.06.2018	30.09.2018	31.12.2018	31.03.2019	30.06.2019	30.09.2019	31.12.2019	31.03.2020

Assets	PLN m	10 292.2	11 102.5	13 057.9	12 319.9	13 141.0	14 507.4	14 952.4	15 216.0	15 761.6	17 091.6	17 016.4	17 727.4	19 044.3	19 576.7	20 466.1	20 396.6	20 472.4	19 959.0	20 357.9	20 005.0	19 932.1	20 249.9	19 961.0	20 284.8	19 652.6	19 633.6	19 935.1	18 947.2	18 973.7	19 625.6	18 847.6	19 169.3	18 539.7	19 091.4	19 753.4	19 326.3	19 649.2	19 636.3	20 473.2	21 171.2	21 244.9	22 490.1	22 777.8	22 223.9	23 982.7	23 899.8	24 723.0	23 672.1	21 356.2
Fixed assets	PLN m	5 062.2	5 423.4	6 552.8	7 273.3	8 508.3	8 971.2	9 603.9	10 091.9	10 412.5	10 852.5	10 737.7	10 872.1	11 228.9	11 270.8	11 565.7	11 582.2	11 478.8	11 231.3	11 215.3	11 501.4	11 796.3	11 618.6	11 556.2	11 979.9	12 260.4	11 917.4	12 007.5	11 781.9	11 787.4	11 729.4	11 636.3	12 437.7	12 439.2	12 474.4	12 434.6	12 330.7	12 208.8	12 338.2	12 475.3	12 462.1	12 486.5	12 764.4	12 772.9	13 078.0	14 291.3	13 994.9	14 117.2	14 236.2	13 995.8
Current assets, including:	PLN m	5 225.7	5 674.9	6 499.5	5 038.0	4 624.3	5 531.9	5 344.1	5 118.9	5 344.6	6 234.7	6 273.1	6 847.4	7 815.4	8 196.1	8 782.2	8 705.3	8 991.8	8 726.0	9 140.9	8 501.2	8 134.2	8 621.6	8 393.6	8 304.1	7 391.4	7 715.9	7 925.6	7 154.9	7 179.2	7 889.1	7 204.5	6 723.2	6 091.9	6 607.7	7 309.5	6 995.1	7 440.4	7 298.1	7 997.9	8 709.1	8 758.4	9 725.7	10 004.9	9 145.9	9 691.4	9 904.9	10 605.8	9 435.9	7 360.4
Inventories	PLN m	2 881.2	3 072.3	3 376.7	2 447.2	2 509.3	2 918.8	2 936.2	3 023.1	3 088.3	3 806.8	3 850.5	4 506.8	4 742.1	5 270.9	5 766.2	5 855.8	6 190.6	5 790.6	5 834.8	5 963.0	5 747.8	5 801.9	5 404.9	5 728.9	4 703.0	5 073.7	4 911.2	3 917.1	3 984.0	4 535.1	3 877.7	3 235.8	2 884.9	3 323.2	3 053.9	3 333.6	3 700.6	3 343.1	3 261.8	3 559.6	4 006.1	4 900.5	4 555.3	4 848.9	4 525.0	4 694.2	4 869.1	4 854.3	3 099.5
Trade receivables	PLN m	1 455.6	1 780.0	1 863.1	1 216.0	1 280.6	1 583.3	1 729.8	1 460.8	1 701.7	1 753.7	1 853.3	1 740.9	2 287.2	2 266.6	2 322.5	2 071.3	2 070.3	2 167.0	2 388.0	1 625.7	1 581.1	1 950.4	2 257.8	1 591.7	1 889.5	1 644.2	2 112.1	1 406.5	1 444.0	1 611.5	1 445.5	1 550.9	1 538.9	1 944.3	2 323.3	2 251.7	1 975.2	2 208.8	2 646.2	2 677.0	2 767.2	2 690.8	2 975.2	1 880.4	2 653.0	2 553.0	2 934.8	2 609.1	2 283.8
Other current assets	PLN m	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	119.7	224.4	281.9	314.9	271.3	434.4	347.0	423.7	264.4	337.1	390.6	447.6	403.4	1 419.1	419.2	963.1	966.2	856.3	856.6	722.8	605.0	577.2	663.0	549.8	424.6	388.7	427.2	386.9	325.7	457.6	374.3	396.8	340.0	334.1	312.4
Cash and cash equivalents	PLN m	786.4	703.3	1 047.1	674.1	442.8	610.5	410.1	345.1	398.9	436.3	407.3	382.6	520.1	342.0	390.2	383.7	301.7	367.5	480.8	266.1	285.1	345.9	306.3	495.8	336.0	441.8	404.0	348.2	1 255.2	703.9	741.4	859.7	640.0	585.8	1 276.9	744.6	999.5	1 047.2	1 529.5	1 920.7	1 470.4	1 691.9	2 118.5	1 941.3	2 084.1	2 180.7	2 342.8	1 516.6	1 488.0
Assets held for sale	PLN m	4.3	4.2	5.6	8.6	8.4	4.3	4.4	5.2	4.5	4.4	5.6	7.9	0.0	109.8	118.2	109.1	1.8	1.7	1.7	2.4	1.6	9.7	11.2	0.8	0.8	0.3	2.0	10.4	7.1	7.1	6.8	8.4	8.6	9.3	9.3	0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Equity and liabilities	PLN m	10 292.2	11 102.5	13 057.9	12 319.9	13 141.0	14 507.4	14 952.4	15 216.0	15 761.6	17 091.6	17 016.4	17 727.4	19 044.3	19 576.7	20 466.1	20 396.6	20 472.4	19 959.0	20 357.9	20 005.0	19 932.1	20 249.9	19 961.0	20 284.8	19 652.6	19 633.6	19 935.1	18 947.2	18 973.6	19 625.6	18 847.6	19 169.3	18 539.7	19 085.2	19 753.4	19 326.3	19 649.2	19 636.3	20 473.2	21 171.2	21 244.9	22 490.1	22 777.8	22 223.9	23 982.7	23 899.8	24 723.0	23 672.1	21 356.2
Share capital	PLN m	113.7	113.7	113.7	113.7	113.7	113.7	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	129.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9	184.9
Share premium	PLN m	971.0	971.0	971.0	971.0	971.0	971.0	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	1 311.3	2 229.6	2 228.8	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3	2 228.3
Cash flow hedging reserve	PLN m												-0.7	133.5	201.4	-272.6	-419.3	-142.4	-385.1	-129.9	-36.8	-217.5	-281.1	-60.9	61.0	36.6	24.3	-220.7	-412.5	-686.9	-628.4	-617.7	-700.9	-565.9	-728.3	-602.3	-812.8	-620.4	-424.7	-372.2	-225.2	-180.3	-342.0	-285.1	-288.2	-301.2	-244.1	-306.4	-203.6	-257.0
Retained earnings	PLN m	5 139.3	5 537.3	5 299.4	4 430.2	3 780.1	4 524.8	5 116.9	5 353.9	5 390.5	4 742.6	5 794.7	6 046.0	6 685.3	6 956.6	6 625.2	6 700.4	7 297.5	6 768.6	7 394.6	7 627.4	7 476.2	7 350.1	7 687.4	7 666.8	7 634.5	7 512.0	7 476.9	6 191.0	6 089.6	6 568.2	6 319.0	5 928.5	6 034.5	6 260.3	6 640.2	6 945.5	7 356.3	7 328.9	7 947.7	8 432.2	8 753.0	9 094.4	9 726.0	9 826.1	9 998.6	9 944.5	10v070.4	10 415.5	9 103.9
Exchange differences on translating foreign operations	PLN m	-11.1	-13.7	-10.0	7.0	126.2	31.4	28.3	14.3	6.3	34.4	15.6	12.3	6.3	7.8	53.6	59.1	33.1	44.1	37.0	33.9	49.9	55.9	35.3	20.3	25.2	20.2	24.3	65.3	62.1	65.6	66.6	71.3	67.0	71.3	66.2	64.9	77.9	87.1	77.3	92.2	93.4	106.9	101.0	83.6	95.3	86.8	98.3	90.2	36.8
Equity - shareholders of dominant entity	PLN m	6 212.9	6 608.3	6 374.1	5 521.9	4 991.0	5 640.9	6 586.4	6 809.4	6 838.0	6 218.2	7 251.5	7 498.8	8 266.3	8 607.0	7 847.4	7 781.4	8 629.4	7 868.8	8 742.9	9 065.7	8 749.8	8 566.1	9 103.0	9 189.3	9 137.5	8 997.7	8 721.7	8 258.3	7 878.5	8 418.6	8 181.1	7 712.1	7 948.8	8 016.5	8 517.3	8 610.9	9 227.0	9 404.5	10 066.0	10 712.4	11 079.3	11 272.5	11 955.1	12 034.7	12 205.9	12 200.4	12 275.5	12 715.3	11 296.9
Non-controlling interests	PLN m	345.6	367.8	381.8	396.1	388.6	404.5	35.0	36.8	17.1	15.8	14.6	14.7	3.4	1.0	1.1	1.0	1.0	0.9	0.9	0.7	0.4	0.4	0.3	0.3	0.3	0.2	0.2	0.2	0.2	0.2	0.2	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Shareholders equity	PLN m	6 558.5	6 976.1	6 755.9	5 918.0	5 379.6	6 045.4	6 621.4	6 846.2	6 855.1	6 234.0	7 266.1	7 513.5	8 269.7	8 608.0	7 848.5	7 782.4	8 630.4	7 869.7	8 743.8	9 066.4	8 750.2	8 566.5	9 103.3	9 189.6	9 137.8	8 997.9	8 721.9	8 258.5	7 878.7	8 418.8	8 181.3	7 712.2	7 948.9	8 016.6	8 517.4	8 610.9	9 227.1	9 404.6	10 066.1	10 712.5	11 079.4	11 272.6	11 955.2	12 034.8	12 206.0	12 200.5	12 275.6	12 715.4	11 297.0
Liabilities	PLN m	3 733.7	4 126.4	6 302.0	6 401.9	7 761.4	8 462.0	8 331.0	8 369.8	8 906.5	10 857.6	9 750.3	10 213.9	10 774.6	10 968.7	12 617.6	12 614.2	11 842.0	12 089.3	11 614.1	10 938.6	11 181.9	11 683.4	10 857.7	11 095.2	10 514.8	10 635.7	11 213.2	10 688.7	11 094.9	11 206.8	10 666.3	11 457.1	10 590.8	11 068.6	11 236.0	10 715.4	10 422.1	10 231.7	10 407.1	10 458.7	10 165.5	11 217.5	10 822.6	10 189.1	11 776.7	11 699.3	12 447.4	10 956.7	10 059.2
Non-current borrowings, other debt instruments and finance lease liabilities	PLN m	1 011.4	1 124.8	1 822.0	3 412.2	4 786.5	4 714.6	4 677.8	4 942.6	5 247.4	6 245.4	5 536.6	4 403.5	4 385.8	4 381.3	6 311.8	5 161.5	4 647.2	5 051.7	4 513.4	4 462.1	4 858.2	4 851.1	4 502.0	4 496.2	4 565.5	4 326.2	4 464.5	4 495.6	4 759.9	4 560.8	4 435.1	4 454.5	4 157.8	4 216.6	4 023.8	3 980.6	3 908.1	3 488.5	3 338.7	2 738.3	2 724.5	2 865.4	2 840.1	2 345.3	3 252.8	3 032.6	3 376.6	3 142.6	3 238.6
Current borrowings, other debt instruments and finance lease liabilities	PLN m	274.7	489.2	1 410.4	507.4	509.9	618.7	660.6	748.6	591.1	894.7	648.0	1 923.3	1 828.8	2 219.7	998.5	2 427.2	2 720.4	2 526.8	2 322.3	2 094.6	1 793.8	1 610.6	1 535.9	1 715.2	1 766.9	2 135.0	2 040.2	2 168.1	2 210.4	2 265.2	2 163.1	2 544.8	2 290.6	1 900.5	1 711.4	1 576.7	1 974.7	1 681.7	1 526.1	1 687.6	1 478.5	1 618.5	1 151.7	1 538.7	1 794.5	1 648.8	1 887.3	1 273.8	1 538.4

Debt and Capital employed*
Financial debt	PLN m	1 286.1	1 614.0	3 232.4	3 919.6	5 296.4	5 333.3	5 338.4	5 691.2	5 838.5	7 140.1	6 184.6	6 326.8	6 214.6	6 601.0	7 310.3	7 588.7	7 367.6	7 578.5	6 835.7	6 556.7	6 652.0	6 461.7	6 037.9	6 211.4	6 332.4	6 461.2	6 504.7	6 663.7	6 970.3	6 826.0	6 598.2	6 999.3	6 448.4	6 117.1	5 735.2	5 557.3	5 882.8	5 170.2	4 864.8	4 425.9	4 203.0	4 483.9	3 991.8	3 884.0	5 047.3	4 681.4	5 263.9	4 416.4	4 777.0
Net debt (financial debt - cash and cash equivalents)	PLN m	499.7	910.7	2 185.3	3 245.5	4 853.6	4 722.8	4 928.3	5 346.1	5 439.6	6 703.8	5 777.3	5 944.2	5 694.5	6 259.0	6 920.1	7 205.0	7 065.9	7 211.0	6 354.9	6 290.6	6 366.9	6 115.8	5 731.6	5 715.6	5 996.4	6 019.4	6 100.7	6 315.5	5 715.1	6 122.1	5 856.8	6 139.6	5 808.4	5 531.3	4 458.3	4 812.7	4 883.3	4 123.0	3 335.3	2 505.2	2 732.6	2 792.0	1 873.3	1 942.7	2 963.2	2 500.7	2 921.1	2 899.8	3 289.0
Capital employed	PLN m	7 058.2	7 886.8	8 941.2	9 163.5	10 233.2	10 768.2	11 549.7	12 192.3	12 294.7	12 937.8	13 043.4	13 457.7	13 964.2	14 867.0	14 768.6	14 987.4	15 696.3	15 080.7	15 098.7	15 357.0	15 117.1	14 682.3	14 834.9	14 905.2	15 134.2	15 017.3	14 822.6	14 574.0	13 593.8	14 540.9	14 038.1	13 851.8	13 757.3	13 547.9	12 975.7	13 423.6	14 110.4	13 527.6	13 401.4	13 217.7	13 812.0	14 064.6	13 828.5	13 977.5	15 169.2	14 701.2	15 196.7	15 615.2	14 586.0

^* As of 31.12.2011 financial debt includes current and non-current borrowings, other debt instruments and finance lease liabilities

Consolidated statement of cash flows quarterly

DOWNLOAD XLS (321.48 KB)

Years

Swap order Swap order Reset Chart

		1Q08	2Q08	3Q08	4Q08	1Q09	2Q09	3Q09	4Q09	1Q10	2Q10	3Q10	4Q10	1Q11	2Q11	3Q11	4Q11	1Q12	2Q12	3Q12	4Q12	1Q13	2Q13	3Q13	4Q13	1Q14	2Q14	3Q14	4Q14	1Q15	2Q15	3Q15	4Q15	1Q16	2Q16	3Q16	4Q16	1Q17	2Q17	3Q17	4Q17	1Q18	2Q18	3Q18	4Q18	1Q19	2Q19	3Q19	4Q19	1Q20


Środki pieniężne netto z działalności operacyjnej	mln zł	83,5	(84,9)	21,6	290,9	57,1	450,0	149,3	38,6	410,6	55,0	357,4	59,7	316,1	(585,7)	473,2	698,8	(308,8)	530,6	729,6	395,7	505,1	384,8	195,6	330,8	252,7	101,7	575,5	450,6	321,4	199,9	564,4	402,4	316,9	633,1	1 176,5	527,4	145,5	724,2	1 243,1	1 013,7	-136,2	532,8	1 299,1	631,8	494,5	243,6	1 259,2	132,9	340,4
Zysk/(Strata) netto	mln zł	278,8	423,0	(223,9)	(867,3)	(657,5)	760,7	579,5	229,1	24,2	(645,7)	1 051,4	251,5	636,6	270,0	(331,3)	74,0	597,1	(529,0)	626,0	233,8	(147,3)	(126,1)	337,2	(24,4)	(32,4)	(122,5)	(35,0)	(1 276,5)	(101,4)	478,6	-249,2	(391,3)	106,0	225,8	379,9	303,5	410,9	157,4	618,8	484,7	320,8	534,9	631,6	100,1	172,5	500,5	125,9	354,0	(1 311,6)
Amortyzacja	mln zł	79,6	78,2	79,0	78,2	62,4	67,5	72,5	82,4	79,8	91,4	102,3	116,4	123,5	149,9	166,4	168,8	165,3	164,6	164,5	172,1	166,8	158,9	154,8	162,0	214,3	172,6	203,9	218,1	177,8	186,5	176,0	174,3	262,5	259,7	238,0	307,7	226,6	210,7	202,1	204,9	183,1	184,1	174,7	180,8	213,1	212,7	226,8	256,7	275,4
Odsetki i dywidendy zapłacone netto	mln zł	6,9	(8,4)	(1,2)	15,2	12,0	(5,8)	2,8	28,4	(2,5)	4,2	37,3	19,3	20,4	42,8	37,2	45,5	48,1	53,0	47,6	49,1	45,7	46,9	48,0	30,0	46,5	44,3	41,0	36,4	37,0	43,5	43,2	54,0	56,3	30,9	47,6	40,2	40,8	36,3	36,8	32,3	32,1	31,5	33,4	36,5	45,0	39,4	64,9	42,5	27,9
Rozliczenie i wycena instrumentów finansowych	mln zł	(129,8)	(61,0)	247,5	186,9	221,8	(219,7)	(30,5)	26,9	97,0	225,0	(119,1)	(9,9)	(93,1)	34,7	130,8	58,0	(143,5)	153,2	(99,7)	(27,8)	82,1	(15,4)	(101,2)	(78,4)	11,7	9,8	72,2	104,1	94,5	(36,3)	-53,4	(83,6)	(33,1)	73,1	(59,7)	53,2	(95,4)	(106,4)	(30,2)	(82,1)	(9,3)	18,1	(26,6)	25,0	(16,4)	(30,7)	138,3	(107,0)	216,2
Pozostałe	mln zł	(79,6)	4,8	(23,4)	(5,3)	415,6	(382,0)	(256,0)	(195,6)	(6,8)	733,4	(621,5)	67,8	(192,9)	(143,8)	267,3	187,7	(138,3)	376,0	7,1	(24,4)	(28,3)	(70,6)	20,9	99,3	(38,9)	210,5	(6,9)	334,4	160,8	70,7	119,7	192,8	(26,0)	241,4	57,8	424,8	190,2	110,5	85,1	201,2	50,2	231,5	144,4	266,0	(26,4)	(174,2)	112,1	(36,3)	(14,3)
Zmiana w pozycjach kapitału pracującego	mln zł	(72,4)	-521,5	(56,4)	883,2	2,8	229,3	(219,0)	(132,6)	218,9	-353,3	(93,0)	-385,4	(178,4)	(939,3)	202,8	164,8	(837,5)	312,8	-15,9	(7,1)	386,1	391,1	(264,1)	142,3	51,5	(213,0)	300,3	1 034,1	(47,3)	(543,1)	528,1	456,2	-48,8	-197,8	512,9	-602	-627,6	315,7	330,5	172,7	-713,1	-467,3	341,6	23,4	106,7	-304,1	591,2	-377	1 146,8

Środki pieniężne netto z działalności inwestycyjnej	mln zł	(433,3)	(358,6)	(674,8)	(953,2)	(861,0)	(1 109,5)	(834,7)	(528,4)	(373,0)	(265,6)	(275,1)	(141,9)	(225,8)	(178,2)	(188,3)	(254,6)	(138,7)	(149,8)	(201,0)	(348,6)	(196,5)	(138,5)	(107,4)	(488,7)	(477,2)	(145,0)	(141,5)	(145,0)	(643,4)	(165,7)	(134,2)	(218,7)	(1 250,0)	813,5	(190,4)	(376,3)	(447,6)	(381,6)	(275,3)	(344,2)	(184,4)	(217,7)	(178,9)	(505,6)	(230,6)	180,8	(204,6)	(153,5)	(362,1)
Środki pieniężne netto z działalności finansowej	mln zł	463,7	163,1	456,4	848,5	635,8	684,0	533,8	327,9	275,5	(17,5)	213,1	(12,4)	288,9	4,2	(29,2)	(299,5)	12,6	(232,1)	(257,5)	(406,3)	(80,5)	(76,8)	(60,7)	(25,8)	219,9	(220,5)	(253,6)	(220,5)	818,6	(212,0)	(265,7)	(226,1)	(104,5)	(175,1)	(249,8)	(672,0)	259,5	(141,1)	(322,9)	(278,2)	(233,9)	(290,2)	(400,1)	(310,8)	(120,1)	(316,1)	(918,2)	(786,8)	(254,6)

Zmiana stanu środków pieniężnych netto	mln zł	107,2	(278,2)	(195,2)	192,6	(165,2)	60,7	(191,0)	(159,3)	307,6	(223,5)	288,6	(88,9)	376,0	(760,5)	279,0	148,9	(456,8)	173,5	248,0	(367,0)	241,2	179,7	7,4	(188,5)	(5,0)	(261,5)	181,9	(261,5)	493,5	(173,6)	162,5	(37,5)	(1 046,6)	1 279,0	728,5	(508,2)	(44,1)	200,3	642,5	391,1	(554,2)	32,9	718,7	(179,7)	145,7	96,5	162,2	(826,1)	(229,1)
Środki pieniężne i ich ekwiwalenty na koniec okresu	mln zł	570,0	291,8	96,6	289,2	124,0	184,7	(6,3)	(165,6)	142,0	(81,5)	207,1	118,2	494,2	(266,3)	12,7	161,6	(295,2)	(121,7)	126,3	(240,7)	(1,7)	178,0	185,4	(3,1)	(8,1)	(269,6)	(87,7)	(269,6)	326,8	153,2	315,6	278,1	(768,5)	510,5	1 239,0	730,8	686,7	887,0	1 529,5	1 920,6	1 366,4	1 399,3	2 118,0	1 938,3	2 084,0	2 180,5	2 342,7	1 516,6	1 287,5

Consolidated statement of cash flows cumulative

DOWNLOAD XLS (321.25 KB)

Years

Swap order Swap order Reset Chart

		3m08	6m08	9m08	2008	3m09	6m09	9m09	2009	3m10	6m10	9m10	2010	3m11	6m11	9m11	2011	3m12	6m12	9m12	2012	3m13	6m13	9m13	2013	3m14	6m14	9m14	2014	3m15	6m15	9m15	2015	3m16	6m16	9m16	2016	3m17	6m17	9m17	2017	3m18	6m18	9m18	2018	3m19	6m19	9m19	2019	3m20

Środki pieniężne netto z działalności operacyjnej	mln zł	83,5	(1,4)	20,2	311,1	57,1	507,1	656,4	695,0	410,6	465,6	823,0	882,7	316,1	(269,6)	203,6	902,4	(308,8)	221,8	951,4	1 347,1	505,1	889,9	1 085,5	1 416,3	252,7	354,4	929,9	1 380,5	321,4	521,3	1 085,7	1 488,1	316,9	950,0	2 126,5	2 653,9	145,5	869,7	2 112,8	3 126,5	-136,2	396,6	1 695,7	2 327,5	494,5	738,1	1 997,3	2 130,2	340,4
Zysk/(Strata) netto	mln zł	278,8	701,8	477,9	(389,4)	(657,5)	103,2	682,7	911,8	24,2	(621,5)	429,9	681,4	636,6	906,6	575,3	649,3	597,1	68,1	694,1	927,9	(147,3)	(273,4)	63,8	39,4	(32,4)	(154,9)	(189,9)	(1 466,4)	(101,4)	377,2	128,0	(263,3)	106,0	331,8	711,7	1 015,2	410,9	568,3	1 187,1	1 671,8	320,8	855,7	1 487,3	1 587,4	172,5	673,0	798,9	1 152,9	(1 311,6)
Amortyzacja	mln zł	79,6	157,8	236,8	315,0	62,4	129,9	202,4	284,8	79,8	171,2	273,5	389,9	123,5	273,4	439,8	608,6	165,3	329,9	494,4	666,5	166,8	325,7	480,5	642,5	214,3	386,9	590,8	808,9	177,8	364,3	540,3	714,6	262,5	522,2	760,2	1 067,9	226,6	437,3	639,4	844,3	183,1	367,2	541,9	722,7	213,1	425,8	652,6	909,3	275,4
Odsetki i dywidendy zapłacone netto	mln zł	6,9	(1,5)	(2,7)	12,5	12,0	6,2	9,0	37,4	(2,5)	1,7	39,0	58,3	20,4	63,2	100,4	145,9	48,1	101,1	148,7	197,8	45,7	92,6	140,6	170,6	46,5	90,8	131,8	168,2	37,0	80,5	123,7	177,7	56,3	87,2	134,8	175,0	40,8	77,1	113,9	146,2	32,1	63,6	97,0	133,5	45,0	84,4	149,3	191,8	27,9
Rozliczenie i wycena instrumentów finansowych	mln zł	(129,8)	(190,8)	56,7	243,6	221,8	2,1	(28,4)	(1,5)	97,0	322,0	202,9	193,0	(93,1)	(58,4)	72,4	130,4	(143,5)	9,7	(90,0)	(117,8)	82,1	66,7	(34,5)	(112,9)	11,7	21,5	93,7	197,8	94,5	58,2	4,8	(78,8)	(33,1)	40,0	(19,7)	33,5	(95,4)	(201,8)	(232,0)	(314,1)	(9,3)	8,8	(17,8)	7,2	(16,4)	(47,1)	91,2	(15,8)	216,2
Pozostałe	mln zł	(79,6)	(74,8)	(98,2)	(103,5)	415,6	33,6	(222,4)	(418,0)	(6,8)	726,6	105,1	172,9	(192,9)	(336,7)	(69,4)	118,3	(138,3)	237,7	244,8	220,4	(28,3)	(98,9)	(78,0)	21,3	(38,9)	171,6	164,7	499,1	160,8	231,5	351,2	544,0	(26,0)	215,4	273,2	698,0	190,2	300,7	385,8	587,0	50,2	281,7	426,1	692,1	(26,4)	(200,6)	(88,5)	(124,8)	(14,3)
Zmiana w pozycjach kapitału pracującego	mln zł	(72,4)	(593,9)	(650,3)	232,9	2,8	232,1	13,1	(119,5)	218,9	-134,4	-227,4	-612,8	(178,4)	(1 117,7)	(914,9)	-750,1	(837,5)	-524,7	-540,6	-547,7	386,1	777,2	513,1	655,4	51,5	(161,5)	138,8	1 172,9	(47,3)	(590,4)	-62,3	393,9	-48,8	(246,6)	266,3	(335,7)	(627,6)	(311,9)	18,6	191,3	(713,1)	(1 180,4)	(838,8)	(815,4)	106,7	-197,4	393,8	16,8	1 146,8

Środki pieniężne netto z działalności inwestycyjnej	mln zł	(433,3)	(791,9)	(1 466,7)	(2 419,9)	(861,0)	(1 970,5)	(2 805,2)	(3 333,6)	(373,0)	(638,6)	(913,7)	(1 055,6)	(225,8)	(404,0)	(592,3)	(846,9)	(138,7)	(288,5)	(489,5)	(838,1)	(196,5)	(335,0)	(442,4)	(931,1)	(477,2)	(622,2)	(763,7)	(958,3)	(643,4)	(809,1)	(943,3)	(1 162,0)	(1 250,0)	(436,5)	(626,9)	(1 003,2)	(447,6)	(829,2)	(1 104,5)	(1 448,7)	(184,4)	(402,1)	(581,0)	(1 086,6)	(230,6)	(49,8)	(254,4)	(407,9)	(362,1)
Środki pieniężne netto z działalności finansowej	mln zł	463,7	626,8	1 083,2	1 931,7	635,8	1 319,8	1 853,6	2 181,5	275,5	258,0	471,1	458,7	288,9	293,1	263,9	(35,6)	12,6	(219,5)	(477,0)	(883,3)	(80,5)	(157,3)	(218,0)	(243,8)	219,9	(0,6)	(254,2)	(597,3)	818,6	606,6	340,8	114,7	(104,5)	(279,6)	(529,4)	(1 201,4)	259,5	118,4	(204,5)	(482,7)	(233,9)	(524,1)	(924,2)	(1 235,0)	(120,1)	(436,2)	(1 354,4)	(2 141,2)	(254,6)

Zmiana stanu środków pieniężnych netto	mln zł	107,2	(171,0)	(366,2)	(173,6)	(165,2)	(104,5)	(295,5)	(454,8)	307,6	84,1	372,7	283,8	376	(384,5)	(105,5)	43,4	(456,8)	(283,3)	(35,3)	(402,3)	241,2	420,9	428,3	239,8	(5,0)	(266,5)	(84,6)	(163,6)	493,5	319,9	482,3	444,8	(1 046,6)	232,4	960,9	452,7	(44,1)	156,2	798,7	1 189,8	(554,2)	(521,3)	197,4	17,7	145,7	242,2	404,4	(421,7)	(229,1)
Środki pieniężne i ich ekwiwalenty na koniec okresu	mln zł	570	291,8	96,6	289,2	124	184,7	(6,3)	(165,6)	142,0	(81,5)	207,1	118,2	494,2	(266,3)	12,7	161,6	(295,2)	(121,7)	126,3	(240,7)	(1,7)	178,0	185,4	(3,1)	(8,1)	(269,6)	(87,7)	(166,7)	326,8	153,2	315,6	278,1	(768,5)	510,5	1 239,0	730,8	686,7	887,0	1 529,5	1 920,6	1 366,4	1 399,3	2 118,0	1 938,3	2 084,0	2 180,5	2 342,7	1 516,6	1 287,5

Results in operational segments quarterly

DOWNLOAD XLS (330.29 KB)

Years

Swap order Swap order Reset Chart

		1Q08	2Q08	3Q08	4Q08	2008	1Q09	2Q09	3Q09	4Q09	2009	1Q10	2Q10	3Q10	4Q10	2010	1Q11	2Q11	3Q11	4Q11	2011	1Q12	2Q12	3Q12	4Q12	2012	1Q13	2Q13	3Q13	4Q13	2013	1Q14	2Q14	3Q14	4Q14	2014	1Q15	2Q15	3Q15	4Q15	1Q16	2Q16	3Q16	4Q16	1Q17	2Q17	3Q17	4Q17	1Q18	2Q18	3Q18	4Q18	1Q19	2Q19	3Q19	4Q19	1Q20

Net sales	PLN m	3 561.5	4 217.9	4 764.2	3 751.1	16 294.7	2 716.6	3 447.9	4 132.0	4 024.5	14 321.0	3 904.9	4 742.7	5 279.8	5 735.4	19 662.8	6 515.2	6 781.4	7 597.5	8 365.5	29 259.6	7 832.3	8 384.1	8 568.8	8 288.5	33 073.7	7 168.7	6 106.2	7 787.5	7 496.8	28 559.2	7 177.0	7 199.3	7 549.8	6 575.8	28 501.9	5 131.5	6 641.8	5 710.4	5 225.8	3 935.9	4 969.0	5 660.0	6 366.1	5 447.3	5 454.9	6 262.6	7 020.9	6 324.7	7 531.0	8 344.0	7 922.0	6 741.0	7 662.0	7 877.8	7 212.5	6 095.8
Upstream	PLN m	81.5	147	96.0	57.2	381.7	35.8	73.2	43.5	82.8	235.3	134.1	93.5	51.4	48.1	327.1	103.8	210.3	128.9	139.3	582.3	264.3	237.3	125.4	95.5	722.5	187.4	124.0	109.5	164.9	585.8	258.8	240.1	198.1	209.3	906.3	185.9	193.6	160.4	159.0	294.4	321.8	245.4	366.8	368.6	344.3	256.0	389.8	296.7	368.8	374.5	423.7	310.7	307.4	235.1	333.5	329.3
Downstream	PLN m	3 589.5	4 271.6	4 817.1	3 770.8	16 449.0	2 736.6	3 478.7	4 171.9	4 047.1	14 434.3	3 906.9	4 748.6	5 286.4	5 742.8	19 684.7	6 481.2	6 723.1	7 544.6	8 313.4	29 062.3	7 778.1	8 318.6	8 530.3	8 272.9	32 899.9	7 176.9	6 110.8	7 794.8	7 504.8	28 587.3	7 047.7	7 158.2	7 480.5	6 471.5	28 157.9	5 029.2	6 545.6	5 614.4	5 179.9	3 731.8	4 758.0	5 522.6	6 108.3	5 180.6	5 256.1	6 098.1	6 791.7	6 091.2	7 305.0	8 136.6	7 639.2	6 533.8	7 487.8	7 768.8	7 035.8	5 882.9
including: retail*	PLN m	794.2	991.9	1028.4	861.7	3 676.2	710.5	893.8	990.6	938.7	3 533.6	869.9	1 072.6	1 162.8	1 142.0	4 247.3	1 112.3	1 323.1	1 439.7	1 469.8	5 344.9	1 366.1	1 476.2	1 583.8	1 453.0	5 879.1	1 304.1	1 419.0	1 602.6	1 480.3	5 806.0	1 369.0	1 509.2	1 595.1	1 401.4	5 874.7	1 204.2	1 550.2	1 539.7	1 475.8	1 030.4	1 229.2	1 359.4	1 333.0	1 287.3	1 394.3	1 515.1	1 497.6	1 421.1	1 706.2	1 839.0	1 769.8	1 546.6	1 786.3	1 891.4	1 779.8	1 511.7
Others	PLN m	0.9	0.7	0.3	0.9	2.8	0.0	0.1	0.0	2.0	2.1	6.2	5.2	4.4	5.3	21.1	5.2	5.6	5.2	7.3	23.3	7.0	7.3	5.7	7.2	27.2	5.8	5.5	5.4	7.7	24.5	6.9	6.2	6.4	6.0	25.5	4.2	4.1	3.4	4.1
Consolidation items	PLN m	-110.4	-201.4	-149.2	-77.8	-538.8	-55.8	-104.1	-83.4	-107.4	-350.7	-142.3	-104.6	-62.4	-60.8	-370.1	-75.0	-157.6	-81.2	-94.5	-408.3	-217.1	-179.1	-92.6	-87.1	-575.9	-201.4	-134.1	-122.2	-180.6	-638.4	-136.4	-205.2	-135.2	-111.0	-587.8	-87.8	-101.5	-67.8	-117.2	-90.3	-110.8	-108.0	-109.0	-101.9	-145.5	-91.5	-160.6	-63.2	-142.8	-167.1	-140.9	-103.5	-133.2	-126.1	-156.8	-116.4

EBIT	PLN m	94.7	385.7	39.2	-665.4	-145.8	12.7	158.0	215.1	64.6	450.4	132.0	292.3	332.3	304.8	1 061.4	537.3	316.9	88.2	143.1	1 085.5	419.0	-861.4	603.8	146.9	308.3	-26.1	-100.3	340.2	-47.2	166.6	17.3	-415.0	79.6	-1 074.9	-1 393.0	267.7	568.7	-93.6	-319.4	137.8	550.6	431.7	734.6	576.5	172.9	756.5	722.7	447.8	897.9	866.8	768.7	362.3	658.7	496.3	452.4	-1 358.9
Upstream	PLN m	35.6	88.4	41.4	-0.3	165.1	-15.4	10.1	4.2	-5.6	-6.7	39.4	35.1	6.1	-55.9	24.7	147.7	80.0	39.0	-245.0	21.7	134.5	-835.8	46.4	-24.8	-679.7	68.3	120.0	7.1	-21.4	174.0	57.6	-483.3	-46.9	-151.5	-624.1	12.3	33.5	15.2	-118.4	6.9	-25.7	-12.7	49.3	182.4	123.7	98.8	102.3	146.0	176.4	146.0	577.8	153.1	128.7	14.6	190.8	-197.9
Downstream	PLN m	52.7	339.3	15.9	-745.6	-337.7	-1.8	166.3	221.1	89.9	475.5	98.9	271.6	293.5	339.3	1 003.3	391.3	263.4	55.6	351.0	1 061.3	345.4	-57.5	524.2	172.0	984.1	-47.4	-224.7	299.3	-13.3	13.9	-31.6	92.6	92.6	-928.1	-774.5	203.1	547.6	-106.5	-195.2	122.1	584.2	445.6	682.9	404.3	45.2	650.4	630.9	290.3	719.2	735.1	184.1	216.1	525.2	480.6	252.8	-1 156.8
including: retail*	PLN m	-12.5	-3.5	10.1	-1.7	-7.6	4.0	16.6	31.5	3.5	55.6	-2.6	8.0	12.3	-3.8	13.9	-12.8	-12.3	-2.1	-11.2	-38.4	-16.3	2.7	4.0	-2.2	-11.8	-19.2	-3.1	5.5	-7.3	-24.1	3.4	2.7	23.3	-11.5	17.9	6.2	10.3	32.0	-8.2	-0.4	11.2	39.4	7.6	2.2	23.6	43.1	-16.8	9.0	33.9	34.9	2.0	35.7	51.0	61.6	-23.2	9.7
Others	PLN m	-0.6	0.3	-1.1	-1.1	-2.5	-0.1	-0.1	0.0	-0.2	-0.4	0.1	-1.0	-0.1	-0.4	-1.4	-1.2	1.1	-0.5	3.7	3.1	1.4	2.5	0.7	0.8	5.4	0.1	0.8	1.3	11.7	13.9	2.9	1.4	1.2	1.4	6.9	-0.5	-0.4	-0.5	0.9
Consolidation items	PLN m	7.0	-42.3	-17	81.6	29.3	30.0	-18.3	-10.2	-19.5	-18.0	-6.4	-13.4	32.8	21.8	34.8	-0.5	-27.6	-5.9	33.4	-0.6	-62.3	29.4	32.5	-1.1	-1.5	-47.1	3.6	32.5	-24.2	-35.2	-11.6	-25.7	32.7	3.3	-1.3	52.8	-12.0	-1.8	-6.7	8.8	-7.9	-1.1	2.4	-10.2	4.0	7.3	-10.5	11.5	2.3	-14.3	6.8	-6.9	4.8	1.1	8.8	-4.2

Amortization	PLN m	79.6	78.2	79.0	78.2	315.0	62.4	67.5	72.5	82.4	284.8	79.8	91.4	102.3	116.4	389.9	123.5	149.9	166.4	168.8	608.6	165.3	164.6	164.5	163.1	657.5	166.8	158.9	154.7	162.0	642.5	214.3	172.6	203.9	218.1	808.9	177.8	186.5	176.0	174.2	262.5	259.7	238.0	307.7	226.6	210.7	202.2	204.8	183.1	184.1	174.7	180.8	213.1	212.7	226.8	256.7	275.4
Upstream	PLN m	13.0	12.2	12.0	11.4	48.6	10.9	12.0	12.6	17.9	53.4	15.8	15.2	14.8	14.3	60.1	25.5	29.6	32.1	32.8	120.0	31.2	31.6	30.7	35.4	128.9	34.2	31.3	32.7	35.4	133.6	99.0	53.5	87.8	103.8	344.1	62.8	69.1	58.4	52.6	143.8	140.1	116.5	181.6	83.1	79.8	69.3	75.2	58.7	60.3	50.6	55.5	52.5	49.6	56.0	78.1	86.1
Downstream	PLN m	66.6	65.9	67.1	66.7	266.3	51.6	55.7	60.0	63.8	231.1	62.0	73.7	85.5	100.0	321.2	95.9	118.1	132.2	134.1	480.3	132.0	131.0	131.5	125.6	520.1	130.7	125.6	120.1	124.4	500.8	113.7	117.3	114.3	114.3	459.5	113.8	116.0	116.3	120.3	119.1	120.0	121.9	126.5	143.9	131.2	132.9	129.9	124.4	123.8	124.1	125.3	160.6	163.1	170.8	178.6	189.3
including: retail*	PLN m	11.0	10.9	11.1	10.5	43.5	11.1	11.6	11.9	13.3	47.9	11.9	12.7	12.3	12.6	49.5	12.0	11.9	12.0	12.0	47.9	12.4	12.3	12.6	13.5	50.8	12.9	13.7	15.1	14.6	56.3	14.2	14.3	16.5	15.8	60.8	14.5	16.7	16.2	16.6	16.8	17.2	17.3	17.7	17.8	18.4	18.2	18.2	17.2	17.1	16.8	16.9	27.8	27.5	27.6	29.3	28.1
Others	PLN m	0.1	0.0	0.0	0.2	0.3	0.0	0.0	0.0	0.9	0.9	2.4	2.8	2.3	2.5	10.0	2.4	2.5	2.5	2.3	9.7	2.5	2.5	2.7	2.6	10.3	2.4	2.4	2.4	2.7	9.9	2.1	2.3	2.2	0.5	7.1	1.6	1.8	1.7	1.7
Consolidation items	PLN m	-0.1	0.1	-0.1	-0.1	-0.2	-0.1	-0.2	-0.1	-0.2	-0.6	-0.4	-0.3	-0.3	-0.4	-1.4	-0.3	-0.3	-0.4	-0.4	-1.4	-0.4	-0.5	-0.4	-0.5	-1.8	-0.5	-0.4	-0.5	-0.5	-1.8	-0.5	-0.5	-0.4	-0.5	-1.8	-0.4	-0.4	-0.4	-0.4	-0.4	-0.4	-0.4	-0.4	-0.4	-0.3	0.0	-0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

EBITDA	PLN m	174.3	463.9	118.2	-587.2	169.2	75.1	225.5	287.6	147.0	735.2	211.8	383.7	434.6	421.2	1 451.3	660.8	466.8	254.6	311.9	1 694.1	584.3	-696.8	768.3	310.0	965.8	140.7	58.6	494.9	114.8	809.1	231.6	-242.4	283.5	-856.8	-584.1	445.5	755.2	82.4	-145.2	400.3	810.3	669.7	1 042.3	803.1	383.6	958.7	927.5	630.9	1 082.0	1 041.5	949.5	575.4	871.4	723.1	709.1	-1 083.5
Upstream	PLN m	48.6	100.6	53.4	11.1	213.7	-4.5	22.1	16.8	12.3	46.7	55.2	50.3	20.9	-41.6	84.8	173.2	109.6	71.1	-212.2	141.7	165.7	-804.2	77.1	10.6	-550.8	102.5	151.3	39.8	14.0	307.6	156.6	-429.8	40.9	-47.7	-280.0	75.1	102.6	73.6	-65.8	150.7	114.1	103.4	230.9	265.5	203.5	168.1	177.5	204.7	236.7	196.6	633.3	205.6	178.3	70.6	268.9	-111.8
Downstream	PLN m	119.3	405.2	83	-678.9	-71.4	49.8	222.0	281.1	153.7	706.6	160.9	345.3	379.0	439.3	1 324.5	487.2	381.5	187.8	485.1	1 541.6	477.4	73.5	655.7	297.6	1 504.2	83.3	-99.1	419.4	111.1	514.7	82.1	209.9	206.9	-813.8	-315.0	316.9	663.6	9.8	-74.9	241.3	704.2	567.5	809.4	548.2	176.4	783.3	760.8	414.7	843.0	859.2	309.4	376.7	688.3	651.4	431.4	-967.5
including: retail*	PLN m	-1.5	7.4	21.2	8.8	35.9	15.1	28.2	43.4	16.8	103.5	9.3	20.7	24.6	8.8	63.4	-0.8	-0.4	9.9	0.8	9.5	-3.9	15.0	16.6	11.3	39.0	-6.3	10.6	20.6	7.3	32.2	17.6	17.0	39.8	4.3	78.7	20.7	27.0	48.2	8.4	16.4	28.4	56.7	25.3	20.0	42.0	61.3	1.4	26.2	51.0	51.7	18.9	63.5	78.5	89.2	6.1	37.8
Others	PLN m	-0.5	0.3	-1.1	-0.9	-2.2	-0.1	-0.1	0.0	0.7	0.5	2.5	1.8	2.2	2.1	8.6	1.2	3.6	2.0	6.0	12.8	3.9	5.0	3.4	3.4	15.7	2.5	3.2	3.7	14.4	23.8	5.0	3.7	3.4	1.9	14.0	1.1	1.4	1.2	2.6
Consolidation items	PLN m	6.9	-42.2	-17.1	81.5	29.1	29.9	-18.5	-10.3	-19.7	-18.6	-6.8	-13.7	32.5	21.4	33.4	-0.8	-27.9	-6.3	33.0	-2.0	-62.7	28.9	32.1	-1.6	-3.3	-47.6	3.2	32.0	-24.7	-37.0	-12.1	-26.2	32.3	2.8	-3.1	52.4	-12.4	-2.2	-7.1	8.4	-8.3	-1.5	2.0	-10.6	3.7	7.3	-10.8	11.5	2.3	-14.3	6.8	-6.9	4.8	1.1	8.8	-4.2

^* data changes, since 1Q2016 retail is reported without SDS

Results in operational segments cumulative

DOWNLOAD XLS (328.23 KB)

Years

Swap order Swap order Reset Chart

		1Qn08	2Qn08	3Qn08	4Qn08	1Qn09	2Qn09	3Qn09	4Qn09	1Qn10	2Qn10	3Qn10	4Qn10	1Qn11	2Qn11	3Qn11	4Qn11	1Qn12	2Qn12	3Qn12	4Qn12	1Qn13	2Qn13	3Qn13	4Qn13	1Qn14	2Qn14	3Qn14	4Qn14	1Qn15	2Qn15	3Qn15	4Qn15	1Qn16	2Qn16	3Qn16	4Qn16	1Qn17	2Qn17	3Qn17	4Qn17	1Qn18	2Qn18	3Qn18	4Qn18	1Qn19	2Qn19	3Qn19	4Qn19	1Qn20

Net sales	PLN m	3 561.5	7 779.4	12 543.6	16 294.7	2 716.6	6 164.5	10 296.5	14 321.0	3 904.9	8 647.6	13 927.4	19 662.8	6 515.2	13 296.6	20 894.1	29 259.6	7 832.3	16 216.4	24 785.2	33 073.7	7 168.7	13 274.9	21 062.3	28 559.2	7 177.0	14 376.3	21 926.1	28 501.9	5 131.5	11 773.2	17 483.7	22 709.4	3 935.9	8 904.9	14 565.0	20 931.1	5 447.3	10 902.2	17 164.7	24 185.6	6 324.7	13 855.7	22 199.7	30 121.7	6 741.0	14 403.0	22 280.8	29 493.3	6 095.8
Upstream	PLN m	81.5	228.5	324.5	381.7	35.8	109.0	152.5	235.3	134.1	227.6	279.0	327.1	103.8	314.1	443.0	582.3	264.3	501.6	627.0	722.5	187.4	311.4	420.9	585.8	258.8	498.9	697.0	906.3	185.9	379.4	539.9	698.9	294.4	616.2	861.6	1 228.5	368.6	712.9	968.9	1 358.7	296.7	665.5	1 040.0	1 463.7	310.7	618.1	853.2	1 186.7	329.3
Downstream	PLN m	3 589.5	7 861.1	12 678.2	16 449.0	2 736.6	6 215.3	10 387.2	14 434.3	3 906.9	8 655.5	13 941.9	19 684.7	6 481.2	13 204.3	20 748.9	29 062.3	7 778.1	16 096.7	24 627.0	32 899.9	7 176.9	13 287.7	21 082.5	28 587.3	7 047.7	14 205.9	21 686.5	28 157.9	5 029.2	11 574.8	17 189.3	22 369.1	3 731.8	8 489.8	14 012.4	20 120.7	5 180.6	10 436.8	16 534.8	23 326.4	6 091.2	13 396.2	21 532.8	29 171.9	6 533.8	14 021.6	21 790.4	28 826.2	5 882.9
including: retail*	PLN m	794.2	1 786.1	2 814.5	3 676.2	710.5	1 604.3	2 594.9	3 533.6	869.9	1 942.5	3 105.3	4 247.3	1 112.3	2 435.4	3 875.1	5 344.9	1 366.1	2 842.3	4 426.1	5 879.1	1 304.1	2 723.1	4 325.7	5 806.0	1 369.0	2 878.2	4 473.3	5 874.7	1 204.2	2 754.4	4 294.1	5 769.9	1 030.4	2 259.6	3 619.0	4 952.0	1 287.3	2 681.6	4 196.7	5 694.3	1 421.1	3 127.3	4 966.3	6 736.1	1 546.6	3 332.9	5 224.3	7 004.1	1 511.7
Others	PLN m	0.9	1.6	1.9	2.8	0.0	0.1	0.1	2.1	6.2	11.4	15.8	21.1	5.2	10.8	16.0	23.3	7.0	14.3	20.0	27.2	5.8	11.3	16.7	24.5	6.9	13.1	19.5	25.5	4.2	8.2	11.6	15.7
Consolidation items	PLN m	-110.4	-311.8	-461.0	-538.8	-55.8	-159.9	-243.3	-350.7	-142.3	-246.9	-309.3	-370.1	-75.0	-232.6	-313.8	-408.3	-217.1	-396.2	-488.8	-575.9	-201.4	-335.5	-457.8	-638.4	-136.4	-341.6	-476.9	-587.8	-87.8	-189.2	-257.1	-374.3	-90.3	-201.1	-309.0	-418.1	-101.9	-247.5	-339.0	-499.5	-63.2	-206.0	-373.1	-513.9	-103.5	-236.7	-362.8	-519.6	-116.4

EBIT	PLN m	94.7	480.4	519.6	-145.8	12.7	170.7	385.8	450.4	132.0	424.3	756.6	1 061.4	537.3	854.2	942.4	1 085.5	419.0	-442.4	161.4	308.3	-26.1	-126.4	213.8	166.6	17.3	-397.7	-318.1	-1 393.0	267.7	836.4	742.8	423.4	137.8	688.3	1 120.0	1 854.7	576.5	749.4	1 505.9	2 228.5	447.8	1 345.7	2 212.5	2 981.3	362.3	1 021.0	1 517.3	1 969.7	-1 358.9
Upstream	PLN m	35.6	124.0	165.4	165.1	-15.4	-5.3	-1.1	-6.7	39.4	74.5	80.6	24.7	147.7	227.7	266.7	21.7	134.5	-701.3	-654.9	-679.7	68.3	188.3	195.4	174.0	57.6	-425.7	-472.6	-624.1	12.3	45.8	61.0	-57.3	6.9	-18.8	-31.5	17.8	182.4	306.1	404.9	507.2	146.0	322.4	468.4	1 046.2	153.1	281.8	296.4	487.2	-197.9
Downstream	PLN m	52.7	392.0	407.9	-337.7	-1.8	164.5	385.6	475.5	98.9	370.5	664.0	1 003.3	391.3	654.7	710.3	1 061.3	345.4	287.9	812.1	984.1	-47.4	-272.1	27.2	13.9	-31.6	61.0	153.6	-774.5	203.1	750.7	644.2	449.0	122.1	706.3	1 151.8	1 834.7	404.3	449.4	1 099.9	1 730.7	290.3	1 009.5	1 744.6	1 928.7	216.1	741.3	1 221.9	1 474.7	-1 156.8
including: retail*	PLN m	-12.5	-16.0	-5.9	-7.6	4.0	20.6	52.1	55.6	-2.6	5.4	17.7	13.9	-12.8	-25.1	-27.2	-38.4	-16.3	-13.6	-9.6	-11.8	-19.2	-22.3	-16.8	-24.1	3.4	6.1	29.4	17.9	6.2	16.5	48.5	40.3	-0.4	10.8	50.2	57.8	2.2	25.8	68.9	52.1	9.0	42.9	77.8	79.8	35.7	86.7	148.3	125.1	9.7
Others	PLN m	-0.6	-0.3	-1.4	-2.5	-0.1	-0.2	-0.2	-0.4	0.1	-0.9	-1.0	-1.4	-1.2	-0.1	-0.6	3.1	1.4	3.9	4.6	5.4	0.1	0.9	2.2	13.9	2.9	4.4	5.5	6.9	-0.5	-0.9	-1.5	-0.6
Consolidation items	PLN m	7.0	-35.3	-52.3	29.3	30.0	11.7	1.5	-18.0	-6.4	-19.8	13.0	34.8	-0.5	-28.1	-34.0	-0.6	-62.3	-32.9	-0.4	-1.5	-47.1	-43.5	-11.0	-35.2	-11.6	-37.4	-4.6	-1.3	52.8	40.8	39.1	32.3	8.8	0.8	-0.3	2.2	-10.2	-6.1	1.1	-9.4	11.5	13.8	-0.5	6.4	-6.9	-2.1	-1.0	7.8	-4.2

Amortization	PLN m	79.6	157.8	236.8	315.0	62.4	129.9	202.4	284.8	79.8	171.2	273.5	389.9	123.5	273.4	439.8	608.6	165.3	329.9	494.4	657.5	166.8	325.7	480.4	642.5	214.3	386.9	590.8	808.9	177.8	364.3	540.3	714.5	262.5	522.2	760.2	1 067.9	226.6	437.3	639.4	844.3	183.1	367.2	541.9	722.7	213.1	425.8	652.6	909.3	275.4
Upstream	PLN m	13.0	25.2	37.2	48.6	10.9	22.9	35.5	53.4	15.8	31.0	45.8	60.1	25.5	55.1	87.2	120.0	31.2	62.8	93.5	128.9	34.2	65.5	98.2	133.6	99.0	152.5	240.3	344.1	62.8	131.9	190.3	242.9	143.8	283.9	400.4	582.0	83.1	162.9	232.1	307.4	58.7	119.0	169.6	225.1	52.5	102.1	158.1	236.2	86.1
Downstream	PLN m	66.6	132.5	199.6	266.3	51.6	107.3	167.3	231.1	62.0	135.7	221.2	321.2	95.9	214.0	346.2	480.3	132.0	263.0	394.5	520.1	130.7	256.3	376.4	500.8	113.7	230.9	345.2	459.5	113.8	229.7	346.0	466.3	119.1	239.1	361.0	487.4	143.9	275.1	408.0	537.9	124.4	248.2	372.3	497.6	160.6	323.7	494.5	673.1	189.3
including: retail*	PLN m	11.0	21.9	33.0	43.5	11.1	22.7	34.6	47.9	11.9	24.6	36.9	49.5	12.0	23.9	35.9	47.9	12.4	24.7	37.3	50.8	12.9	26.6	41.7	56.3	14.2	28.5	45.0	60.8	14.5	31.2	47.4	64.0	16.8	34.0	51.3	69.0	17.8	36.2	54.4	72.6	17.2	34.3	51.1	68.0	27.8	55.3	82.9	112.2	28.1
Others	PLN m	0.1	0.1	0.1	0.3	0.0	0.0	0.0	0.9	2.4	5.2	7.5	10.0	2.4	4.9	7.4	9.7	2.5	5.0	7.7	10.3	2.4	4.8	7.2	9.9	2.1	4.4	6.6	7.1	1.6	3.5	5.3	7.0
Consolidation items	PLN m	-0.1	0.0	-0.1	-0.2	-0.1	-0.3	-0.4	-0.6	-0.4	-0.7	-1.0	-1.4	-0.3	-0.6	-1.0	-1.4	-0.4	-0.9	-1.3	-1.8	-0.5	-0.9	-1.4	-1.8	-0.5	-0.9	-1.3	-1.8	-0.4	-0.8	-1.3	-1.7	-0.4	-0.8	-1.2	-1.5	-0.4	-0.7	-0.7	-1.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

EBITDA	PLN m	174.3	638.2	756.4	169.2	75.1	300.6	588.2	735.2	211.8	595.5	1 030.1	1 451.3	660.8	1 127.6	1 382.2	1 694.1	584.3	-112.5	655.8	965.8	140.7	199.3	694.2	809.1	231.6	-10.8	272.7	-584.1	445.5	1 200.7	1 283.1	1 137.9	400.3	1 210.5	1 880.2	2 922.6	803.1	1 186.7	2 145.3	3 072.8	630.9	1 712.9	2 754.4	3 704.0	575.4	1 446.8	2 169.9	2 879.0	-1 083.5
Upstream	PLN m	48.6	149.2	202.6	213.7	-4.5	17.6	34.4	46.7	55.2	105.5	126.4	84.8	173.2	282.8	353.9	141.7	165.7	-638.5	-561.4	-550.8	102.5	253.8	293.6	307.6	156.6	-273.2	-232.3	-280.0	75.1	177.7	251.3	185.6	150.7	265.1	368.9	599.8	265.5	469.0	637.0	814.6	204.7	441.4	638.0	1 271.3	205.6	383.9	454.5	723.4	-111.8
Downstream	PLN m	119.3	524.5	607.5	-71.4	49.8	271.8	552.9	706.6	160.9	506.2	885.2	1 324.5	487.2	868.7	1 056.5	1 541.6	477.4	550.9	1 206.6	1 504.2	83.3	-15.8	403.6	514.7	82.1	291.9	498.8	-315.0	316.9	980.4	990.2	915.3	241.2	945.4	1 512.8	2 322.1	548.2	724.5	1 507.9	2 268.6	414.7	1 257.7	2 116.9	2 426.3	376.7	1 065.0	1 716.4	2 147.8	-967.5
including: retail*	PLN m	-1.5	5.9	27.1	35.9	15.1	43.3	86.7	103.5	9.3	30.0	54.6	63.4	-0.8	-1.2	8.7	9.5	-3.9	11.1	27.7	39.0	-6.3	4.3	24.9	32.2	17.6	34.6	74.4	78.7	20.7	47.7	95.9	104.3	16.4	44.8	101.5	126.8	20.0	62.0	123.3	124.7	26.2	77.2	128.9	147.8	63.5	142.0	231.2	237.3	37.8
Others	PLN m	-0.5	-0.2	-1.3	-2.2	-0.1	-0.2	-0.2	0.5	2.5	4.3	6.5	8.6	1.2	4.8	6.8	12.8	3.9	8.9	12.3	15.7	2.5	5.7	9.4	23.8	5.0	8.8	12.1	14.0	1.1	2.6	3.8	6.4	0.0	0.0	0.0	0.0
Consolidation items	PLN m	6.9	-35.3	-52.4	29.1	29.9	11.4	1.1	-18.6	-6.8	-20.5	12.0	33.4	-0.8	-28.7	-35.0	-2.0	-62.7	-33.8	-1.7	-3.3	-47.6	-44.4	-12.4	-37.0	-12.1	-38.3	-5.9	-3.1	52.4	40.0	37.8	30.6	8.4	0.0	-1.5	0.7	-10.6	-6.8	0.4	-10.4	11.5	13.8	-0.5	6.4	-6.9	-2.1	-1.0	7.8	-4.2

^* data changes, since 1Q2016 retail is reported without SDS

Hedging transactions quarterly

DOWNLOAD XLS (321.63 KB)

Years

Swap order Swap order Reset Chart

		1Q08	2Q08	3Q08	4Q08	1Q09	2Q09	3Q09	4Q09	1Q10	2Q10	3Q10	4Q10	1Q11	2Q11	3Q11	4Q11	1Q12	2Q12	3Q12	4Q12	1Q13	2Q13	3Q13	4Q13	1Q14	2Q14	3Q14	4Q14	1Q15	2Q15	3Q15	4Q15	1Q16	2Q16	3Q16	4Q16	1Q17	2Q17	3Q17	4Q17	1Q18	2Q18	3Q18	4Q18	1Q19	2Q19	3Q19	4Q19	1Q20

Closed positions	PLN m	260.8	-7.3	-175.4	-313.1	-64.4	91.1	108.6	80.7	-62.6	-44.4	-14.9	4.8	-72.7	-15.7	31.1	-63.4	-25.5	-15.4	2.2	-2.6	-42.4	68.1	0.0	29.4	-7.8	19.5	-4.0	-14.4	-97.6	-21.8	-28.8	-63.4	4.0	147.3	20.9	0.9	-29.0	18.2	63.8	64.4	58.4	-16.5	22.9	44.7	-6.7	-3.1	-6.7	-2.5	-18.5
Product prices hedging transactions	PLN m	9.0	-67.8	-84.3	-30.1	27.6	33.4	57.7	4.5	0.0	-0.4	-3.0	-1.4	0.3	5.6	11.8	6.2	0.0	-5.0	-7.4	-1.7	9.3	38.9	-12.2	-8.8	-2.7	0.1	0.3	-1.1	0.0	-5.4	-9.3	-51.0	50.2	160.7	13.2	-7.8	0.1	-0.2	9.5	12.5	2.4	15.3	25.5	17.0	0.8	8.8	16.4	-11.8	1.4
FX and CO₂ hedging transactions	PLN m	251.8	60.5	-91.1	-286.3	-90.3	57.7	36.8	80.2	17.1	-43.9	-17.7	8.2	31.4	14.1	18.0	-69.6	15.3	-10.4	2.7	-0.9	-0.8	29.3	10.5	38.2	15.7	19.4	-5.4	-13.3	-72.6	-16.5	-21.0	-12.3	-14.6	-13.5	4.0	8.7	1.7	17.6	48.8	53.7	77.7	-32.9	-11.2	25.2	-3.8	-11.6	-26.8	11.8	-19.9
Interest rate hedging transactions	PLN m	0.0	0.0	0.0	3.3	-1.7	0.0	14.1	-4.0	-79.7	-0.1	5.8	-2.0	-104.4	-35.4	1.3	0.0	-40.8	0.0	6.9	0.0	-50.9	-0.1	1.7	0.0	-20.8	0.0	1.1	0.0	-25.0	0.1	1.5	-0.1	-31.6	0.1	3.7	0.0	-30.8	0.8	5.5	-1.8	-21.7	1.1	8.6	2.5	-3.7	-0.3	3.7	-2.5	0.0

Open positions	PLN m	-132.2	53.7	-105.7	172.0	-157.4	128.6	-78.1	-107.6	-34.5	-180.5	134.0	5.1	165.8	-19.0	-161.9	5.3	169.0	-137.7	97.4	30.4	-39.7	-52.7	101.3	48.9	-3.9	-29.3	-68.2	-89.8	3.1	58.1	82.2	147.0	29.1	-220.4	38.8	-54.1	124.4	88.2	-33.6	17.7	-49.1	-1.6	3.7	-69.7	23.1	33.7	-131.5	109.5	-197.7
Product prices hedging transactions	PLN m	-71.7	28.1	-27.4	169.1	36.9	-65.2	-79.7	2.6	-2.0	-14.0	10.4	3.6	15.3	-2.4	-7.8	-4.9	-1.1	-15.3	15.2	0.9	2.5	-44.7	32.5	10.7	1.1	2.3	-4.3	-26.5	-11.4	14.9	60.2	150.9	-59.2	-142.9	17.5	38.2	-10.5	-0.8	0.4	4.3	20.7	3.1	-17.9	-46.3	54.2	-7.5	-77.2	11.9	-76.4
FX and CO₂ hedging transactions	PLN m	-60.4	19.0	-75.6	161.0	-140.5	114.2	18.2	-90.5	-75.7	-87.9	146.6	-23.3	43.2	-28.5	-95.6	20.8	121.9	-92.5	92.5	25.8	-89.4	-26.0	72.6	35.2	-22.4	-24.3	-61.4	-52.5	5.4	42.7	32.7	-9.1	84.8	-60.5	14.0	-118.4	102.0	95.2	-29.9	3.1	-77.6	-32.2	28.7	-14.4	-31.0	47.7	-49.6	93.5	-111.7
Interest rate hedging transactions	PLN m	-0.1	6.6	-2.7	-158.1	-53.8	79.6	-16.6	-19.7	43.2	-78.6	-23.0	24.8	107.3	11.9	-58.5	-10.6	48.2	-29.9	-10.3	3.7	47.2	18.0	-3.8	3.0	17.4	-7.3	-2.5	-10.8	9.1	0.5	-10.7	5.2	3.5	-17.0	7.3	26.1	32.9	-6.2	-4.1	10.3	7.8	27.5	-7.1	-9.0	-0.1	-6.5	-4.7	4.1	-9.6

Operational FX changes effect for LOTOS Group quarterly

DOWNLOAD XLS (318.95 KB)

Years

Swap order Swap order Reset Chart

		1Q08	2Q08	3Q08	4Q08	1Q09	2Q09	3Q09	4Q09	1Q10	2Q10	3Q10	4Q10	1Q11	2Q11	3Q11	4Q11	1Q12	2Q12	3Q12	4Q12	1Q13	2Q13	3Q13	4Q13	1Q14	2Q14	3Q14	4Q14	1Q15	2Q15	3Q15	4Q15	1Q16	2Q16	3Q16	4Q16	1Q17	2Q17	3Q17	4Q17	1Q18	2Q18	3Q18	4Q18	1Q19	2Q19	3Q19	4Q19	1Q20

FX operational changes	PLN m	33.5	-36.0	-129.4	-187.2	-104.4	-0.6	-10.0	-71.9	-16.5	-102.2	70.0	84.3	-20.6	-3.8	-282.7	-12.3	-1.5	-91.3	64.4	-2.8	-32.1	18.3	63.7	26.8	-1.2	-4.2	-26.3	-33.4	-43.3	37.5	6.6	10.3	2.3	7.4	14.2	-21.2	6.4	0.6	-15.1	3.3	-5.8	-57.8	-2.4	-0.2	-25.1	33.8	-11.2	68.5	-47.2
out of which: Grupa LOTOS SA	PLN m	30.1	-29.8	-127.8	-189.0	-104.8	1.3	-4.1	-71.1	-14.1	-96.8	76.8	78.1	-20.2	-3.0	-284.1	-10.5	0.0	-87.7	64.1	-1.4	-31.7	15.9	65.8	27.2	-1.3	-4.1	-27.5	-32.1	-44.2	37.4	6.3	9.7	2.3	6.9	14.7	-22.1	6.6	0.4	-15.1	3.5	-5.8	-57.6	-2.0	-0.1	-25.0	33.7	-11.0	68.4	-48.2

LIFO effect quarterly

DOWNLOAD XLS (319.53 KB)

Years

Swap order Swap order Reset Chart

		1Q08	2Q08	3Q08	4Q08	1Q09	2Q09	3Q09	4Q09	1Q10	2Q10	3Q10	4Q10	1Q11	2Q11	3Q11	4Q11	1Q12	2Q12	3Q12	4Q12	1Q13	2Q13	3Q13	4Q13	1Q14	2Q14	3Q14	4Q14	1Q15	2Q15	3Q15	4Q15	1Q16	2Q16	3Q16	4Q16	1Q17	2Q17	3Q17	4Q17	1Q18	2Q18	3Q18	4Q18	1Q19	2Q19	3Q19	4Q19	1Q20

EBIT	PLN m	94.7	385.7	39.2	-665.4	12.7	158	215.1	64.6	132	292.3	332.3	304.8	537.3	316.9	88.2	143.1	419	-861.4	603.8	151.4	-26.1	-100.3	340.2	-47.2	17.3	-415	79.6	-1 074.9	267.7	568.7	-93.6	-319.4	137.8	550.6	431.7	734.6	576.5	172.9	756.5	722.7	447.8	897.9	866.8	768.7	362.3	658.7	496.3	452.4	-1 358.9
LIFO effect	PLN m	-45.2	-211.8	-24.1	893.3	-100.9	-186.9	-63	-97.3	-69.3	-253.2	81.7	-177.7	-278.1	-240.1	-124.5	-348.5	-232.7	204.6	22.2	60.8	155.3	86.3	55.3	79.7	56.0	-9.5	52.3	863.3	15.0	-60.6	318.0	6.2	192.2	-12.0	-17.2	-85.9	-122.8	137.3	12.1	-197.5	-175.0	-317.8	-173.9	166.8	41.4	-43.7	121.4	22.1	1 402.1
LIFO EBIT	PLN m	49.5	173.9	15.1	227.9	-88.2	-28.9	152.1	-32.7	62.7	39.1	414	127.1	259.2	76.8	-36.3	-205.4	186.3	-656.8	626.0	212.2	129.2	-14.0	395.5	32.5	73.3	-424.5	131.9	-211.6	282.7	508.1	224.4	-313.2	330.0	538.6	414.5	648.7	453.7	310.2	768.6	525.2	272.8	580.1	692.9	935.5	403.7	615.0	617.7	474.5	43.2

Your pages	Notes	Action
Struktura zarządzania
Ład korporacyjny

2019 Summary

About the LOTOS Group

The environment

Society

Governance

About the Report

Glossary

Previous Reports

Interactive data

Consolidated statement of comprehensive income quarterly

Consolidated statement of comprehensive income cumulative

Consolidated statement of financial position

Consolidated statement of cash flows quarterly

Consolidated statement of cash flows cumulative

Results in operational segments quarterly

Results in operational segments cumulative

Hedging transactions quarterly

Operational FX changes effect for LOTOS Group quarterly

LIFO effect quarterly