INVESTOR RELATIONS

Macro data

Select year

Macroeconomic data – average: 2022 unit Jan Feb Mar Apr May Jun Jul Aug Sept Oct Nov Dec
Brent crude oil price $/b 87.2 98.2 118.8 104.4 113.3 123.7 112.7 100.0 89.9 93.3 91.7 81.1
Model refining margin (1) $/b 3.7 2.7 10.8 20.5 24.3 34.4 18.5 14.1 16.7 31.4 19.9 14.3
Differential (2) $/b 0.9 3.6 15.4 14.7 9.5 12.5 9.9 8.1 4.2 5.7 6.7 6.3
Model petrochemical margin (3) EUR/t 1 230 1 162 1 106 1 456 1 399 1 343 1 212 1 169 1 087 993 1038 1138
USD / PLN (4) PLN 4.02 4.01 4.32 4.30 4.39 4.39 4.69 4.67 4.79 4.89 4.60 4.42
EUR / PLN (4) PLN 4.55 4.55 4.76 4.65 4.65 4.64 4.77 4.72 4.74 4.81 4.70 4.68
Natural gas price TTF month-ahead PLN/MWh                     557 544
Natural gas price TGEgasDA PLN/MWh                     460 555
Electricity price TGeBase PLN/MWh                     830 782
Macroeconomic data – average: 2022 unit 1Q 2Q 3Q 4Q
Brent crude oil price $/b 102.2 113.9 100.8 88.9
Model refining margin (1)

$/b

6.0 26.5 16.4 22.0
Differential (2)

$/b

7.8 12.3 7.4 6.4
Model petrochemical margin (3) EUR/t 1 166 1 405 1 155 1 056
USD / PLN (4) PLN 4.13 4.36 4.71 4.64
EUR / PLN (4) PLN 4.63 4.65 4.75 4.73
Natural gas price TTF month-ahead PLN/MWh       580
Natural gas price TGEgasDA PLN/MWh       466
Electricity price TGeBase PLN/MWh       750

(1) Model refining margin = revenues (93,5% Products = 36% Gasoline + 43% Diesel + 14,5% HHO) - costs (100% input: Brent crude oil and other raw materials). Spot quotations. (valid till 31.07.2022)
Model refining margin = revenues (93,6% Products = 33% Gasoline + 48% Diesel + 13% HHO) - costs (100% input: 98% Brent crude oil + 2% natural gas). Spot quotations. (valid from 01.08.2022)

(2) Differential calculated on the real share of processed crude oils. Spot quotations. (valid from 01.01.2022)

(3) Model petrochemical margin = revenues (98% Products = 44% HDPE + 7% LDPE + 35% PP Homo + 12% PP Copo) - costs (100% input = 75% Naphtha + 25% LS VGO). Revenues contract quotations; costs spot quotations.

(4) Average foreign exchange rates according to the National Bank of Poland