Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 2 280 496.964 | 3 750 633.525 | 3 153 046.911 | 3 740 419.894 | 4 941 008.40521 | 4 957 521.91037 | 4 877 002.58155 | 4 896 827.84365 | 5 383 467.29404 | 5 177 266.51294 | 4 967 601.55642 | 5 038 072.46086 | 4 875 982.30409 | 5 395 942.20403 | 6 746 889.02174 | 7 719 007.33362 | 7 995 340.730864 | 8 930 865.616 |
| Aktywa trwałe (mln) | 635 423.067 | 994 022.939 | 1 139 575.831 | 1 404 712.623 | 1 827 184.38437 | 2 021 959.35344 | 2 077 985.90298 | 2 066 641.33952 | 2 309 332.3413 | 2 505 329.52929 | 2 413 351.70467 | 2 479 669.59279 | 2 391 937.80244 | 2 233 115.46729 | 2 370 341.96884 | 3 236 802.58443 | 3 961 565.270188 | 4 353 900.556 |
| Rzeczowe aktywa trwałe netto | 59 948.922 | 59 316.648 | 73 415.209 | 103 642.27 | 118 280.44627 | 133 036.9288 | 88 852.9643 | 96 305.49075 | 333 516.48417 | 551 670.38532 | 552 520.11327 | 669 022.39178 | 764 608.22099 | 742 371.96944 | 806 503.21342 | 1 163 339.86741 | 1 584 115.855834 | 1 745 474.764 |
| Wartość firmy | 17 470.975 | 11 395.348 | 8 311.051 | 8 509.905 | 20 959.0 | 16 978.0 | 11 958.0 | 12 086.0 | 169 206.0 | 168 913.0 | 168 062.0 | 178 711.0 | 180 408.0 | 180 080.0 | 180 409.0 | 198 110.0 | 315 889.0 | 264 452.0 |
| Wartości niematerialne i prawne | 23 767.547 | 28 453.762 | 38 212.552 | 42 206.283 | 485 340.0 | 911 367.195 | 856 642.589 | 792 917.456 | 820 846.289 | 776 354.213 | 713 721.0 | 697 411.801 | 546 452.446 | 514 765.769 | 569 236.254 | 871 816.867 | 919 693.311 | 1 015 188.699 |
| Wartość firmy i wartości niematerialne i prawne | 41 238.522 | 39 849.11 | 46 523.603 | 50 716.188 | 506 299.0 | 928 345.195 | 868 600.589 | 805 003.456 | 990 052.289 | 945 267.213 | 881 783.0 | 876 122.801 | 726 860.446 | 694 845.769 | 749 645.254 | 1 069 926.867 | 1 235 582.311 | 1 279 640.699 |
| Należności netto | 1 162 431.253 | 1 886 321.43 | 1 407 233.485 | 1 320 467.268 | 1 876 451.94952 | 1 474 493.87867 | 1 492 917.99427 | 1 193 377.58492 | 1 712 816.59826 | 1 710 302.68179 | 1 493 226.36777 | 1 635 616.05478 | 1 468 690.96452 | 1 733 662.31016 | 2 378 977.12555 | 1 956 967.01258 | 1 529 057.750557 | 1 859 970.903 |
| Inwestycje długoterminowe | 398 410.308 | 681 002.541 | 798 383.316 | 1 036 500.089 | 947 350.67534 | 612 361.67505 | 714 090.99948 | 825 312.99078 | 581 689.13979 | 575 855.26927 | 596 529.89906 | 568 320.4123 | 493 608.16389 | 350 329.87976 | 463 100.05094 | 651 393.79251 | 1 031 379.328457 | 1 018 339.046 |
| Aktywa obrotowe | 1 645 073.897 | 2 756 610.586 | 2 013 471.08 | 2 335 707.271 | 3 113 824.02084 | 2 935 562.55693 | 2 799 016.67857 | 2 830 186.50413 | 3 074 134.95274 | 2 671 936.98365 | 2 554 249.85175 | 2 558 402.86807 | 2 484 044.50164 | 3 162 826.73674 | 4 376 547.0529 | 4 482 204.74919 | 4 033 775.460675 | 4 576 965.06 |
| Środki pieniężne i Inwestycje | 143 081.045 | 259 663.869 | 173 582.208 | 193 065.408 | 545 769.01769 | 773 190.31217 | 596 797.16478 | 581 937.85592 | 618 816.40562 | 407 694.92025 | 424 094.6816 | 365 525.0054 | 434 134.6288 | 757 824.76887 | 862 669.65781 | 1 600 626.56427 | 1 187 796.59835 | 1 248 456.564 |
| Zapasy | 329 452.721 | 563 472.571 | 424 814.751 | 779 306.8 | 657 115.07922 | 672 054.72204 | 689 356.72385 | 1 047 286.09944 | 724 259.53849 | 517 303.4384 | 598 074.63352 | 514 101.14101 | 519 298.71203 | 645 123.14414 | 1 021 193.43918 | 698 349.5985 | 904 844.38183 | 877 646.182 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 155 102.966 | 238 929.91155 | 211 977.64626 | 102 014.95648 | 89 892.55117 | 96 522.3989 | 28 884.035 | 23 511.013 | 10 552.837 | 67 836.869 | 20 786.953 | 49 951.749 | 48 888.56038 | 30 499.103 |
| Środki pieniężne i inne aktywa pieniężne | 143 081.045 | 259 663.869 | 173 582.208 | 193 065.408 | 390 666.05169 | 534 260.40062 | 384 819.51852 | 479 922.89944 | 528 923.85445 | 311 172.52135 | 395 210.6466 | 342 013.9924 | 423 581.7918 | 689 987.89987 | 841 882.70481 | 1 550 674.81527 | 1 138 908.03797 | 1 217 957.461 |
| Należności krótkoterminowe | 709 914.549 | 1 312 068.006 | 1 276 734.99 | 1 329 345.96 | 1 331 422.73606 | 1 347 587.40024 | 1 238 980.73528 | 1 475 614.56627 | 1 549 647.98989 | 1 383 402.98133 | 1 416 001.22223 | 1 184 019.99915 | 1 103 969.97936 | 1 547 819.75367 | 1 619 765.12795 | 1 148 950.81331 | 1 275 508.210575 | 1 390 791.968 |
| Dług krótkoterminowy | 610 244.407 | 917 939.795 | 484 401.049 | 571 311.905 | 1 021 420.43343 | 743 380.18586 | 823 508.77857 | 694 989.33507 | 645 918.30381 | 231 353.95 | 295 458.90382 | 306 899.50701 | 418 403.8128 | 401 237.9999 | 822 400.11137 | 689 742.18486 | 569 581.193241 | 875 758.977 |
| Zobowiązania krótkoterminowe | 1 470 719.945 | 2 666 296.709 | 2 011 919.755 | 2 200 821.721 | 2 801 638.26353 | 2 423 238.51879 | 2 245 307.68693 | 2 352 147.33196 | 2 589 073.72123 | 2 098 319.7189 | 2 130 330.30747 | 2 167 354.73656 | 2 126 279.48302 | 2 518 314.78651 | 3 430 948.43923 | 2 935 026.25568 | 2 608 427.815094 | 3 397 095.815 |
| Rozliczenia międzyokresowe | 150 560.988 | 436 288.909 | 0.0 | 300 163.855 | 448 795.09325 | 0.0 | 182 818.17271 | 0.0 | 393 507.42752 | 483 562.78659 | 0.0 | 30 145.69343 | 603 905.69088 | 569 257.03296 | 260 855.369638 | 214 467.583882 | 186 860.740808 | 0.0 |
| Zobowiązania długoterminowe | 316 381.297 | 513 573.919 | 486 680.838 | 604 734.704 | 784 490.66827 | 918 670.32812 | 1 018 197.78444 | 979 449.22903 | 1 251 078.95032 | 1 433 588.697 | 1 251 810.81344 | 1 321 180.09174 | 1 201 086.77123 | 1 119 296.41995 | 931 696.23927 | 1 747 505.80503 | 2 311 958.021747 | 2 214 158.206 |
| Rezerwy z tytułu odroczonego podatku | 3 827.667 | 12 772.68 | 14 107.662 | 41 178.149 | 13 413.4859 | 92 214.02238 | 89 960.58918 | 94 427.02782 | 100 391.01866 | 98 805.79756 | 89 446.40874 | 98 342.35206 | 70 014.95546 | 57 329.14207 | 62 123.88352 | 109 254.80933 | 168 380.398426 | 285 478.218 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 147204.05699 | 186207.44411 | 211876.28805 | 269719.77544 | 216395.977852 | 451949.506 |
| Zobowiązania ogółem | 1 787 101.241 | 3 179 870.628 | 2 498 600.593 | 2 805 556.424 | 3 586 128.9318 | 3 341 908.84691 | 3 263 505.47137 | 3 331 596.561 | 3 840 152.67154 | 3 531 908.41529 | 3 382 141.1209 | 3 488 534.8283 | 3 327 366.25425 | 3 637 611.20646 | 4 362 644.6785 | 4 682 532.06071 | 4 920 385.836841 | 5 611 254.021 |
| Kapitał własny | 493 395.723 | 570 762.897 | 654 446.318 | 934 863.469 | 1 354 879.47341 | 1 615 613.06347 | 1 613 497.11019 | 1 565 231.28266 | 1 543 314.6225 | 1 645 358.09765 | 1 585 460.43551 | 1 549 537.63256 | 1 548 616.04984 | 1 758 330.99757 | 2 384 244.34325 | 3 036 475.27291 | 3 074 954.894023 | 3 319 611.595 |
| Udziały mniejszościowe | (6 750.555) | (16 420.995) | (12 679.945) | (3 267.768) | 15 540.62673 | 146 829.79695 | 137 658.19975 | 138 520.84064 | 343 992.74292 | 396 456.531 | 391 069.14348 | 421 040.37208 | 377 134.28464 | 420 153.30983 | 609 282.11994 | 775 288.9838 | 802 793.029768 | 659 346.458 |
| Pasywa | 2 280 496.964 | 3 750 633.525 | 3 153 046.911 | 3 743 687.661 | 4 941 008.40521 | 4 810 692.11343 | 4 739 344.38181 | 4 758 307.00302 | 5 383 467.29404 | 5 177 266.51294 | 4 576 532.41293 | 5 038 072.46086 | 4 875 982.30409 | 5 395 942.20403 | 6 746 889.02175 | 7 719 007.33362 | 7 995 340.730864 | 8 930 865.616 |
| Inwestycje | 367 137.032 | 649 604.575 | 751 304.161 | 989 501.046 | 1 102 453.64134 | 851 291.5866 | 926 068.64574 | 927 327.94726 | 671 581.69096 | 672 377.66817 | 625 413.93406 | 591 831.4253 | 504 161.00089 | 418 166.74876 | 483 887.00394 | 701 345.54151 | 1 080 267.888837 | 1 048 838.149 |
| Dług (mln) | 910 042.627 | 1 408 623.912 | 946 293.745 | 1 106 976.992 | 1 777 747.19518 | 1 557 432.08347 | 1 730 304.24382 | 1 557 118.08985 | 1 757 707.26229 | 1 528 012.735 | 1 406 582.35607 | 1 430 650.55298 | 1 461 992.48298 | 1 384 514.35211 | 1 569 550.82309 | 2 196 591.2966 | 2 547 104.864432 | 2 817 983.506 |
| Środki pieniężne i inne aktywa pieniężne | 143 081.045 | 259 663.869 | 173 582.208 | 193 065.408 | 390 666.05169 | 534 260.40062 | 384 819.51852 | 479 922.89944 | 528 923.85445 | 311 172.52135 | 395 210.6466 | 342 013.9924 | 423 581.7918 | 689 987.89987 | 841 882.70481 | 1 550 674.81527 | 1 138 908.03797 | 1 217 957.461 |
| Dług netto | 766 961.582 | 1 148 960.043 | 772 711.537 | 913 911.584 | 1 387 081.14349 | 1 023 171.68285 | 1 345 484.7253 | 1 077 195.19041 | 1 228 783.40784 | 1 216 840.21365 | 1 011 371.70947 | 1 088 636.56058 | 1 038 410.69118 | 694 526.45224 | 727 668.11828 | 645 916.48133 | 1 408 196.826462 | 1 600 026.045 |
| Ticker | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS | 001120.KS |
| Waluta | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |