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) | 341 838.494 | 357 704.464 | 362 624.496 | 410 351.801 | 477 929.17153 | 505 456.93406 | 525 157.53756 | 608 388.10097 | 691 464.60886 | 733 018.51832 | 745 823.20035 | 738 431.2671 | 693 882.85286 | 679 134.86379 | 684 434.51215 | 668 872.02639 | 685 663.060325 | 696 400.955 |
| Aktywa trwałe (mln) | 198 508.372 | 252 677.144 | 259 336.45 | 257 203.86 | 330 323.4543 | 362 046.50557 | 448 515.8275 | 526 292.76085 | 599 615.57124 | 614 371.49996 | 633 137.25461 | 648 620.48704 | 575 560.96736 | 562 778.54957 | 551 095.52859 | 548 689.8841 | 571 675.102011 | 572 746.377 |
| Rzeczowe aktywa trwałe netto | 182 977.321 | 239 816.151 | 247 968.069 | 248 369.399 | 50 049.90712 | 57 933.31759 | 69 384.23476 | 87 275.94891 | 65 860.30026 | 66 665.98322 | 67 609.24324 | 66 659.239 | 68 972.51525 | 61 432.62241 | 69 036.98689 | 77 727.01808 | 105 219.091559 | 118 180.157 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 976.551 | 2 185.201 | 1 889.552 | 1 640.312 | 1 235.55967 | 1 022.58681 | 776.15128 | 1 094.51532 | 1 084.12416 | 289.51386 | 293.36464 | 311.70522 | 289.69552 | 517.44447 | 430.26262 | 649.54571 | 669.13673 | 486.335 |
| Wartość firmy i wartości niematerialne i prawne | 976.551 | 2 185.201 | 1 889.552 | 1 640.312 | 1 235.55967 | 1 022.58681 | 776.15128 | 1 094.51532 | 1 084.12416 | 289.51386 | 293.36464 | 311.70522 | 289.69552 | 517.44447 | 430.26262 | 649.54571 | 669.13673 | 486.335 |
| Należności netto | 17 611.126 | 16 442.793 | 15 914.179 | 26 876.273 | 17 465.66136 | 17 449.30786 | 12 902.595 | 12 596.55335 | 17 741.39404 | 20 929.72221 | 29 592.21097 | 7 890.85881 | 7 568.80573 | 5 871.74612 | 10 337.494 | 6 620.40747 | 7 192.061623 | 5 487.16 |
| Inwestycje długoterminowe | 11 877.306 | 7 474.226 | 6 851.118 | 4 175.992 | 5 570.69128 | 0.0 | 2 076.96558 | 0.0 | 0.0 | 0.0 | 563 282.21467 | 579 566.84378 | (44 455.67408) | (23 422.59036) | (36 203.857) | (16 156.702) | 463 361.58491 | (54 678.357) |
| Aktywa obrotowe | 143 330.122 | 105 027.32 | 103 288.046 | 153 147.941 | 147 605.71723 | 143 410.42849 | 76 641.71006 | 82 095.34013 | 91 849.0376 | 118 647.01779 | 112 685.94574 | 89 810.78006 | 118 321.8855 | 116 356.31422 | 133 338.98356 | 120 182.14229 | 113 987.958313 | 123 654.578 |
| Środki pieniężne i Inwestycje | 2 208.966 | 3 133.388 | 3 654.671 | 3 955.722 | 2 835.03249 | 3 224.10281 | 2 403.80175 | 1 914.60598 | 5 311.70074 | 29 268.04309 | 20 439.42581 | 27 032.562 | 64 794.92301 | 75 351.79024 | 91 701.71591 | 75 069.88115 | 66 833.619388 | 78 066.81 |
| Zapasy | 123 433.041 | 85 332.985 | 83 640.755 | 122 257.019 | 127 246.98424 | 121 715.22589 | 60 457.06687 | 66 578.99723 | 68 567.86702 | 68 256.8849 | 62 400.94079 | 54 609.50772 | 45 676.33216 | 34 704.88642 | 30 955.00619 | 38 420.14988 | 39 594.952284 | 39 543.573 |
| Inwestycje krótkoterminowe | 243.02 | 1 089.31 | 470.44 | 1 196.58 | 673.23 | 0.0 | 297.727 | 0.0 | 0.0 | 0.0 | (561 582.23366) | (574 322.57761) | 50 000.0 | 30 000.0 | 40 000.0 | 20 000.0 | 57 000.0 | 57 100.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 965.946 | 2 044.078 | 3 184.231 | 2 759.142 | 2 161.80249 | 3 224.10281 | 2 106.07475 | 1 914.60598 | 5 311.70074 | 29 268.04309 | 20 439.42581 | 27 032.562 | 14 794.92301 | 45 351.79024 | 51 701.71591 | 55 069.88115 | 9 833.619388 | 20 966.81 |
| Należności krótkoterminowe | 8 035.66 | 9 203.627 | 11 659.44 | 13 227.892 | 8 920.556 | 11 194.87629 | 7 949.9666 | 7 598.875 | 9 433.371 | 13 467.742 | 9 488.103 | 5 113.114 | 3 768.051 | 3 752.236 | 3 855.973 | 3 177.671 | 4 223.069497 | 3 249.725 |
| Dług krótkoterminowy | 42 346.503 | 48 350.702 | 34 154.757 | 54 335.724 | 36 956.49942 | 40 285.69887 | 55 959.69492 | 81 748.9457 | 87 286.50214 | 122 049.46843 | 106 036.47601 | 54 037.42531 | 81 005.98387 | 61 338.5776 | 73 839.17076 | 28 374.63976 | 8 576.524138 | 6 367.63 |
| Zobowiązania krótkoterminowe | 80 404.774 | 77 145.551 | 76 947.984 | 100 414.183 | 89 437.48555 | 77 346.75259 | 89 963.37516 | 121 618.72208 | 127 449.26077 | 157 857.29213 | 135 470.77177 | 82 142.58984 | 109 379.62518 | 121 169.20064 | 130 677.5569 | 79 177.00382 | 51 122.092069 | 48 270.063 |
| Rozliczenia międzyokresowe | 25 460.949 | 14 914.16 | 26 477.994 | 28 099.921 | 43 532.54354 | 25 850.37084 | 26 038.71413 | 32 263.60013 | 30 714.27032 | 22 330.0826 | 19 943.62534 | 9 410.35689 | 24 604.51549 | 56 077.92339 | 52 970.03019 | 1 051.30657 | 2 630.739466 | 0.0 |
| Zobowiązania długoterminowe | 24 579.744 | 38 928.983 | 26 229.699 | 26 748.114 | 79 682.25698 | 94 762.3434 | 87 260.05969 | 121 339.75068 | 185 898.01601 | 181 310.12262 | 211 014.1822 | 248 885.23028 | 150 175.77402 | 105 297.63792 | 71 944.69071 | 73 957.73619 | 99 620.398089 | 98 723.143 |
| Rezerwy z tytułu odroczonego podatku | 2 730.166 | 1 600.642 | 1 317.957 | 956.178 | 24 132.83688 | 356.60521 | 1 297.18588 | 1 007.35466 | 675.4651 | 241.56759 | 71 604.02048 | 73 513.13575 | 76 036.85744 | 54 993.75576 | 67 521.20227 | 0.0 | 627.74783 | nan |
| 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 | 479.79592 | 50.28313 | 228.064 | 122.988 | 627.74783 | 1890.239 |
| Zobowiązania ogółem | 104 984.518 | 116 074.535 | 103 177.683 | 127 162.298 | 169 119.74253 | 172 109.09599 | 177 223.43485 | 242 958.47276 | 313 347.27677 | 339 167.41476 | 346 484.95397 | 331 027.82012 | 259 555.39921 | 226 466.83855 | 202 622.2476 | 153 134.74001 | 150 742.490158 | 146 993.206 |
| Kapitał własny | 236 824.594 | 241 590.384 | 259 409.488 | 283 152.544 | 308 775.908 | 333 217.368 | 347 883.021 | 365 383.372 | 378 095.737 | 393 833.106 | 399 364.29808 | 407 403.44698 | 434 327.45364 | 452 668.02524 | 481 812.26454 | 515 737.28638 | 534 920.570167 | 549 407.75 |
| Udziały mniejszościowe | 29.382 | 39.545 | 37.325 | 36.959 | 33.521 | 130.469 | 51.082 | 46.25621 | 21.59509 | 17.99756 | (26.0517) | (32.53708) | (18.94768) | (17.43765) | (17.66449) | (22.61545) | 31.333073 | 30.026 |
| Pasywa | 341 838.494 | 357 704.464 | 362 624.496 | 410 351.801 | 477 929.17153 | 505 456.93299 | 525 157.53785 | 608 388.10097 | 691 464.60886 | 733 018.51832 | 745 823.20035 | 738 431.2671 | 693 882.85286 | 679 134.86379 | 684 434.51215 | 668 872.02639 | 685 663.060325 | nan |
| Inwestycje | 12 120.326 | 8 563.536 | 7 321.558 | 5 372.572 | 6 243.92128 | 2 369.90258 | 2 374.69258 | 2 374.69259 | 2 374.69259 | 2 374.69259 | 1 699.98101 | 5 244.26617 | 5 544.32592 | 6 577.40964 | 3 796.143 | 3 843.298 | 520 361.58491 | 2 421.643 |
| Dług (mln) | 42 346.503 | 60 350.702 | 34 154.757 | 54 335.724 | 86 856.49942 | 85 137.13221 | 83 089.72208 | 141 802.41302 | 201 363.50214 | 220 449.46843 | 228 536.47601 | 209 037.42531 | 137 799.11179 | 106 860.26073 | 73 955.45476 | 28 397.72476 | 29 204.271969 | 27 683.648 |
| Środki pieniężne i inne aktywa pieniężne | 1 965.946 | 2 044.078 | 3 184.231 | 2 759.142 | 2 161.80249 | 3 224.10281 | 2 106.07475 | 1 914.60598 | 5 311.70074 | 29 268.04309 | 20 439.42581 | 27 032.562 | 14 794.92301 | 45 351.79024 | 51 701.71591 | 55 069.88115 | 9 833.619388 | 20 966.81 |
| Dług netto | 40 380.557 | 58 306.624 | 30 970.526 | 51 576.582 | 84 694.69693 | 81 913.0294 | 80 983.64733 | 139 887.80704 | 196 051.8014 | 191 181.42534 | 208 097.0502 | 182 004.86331 | 123 004.18878 | 61 508.47049 | 22 253.73885 | (26 672.15639) | 19 370.652581 | 6 716.838 |
| Ticker | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS | 001460.KS |
| Waluta | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |