Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 149 477.756 | 215 015.602 | 230 549.54 | 250 541.233 | 251 652.053 | 258 085.93595 | 247 919.26176 | 228 213.31388 | 236 817.51231 | 253 660.19149 | 237 634.08563 | 236 229.62645 | 493 615.37525 | 388 534.5571 | 400 968.74156 | 397 416.58306 | 400 929.18851 | 442 461.982292 | 373 180.312 |
| Aktywa trwałe (mln) | 46 174.211 | 65 439.464 | 88 922.997 | 90 980.809 | 95 062.398 | 91 770.29068 | 87 564.33997 | 83 207.66351 | 86 373.86396 | 101 900.3871 | 103 619.23162 | 111 898.5205 | 271 977.51112 | 202 136.58963 | 152 759.39661 | 177 321.25072 | 182 187.92997 | 188 283.459543 | 169 440.882 |
| Rzeczowe aktywa trwałe netto | 33 786.997 | 52 102.469 | 73 195.495 | 74 262.452 | 76 605.63 | 73 084.21416 | 68 158.86959 | 64 517.49179 | 62 747.24114 | 61 755.25035 | 60 948.80172 | 60 233.78425 | 128 545.11786 | 128 809.26676 | 106 298.45697 | 124 531.10357 | 123 960.34993 | 122 788.509682 | 141 480.742 |
| Wartość firmy | 0.0 | 943.952 | 760.835 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 788.17 | 782.653 | 788.914 | 786.547 | 796.772 | 827.05 | 828.704 | 834.505 | 878.733287 | 406.618 |
| Wartości niematerialne i prawne | 3 352.929 | 6 043.047 | 8 692.745 | 8 538.933 | 10 579.98 | 13 215.67601 | 11 014.57911 | 8 625.69584 | 11 925.86361 | 9 998.789 | 11 186.67 | 12 513.48 | 8 182.833 | 9 584.714 | 6 171.958 | 6 151.418 | 6 156.588 | 9 177.45 | 5 868.423 |
| Wartość firmy i wartości niematerialne i prawne | 3 352.929 | 6 986.999 | 9 453.58 | 8 538.933 | 10 579.98 | 13 215.67601 | 11 014.57911 | 8 625.69584 | 11 925.86361 | 10 786.959 | 11 969.323 | 13 302.394 | 8 969.38 | 10 381.486 | 6 999.008 | 6 980.122 | 6 991.093 | 10 056.183 | 6 275.041 |
| Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 74 473.05549 | 57 361.651 | 38 154.239 | 37 005.427 | 45 938.57658 | 53 590.03662 | 60 559.66521 | 87 018.51388 | 103 744.03399 | 104 903.19178 | 93 862.55263 | 91 471.08344 | 38 443.351956 | 24 553.147 |
| Inwestycje długoterminowe | 3 468.465 | (28 078.07) | (11 511.887) | (2 200.231) | (2 282.304) | 5 463.34551 | (39 620.99373) | (10 000.98613) | (3 727.24079) | 29 357.19328 | 30 694.41847 | 38 358.51508 | 0.0 | 61 297.679501 | 25 639.34326 | 36 842.62971 | 37 664.71165 | 31 626.251978 | 16 774.868 |
| Aktywa obrotowe | 103 303.545 | 149 576.138 | 141 626.543 | 159 560.424 | 156 589.656 | 166 315.64527 | 160 354.92179 | 145 005.65037 | 150 443.64835 | 151 759.80438 | 134 014.85401 | 124 331.10595 | 221 637.86413 | 186 397.96748 | 248 209.34494 | 220 095.33234 | 218 741.25854 | 254 178.522748 | 203 739.43 |
| Środki pieniężne i Inwestycje | 37 566.909 | 59 299.306 | 31 504.162 | 30 720.016 | 26 040.881 | 62 233.06112 | 76 883.5392 | 77 722.29246 | 83 065.58725 | 67 510.32876 | 41 073.23114 | 24 158.38008 | 100 399.74818 | 37 584.81436 | 89 590.7799 | 84 277.13528 | 85 516.74799 | 151 227.17329 | 130 091.132 |
| Zapasy | 19 090.952 | 33 460.063 | 36 769.794 | 37 317.359 | 33 269.109 | 29 609.5284 | 26 109.73027 | 29 129.11766 | 30 372.63404 | 38 310.89963 | 39 351.58455 | 39 613.06113 | 34 219.60251 | 44 137.16825 | 51 374.61767 | 39 294.48552 | 38 606.54303 | 56 831.838019 | 41 667.042 |
| Inwestycje krótkoterminowe | 256.584 | 28 236.745 | 11 666.312 | 5 352.18 | 5 417.745 | 7.055 | 48 011.885 | 20 065.462 | 15 428.0 | 0.0 | 0.0 | 0.0 | 0.0 | (6 649.883111) | 10 300.0 | 1 500.0 | (1 068.71089) | 124 000.0 | 40 000.0 |
| Środki pieniężne i inne aktywa pieniężne | 37 310.325 | 31 062.561 | 19 837.85 | 25 367.836 | 20 623.136 | 62 226.00612 | 28 871.6542 | 57 656.83046 | 67 637.58725 | 67 510.32876 | 41 073.23114 | 24 158.38008 | 100 399.74818 | 37 584.81436 | 79 290.7799 | 82 777.13528 | 85 516.74799 | 151 227.17329 | 90 091.132 |
| Należności krótkoterminowe | 5 016.067 | 7 247.27 | 5 094.801 | 7 423.778 | 4 610.667 | 5 861.88 | 5 096.65324 | 2 997.22762 | 2 959.62653 | 3 413.72414 | 3 278.50687 | 4 682.19042 | 4 339.72429 | 9 890.33395 | 10 156.68312 | 7 420.60457 | 16 529.80688 | 2 368.355099 | 5 062.208 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 20 000.0 | 0.0 | 20 000.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 434.29817 | 20 407.98384 | 444.17089 | 242.90908 | 217.604354 | 130.194 |
| Zobowiązania krótkoterminowe | 21 781.862 | 41 136.32 | 22 690.746 | 23 425.056 | 43 736.655 | 16 898.0275 | 39 686.2162 | 15 870.49012 | 16 583.31506 | 19 637.04234 | 16 812.98253 | 19 247.21725 | 38 247.16592 | 35 883.74086 | 61 204.348 | 36 994.75116 | 44 603.05593 | 97 544.074713 | 35 398.194 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 19 125.986 | 0.0 | 14 589.56046 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21 536.16597 | 23 487.61373 | 20 923.57233 | 9 525.903662 | 595.711521 | 0.0 |
| Zobowiązania długoterminowe | 3 516.373 | 3 251.557 | 33 853.139 | 35 313.567 | 6 200.94 | 50 143.0938 | 12 000.19069 | 11 268.88893 | 10 234.53693 | 8 869.76326 | 6 187.16896 | 5 679.37495 | 41 925.72729 | 26 164.81487 | 68 573.25698 | 80 360.94876 | 84 478.67655 | 110 653.235334 | 93 636.538 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 16.897 | 1.213 | 490.829 | 89.931 | 1 135.69359 | 1 117.84526 | 772.83221 | 1 573.72289 | 2 092.75041 | 1 092.33852 | 2 631.67699 | 32 957.5606 | 18 379.14849 | 4 984.30075 | 11 216.9756 | 11 011.2874 | 23 512.737729 | 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 | 0.0 | 2077.94844 | 1546.91605 | 1558.36732 | 930.7887 | 644.168219 | 400.102 |
| Zobowiązania ogółem | 25 298.235 | 44 387.877 | 56 543.884 | 58 738.623 | 49 937.595 | 67 041.1213 | 51 686.40689 | 27 139.37905 | 26 817.85199 | 28 506.80561 | 23 000.15148 | 24 926.5922 | 80 172.89322 | 62 048.55573 | 129 777.60498 | 117 355.69992 | 129 081.73248 | 208 197.310047 | 129 034.732 |
| Kapitał własny | 124 179.521 | 166 209.471 | 169 852.999 | 191 802.611 | 201 714.459 | 191 044.81468 | 196 232.85444 | 201 073.93483 | 209 999.66032 | 225 153.38588 | 214 633.93415 | 211 303.03425 | 413 442.48203 | 326 486.00137 | 271 191.13658 | 280 060.88314 | 271 847.45602 | 234 264.672245 | 244 145.58 |
| Udziały mniejszościowe | 0.0 | 4 418.254 | 4 152.656 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.24434 | 239.77989 | 12 692.0453 | 10 453.21471 | 8 630.08174 | 7 953.316184 | 469.85 |
| Pasywa | 149 477.756 | 215 015.602 | 230 549.54 | 250 541.234 | 251 652.054 | 258 085.93598 | 247 919.26133 | 228 213.31388 | 236 817.51231 | 253 660.19149 | 237 634.08563 | 236 229.62645 | 493 615.37525 | 388 534.5571 | 400 968.74156 | 397 416.58306 | 400 929.1885 | 442 461.982292 | nan |
| Inwestycje | 3 725.049 | 158.675 | 154.425 | 3 151.949 | 3 135.441 | 5 470.40051 | 8 390.89127 | 10 064.47587 | 11 700.75921 | 29 357.19328 | 30 694.41847 | 38 358.51508 | 116 466.62211 | 54 647.79639 | 35 939.34326 | 38 342.62971 | 36 596.00076 | 31 626.251978 | 56 774.868 |
| Dług (mln) | 0.0 | 0.0 | 30 000.0 | 30 000.0 | 20 000.0 | 40 000.0 | 20 000.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2 077.94844 | 21 546.91605 | 1 558.36732 | 930.7887 | 79 386.899988 | 79 424.285 |
| Środki pieniężne i inne aktywa pieniężne | 37 310.325 | 31 062.561 | 19 837.85 | 25 367.836 | 20 623.136 | 62 226.00612 | 28 871.6542 | 57 656.83046 | 67 637.58725 | 67 510.32876 | 41 073.23114 | 24 158.38008 | 100 399.74818 | 37 584.81436 | 79 290.7799 | 82 777.13528 | 85 516.74799 | 151 227.17329 | 90 091.132 |
| Dług netto | (37 310.325) | (31 062.561) | 10 162.15 | 4 632.164 | (623.136) | (22 226.00612) | (8 871.6542) | (57 656.83046) | (67 637.58725) | (67 510.32876) | (41 073.23114) | (24 158.38008) | (100 399.74818) | (35 506.86592) | (57 743.86385) | (81 218.76796) | (84 585.95929) | (71 840.273302) | (10 666.847) |
| Ticker | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS | 003000.KS |
| Waluta | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |