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) | 2 164 403.514 | 2 400 601.632 | 2 480 012.795 | 2 897 943.18329 | 3 193 514.48929 | 3 240 938.01736 | 3 434 224.0836 | 3 601 728.49914 | 4 107 930.43392 | 5 652 438.36621 | 5 747 573.1606 | 7 396 686.21295 | 8 708 410.72026 | 9 464 815.67826 | 11 045 830.63056 | 15 157 301.9788 | 19 542 899.925708 | 43 336 873.685 |
| Aktywa trwałe (mln) | 1 095 779.496 | 1 219 121.475 | 1 243 146.932 | 1 763 831.13314 | 1 949 269.81803 | 1 854 701.51109 | 1 872 517.6594 | 1 921 342.7003 | 2 109 941.0471 | 2 872 237.89065 | 2 912 478.2867 | 3 519 686.86636 | 4 144 803.71634 | 4 342 089.79651 | 4 762 292.81208 | 6 568 245.65772 | 10 350 858.362823 | 20 468 905.345 |
| Rzeczowe aktywa trwałe netto | 590 426.606 | 616 631.028 | 637 329.936 | 729 321.32884 | 683 446.96737 | 658 493.95544 | 645 651.5417 | 533 841.88581 | 844 897.77292 | 1 360 067.05323 | 1 426 613.3871 | 1 713 685.41879 | 1 906 402.05947 | 2 032 103.90678 | 2 047 501.80384 | 3 145 588.18461 | 3 641 482.002443 | 8 740 941.502 |
| Wartość firmy | 599.612 | 0.0 | 0.0 | 57 043.889 | 57 043.889 | 57 043.889 | 57 043.889 | 57 043.889 | 57 043.889 | 461 839.725 | 461 455.845 | 797 004.281 | 955 161.512 | 944 720.042 | 958 677.772 | 995 061.192 | 1 014 280.802 | 4 405 439.072 |
| Wartości niematerialne i prawne | 21 656.973 | 23 520.258 | 25 718.961 | 217 351.537 | 202 140.042 | 184 320.303 | 162 097.122 | 188 819.56 | 171 515.791 | 464 930.199 | 492 477.707 | 675 435.951 | 926 218.865 | 950 742.015 | 1 018 511.659 | 1 125 540.652 | 1 188 526.918 | 3 338 742.561 |
| Wartość firmy i wartości niematerialne i prawne | 22 256.585 | 23 520.258 | 25 718.961 | 274 395.426 | 259 183.931 | 241 364.192 | 219 141.011 | 245 863.449 | 228 559.68 | 926 769.924 | 953 933.552 | 1 472 440.232 | 1 881 380.377 | 1 895 462.057 | 1 977 189.431 | 2 120 601.844 | 2 202 807.72 | 7 744 181.633 |
| Należności netto | 0.0 | 437 112.529 | 531 808.491 | 572 395.13884 | 649 297.01382 | 705 768.92493 | 795 015.67969 | 960 933.11287 | 931 651.36338 | 1 405 622.9132 | 1 544 796.10877 | 1 880 728.95 | 2 110 937.49516 | 2 136 146.5883 | 2 052 965.90457 | 3 412 224.31639 | 2 126 809.702271 | 8 887 393.405 |
| Inwestycje długoterminowe | 326 943.714 | 264 866.541 | 375 316.368 | 698 036.77983 | 1 006 007.07227 | 916 047.07419 | 999 732.547 | 978 476.55431 | 651 941.10941 | 121 634.63541 | 391 529.01116 | 106 412.30075 | 40 213.60352 | 131 581.75549 | 422 497.66876 | 735 473.73941 | 4 036 221.677106 | 1 914 574.279 |
| Aktywa obrotowe | 1 068 624.018 | 1 181 480.157 | 1 236 865.863 | 1 134 112.05014 | 1 244 244.67126 | 1 386 236.50627 | 1 561 706.42419 | 1 680 385.79884 | 1 997 989.38683 | 2 780 200.47556 | 2 835 094.8739 | 3 876 999.34659 | 4 563 607.00394 | 5 122 725.88174 | 6 283 537.81848 | 8 589 056.32108 | 9 192 041.562885 | 22 867 968.341 |
| Środki pieniężne i Inwestycje | 161 071.968 | 320 344.57 | 297 393.65 | 111 803.13882 | 187 847.60156 | 239 035.25705 | 275 867.48708 | 192 871.19875 | 497 553.97513 | 605 786.12758 | 474 851.3696 | 676 473.05389 | 1 122 979.70897 | 1 395 949.29189 | 2 625 764.92554 | 3 162 627.77074 | 1 899 186.57235 | 3 330 460.418 |
| Zapasy | 433 583.883 | 424 023.056 | 407 663.721 | 449 913.77261 | 407 100.05609 | 441 432.3244 | 490 823.25792 | 526 581.48755 | 568 784.04865 | 768 791.43568 | 815 447.39484 | 1 319 797.34185 | 1 329 689.80111 | 1 590 630.00121 | 1 604 806.98775 | 2 014 204.23409 | 2 868 571.514248 | 6 290 309.306 |
| Inwestycje krótkoterminowe | 30 844.516 | 141 348.445 | 38 794.016 | (13 640.035) | (19 630.799) | (29 623.328) | (37 872.431) | 98 603.30569 | 354 854.57184 | 348 367.73178 | 13 471.5281 | 39 751.079 | 122 858.09891 | 65 242.8597 | 97 694.83759 | 119 449.12438 | 92 827.923067 | 362 726.995 |
| Środki pieniężne i inne aktywa pieniężne | 130 227.452 | 178 996.125 | 258 599.634 | 111 803.13882 | 187 847.60156 | 239 035.25705 | 275 867.48708 | 94 267.89306 | 142 699.40329 | 257 418.3958 | 461 379.8415 | 636 721.97489 | 1 000 121.61006 | 1 330 706.43219 | 2 528 070.08795 | 3 043 178.64636 | 1 806 358.649283 | 2 967 733.423 |
| Należności krótkoterminowe | 239 444.805 | 300 064.914 | 212 670.402 | 234 833.835 | 187 878.386 | 154 413.62 | 142 089.333 | 160 665.849 | 162 627.526 | 371 154.184 | 408 860.808 | 316 390.856 | 391 998.924 | 356 424.878 | 429 619.763 | 546 538.79 | 919 375.527 | 1 708 265.717 |
| Dług krótkoterminowy | 245 541.044 | 242 602.289 | 135 432.843 | 374 989.125 | 329 726.467 | 351 738.407 | 311 399.357 | 454 281.834 | 363 885.885 | 359 614.919 | 446 035.026 | 834 539.473 | 533 830.15831 | 726 488.25064 | 815 697.81392 | 1 631 438.69751 | 2 610 047.947455 | 6 199 042.221 |
| Zobowiązania krótkoterminowe | 985 555.691 | 1 156 908.459 | 935 605.921 | 1 062 261.51134 | 963 060.45218 | 1 019 549.59034 | 1 169 252.88844 | 1 596 727.62783 | 1 351 647.2309 | 1 968 600.40836 | 2 140 555.3527 | 3 144 141.25747 | 3 329 041.90848 | 3 900 356.5404 | 4 330 103.21658 | 8 270 093.64523 | 12 076 597.878814 | 25 516 144.577 |
| Rozliczenia międzyokresowe | 500 569.843 | 832.716 | 587 502.678 | 452 438.5515 | 445 455.59866 | 513 397.56331 | 715 764.19891 | 981 779.94538 | 825 133.81996 | 1 237 831.30469 | 1 285 659.5189 | 33 382.3986 | 2 403 212.82527 | 2 817 443.41235 | 3 084 785.64057 | 4 904 943.791213 | 7 332 293.776812 | 0.0 |
| Zobowiązania długoterminowe | 144 459.724 | 162 629.017 | 461 506.662 | 565 049.01642 | 605 365.0379 | 643 713.27348 | 560 190.59288 | 361 948.76179 | 511 167.683 | 1 343 073.343 | 1 426 064.58692 | 1 616 794.53401 | 2 524 013.51955 | 2 574 733.60702 | 2 784 168.88719 | 2 963 424.77971 | 2 782 076.728984 | 6 456 412.361 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4 240.0837 | 114 596.61679 | 93 550.78926 | 92 656.53493 | 79 809.22028 | 86 411.66667 | 80 108.01001 | 66 902.19121 | 76 189.09356 | 120 974.825642 | 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 | 82736.23993 | 133600.70633 | 149219.32336 | 173229.11739 | 159928.827048 | 410700.722 |
| Zobowiązania ogółem | 1 130 015.416 | 1 319 537.477 | 1 397 112.584 | 1 627 310.52776 | 1 568 425.49008 | 1 663 262.86382 | 1 729 443.48132 | 1 958 676.38962 | 1 862 814.91389 | 3 311 673.75147 | 3 566 619.93963 | 4 760 935.79149 | 5 853 055.42802 | 6 475 090.14742 | 7 114 272.10377 | 11 233 518.42494 | 14 858 674.607799 | 31 972 556.938 |
| Kapitał własny | 1 024 450.13 | 1 081 064.155 | 1 082 900.212 | 1 265 292.83564 | 1 621 146.79605 | 1 575 581.55924 | 1 703 152.64911 | 1 641 213.66854 | 2 243 360.86969 | 2 339 027.70878 | 2 179 387.18952 | 2 635 750.42146 | 2 855 355.29224 | 2 989 725.53084 | 3 931 558.52679 | 3 923 783.55386 | 4 684 225.317909 | 11 364 316.747 |
| Udziały mniejszościowe | 9 937.968 | 0.0 | 0.0 | 5 339.81989 | 3 942.20316 | 2 093.5943 | 1 627.95317 | 1 838.44098 | 1 754.65034 | 1 736.90595 | 1 566.03145 | 266 119.09577 | 369 295.85038 | 391 979.12433 | 1 042 323.67868 | 1 060 958.47345 | 1 155 867.829894 | 6 369 192.147 |
| Pasywa | 2 164 403.514 | 2 400 601.632 | 2 480 012.795 | 2 897 943.18329 | 3 193 514.48929 | 3 240 938.01736 | 3 434 224.0836 | 3 601 728.49914 | 4 107 930.43392 | 5 652 438.36621 | 5 747 573.1606 | 7 396 686.21295 | 8 708 410.72026 | 9 464 815.67826 | 11 045 830.63056 | 15 157 301.9788 | 19 542 899.925708 | nan |
| Inwestycje | 357 788.23 | 406 214.986 | 414 110.384 | 684 396.74483 | 986 376.27327 | 886 423.74619 | 961 860.116 | 1 077 079.86 | 1 006 795.68125 | 470 002.36719 | 405 000.53926 | 146 163.37975 | 163 071.70243 | 196 824.61519 | 520 192.50635 | 854 922.86379 | 4 129 049.600173 | 2 277 301.274 |
| Dług (mln) | 277 538.544 | 273 905.892 | 467 233.221 | 803 903.855 | 787 107.926 | 784 104.539 | 669 139.39 | 610 193.32 | 521 642.304 | 1 185 849.778 | 1 344 745.672 | 1 734 097.809 | 2 175 254.42093 | 2 478 094.27833 | 2 780 637.62336 | 3 474 927.23939 | 4 237 559.165625 | 10 693 210.548 |
| Środki pieniężne i inne aktywa pieniężne | 130 227.452 | 178 996.125 | 258 599.634 | 111 803.13882 | 187 847.60156 | 239 035.25705 | 275 867.48708 | 94 267.89306 | 142 699.40329 | 257 418.3958 | 461 379.8415 | 636 721.97489 | 1 000 121.61006 | 1 330 706.43219 | 2 528 070.08795 | 3 043 178.64636 | 1 806 358.649283 | 2 967 733.423 |
| Dług netto | 147 311.092 | 94 909.767 | 208 633.587 | 692 100.71618 | 599 260.32444 | 545 069.28195 | 393 271.90292 | 515 925.42694 | 378 942.90071 | 928 431.3822 | 883 365.8305 | 1 097 375.83411 | 1 175 132.81087 | 1 147 387.84614 | 252 567.53541 | 431 748.59303 | 2 431 200.516342 | 7 725 477.125 |
| Ticker | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS | 012450.KS |
| Waluta | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |