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) | 71 056.628 | 103 677.699 | 106 190.698 | 121 183.398 | 153 971.29505 | 154 719.92662 | 206 120.93559 | 206 045.22721 | 256 997.92163 | 252 476.64562 | 289 528.24161 | 300 007.70215 | 311 961.83339 | 324 516.70163 | 309 605.70802 | 282 515.716 | 380 460.470089 | 433 752.93 |
| Aktywa trwałe (mln) | 27 108.759 | 38 784.58 | 64 550.162 | 64 653.261 | 69 332.43486 | 60 215.14509 | 83 730.51501 | 85 957.24083 | 114 228.06707 | 117 898.03335 | 147 620.5147 | 140 517.49806 | 144 526.45863 | 140 943.93711 | 131 388.11717 | 131 736.396 | 139 303.73412 | 156 364.407 |
| Rzeczowe aktywa trwałe netto | 16 783.831 | 28 780.237 | 55 670.412 | 55 746.459 | 66 547.52487 | 57 292.56516 | 76 045.20337 | 76 634.58057 | 107 482.49656 | 109 088.65896 | 134 850.91746 | 133 531.92374 | 136 027.14909 | 130 430.63695 | 122 508.20265 | 118 793.96592 | 120 682.636403 | 129 780.887 |
| 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 | 850.458135 | 850.458 | 850.458 | 850.458 | 850.458135 | 850.458 |
| Wartości niematerialne i prawne | 0.0 | 632.685 | 573.363 | 631.231 | 1 865.12994 | 1 796.58012 | 1 727.7383 | 2 425.41072 | 2 257.34738 | 2 230.19553 | 2 248.41231 | 2 111.94502 | 2 452.10485 | 4 173.32758 | 1 866.657 | 1 975.39 | 2 324.241 | 3 645.561 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 632.685 | 573.363 | 631.231 | 1 865.12994 | 1 796.58012 | 1 727.7383 | 2 425.41072 | 2 257.34738 | 2 230.19553 | 2 248.41231 | 2 111.94502 | 2 452.10485 | 4 173.32758 | 2 717.115 | 2 825.848 | 3 174.699 | 4 496.019 |
| Należności netto | 41 630.556 | 55 593.982 | 39 115.612 | 53 405.573 | 77 193.783 | 60 101.06 | 90 868.415 | 100 375.67 | 120 817.448 | 105 759.368 | 104 942.7148 | 121 730.59455 | 92 226.62075 | 99 007.51913 | 57 936.72045 | 59 898.05553 | 65 500.768974 | 194 717.627 |
| Inwestycje długoterminowe | 7 345.709 | 6 784.102 | 4 935.127 | 5 419.791 | (597.0774) | (533.1158) | 2 720.12226 | (130.96887) | (2 968.51252) | 1 175.974 | 4 310.29842 | 89.56387 | 84.54694 | (4 536.10644) | (4 865.49043) | (18 912.29734) | 11 515.920822 | (16 477.16) |
| Aktywa obrotowe | 43 947.869 | 64 893.119 | 41 640.536 | 56 530.137 | 84 638.86019 | 94 504.78153 | 122 390.42058 | 120 087.98638 | 142 769.85456 | 134 578.61227 | 141 907.72691 | 159 490.20409 | 167 435.3754 | 183 572.76452 | 178 217.59085 | 150 779.32 | 241 156.735969 | 277 388.523 |
| Środki pieniężne i Inwestycje | 2 229.798 | 8 699.293 | 2 067.336 | 2 549.52 | 5 235.94955 | 31 488.45456 | 27 499.65541 | 15 026.37616 | 10 635.92229 | 20 474.71052 | 26 959.72996 | 15 047.08784 | 27 659.2533 | 51 203.00587 | 80 026.30643 | 67 943.37023 | 99 884.739295 | 43 507.446 |
| Zapasy | 18.157 | 360.202 | 343.752 | 296.189 | 2 209.12902 | 2 915.26584 | 4 022.35063 | 4 685.9405 | 11 316.48212 | 8 344.53338 | 10 005.28172 | 22 712.52234 | 47 335.4106 | 33 362.23843 | 40 254.56384 | 22 937.89336 | 41 669.266353 | 32 233.393 |
| Inwestycje krótkoterminowe | 2 150.311 | 819.846 | 1 871.673 | 1 546.863 | 1 262.972 | 1 406.875 | 2 695.893 | 5 676.782 | 6 248.414 | 4 330.00762 | 4 600.142 | 3 079.042 | 4 723.785 | 9 147.06836 | 9 977.8039 | 24 498.96127 | 29 279.938341 | 24 065.575 |
| Środki pieniężne i inne aktywa pieniężne | 79.487 | 7 879.447 | 195.663 | 1 002.657 | 3 972.97755 | 30 081.57956 | 24 803.76241 | 9 349.59416 | 4 387.50829 | 16 144.7029 | 22 359.58796 | 11 968.04584 | 22 935.4683 | 42 055.93751 | 70 048.50253 | 43 444.40896 | 70 604.800954 | 19 441.871 |
| Należności krótkoterminowe | 23 010.928 | 28 823.319 | 10 222.214 | 17 312.739 | 28 329.988 | 33 913.445 | 56 454.927 | 54 151.973 | 55 020.897 | 49 559.251 | 44 237.02956 | 37 437.01276 | 39 988.41056 | 34 751.36 | 41 476.934 | 30 380.98539 | 50 607.351466 | 44 243.603 |
| Dług krótkoterminowy | 1 092.016 | 4 772.473 | 12 535.486 | 13 710.541 | 26 423.98374 | 9 164.04314 | 24 601.62711 | 25 604.58136 | 50 933.23884 | 34 738.41638 | 67 684.7638 | 98 570.026 | 98 078.18483 | 118 181.65573 | 125 508.7419 | 118 021.39301 | 116 670.641773 | 172 000.822 |
| Zobowiązania krótkoterminowe | 27 585.472 | 45 080.12 | 26 123.939 | 40 880.318 | 67 421.98422 | 65 420.72166 | 99 537.59878 | 102 619.71829 | 132 627.01258 | 102 152.20566 | 134 160.40235 | 162 079.75136 | 167 483.24325 | 189 835.876 | 194 509.59255 | 178 058.327 | 267 330.019166 | 288 134.379 |
| Rozliczenia międzyokresowe | 3 462.529 | 11 464.327 | 3 310.829 | 9 805.642 | 12 633.43358 | 22 343.23322 | 18 205.46552 | 22 852.41386 | 26 644.77236 | 17 854.539 | 22 238.60841 | 3 220.31888 | 29 416.64739 | 36 902.86003 | 27 523.91692 | 14 313.382283 | 86 122.663804 | 0.0 |
| Zobowiązania długoterminowe | 6 121.146 | 9 035.786 | 20 024.956 | 16 274.33 | 13 782.02623 | 13 147.47489 | 27 270.07923 | 10 682.90044 | 14 045.48642 | 28 682.7294 | 36 921.95374 | 27 666.23409 | 31 306.47927 | 34 448.71555 | 25 848.96242 | 14 408.873 | 16 726.743321 | 17 377.299 |
| Rezerwy z tytułu odroczonego podatku | 638.01 | 2 933.194 | 5 993.696 | 5 332.71 | 4 006.43879 | 3 957.51456 | 3 804.63419 | 3 932.37063 | 3 272.02731 | 4 074.84278 | 4 490.53443 | 4 599.94838 | 2 037.17194 | 3 602.99303 | 2 492.51224 | 4 485.80636 | 4 926.38651 | 4 061.223 |
| 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 | 547.287 | 756.21 | 261.235 | 594.405 | 92.440816 | 200.726 |
| Zobowiązania ogółem | 33 706.618 | 54 115.906 | 46 148.895 | 57 154.648 | 81 204.01045 | 78 568.19655 | 126 807.67801 | 113 302.61873 | 146 672.499 | 130 834.93506 | 171 082.35609 | 189 745.98544 | 198 789.72252 | 224 284.59235 | 220 358.55497 | 192 467.2 | 284 056.762487 | 305 511.678 |
| Kapitał własny | 37 350.01 | 47 955.587 | 58 506.12 | 62 455.246 | 70 836.87125 | 74 372.07019 | 77 751.0935 | 91 139.81856 | 108 647.81503 | 120 155.59858 | 117 048.87157 | 110 261.71671 | 113 172.11087 | 100 232.10929 | 89 247.15305 | 90 048.515 | 96 403.707602 | 128 241.252 |
| Udziały mniejszościowe | 0.0 | 1 606.207 | 1 535.683 | 1 573.504 | 1 930.41335 | 1 779.65989 | 1 562.16408 | 1 602.78992 | 1 677.6076 | 1 486.11198 | 1 397.01395 | 1 097.64607 | 462.28287 | 1 536.99448 | 1 310.70095 | 0.0 | 0.0 | 0.0 |
| Pasywa | 71 056.628 | 103 677.7 | 106 190.698 | 121 183.398 | 153 971.29505 | 154 719.92663 | 206 120.93559 | 206 045.22721 | 256 997.92163 | 252 476.64562 | 289 528.24161 | 300 007.70215 | 311 961.83339 | 324 516.70163 | 309 605.70802 | 282 515.715 | 380 460.470089 | 433 752.93 |
| Inwestycje | 9 496.02 | 7 603.948 | 6 806.8 | 6 966.654 | 665.8946 | 873.7592 | 5 416.01526 | 5 545.81313 | 3 279.90148 | 5 505.98162 | 8 910.44042 | 3 168.60587 | 4 808.33194 | 4 610.96192 | 5 112.31347 | 5 586.66393 | 40 795.859163 | 7 588.415 |
| Dług (mln) | 6 249.594 | 10 404.812 | 26 129.332 | 23 472.825 | 32 863.62259 | 15 036.53363 | 43 856.28061 | 28 438.78136 | 56 411.61884 | 54 075.37638 | 96 025.8538 | 117 336.596 | 119 834.62395 | 142 558.11865 | 145 146.23792 | 126 955.44501 | 127 473.044993 | 183 162.255 |
| Środki pieniężne i inne aktywa pieniężne | 79.487 | 7 879.447 | 195.663 | 1 002.657 | 3 972.97755 | 30 081.57956 | 24 803.76241 | 9 349.59416 | 4 387.50829 | 16 144.7029 | 22 359.58796 | 11 968.04584 | 22 935.4683 | 42 055.93751 | 70 048.50253 | 43 444.40896 | 70 604.800954 | 19 441.871 |
| Dług netto | 6 170.107 | 2 525.365 | 25 933.669 | 22 470.168 | 28 890.64504 | (15 045.04593) | 19 052.5182 | 19 089.1872 | 52 024.11055 | 37 930.67348 | 73 666.26584 | 105 368.55016 | 96 899.15565 | 100 502.18114 | 75 097.73539 | 83 511.03605 | 56 868.244039 | 163 720.383 |
| Ticker | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS | 017370.KS |
| Waluta | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |