| Rok finansowy |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Aktywa (mln) |
999 851.013 |
1 227 018.639 |
1 024 769.235 |
1 478 143.86 |
1 358 712.16144 |
1 266 147.70431 |
1 204 331.84171 |
1 072 912.06329 |
1 772 684.56849 |
2 107 558.50018 |
2 287 650.05 |
2 374 837.74088 |
2 547 731.18838 |
2 626 221.535 |
2 987 393.73048 |
3 014 471.06341 |
3 535 433.379184 |
3 573 751.14656 |
| Aktywa trwałe (mln) |
689 049.503 |
822 187.256 |
678 586.02 |
945 758.736 |
786 076.55252 |
671 299.10643 |
552 070.23996 |
520 429.33369 |
757 850.06573 |
1 062 469.91282 |
1 342 419.00544 |
1 473 733.67968 |
1 561 751.40052 |
1 433 920.15666 |
1 855 908.66448 |
1 918 161.64287 |
2 189 616.632828 |
2 037 527.18642 |
| Rzeczowe aktywa trwałe netto |
54 888.452 |
96 650.304 |
150 674.892 |
152 929.066 |
105 429.21914 |
82 804.22002 |
99 959.05877 |
120 851.1884 |
439 159.36703 |
683 548.01971 |
744 332.83139 |
757 374.86279 |
796 038.37377 |
809 876.27934 |
1 008 343.25845 |
1 068 303.69906 |
1 126 437.465512 |
1 154 934.25745 |
| Wartość firmy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
38 021.393 |
85 037.177 |
84 430.697 |
84 637.281 |
52 635.381 |
50 093.075 |
40 124.075 |
31 749.23 |
159 620.025 |
159 620.025 |
| Wartości niematerialne i prawne |
37.609 |
454.247 |
399.816 |
380.572 |
4 512.54032 |
4 512.17511 |
5 631.47707 |
6 559.74169 |
10 007.302 |
95 433.176 |
90 411.704 |
85 511.765 |
76 592.925 |
26 161.635 |
32 696.741 |
60 276.314 |
110 002.793 |
101 245.01 |
| Wartość firmy i wartości niematerialne i prawne |
37.609 |
454.247 |
399.816 |
380.572 |
4 512.54032 |
4 512.17511 |
5 631.47707 |
6 559.74169 |
48 028.695 |
180 470.353 |
174 842.401 |
170 149.046 |
129 228.306 |
76 254.71 |
72 820.816 |
92 025.544 |
269 622.818 |
260 865.035 |
| Należności netto |
214 911.403 |
254 232.038 |
260 343.548 |
334 364.493 |
324 421.22525 |
256 641.30389 |
289 126.69716 |
328 508.01447 |
384 569.31481 |
465 418.75446 |
514 153.83949 |
453 840.64667 |
446 110.10391 |
440 658.37529 |
512 050.23988 |
595 475.47924 |
655 961.328384 |
646 989.28095 |
| Inwestycje długoterminowe |
428 636.649 |
614 908.625 |
519 395.944 |
782 197.703 |
467 031.39564 |
442 710.96382 |
114 112.78543 |
234 648.53727 |
46 405.86923 |
(811.2574) |
35 595.52224 |
183 453.93672 |
125 596.84038 |
22 974.1863 |
327 883.41141 |
188 801.31787 |
694 284.077164 |
86 559.27255 |
| Aktywa obrotowe |
310 801.51 |
404 831.383 |
346 183.215 |
532 385.124 |
572 635.60893 |
594 848.59789 |
652 261.60175 |
552 482.72962 |
1 014 834.50276 |
1 045 088.58736 |
945 231.04456 |
901 104.0612 |
985 979.78786 |
1 192 301.37833 |
1 131 485.066 |
1 096 309.42054 |
1 345 816.746356 |
1 536 223.96014 |
| Środki pieniężne i Inwestycje |
84 759.865 |
129 791.453 |
65 586.982 |
176 727.345 |
227 503.07438 |
314 361.76061 |
324 857.53239 |
180 097.00064 |
581 540.09751 |
519 534.53266 |
392 724.07193 |
384 658.78304 |
489 340.66679 |
697 985.64075 |
554 728.17714 |
422 571.22716 |
585 265.439144 |
700 355.35809 |
| Zapasy |
11 074.79 |
20 766.917 |
20 031.018 |
21 144.906 |
11 527.88677 |
9 779.51781 |
12 486.51315 |
29 812.73434 |
33 467.51883 |
60 135.30059 |
38 353.13364 |
62 604.63207 |
45 187.42181 |
50 719.65735 |
60 560.97976 |
76 048.25091 |
73 555.091928 |
72 041.317985 |
| Inwestycje krótkoterminowe |
1 120.0 |
4 066.33 |
(41 647.071) |
(60 378.364) |
102 938.29885 |
54 362.73903 |
209 873.86409 |
53 277.98151 |
152 036.61669 |
29 632.53404 |
68 852.22744 |
46 506.69293 |
228 406.12267 |
260 789.85609 |
192 850.97859 |
239 173.66636 |
197 656.592719 |
248 195.81895 |
| Środki pieniężne i inne aktywa pieniężne |
83 639.865 |
125 725.123 |
65 586.982 |
176 727.345 |
124 564.77553 |
259 999.02158 |
114 983.6683 |
126 819.01913 |
429 503.48082 |
489 901.99862 |
323 871.84449 |
338 152.09011 |
260 934.54412 |
437 195.78466 |
361 877.19855 |
183 397.5608 |
387 608.846425 |
452 159.53914 |
| Należności krótkoterminowe |
86 463.626 |
149 024.214 |
119 369.39 |
133 568.834 |
159 695.67126 |
156 570.49686 |
197 884.61699 |
235 278.412 |
294 237.62939 |
357 400.43147 |
328 069.12576 |
170 070.79479 |
165 106.25199 |
173 909.369 |
207 800.07384 |
228 120.94905 |
210 051.802526 |
230 741.472303 |
| Dług krótkoterminowy |
52 968.661 |
210 844.84 |
114 874.552 |
213 591.079 |
147 837.699 |
195 856.419 |
120 425.093 |
187 624.042 |
162 798.35 |
163 388.926 |
226 267.639 |
105 882.81517 |
270 605.319 |
148 063.84438 |
181 313.63636 |
398 847.547 |
467 128.646563 |
751 242.702 |
| Zobowiązania krótkoterminowe |
190 327.448 |
432 456.113 |
318 305.204 |
438 830.393 |
378 234.68226 |
472 980.89866 |
737 572.34647 |
567 195.6131 |
647 739.46036 |
719 356.05388 |
765 816.77787 |
745 007.89837 |
934 648.04476 |
929 841.61493 |
1 082 405.5197 |
1 222 898.67788 |
1 333 818.95749 |
1 638 004.5304 |
| Rozliczenia międzyokresowe |
50 895.16 |
72 587.06 |
84 061.263 |
91 670.479 |
66 030.90718 |
113 913.95737 |
406 551.55154 |
131 111.58954 |
167 861.47102 |
198 566.69672 |
211 480.01332 |
9 536.79013 |
498 936.47413 |
607 868.4012 |
693 291.81088 |
325 438.786639 |
280 462.26086 |
0.0 |
| Zobowiązania długoterminowe |
259 432.384 |
179 654.585 |
264 257.35 |
412 954.157 |
439 009.04219 |
396 623.09377 |
306 687.44783 |
134 030.84153 |
483 142.89104 |
597 125.57021 |
686 555.79135 |
698 622.11523 |
664 904.30901 |
671 001.44121 |
768 786.05412 |
624 820.36146 |
830 047.696688 |
593 465.93933 |
| Rezerwy z tytułu odroczonego podatku |
90 842.591 |
60 586.006 |
21 790.968 |
58 515.167 |
0.0 |
0.0 |
0.0 |
1 462.42578 |
157.80716 |
408.92552 |
22 016.80204 |
23 710.80346 |
21 692.96366 |
26 699.36014 |
37 172.76813 |
30 770.56648 |
36 603.586804 |
34 330.66305 |
| 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 |
12936.893 |
14035.65 |
12352.03 |
7824.651 |
8846.783 |
16109.996 |
| Zobowiązania ogółem |
449 759.832 |
612 110.699 |
582 562.554 |
851 784.55 |
817 243.72444 |
869 603.99243 |
1 044 259.79429 |
701 226.45462 |
1 130 882.3514 |
1 316 481.6241 |
1 452 372.56921 |
1 443 630.0136 |
1 599 552.35377 |
1 600 843.05614 |
1 851 191.57383 |
1 847 719.03934 |
2 163 866.654178 |
2 231 470.46973 |
| Kapitał własny |
548 419.228 |
612 568.585 |
440 293.331 |
624 287.088 |
541 468.237 |
396 543.51188 |
159 221.82957 |
370 621.46682 |
641 517.55723 |
778 505.636 |
836 331.47632 |
931 207.72728 |
948 178.8346 |
1 025 378.47886 |
1 136 202.15665 |
1 166 752.02407 |
1 371 566.725006 |
1 342 280.67682 |
| Udziały mniejszościowe |
1 671.953 |
2 339.355 |
1 913.351 |
2 072.222 |
0.2 |
0.2 |
850.21785 |
1 064.14185 |
284.65986 |
12 571.24014 |
(1 053.99553) |
10 098.27334 |
11 532.20649 |
15 925.75223 |
14 378.85653 |
13 377.40996 |
85 578.751303 |
87 609.0778 |
| Pasywa |
999 851.013 |
1 227 018.639 |
1 024 769.236 |
1 478 143.86 |
1 358 712.16144 |
1 266 147.70431 |
1 204 331.84171 |
1 072 912.06329 |
1 772 684.56849 |
2 107 558.50018 |
2 287 650.05 |
2 374 837.74088 |
2 547 731.18837 |
2 626 221.535 |
2 987 393.73048 |
3 014 471.06341 |
3 535 433.379184 |
3 486 142.06875 |
| Inwestycje |
429 756.649 |
618 974.955 |
477 748.873 |
721 819.339 |
569 969.69449 |
497 073.70285 |
323 986.64952 |
287 926.51878 |
198 442.48592 |
28 821.27664 |
104 447.74968 |
229 960.62965 |
354 002.96305 |
283 764.04239 |
520 734.39 |
427 974.98423 |
891 940.669883 |
334 755.0915 |
| Dług (mln) |
211 240.945 |
314 403.645 |
308 472.315 |
517 815.133 |
427 222.422 |
445 219.408 |
315 066.458 |
293 026.253 |
357 500.213 |
346 376.59 |
494 764.956 |
387 989.62517 |
493 146.415 |
504 322.31838 |
613 526.57636 |
687 849.65912 |
932 814.155169 |
1 016 962.42 |
| Środki pieniężne i inne aktywa pieniężne |
83 639.865 |
125 725.123 |
65 586.982 |
176 727.345 |
124 564.77553 |
259 999.02158 |
114 983.6683 |
126 819.01913 |
429 503.48082 |
489 901.99862 |
323 871.84449 |
338 152.09011 |
260 934.54412 |
437 195.78466 |
361 877.19855 |
183 397.5608 |
387 608.846425 |
452 159.53914 |
| Dług netto |
127 601.08 |
188 678.522 |
242 885.333 |
341 087.788 |
302 657.64647 |
185 220.38642 |
200 082.7897 |
166 207.23387 |
(72 003.26782) |
(143 525.40862) |
170 893.11151 |
49 837.53506 |
232 211.87088 |
67 126.53372 |
251 649.37781 |
504 452.09832 |
545 205.308744 |
564 802.88086 |
| Ticker |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
017800.KS |
| Waluta |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |