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) | 1 863 137.877 | 1 868 008.091 | 2 551 169.202 | 2 715 575.526 | 3 270 355.54543 | 3 512 419.78945 | 3 629 693.27531 | 3 658 165.07598 | 3 509 763.91967 | 3 544 179.0981 | 3 460 084.19749 | 3 565 388.94148 | 3 594 979.13303 | 3 731 448.42249 | 3 999 326.31129 | 4 339 655.1855 | 4 597 407.646185 | 14 539 774.933 |
| Aktywa trwałe (mln) | 879 030.914 | 1 097 234.386 | 1 640 270.635 | 1 775 660.944 | 2 146 089.23483 | 2 135 272.22379 | 2 142 410.33347 | 2 277 263.68417 | 2 209 523.37432 | 2 066 230.014 | 2 114 349.95865 | 2 118 994.30497 | 2 182 922.19429 | 2 373 311.25654 | 2 370 305.68691 | 2 409 368.49659 | 2 643 592.183875 | 11 972 564.912 |
| Rzeczowe aktywa trwałe netto | 731 541.719 | 788 844.334 | 1 321 707.609 | 1 464 622.682 | 943 752.4122 | 983 669.06037 | 1 035 960.32836 | 1 058 607.16693 | 1 005 811.30485 | 952 517.12961 | 895 794.68654 | 934 349.82437 | 1 128 145.26472 | 1 205 477.07137 | 1 138 486.10101 | 1 118 228.24816 | 1 228 110.03899 | 1 957 660.877 |
| Wartość firmy | 0.0 | 0.0 | 1 453.474 | 951.368 | 2 941.674 | 2 941.674 | 3 004.174 | 2 941.674 | 2 941.674 | 1 711.857 | 161.61 | 161.61 | 161.61 | 161.61 | 161.61 | 161.61 | 1 456.004 | 279 795.716 |
| Wartości niematerialne i prawne | (61 645.402) | (58 907.084) | (48 925.633) | (43 487.945) | 26 677.397 | 24 402.901 | 23 135.557 | 22 592.431 | 20 622.843 | 18 053.248 | 19 076.008 | 20 253.313 | 19 723.275 | 28 761.267 | 27 640.596 | 29 089.17 | 26 959.53 | 68 737.477 |
| Wartość firmy i wartości niematerialne i prawne | (61 645.402) | (58 907.084) | (47 472.159) | (42 536.577) | 29 619.071 | 27 344.575 | 26 139.731 | 25 534.105 | 23 564.517 | 19 765.105 | 19 237.618 | 20 414.923 | 19 884.885 | 28 922.877 | 27 802.206 | 29 250.78 | 28 415.534 | 348 533.193 |
| Należności netto | 472 316.456 | 269 382.095 | 281 806.741 | 340 465.536 | 557 422.75431 | 719 993.51699 | 821 906.38406 | 733 335.1303 | 731 017.99184 | 681 544.04829 | 735 766.15996 | 932 020.20574 | 829 927.94207 | 744 705.30056 | 938 657.89213 | 1 114 601.73299 | 989 378.323561 | 1 397 762.545 |
| Inwestycje długoterminowe | (91 828.284) | 158 069.649 | 161 478.09 | 204 004.282 | 362 242.68702 | 314 300.01538 | 262 794.51915 | 362 534.8417 | 490 628.61775 | 291 782.50209 | 628 180.69492 | 602 075.7858 | 455 173.27858 | 544 730.88534 | 568 988.18338 | 573 258.41178 | 1 371 540.195999 | 3 355 255.559 |
| Aktywa obrotowe | 984 106.963 | 770 773.706 | 910 898.567 | 939 914.582 | 1 124 266.3106 | 1 377 147.56566 | 1 487 282.94184 | 1 380 901.39181 | 1 300 240.54535 | 1 477 949.08411 | 1 345 734.23884 | 1 446 394.63651 | 1 412 056.93874 | 1 358 137.16595 | 1 629 020.62438 | 1 930 286.68891 | 1 953 815.46231 | 2 567 210.021 |
| Środki pieniężne i Inwestycje | 288 910.311 | 244 980.374 | 251 860.271 | 161 440.699 | 124 319.24184 | 150 574.24582 | 164 119.48375 | 196 161.2479 | 271 063.20513 | 444 213.12145 | 193 677.94041 | 149 186.03481 | 110 494.22618 | 190 287.05267 | 209 409.05475 | 199 962.92254 | 233 978.539048 | 360 681.365 |
| Zapasy | 222 794.679 | 256 395.042 | 377 217.644 | 437 951.442 | 442 399.99264 | 506 391.16187 | 501 067.13372 | 439 818.5655 | 295 184.16435 | 351 981.92041 | 403 605.37166 | 348 374.66166 | 459 946.04295 | 418 597.24811 | 466 148.34947 | 550 041.84599 | 614 972.74003 | 600 697.877 |
| Inwestycje krótkoterminowe | 246 881.791 | 133 819.487 | 144 838.911 | 73 726.073 | 100 830.17769 | 107 872.18601 | 125 569.00501 | 120 730.03914 | 127 788.34564 | 300 017.27833 | 30 670.37175 | 49 708.10143 | 33 121.71572 | 36 342.66785 | 104 927.05574 | 127 534.60658 | 52 194.521822 | 215 756.677 |
| Środki pieniężne i inne aktywa pieniężne | 42 028.52 | 111 160.887 | 107 021.36 | 87 714.626 | 23 489.06415 | 42 702.05981 | 38 550.47874 | 75 431.20876 | 143 274.85949 | 144 195.84312 | 163 007.56866 | 99 477.93338 | 77 372.51046 | 153 944.38482 | 104 481.99901 | 72 428.31596 | 181 784.017226 | 144 924.688 |
| Należności krótkoterminowe | 253 891.308 | 116 267.88 | 242 345.694 | 153 561.958 | 274 828.5377 | 415 131.2985 | 463 349.36775 | 304 666.7612 | 181 974.93258 | 299 889.10721 | 297 471.8172 | 253 366.97544 | 383 304.15637 | 366 274.78838 | 409 018.72323 | 475 048.61106 | 411 743.973243 | 694 076.984 |
| Dług krótkoterminowy | 482 263.364 | 786 390.551 | 452 507.285 | 896 069.012 | 647 873.73809 | 763 265.72728 | 480 815.7547 | 835 920.71992 | 554 787.73917 | 674 098.42352 | 1 008 261.14356 | 629 275.53388 | 407 397.37048 | 1 030 476.31658 | 622 612.30772 | 836 066.02736 | 1 409 344.937173 | 989 010.747 |
| Zobowiązania krótkoterminowe | 893 632.662 | 1 086 207.561 | 995 532.487 | 1 330 855.441 | 1 221 410.64872 | 1 439 845.10168 | 1 167 996.63829 | 1 359 095.96756 | 1 033 105.47837 | 1 260 501.381 | 1 496 442.28517 | 1 362 518.5027 | 1 102 875.72193 | 1 637 841.24247 | 1 311 736.22921 | 1 711 123.01193 | 2 138 857.009424 | 2 222 726.136 |
| Rozliczenia międzyokresowe | 133 041.377 | 127 329.982 | 286 597.471 | 259 786.436 | 297 475.86738 | 256 277.02108 | 213 476.6235 | 217 322.9172 | 295 121.52943 | 282 990.8792 | 189 895.7117 | 16 083.74608 | 310 093.13646 | 240 609.50347 | 276 764.04815 | 27 257.825 | 26 381.232 | 23 162.557 |
| Zobowiązania długoterminowe | 418 359.729 | 192 011.839 | 757 267.732 | 445 889.435 | 919 641.67576 | 872 421.38691 | 1 240 365.73413 | 1 052 301.02311 | 1 240 649.54717 | 1 100 450.20139 | 712 609.9538 | 886 968.96332 | 1 288 814.61592 | 850 144.39492 | 1 314 183.13643 | 1 118 176.46931 | 760 400.166834 | 10 127 972.159 |
| Rezerwy z tytułu odroczonego podatku | 60 932.645 | 48 995.642 | 194 211.214 | 207 126.984 | 158 527.09696 | 155 027.12493 | 140 960.95609 | 126 613.97612 | 94 857.48436 | 69 743.08722 | 71 788.34893 | 76 757.54422 | 55 326.16256 | 95 003.07089 | 122 723.79394 | 88 884.52854 | 121 577.880223 | 119 239.104 |
| 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 | 188780.33087 | 274890.28253 | 223706.02957 | 221193.49306 | 352533.291537 | 543126.755 |
| Zobowiązania ogółem | 1 311 992.391 | 1 278 219.4 | 1 752 800.219 | 1 776 744.876 | 2 141 052.32448 | 2 312 266.48859 | 2 408 362.37243 | 2 411 396.99067 | 2 273 755.02554 | 2 360 951.58239 | 2 209 052.23897 | 2 249 487.46602 | 2 391 690.33785 | 2 487 985.63739 | 2 625 919.36564 | 2 829 299.48125 | 2 899 257.176259 | 12 350 698.296 |
| Kapitał własny | 512 757.78 | 531 721.122 | 710 087.534 | 783 666.845 | 992 484.93346 | 1 062 721.72235 | 1 108 673.1203 | 1 141 029.0122 | 1 150 411.20429 | 1 108 880.22069 | 1 174 342.5457 | 1 315 901.47547 | 1 203 288.79518 | 1 243 462.7851 | 1 373 406.94565 | 1 510 355.70424 | 1 698 150.469926 | 2 189 076.637 |
| Udziały mniejszościowe | 38 387.706 | 58 067.569 | 88 281.449 | 155 163.805 | 136 818.2875 | 137 431.57852 | 112 657.78259 | 105 739.07312 | 85 597.68985 | 74 347.29502 | 76 689.41283 | 77 788.49741 | 62 553.07303 | 58 731.79251 | 65 515.67798 | 67 459.76012 | 73 805.427226 | 525 983.038 |
| Pasywa | 1 863 137.877 | 1 868 008.091 | 2 551 169.202 | 2 715 575.526 | 3 270 355.54544 | 3 512 419.78946 | 3 629 693.27531 | 3 658 165.07599 | 3 509 763.91968 | 3 544 179.0981 | 3 460 084.1975 | 3 565 388.94149 | 3 594 979.13303 | 3 731 448.42249 | 3 999 326.31129 | 4 339 655.1855 | 4 597 407.646185 | 14 539 774.933 |
| Inwestycje | 155 053.507 | 291 889.136 | 306 317.001 | 277 730.355 | 463 072.86471 | 422 172.20139 | 388 363.52416 | 483 264.88084 | 618 416.96339 | 591 799.78042 | 658 851.06667 | 651 783.88723 | 488 294.9943 | 581 073.55319 | 673 915.23912 | 700 793.01836 | 1 423 734.717821 | 3 571 012.236 |
| Dług (mln) | 800 089.064 | 898 544.478 | 959 854.836 | 1 080 388.516 | 1 297 606.93009 | 1 418 174.90322 | 1 482 032.71205 | 1 684 798.08247 | 1 649 735.78778 | 1 663 179.66921 | 1 611 340.54791 | 1 402 989.46488 | 1 592 432.77333 | 1 737 141.96767 | 1 772 453.02857 | 1 832 505.19117 | 1 997 673.39198 | 3 122 761.867 |
| Środki pieniężne i inne aktywa pieniężne | 42 028.52 | 111 160.887 | 107 021.36 | 87 714.626 | 23 489.06415 | 42 702.05981 | 38 550.47874 | 75 431.20876 | 143 274.85949 | 144 195.84312 | 163 007.56866 | 99 477.93338 | 77 372.51046 | 153 944.38482 | 104 481.99901 | 72 428.31596 | 181 784.017226 | 144 924.688 |
| Dług netto | 758 060.544 | 787 383.591 | 852 833.476 | 992 673.89 | 1 274 117.86594 | 1 375 472.84341 | 1 443 482.23331 | 1 609 366.87371 | 1 506 460.92829 | 1 518 983.82609 | 1 448 332.97925 | 1 303 511.5315 | 1 515 060.26287 | 1 583 197.58285 | 1 667 971.02956 | 1 760 076.87521 | 1 815 889.374754 | 2 977 837.179 |
| Ticker | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS | 017940.KS |
| Waluta | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |